| Schedule of Computation of Basic and Diluted Net Income Per Share |
The following tables set forth the computation of basic and diluted net income per common share of Class A, Class B, and Class C stock (in millions, except per share amounts): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | 2025 | | 2026 | | | Class A | | Class B | | Class C | | Consolidated | | Class A | | Class B | | Class C | | Consolidated | | | Basic net income per common share: | | | | | | | | | | | | | | | | | | Numerator | | | | | | | | | | | | | | | | | | Allocation of distributed earnings (cash dividends paid to common stockholders) | $ | 1,222 | | | $ | 177 | | | $ | 1,138 | | | $ | 2,537 | | | $ | 1,295 | | | $ | 182 | | | $ | 1,225 | | | $ | 2,702 | | | | Allocation of undistributed earnings | 15,617 | | | 2,268 | | | 14,557 | | | 32,442 | | | 11,256 | | | 1,589 | | | 10,623 | | | 23,468 | | | | Net income available to common stockholders | $ | 16,839 | | | $ | 2,445 | | | $ | 15,695 | | | $ | 34,979 | | | $ | 12,551 | | | $ | 1,771 | | | $ | 11,848 | | | $ | 26,170 | | | | Denominator | | | | | | | | | | | | | | | | | | Number of shares used in per share computation | 5,818 | | | 845 | | | 5,423 | | | 12,086 | | | 5,878 | | | 830 | | | 5,548 | | | 12,256 | | | | Basic net income per common share | $ | 2.89 | | | $ | 2.89 | | | $ | 2.89 | | | $ | 2.89 | | | $ | 2.14 | | | $ | 2.13 | | | $ | 2.14 | | | $ | 2.14 | | | | Diluted net income per common share: | | | | | | | | | | | | | | | | | | Numerator | | | | | | | | | | | | | | | | | | Allocation of total earnings for basic computation | $ | 16,839 | | | $ | 2,445 | | | $ | 15,695 | | | $ | 34,979 | | | $ | 12,551 | | | $ | 1,771 | | | $ | 11,848 | | | $ | 26,170 | | | | Reallocation of total earnings as a result of conversion of Class B to Class A shares | 2,445 | | | 0 | | | 0 | | | _(1) | | 1,771 | | | 0 | | | 0 | | | _(1) | | Preferred stock dividends declared and accrued(2) | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | | Reallocation of undistributed earnings | (171) | | | (22) | | | 171 | | | _(1) | | (117) | | | (14) | | | 117 | | | _(1) | | | Net income | $ | 19,113 | | | $ | 2,423 | | | $ | 15,866 | | | $ | 34,979 | | | $ | 14,205 | | | $ | 1,757 | | | $ | 11,965 | | | $ | 26,170 | | | | Denominator | | | | | | | | | | | | | | | | | | Number of shares used in basic computation | 5,818 | | | 845 | | | 5,423 | | | 12,086 | | | 5,878 | | | 830 | | | 5,548 | | | 12,256 | | | | Weighted-average effect of dilutive securities | | | | | | | | | | | | | | | | | | Add: | | | | | | | | | | | | | | | | | | Conversion of Class B to Class A shares outstanding | 845 | | | 0 | | | 0 | | | _(1) | | 830 | | | 0 | | | 0 | | | _(1) | | | Restricted stock units and other contingently issuable shares | 0 | | | 0 | | | 117 | | | 117 | | | 0 | | | 0 | | | 112 | | | 112 | | | Conversion of preferred stock(2) | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | | Number of shares used in per share computation | 6,663 | | | 845 | | | 5,540 | | | 12,203 | | | 6,708 | | | 830 | | | 5,660 | | | 12,368 | | | | Diluted net income per common share | $ | 2.87 | | | $ | 2.87 | | | $ | 2.86 | | | $ | 2.87 | | | $ | 2.12 | | | $ | 2.12 | | | $ | 2.11 | | | $ | 2.12 | | |
