- 米国企業
- SIRIUS XM HOLDINGS INC.
SIRIUS XM HOLDINGS INC.SIRI
時価総額
PER
| 2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | |
| Subscriber revenue | - | - | - | - | - | - | - | - | 4,689 | 6,120 | 6,372 | 6,614 | 6,892 |
| Advertising revenue | - | - | - | - | - | - | - | - | 188 | 1,336 | 1,340 | 1,730 | 1,772 |
| Equipment revenue | - | - | - | - | - | - | - | - | 155 | 173 | 173 | 201 | 189 |
| Other revenue | - | - | - | - | - | - | - | - | - | 165 | 155 | 151 | 150 |
| Total revenue | 2,817 | 3,015 | 3,402 | 3,799 | 4,181 | 4,570 | 5,017 | 5,425 | 5,771 | 7,794 | 8,040 | 8,696 | 9,003 |
| Equipment revenue | - | - | - | - | - | - | - | - | - | 29 | 19 | 18 | 13 |
| Revenue share and royalties | - | - | - | - | - | - | - | - | - | 2,291 | 2,421 | 2,672 | 2,802 |
| Programming and content | - | - | - | - | - | - | - | - | - | 462 | 481 | 559 | 604 |
| Customer service and billing | - | - | - | - | - | - | - | - | - | 475 | 481 | 501 | 497 |
| Transmission | - | - | - | - | - | - | - | - | - | 170 | 177 | 218 | 214 |
| Cost of services | - | - | - | - | - | - | - | - | - | 3,383 | - | - | - |
| Subscriber acquisition costs | 413 | 434 | 475 | 496 | 493 | 533 | 513 | 499 | 470 | 427 | 362 | 325 | 352 |
| Sales and marketing | 215 | 223 | 249 | 291 | 336 | 354 | 387 | 438 | 484 | 937 | 957 | 1,056 | 1,075 |
| Research and Development Expense | - | - | - | - | - | - | - | - | 123 | 280 | 263 | 265 | 285 |
| General and administrative | 241 | 239 | 262 | 262 | 294 | 325 | 341 | 334 | 357 | 524 | 511 | 514 | 525 |
| Depreciation and amortization | 274 | 268 | 266 | 253 | 266 | 272 | 269 | 299 | 301 | 468 | 506 | 533 | 536 |
| Impairment, restructuring and acquisition costs | - | - | - | - | - | - | - | - | - | - | - | 20 | 64 |
| Total operating expenses | 2,352 | 2,338 | 2,530 | 2,755 | 3,061 | 3,391 | 3,585 | 3,784 | 4,044 | 6,147 | 7,182 | 6,681 | 6,967 |
| Income from operations | 465 | 676 | 872 | 1,045 | 1,120 | 1,179 | 1,432 | 1,641 | 1,727 | 1,647 | 858 | 2,015 | 2,036 |
| Interest expense | 296 | 305 | 265 | 205 | 269 | 299 | 331 | 346 | 350 | 390 | 394 | 415 | 422 |
| Loss on extinguishment of debt | -120 | -7 | -133 | -191 | - | - | -24 | -44 | - | -57 | -40 | -83 | - |
| Other (expense) income | 3 | 3 | -0 | 1 | -1 | 12 | 15 | 13 | 44 | -3 | 6 | 9 | -9 |
| Total other expense | -418 | -235 | -398 | -407 | -289 | -287 | -340 | -377 | -306 | -450 | -428 | -489 | -431 |
| Income before income taxes | - | - | - | - | - | 892 | 1,092 | 1,264 | 1,421 | 1,197 | 430 | 1,526 | 1,605 |
| Income tax expense | 5 | 14 | -2,998 | 260 | 338 | 382 | 346 | 616 | 245 | 283 | 299 | 212 | 392 |
| Net income | 43 | 427 | - | - | - | - | - | - | - | 914 | 131 | 1,314 | 1,213 |
| Foreign currency translation adjustment, net of tax | - | - | 0 | -0 | -0 | -0 | 0 | 19 | -29 | 14 | 7 | - | -19 |
| Total comprehensive income | - | - | 3,473 | 377 | 493 | 510 | 746 | 666 | 1,147 | 928 | 138 | 1,314 | 1,194 |
| Basic (in USD per share) | 0.01 | 0.11 | 0.55 | 0.06 | 0.09 | 0.09 | 0.15 | 0.14 | 0.26 | 0.2 | 0.03 | 0.32 | 0.31 |
| Diluted (in USD per share) | 0.01 | 0.07 | 0.51 | 0.06 | 0.08 | 0.09 | 0.15 | 0.14 | 0.26 | 0.2 | 0.03 | 0.32 | 0.31 |