Revenue | | 1,597.0 | 4,100.0 | 2,616.0 | 4,107.0 | 8,727.0 | 6,543.0 | 16,258.0 | 14,833.0 | 26,320.0 |
Revenue % Chg. | | - | 156.7% | -36.2% | 57.0% | 112.5% | -25.0% | 148.5% | -8.8% | 77.4% |
Total Other Income/Expenses Net | | 9.0 | 20.0 | 25.0 | 34.0 | 37.0 | 26.0 | 37.0 | 36.0 | 72.0 |
Total Other Income/Expenses Net % Chg. | | - | 122.2% | 25.0% | 36.0% | 8.8% | -29.7% | 42.3% | -2.7% | 100.0% |
Income Before Tax | | 989.0 | 532.0 | 592.0 | 753.0 | 1,535.0 | 1,175.0 | 2,302.0 | 2,206.0 | 4,186.0 |
Income Before Tax % Chg. | | - | -46.2% | 11.3% | 27.2% | 103.9% | -23.5% | 95.9% | -4.2% | 89.8% |
Income Before Tax Margin | | 61.9% | 13.0% | 22.6% | 18.3% | 17.6% | 18.0% | 14.2% | 14.9% | 15.9% |
Income Before Tax Margin % Chg. | | - | -79.0% | 74.4% | -19.0% | -4.1% | 2.1% | -21.2% | 5.0% | 6.9% |
Income Tax Expense | | -8.0 | 54.0 | 14.0 | -52.0 | 87.0 | 122.0 | 117.0 | 285.0 | 386.0 |
Income Tax Expense % Chg. | | - | - | -74.1% | - | - | 40.2% | -4.1% | 143.6% | 35.4% |
Net Income | | 916.0 | 463.0 | 562.0 | 805.0 | 1,448.0 | 1,053.0 | 2,172.0 | 1,541.0 | 3,859.0 |
Net Income % Chg. | | - | -49.5% | 21.4% | 43.2% | 79.9% | -27.3% | 106.3% | -29.1% | 150.4% |
Net Income Margin | | 57.4% | 11.3% | 21.5% | 19.6% | 16.6% | 16.1% | 13.4% | 10.4% | 14.7% |
Net Income Margin % Chg. | | - | -80.3% | 90.2% | -8.8% | -15.3% | -3.0% | -17.0% | -22.2% | 41.1% |
Weighted Avg. Shares Out | | 200.2 | 200.2 | 200.2 | 186.8 | 195.3 | 197.1 | 186.6 | 184.9 | 184.9 |
Weighted Avg. Shares Out % Chg. | | - | - | - | -6.7% | 4.6% | 0.9% | -5.3% | -0.9% | - |
EPS | | 4.6 | 2.3 | 2.8 | 4.1 | 7.4 | 5.3 | 11.4 | 8.5 | 20.9 |
EPS % Chg. | | - | -49.5% | 21.4% | 46.4% | 80.3% | -27.9% | 114.2% | -25.6% | 145.2% |
Weighted Avg. Shares Out Dil | | 200.2 | 200.2 | 200.2 | 192.4 | 196.5 | 197.1 | 187.2 | 188.6 | 184.9 |
Weighted Avg. Shares Out Dil % Chg. | | - | - | - | -3.9% | 2.1% | 0.3% | -5.0% | 0.7% | -2.0% |
EPS Diluted | | 4.6 | 2.3 | 2.8 | 4.0 | 7.4 | 5.3 | 11.4 | 8.3 | 20.9 |
EPS Diluted % Chg. | | - | -49.5% | 21.4% | 43.2% | 83.3% | -27.8% | 114.5% | -26.9% | 150.2% |
Interest Expense | | 35.0 | 39.0 | 32.0 | 21.0 | - | - | - | - | - |
Interest Expense % Chg. | | - | 11.4% | -17.9% | -34.4% | - | - | - | - | - |
EBIT | | 954.0 | 493.0 | 560.0 | 732.0 | 1,535.0 | 1,175.0 | 2,302.0 | 2,206.0 | 4,186.0 |
EBIT % Chg. | | - | -48.3% | 13.6% | 30.7% | 109.7% | -23.5% | 95.9% | -4.2% | 89.8% |
EBIT Margin | | 59.7% | 12.0% | 21.4% | 17.8% | 17.6% | 18.0% | 14.2% | 14.9% | 15.9% |
EBIT Margin % Chg. | | - | -79.9% | 78.0% | -16.7% | -1.3% | 2.1% | -21.2% | 5.0% | 6.9% |
EBITDA | | 954.0 | 493.0 | 560.0 | 732.0 | 1,535.0 | 1,175.0 | 2,302.0 | 2,206.0 | 4,186.0 |
EBITDA % Chg. | | - | -48.3% | 13.6% | 30.7% | 109.7% | -23.5% | 95.9% | -4.2% | 89.8% |
EBITDA Margin | | 59.7% | 12.0% | 21.4% | 17.8% | 17.6% | 18.0% | 14.2% | 14.9% | 15.9% |
EBITDA Margin % Chg. | | - | -79.9% | 78.0% | -16.7% | -1.3% | 2.1% | -21.2% | 5.0% | 6.9% |