T-Mobile US, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Rok finansowy 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 0 0 129 451 748 1,038 1,547 2,236 2,752 3,481 4,069 4,847 5,101 24,420 29,564 32,053 37,490 40,604 43,310 44,998 68,397 80,118 79,571 78,558 81,400
Przychód Δ r/r 0.0% 0.0% inf% 248.8% 65.9% 38.8% 49.0% 44.5% 23.1% 26.5% 16.9% 19.1% 5.2% 378.7% 21.1% 8.4% 17.0% 8.3% 6.7% 3.9% 52.0% 17.1% -0.7% -1.3% 3.6%
Marża brutto 0.0% 0.0% 50.9% 72.9% 100.0% 43.8% 40.4% 44.3% 43.2% 42.4% 43.0% 39.9% 42.6% 49.8% 47.9% 53.5% 55.9% 56.4% 57.6% 58.8% 58.7% 54.3% 54.5% 58.4% 100.0%
EBIT (mln) -5 -29 162 41 748 422 237 460 468 535 719 748 824 996 1,416 2,065 4,050 4,888 5,309 5,722 6,636 6,892 6,543 14,266 18,010
EBIT Δ r/r 0.0% 518.2% -666.3% -74.6% 1717.3% -43.6% -43.8% 93.9% 1.7% 14.4% 34.3% 4.0% 10.2% 20.9% 42.2% 45.8% 96.1% 20.7% 8.6% 7.8% 16.0% 3.9% -5.1% 118.0% 26.2%
EBIT (%) 0.0% 0.0% 125.5% 9.1% 100.0% 40.7% 15.3% 20.6% 17.0% 15.4% 17.7% 15.4% 16.2% 4.1% 4.8% 6.4% 10.8% 12.0% 12.3% 12.7% 9.7% 8.6% 8.2% 18.2% 22.1%
Koszty finansowe (mln) 0 0 0 0 0 0 0 116 116 270 263 261 275 1,223 1,351 1,496 1,730 1,671 1,357 1,135 2,730 3,362 3,364 -3,335 3,411
EBITDA (mln) -5 -28 -31 64 748 339 433 738 774 916 619 1,292 1,481 5,063 5,635 7,375 9,569 10,581 11,760 12,354 20,829 23,096 21,725 13,955 31,042
EBITDA(%) 0.0% 0.0% -23.8% 14.2% 100.0% 32.6% 28.0% 33.0% 28.1% 26.3% 15.2% 26.7% 29.0% 20.7% 19.1% 23.0% 25.5% 26.1% 27.2% 27.5% 30.5% 28.8% 27.3% 17.8% 38.1%
Podatek (mln) 0 0 26 16 -86 127 37 123 130 87 119 178 213 16 166 245 867 -1,375 1,029 1,135 786 327 556 -2,682 3,373
Zysk Netto (mln) -21 -44 130 15 86 199 54 100 149 177 193 301 394 35 247 733 1,460 4,536 2,888 3,468 3,064 3,024 2,590 8,317 11,339
Zysk netto Δ r/r 0.0% 114.5% -394.7% -88.2% 462.4% 130.0% -72.9% 86.6% 48.8% 18.3% 9.4% 55.8% 30.8% -91.1% 605.7% 196.8% 99.2% 210.7% -36.3% 20.1% -11.6% -1.3% -14.4% 221.1% 36.3%
Zysk netto (%) 0.0% 0.0% 100.7% 3.4% 11.5% 19.1% 3.5% 4.5% 5.4% 5.1% 4.8% 6.2% 7.7% 0.1% 0.8% 2.3% 3.9% 11.2% 6.7% 7.7% 4.5% 3.8% 3.3% 10.6% 13.9%
EPS -0.26 -0.56 0.48 -0.046 0.36 0.47 0.0733 0.58 0.86 1.0 1.08 1.66 2.16 0.05 0.31 0.83 1.71 5.39 3.4 4.05 2.68 2.42 2.07 7.02 9.7
EPS (rozwodnione) -0.25 -0.54 0.35 -0.046 0.3 0.41 0.0667 0.56 0.84 0.98 1.08 1.64 2.14 0.05 0.3 0.82 1.69 5.2 3.36 4.01 2.65 2.41 2.06 6.93 9.66
Ilośc akcji (mln) 79 79 163 79 63 203 234 144 175 176 177 180 182 673 805 813 822 832 850 856 1,144 1,247 1,250 1,185 1,169
Ważona ilośc akcji (mln) 82 82 225 82 75 230 240 148 178 178 178 182 182 677 816 823 833 872 858 865 1,155 1,255 1,255 1,200 1,173
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD