Return on Capital (ROC)
Return on capital (ROC) is after tax rate of return on net business assets. ROIC is unaffected by changes in interest rates or company debt and equity structure. It measures business productivity performance.
Return on Invested Capital (ROIC)
T-Mobile US Inc., ROIC calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 14,313) | 7,149) | 6,394) | 7,224) | 5,850) | |
| Invested capital2 | 186,258) | 186,262) | 184,079) | 177,902) | 73,081) | |
| Performance Ratio | ||||||
| ROIC3 | 7.68% | 3.84% | 3.47% | 4.06% | 8.00% | |
| Benchmarks | ||||||
| ROIC, Competitors4 | ||||||
| AT&T Inc. | 6.97% | 0.48% | 7.44% | 1.09% | 5.60% | |
| Verizon Communications Inc. | 6.39% | 9.30% | 10.31% | 9.81% | 11.47% | |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 NOPAT. See details »
2 Invested capital. See details »
3 2023 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 14,313 ÷ 186,258 = 7.68%
4 Click competitor name to see calculations.
| Performance ratio | Description | The company |
|---|---|---|
| ROIC | A measure of the periodic, after tax, cash-on-cash yield earned in the business. | T-Mobile US Inc. ROIC improved from 2021 to 2022 and from 2022 to 2023. |
Decomposition of ROIC
T-Mobile US Inc., decomposition of ROIC
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 Operating profit margin (OPM). See calculations »
2 Turnover of capital (TO). See calculations »
3 Effective cash tax rate (CTR). See calculations »
The primary reason for the increase in return on invested capital (ROIC) over 2023 year is the increase in profitability measured by operating profit margin (OPM) ratio.
Operating Profit Margin (OPM)
T-Mobile US Inc., OPM calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 14,313) | 7,149) | 6,394) | 7,224) | 5,850) | |
| Add: Cash operating taxes2 | 1,069) | 1,058) | 1,053) | 895) | 407) | |
| Net operating profit before taxes (NOPBT) | 15,382) | 8,207) | 7,447) | 8,119) | 6,257) | |
| Revenues | 78,558) | 79,571) | 80,118) | 68,397) | 44,998) | |
| Add: Increase (decrease) in deferred revenue | 45) | (76) | (174) | 399) | (67) | |
| Adjusted revenues | 78,603) | 79,495) | 79,944) | 68,796) | 44,931) | |
| Profitability Ratio | ||||||
| OPM3 | 19.57% | 10.32% | 9.31% | 11.80% | 13.93% | |
| Benchmarks | ||||||
| OPM, Competitors4 | ||||||
| AT&T Inc. | 22.09% | 3.01% | 20.31% | 3.55% | 15.61% | |
| Verizon Communications Inc. | 17.34% | 23.74% | 24.95% | 22.93% | 21.37% | |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2023 Calculation
OPM = 100 × NOPBT ÷ Adjusted revenues
= 100 × 15,382 ÷ 78,603 = 19.57%
4 Click competitor name to see calculations.
| Profitability ratio | Description | The company |
|---|---|---|
| OPM | The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. | T-Mobile US Inc. OPM improved from 2021 to 2022 and from 2022 to 2023. |
Turnover of Capital (TO)
T-Mobile US Inc., TO calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Revenues | 78,558) | 79,571) | 80,118) | 68,397) | 44,998) | |
| Add: Increase (decrease) in deferred revenue | 45) | (76) | (174) | 399) | (67) | |
| Adjusted revenues | 78,603) | 79,495) | 79,944) | 68,796) | 44,931) | |
| Invested capital1 | 186,258) | 186,262) | 184,079) | 177,902) | 73,081) | |
| Efficiency Ratio | ||||||
| TO2 | 0.42 | 0.43 | 0.43 | 0.39 | 0.61 | |
| Benchmarks | ||||||
| TO, Competitors3 | ||||||
| AT&T Inc. | 0.38 | 0.39 | 0.38 | 0.42 | 0.41 | |
| Verizon Communications Inc. | 0.44 | 0.45 | 0.46 | 0.52 | 0.60 | |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 Invested capital. See details »
2 2023 Calculation
TO = Adjusted revenues ÷ Invested capital
= 78,603 ÷ 186,258 = 0.42
3 Click competitor name to see calculations.
| Efficiency ratio | Description | The company |
|---|---|---|
| TO | The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. | T-Mobile US Inc. TO deteriorated from 2021 to 2022 and from 2022 to 2023. |
Effective Cash Tax Rate (CTR)
T-Mobile US Inc., CTR calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 14,313) | 7,149) | 6,394) | 7,224) | 5,850) | |
| Add: Cash operating taxes2 | 1,069) | 1,058) | 1,053) | 895) | 407) | |
| Net operating profit before taxes (NOPBT) | 15,382) | 8,207) | 7,447) | 8,119) | 6,257) | |
| Tax Rate | ||||||
| CTR3 | 6.95% | 12.89% | 14.14% | 11.02% | 6.50% | |
| Benchmarks | ||||||
| CTR, Competitors4 | ||||||
| AT&T Inc. | 15.89% | 58.72% | 4.67% | 26.30% | 13.38% | |
| Verizon Communications Inc. | 16.25% | 13.70% | 10.31% | 17.34% | 10.16% | |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2023 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 1,069 ÷ 15,382 = 6.95%
4 Click competitor name to see calculations.
| Tax rate | Description | The company |
|---|---|---|
| CTR | Effective cash tax rate on operating income. | T-Mobile US Inc. CTR decreased from 2021 to 2022 and from 2022 to 2023. |