Statement of Comprehensive Income
Comprehensive income is the change in equity (net assets) of a business enterprise during a period from transactions and other events and circumstances from non-owners sources. It includes all changes in equity during a period except those resulting from investments by owners and distributions to owners.
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The statement of comprehensive income reveals significant fluctuations in financial performance over the five-year period. Net income experienced substantial growth from 2021 to 2022, followed by a decline through 2025. However, comprehensive income, which incorporates other comprehensive income items, demonstrates a more stable, albeit also declining, trend overall.
- Net Income Trend
- Net income increased dramatically from US$15,689 million in 2021 to US$35,608 million in 2022, representing a more than doubling of earnings. This was followed by a decrease to US$21,411 million in 2023, US$17,749 million in 2024, and further to US$12,485 million in 2025. This indicates a weakening profitability trend in the latter part of the period.
- Other Comprehensive Income Components
- Several components contribute to other comprehensive income. Unrealized net changes and currency translation adjustments remained relatively consistent, fluctuating between -US$67 million and US$60 million. Net derivatives gains and losses exhibited volatility, with a gain of US$65 million in 2022, followed by losses in 2023 and 2024. Reclassification adjustments to net income were also variable, peaking at US$33 million in 2023.
- Actuarial gains and losses, and related amortization, represent a significant portion of other comprehensive income. Actuarial gains were substantial in 2021 and 2022 (US$2,313 million and US$1,649 million respectively), but shifted to a loss of US$306 million in 2023 before recovering somewhat in 2024 and declining again in 2025. Amortization of actuarial losses consistently reduced the impact of these gains and losses on net income.
- Defined benefit plans also contributed significantly, with a net gain of US$1,779 million in 2021, decreasing to a loss of US$191 million in 2023, and then fluctuating again in subsequent years. Income tax benefits related to these plans also varied considerably.
- Comprehensive Income Analysis
- Comprehensive income mirrored the trend of net income, increasing from US$17,412 million in 2021 to US$36,699 million in 2022, then declining to US$12,781 million in 2025. The impact of other comprehensive income moderated the fluctuations in net income, resulting in a less dramatic overall change. Comprehensive income attributable to noncontrolling interests remained relatively small, but increased in absolute value as comprehensive income declined.
- Tax Impact
- The income tax benefit (cost) on derivatives transactions and defined benefit plans fluctuated, impacting the overall comprehensive income. The benefit was positive in some years and a cost in others, demonstrating the influence of tax regulations and accounting treatments.
In summary, while net income experienced a peak in 2022, followed by a consistent decline, comprehensive income provides a broader view of financial performance, incorporating various gains and losses that are not immediately reflected in net income. The significant fluctuations in actuarial gains/losses and defined benefit plan adjustments highlight the importance of considering these items when assessing the overall financial health of the entity.