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 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30
Przychód (mln) 8,154 7,778 8,179 7,849 8,247 8,599 9,222 9,246 10,175 9,613 10,213 10,019 10,759 10,455 10,571 10,839 11,445 11,080 10,979 11,061 11,878 11,113 17,671 19,272 20,341 19,759 19,950 19,624 20,785 20,120 19,701 19,477 20,273 19,632 19,196 19,252 20,478 19,594 19,772 20,162 21,872 20,886 21,132
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 1.1% 10.6% 12.8% 17.8% 23.4% 11.8% 10.7% 8.4% 5.7% 8.8% 3.5% 8.2% 6.4% 6.0% 3.9% 2.0% 3.8% 0.3% 61.0% 74.2% 71.2% 77.8% 12.9% 1.8% 2.2% 1.8% -1.25% -0.75% -2.46% -2.43% -2.56% -1.16% 1.0% -0.19% 3.0% 4.7% 6.8% 6.6% 6.9%
Marża brutto 48.6% 47.6% 50.4% 57.2% 58.7% 55.9% 56.1% 57.0% 53.5% 57.4% 57.3% 58.0% 53.2% 57.6% 59.3% 59.0% 54.8% 58.8% 60.7% 59.9% 56.1% 62.5% 61.7% 60.1% 52.5% 56.9% 55.2% 55.8% 49.7% 51.9% 53.5% 55.4% 57.2% 61.0% 63.5% 62.9% 59.0% 47.2% 49.8% 62.7% 59.8% 64.6% 50.2%
Koszty i Wydatki (mln) 7,623 7,533 7,571 7,144 7,527 8,096 8,395 8,441 9,239 8,613 8,798 8,725 9,815 9,173 9,121 9,399 10,308 9,604 9,438 9,590 10,644 9,574 16,433 16,707 18,629 17,620 17,844 18,040 19,722 18,314 18,515 17,125 17,510 16,277 15,386 15,656 16,998 15,445 15,176 15,366 17,286 16,086 15,872
EBIT (mln) 433 117 597 513 838 1,103 768 989 942 1,037 1,416 1,323 1,112 1,282 1,450 1,440 1,137 1,476 1,541 1,471 1,234 1,539 820 2,565 1,712 2,139 2,106 1,584 1,063 1,806 1,165 2,349 2,747 3,397 3,793 3,596 3,480 4,149 4,596 4,796 4,586 4,800 5,260
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 93.5% 842.7% 28.6% 92.8% 12.4% -5.98% 84.4% 33.8% 18.0% 23.6% 2.4% 8.8% 2.2% 15.1% 6.3% 2.2% 8.5% 4.3% -46.79% 74.4% 38.7% 39.0% 156.8% -38.25% -37.91% -15.57% -44.68% 48.3% 158.4% 88.1% 225.6% 53.1% 26.7% 22.1% 21.2% 33.4% 31.8% 15.7% 14.4%
EBIT (%) 5.3% 1.5% 7.3% 6.5% 10.2% 12.8% 8.3% 10.7% 9.3% 10.8% 13.9% 13.2% 10.3% 12.3% 13.7% 13.3% 9.9% 13.3% 14.0% 13.3% 10.4% 13.8% 4.6% 13.3% 8.4% 10.8% 10.6% 8.1% 5.1% 9.0% 5.9% 12.1% 13.6% 17.3% 19.8% 18.7% 17.0% 21.2% 23.2% 23.8% 21.0% 23.0% 24.9%
Przychody fiansowe (mln) 104 112 114 109 85 68 68 62 63 7 6 2 2 6 6 5 2 8 4 5 7 12 6 3 8 3 2 2 13 0 0 827 822 835 861 790 0 0 0 0 0 0 0
Koszty finansowe (mln) 358 325 349 383 439 418 461 452 399 439 396 420 416 417 324 318 298 288 283 284 280 284 839 809 798 838 852 838 834 864 851 827 822 835 861 790 849 880 854 836 841 916 859
Amortyzacja (mln) 1,090 1,087 1,075 1,157 1,369 1,552 1,575 1,568 1,548 1,564 1,519 1,416 1,485 1,575 1,634 1,637 1,640 1,600 1,585 1,655 1,776 1,718 4,064 4,150 4,219 4,289 4,077 4,145 3,872 3,585 3,491 3,313 3,262 3,203 3,110 3,187 3,318 3,371 3,248 3,151 3,149 3,198 3,146
