SoftBank Results Presentation Deck
T-Mobile Shares: Fair Values of Contingent Consideration
●
Contingent
consideration:
The Company's right
to acquire 48.8M
T-Mobile shares for
no additional
consideration if certain
conditions are met
Conditions:
45-day trailing VWAP
of T-Mobile share
≥ $150 during
Apr 1, 2022 -
Dec 31, 2025
T-Mobile share price
$82.99
Fair value
1,825
$114.36
$104.15
3,025
3,529
$134.85
5,032
$125.29
4,161
$144.83
5,955
$127.76
4,634
$115.98
(Ref.) Closing price on Nov 11, 2022: $146.19
3,779
$128.35
4,832
SoftBank
$134.54
$134.17
Group
$637.0M (¥83.02B)
derivative gain on
investments for FY22Q1-Q2
($ M)
5,384 5,469
FY21
FY21
FY21
FY21
FY22 FY22
Beginning of FY20 FY20 FY20 FY20
FY20 Q1-end Q2-end Q3-end Q4-end Q1-end Q2-end Q3-end Q4-end Q1-end Q2-end
Accounting 15View entire presentation