米国企業
T-Mobile US, Inc.

T-Mobile US, Inc.TMUS

時価総額

$2334.3億

PER

28.1倍

	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 6月30日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
Service	-	-	-	-	-	-	-	-	32,027	33,994	22,076	50,395	58,369	61,323	63,241
Postpaid revenues	-	-	-	-	-	-	-	-	20,887	22,673	15,846	36,306	42,562	45,919	48,692
Prepaid revenues	-	-	-	-	-	-	-	-	9,608	9,543	4,684	9,421	9,733	9,857	9,767
Wholesale and other service revenues	-	-	-	-	-	-	-	-	-	-	-	-	-	5,547	4,782
Equipment revenues	-	-	-	-	-	-	-	-	10,009	9,840	6,386	17,312	20,727	17,130	14,138
Other revenues	-	-	-	-	-	-	-	-	1,309	1,164	322	690	1,022	1,118	1,179
Revenues	4,069	4,847	5,101	24,420	29,564	32,053	37,242	40,604	43,310	44,998	28,784	68,397	80,118	79,571	78,558
Service	-	-	-	-	-	-	-	-	6,307	6,733	4,737	11,878	13,934	14,666	11,655
Equipment revenues	-	-	-	-	-	-	-	-	12,047	11,899	6,196	16,388	22,671	21,540	18,533
Selling, general and administrative	622	644	697	7,382	8,863	10,189	11,378	12,259	13,161	14,139	9,292	18,926	20,238	21,607	21,311
Impairment expense	-	-	-	-	-	-	-	-	-	-	418	418	-	477	-
(Gain) loss on disposal group held for sale	-	-	-	-	-	-	-	-	-	-	-	-	-	-1,100	25
Depreciation and amortization	450	539	641	3,627	4,412	4,688	6,243	5,984	6,486	6,616	5,782	14,151	16,383	13,651	12,818
Total operating expenses	3,350	4,100	4,277	23,424	28,148	29,988	33,440	35,716	38,001	39,276	26,425	61,761	73,226	73,028	64,292
Operating income	719	748	824	996	1,416	2,065	3,802	4,888	5,309	5,722	2,359	6,636	6,892	6,543	14,266
Interest expense, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-3,364	-3,335
Other income (expense), net	-2	1	5	89	-11	-11	-6	-73	-54	-8	-205	-405	-199	-33	68
Total other expense, net	-407	-268	-217	-945	-1,003	-1,087	-1,475	-1,727	-1,392	-1,119	-1,310	-3,106	-3,541	-3,397	-3,267
Income before income taxes	312	480	607	51	413	978	2,327	3,161	3,917	4,603	1,049	3,530	3,351	3,146	10,999
Income tax expense	119	178	213	16	166	245	867	-1,375	1,029	1,135	308	786	327	556	2,682
Income from continuing operations	-	-	-	-	-	-	-	-	-	-	741	2,744	3,024	2,590	-
Net income	193	301	394	35	247	733	1,460	4,536	2,888	3,468	1,061	3,064	3,024	2,590	8,317
Income from discontinued operations, net of tax	-	-	-	-	-	-	-	-	-	-	320	320	-	-	-
Reclassification of loss from cash flow hedges, net of tax effect of $56, $52 and $49	-	-	-	-	-	-	-	-	-	-	-	-	-	-151	-163
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax	-	-	-	-62	-	-	-	-	-	-	-	4	-4	-9	9
Net unrecognized gain on pension and other postretirement benefits, net of tax effect of $61, $28 and $2	-	-	-	-	-	-	-	-	-	-	-	-6	-80	-177	-
Other Comprehensive Income (Loss), Defined Benefit Plan, Gain (Loss) Arising During Period, after Tax	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-90
Other comprehensive income	-	-	-0	-38	-2	-2	2	7	-332	-536	-	-713	216	319	82
Net income	193	301	394	35	247	733	1,460	4,536	2,888	3,468	1,061	3,064	3,024	2,590	8,317
Total comprehensive income	203	293	394	-3	245	731	1,462	4,543	2,556	2,932	271	2,351	3,240	2,909	8,399
Reclassification of loss from cash flow hedges, net of tax effect of $56, $52 and $49	-	-	-	-	-	-	-	-	-	-	-	-	-	-151	-163
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax	-	-	-	-62	-	-	-	-	-	-	-	4	-4	-9	9
Net unrecognized gain on pension and other postretirement benefits, net of tax effect of $61, $28 and $2	-	-	-	-	-	-	-	-	-	-	-	-6	-80	-177	-
Other Comprehensive Income (Loss), Defined Benefit Plan, Gain (Loss) Arising During Period, after Tax	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-90
Other comprehensive income	-	-	-0	-38	-2	-2	2	7	-332	-536	-	-713	216	319	82
Continuing operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.71	2.4	2.42	2.07	-
Discontinued operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.3	0.28	-	-	-
Basic (in USD per share)	0.54	0.83	1.08	0.05	0.31	0.83	1.71	5.39	3.4	4.06	1.01	2.68	2.42	2.07	7.02
Basic (in USD per share)	0.54	0.83	1.08	0.05	0.31	0.83	1.71	5.39	3.4	4.06	1.01	2.68	2.42	2.07	7.02
Continuing operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.7	2.37	2.41	2.06	-
Discontinued operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.3	0.28	-	-	-
Diluted (in USD per share)	0.54	0.82	1.07	0.05	0.3	0.82	1.69	5.2	3.36	4.02	1	2.65	2.41	2.06	6.93
Diluted (in USD per share)	0.54	0.82	1.07	0.05	0.3	0.82	1.69	5.2	3.36	4.02	1	2.65	2.41	2.06	6.93
Total comprehensive income	203	293	394	-3	245	731	1,462	4,543	2,556	2,932	271	2,351	3,240	2,909	8,399
Continuing operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.71	2.4	2.42	2.07	-
Discontinued operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.3	0.28	-	-	-
Basic (in USD per share)	0.54	0.83	1.08	0.05	0.31	0.83	1.71	5.39	3.4	4.06	1.01	2.68	2.42	2.07	7.02
Basic (in USD per share)	0.54	0.83	1.08	0.05	0.31	0.83	1.71	5.39	3.4	4.06	1.01	2.68	2.42	2.07	7.02
Continuing operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.7	2.37	2.41	2.06	-
Discontinued operations (in USD per share)	-	-	-	-	-	-	-	-	-	-	0.3	0.28	-	-	-
Diluted (in USD per share)	0.54	0.82	1.07	0.05	0.3	0.82	1.69	5.2	3.36	4.02	1	2.65	2.41	2.06	6.93
Diluted (in USD per share)	0.54	0.82	1.07	0.05	0.3	0.82	1.69	5.2	3.36	4.02	1	2.65	2.41	2.06	6.93