EBITDA (mln) 1,648 1,332 1,683 1,862 2,289 2,120 2,467 2,432 2,553 2,564 2,934 2,819 2,615 2,873 3,026 3,085 2,776 3,091 3,108 3,134 3,021 3,259 6,441 6,619 5,838 6,726 6,184 6,684 4,935 6,804 6,345 6,942 6,642 6,873 7,196 6,935 7,621 7,499 7,884 7,895 7,829 7,890 8,285
EBITDA(%) 21.4% 18.5% 22.0% 25.1% 26.3% 24.7% 26.8% 26.3% 25.0% 26.8% 27.9% 27.1% 22.7% 27.5% 28.6% 28.5% 24.3% 27.9% 28.3% 28.3% 25.4% 29.3% 28.9% 34.3% 28.7% 31.9% 31.0% 28.9% 23.7% 26.7% 23.6% 29.1% 29.7% 33.5% 36.1% 35.4% 33.3% 38.4% 39.7% 39.2% 35.8% 37.8% 39.2%
NOPLAT (mln) 200 -104 363 238 481 751 372 598 606 607 934 906 714 881 1,068 1,130 838 1,203 1,240 1,195 965 1,257 -208 1,660 821 1,179 1,255 688 229 931 -163 451 1,927 2,571 2,938 2,847 2,643 3,138 3,768 3,967 3,839 3,838 4,280
Podatek (mln) 99 -41 2 100 184 272 147 232 216 -91 353 356 -1,993 210 286 335 198 295 301 325 214 306 2 407 71 246 277 -3 -193 218 -55 -57 450 631 717 705 629 764 843 908 858 885 1,058
Zysk Netto (mln) 101 -63 361 138 297 479 225 366 390 698 581 550 2,707 671 782 795 640 908 939 870 751 951 110 1,253 750 933 978 691 422 713 -108 508 1,477 1,940 2,221 2,142 2,014 2,374 2,925 3,059 2,981 2,953 3,222
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 194.1% 860.3% -37.67% 165.2% 31.3% 45.7% 158.2% 50.3% 594.1% -3.87% 34.6% 44.5% -76.36% 35.3% 20.1% 9.4% 17.3% 4.7% -88.29% 44.0% -0.13% -1.89% 789.1% -44.85% -43.73% -23.58% -111.04% -26.48% 250.0% 172.1% 2156.5% 321.7% 36.4% 22.4% 31.7% 42.8% 48.0% 24.4% 10.2%
Zysk netto (%) 1.2% -0.81% 4.4% 1.8% 3.6% 5.6% 2.4% 4.0% 3.8% 7.3% 5.7% 5.5% 25.2% 6.4% 7.4% 7.3% 5.6% 8.2% 8.6% 7.9% 6.3% 8.6% 0.6% 6.5% 3.7% 4.7% 4.9% 3.5% 2.0% 3.5% -0.55% 2.6% 7.3% 9.9% 11.6% 11.1% 9.8% 12.1% 14.8% 15.2% 13.6% 14.1% 15.2%
EPS 0.12 -0.0779 0.43 0.15 0.35 0.57 0.26 0.43 0.46 0.83 0.68 0.65 3.22 0.78 0.92 0.94 0.75 1.07 1.1 1.02 0.88 1.11 0.09 1.01 0.6 0.75 0.78 0.55 0.34 0.57 -0.09 0.41 1.19 1.59 1.86 1.83 1.74 2.0 2.5 2.62 2.55 2.59 2.84
EPS (rozwodnione) 0.12 -0.0779 0.42 0.15 0.34 0.56 0.25 0.42 0.45 0.8 0.67 0.63 3.11 0.78 0.92 0.93 0.75 1.06 1.09 1.01 0.87 1.1 0.09 1.0 0.6 0.74 0.78 0.55 0.34 0.57 -0.0861 0.4 1.18 1.58 1.86 1.82 1.67 2.0 2.49 2.61 2.54 2.58 2.84
Ilośc akcji (mln) 807 809 812 815 817 819 822 823 825 828 831 831 837 855 848 847 849 851 854 855 856 858 1,235 1,238 1,242 1,244 1,248 1,248 1,249 1,251 1,200 1,254 1,241 1,220 1,193 1,171 1,157 1,185 1,170 1,167 1,169 1,141 1,133
Ważona ilośc akcji (mln) 809 809 821 822 825 859 830 832 867 869 870 871 872 862 852 854 856 859 860 863 864 866 1,237 1,250 1,252 1,253 1,254 1,254 1,254 1,255 1,254 1,259 1,247 1,225 1,196 1,174 1,205 1,189 1,172 1,171 1,173 1,145 1,135
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 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD