T-Mobile US, Inc.TMUS
時価総額
$2253.9億
PER
無線通信サービスの大手。2024年12月時点で1.295億の契約者と高速5Gネットワークや固定無線ブロードバンドを展開。2023年3月の買収と2024年のジョイントベンチャーへ約9.5億ドル投資。小売店舗網と国内卸売サービスを保有。米国全土で展開。
| 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 | 2023年 12月31日 | 2024年 12月31日 | |
| Service | - | - | - | - | - | - | - | - | 32,027 | 33,994 | 50,395 | 58,369 | 61,323 | 63,241 | 66,178 |
| Postpaid revenues | - | - | - | - | - | - | - | - | 20,887 | 22,673 | 36,306 | 42,562 | 45,919 | 48,692 | 52,340 |
| Prepaid revenues | - | - | - | - | - | - | - | - | 9,608 | 9,543 | 9,421 | 9,733 | 9,857 | 9,767 | 10,399 |
| Wholesale and other service revenues | - | - | - | - | - | - | - | - | - | - | - | - | 5,547 | 4,782 | 3,439 |
| Equipment revenues | - | - | - | - | - | - | - | - | 10,009 | 9,840 | 17,312 | 20,727 | 17,130 | 14,138 | 14,263 |
| Other revenues | - | - | - | - | - | - | - | - | 1,309 | 1,164 | 690 | 1,022 | 1,118 | 1,179 | 959 |
| Revenues | - | - | - | - | - | - | - | - | 43,310 | 44,998 | 68,397 | 80,118 | 79,571 | 78,558 | 81,400 |
| Service | - | - | - | - | - | - | - | - | 6,307 | 6,733 | 11,878 | 13,934 | 14,666 | 11,655 | 10,771 |
| Equipment revenues | - | - | - | - | - | - | - | - | 12,047 | 11,899 | 16,388 | 22,671 | 21,540 | 18,533 | 18,882 |
| Selling, general and administrative | 622 | 644 | 697 | 7,382 | 8,863 | 10,189 | 11,378 | 12,259 | 13,161 | 14,139 | 18,926 | 20,238 | 21,607 | 21,311 | 20,818 |
| Impairment expense | - | - | - | - | - | - | - | - | - | - | 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 | 14,151 | 16,383 | 13,651 | 12,818 | 12,919 |
| Total operating expenses | 3,350 | 4,100 | 4,277 | 23,424 | 28,148 | 29,988 | 33,440 | 35,716 | 38,001 | 39,276 | 61,761 | 73,226 | 73,028 | 64,292 | 63,390 |
| Operating income | 719 | 748 | 824 | 996 | 1,416 | 2,065 | 3,802 | 4,888 | 5,309 | 5,722 | 6,636 | 6,892 | 6,543 | 14,266 | 18,010 |
| Interest expense, net | - | - | - | - | - | - | - | - | - | - | - | - | -3,364 | -3,335 | -3,411 |
| Other income (expense), net | -2 | 1 | 5 | 89 | -11 | -11 | -6 | -73 | -54 | -8 | -405 | -199 | -33 | 68 | 113 |
| Total other expense, net | -407 | -268 | -217 | -945 | -1,003 | -1,087 | -1,475 | -1,727 | -1,392 | -1,119 | -3,106 | -3,541 | -3,397 | -3,267 | -3,298 |
| Income before income taxes | - | - | - | - | - | - | - | - | - | - | - | 3,351 | 3,146 | 10,999 | 14,712 |
| Income tax expense | 119 | 178 | 213 | 16 | 166 | 245 | 867 | -1,375 | 1,029 | 1,135 | 786 | 327 | 556 | 2,682 | 3,373 |
| Net income | 193 | 301 | 394 | 35 | 247 | 733 | 1,460 | 4,536 | 2,888 | 3,468 | 3,064 | 3,024 | 2,590 | 8,317 | 11,339 |
| Reclassification of loss from cash flow hedges, net of tax effect of $60, $56 and $52 | - | - | - | - | - | - | - | - | - | - | - | - | -151 | -163 | -176 |
| Other Comprehensive Income (Loss), Derivative, Excluded Component, Increase (Decrease), after Adjustments and Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 |
| Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | - | - | - | -62 | - | - | - | - | - | - | 4 | -4 | -9 | 9 | - |
| Other Comprehensive Income (Loss), Defined Benefit Plan, Gain (Loss) Arising During Period, after Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | -90 | -85 |
| Other comprehensive income | - | - | -0 | -38 | -2 | -2 | 2 | 7 | -332 | -536 | -713 | 216 | 319 | 82 | 107 |
| Total comprehensive income | 203 | 293 | 394 | -3 | 245 | 731 | 1,462 | 4,543 | 2,556 | 2,932 | 2,351 | 3,240 | 2,909 | 8,399 | 11,446 |
| 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 | 2.68 | 2.42 | 2.07 | 7.02 | 9.7 |
| 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 | 2.65 | 2.41 | 2.06 | 6.93 | 9.66 |