(1)Not applicable for consolidated net income per common share. (2)Pursuant to the if-converted method, preferred dividends are added back and preferred shares are assumed to have been converted to common shares only if they have a dilutive effect on net income per common share. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, | | | | | | | | | 2025 | | 2026 | | | | | | | | | | Class A | | Class B | | Class C | | Consolidated | | Class A | | Class B | | Class C | | Consolidated | | | | | | | | | | Basic net income per common share: | | | | | | | | | | | | | | | | | | | | | | | | | Numerator | | | | | | | | | | | | | | | | | | | | | | | | | Allocation of distributed earnings (cash dividends paid to common stockholders) | $ | 3,609 | | | $ | 527 | | | $ | 3,377 | | | $ | 7,513 | | | $ | 3,809 | | | $ | 541 | | | $ | 3,583 | | | $ | 7,933 | | | | | | | | | | | Allocation of undistributed earnings | 43,294 | | | 6,336 | | | 40,572 | | | 90,202 | | | 92,680 | | | 13,222 | | | 87,020 | | | 192,922 | | | | | | | | | | | Net income available to common stockholders | $ | 46,903 | | | $ | 6,863 | | | $ | 43,949 | | | $ | 97,715 | | | $ | 96,489 | | | $ | 13,763 | | | $ | 90,603 | | | $ | 200,855 | | | | | | | | | | | Denominator | | | | | | | | | | | | | | | | | | | | | | | | | Number of shares used in per share computation | 5,822 | | | 852 | | | 5,456 | | | 12,130 | | | 5,846 | | | 834 | | | 5,489 | | | 12,169 | | | | | | | | | | | Basic net income per common share | $ | 8.06 | | | $ | 8.06 | | | $ | 8.06 | | | $ | 8.06 | | | $ | 16.51 | | | $ | 16.50 | | | $ | 16.51 | | | $ | 16.51 | | | | | | | | | | | Diluted net income per common share: | | | | | | | | | | | | | | | | | | | | | | | | | Numerator | | | | | | | | | | | | | | | | | | | | | | | | | Allocation of total earnings for basic computation | $ | 46,903 | | | $ | 6,863 | | | $ | 43,949 | | | $ | 97,715 | | | $ | 96,489 | | | $ | 13,763 | | | $ | 90,603 | | | $ | 200,855 | | | | | | | | | | | Reallocation of total earnings as a result of conversion of Class B to Class A shares | 6,863 | | | 0 | | | 0 | | | _(1) | | 13,763 | | | 0 | | | 0 | | | _(1) | | | | | | | | | Preferred stock dividends declared and accrued(2) | 0 | | 0 | | 0 | | 0 | | 209 | | | 0 | | | 175 | | | 384 | | | | | | | | | | | Reallocation of undistributed earnings | (406) | | | (52) | | | 406 | | | _(1) | | (1,144) | | | (140) | | | 1,144 | | | _(1) | | | | | | | | | | Net income | $ | 53,360 | | | $ | 6,811 | | | $ | 44,355 | | | $ | 97,715 | | | $ | 109,317 | | | $ | 13,623 | | | $ | 91,922 | | | $ | 201,239 | | | | | | | | | | | Denominator | | | | | | | | | | | | | | | | | | | | | | | | | Number of shares used in basic computation | 5,822 | | | 852 | | | 5,456 | | | 12,130 | | | 5,846 | | | 834 | | | 5,489 | | | 12,169 | | | | | | | | | | | Weighted-average effect of dilutive securities | | | | | | | | | | | | | | | | | | | | | | | | | Add: | | | | | | | | | | | | | | | | | | | | | | | | | Conversion of Class B to Class A shares outstanding | 852 | | | 0 | | | 0 | | | _(1) | | 834 | | | 0 | | | 0 | | | _(1) | | | | | | | | | | Restricted stock units and other contingently issuable shares | 0 | | | 0 | | | 100 | | | 100 | | | 0 | | | 0 | | | 131 | | | 131 | | | | | | | | | | Conversion of preferred stock(2) | 0 | | | 0 | | | 0 | | | 0 | | | 12 | | | 0 | | | 12 | | | 24 | | | | | | | | | | | Number of shares used in per share computation | 6,674 | | | 852 | | | 5,556 | | | 12,230 | | | 6,692 | | | 834 | | | 5,632 | | | 12,324 | | | | | | | | | | | Diluted net income per common share | $ | 8.00 | | | $ | 7.99 | | | $ | 7.98 | | | $ | 7.99 | | | $ | 16.34 | | | $ | 16.33 | | | $ | 16.32 | | | $ | 16.33 | | | | | | | | | |
(1)Not applicable for consolidated net income per common share. (2)Pursuant to the if-converted method, preferred dividends are added back and preferred shares are assumed to have been converted to common shares only if they have a dilutive effect on net income per common share.
|