First Time Loading...

T-Mobile US Inc
NASDAQ:TMUS

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
NASDAQ:TMUS
Watchlist
Price: 166 USD 0.62% Market Closed
Updated: May 25, 2024

Income Statement

Earnings Waterfall
T-Mobile US Inc

Revenue
78.5B USD
Cost of Revenue
-29.1B USD
Gross Profit
49.4B USD
Operating Expenses
-33.8B USD
Operating Income
15.7B USD
Other Expenses
-6.9B USD
Net Income
8.8B USD

Income Statement
T-Mobile US Inc

Rotate your device to view
Income Statement
Currency: USD
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
26 618
N/A
27 575
+4%
28 237
+2%
29 564
+5%
30 467
+3%
31 461
+3%
31 960
+2%
32 053
+0%
32 939
+3%
34 047
+3%
35 503
+4%
37 490
+6%
38 439
+3%
39 365
+2%
40 079
+2%
40 604
+1%
41 446
+2%
41 804
+1%
42 624
+2%
43 310
+2%
43 935
+1%
44 343
+1%
44 565
+1%
44 998
+1%
45 031
+0%
51 723
+15%
59 934
+16%
68 397
+14%
77 043
+13%
79 322
+3%
79 674
+0%
80 118
+1%
80 479
+0%
80 230
0%
80 083
0%
79 571
-1%
79 083
-1%
78 578
-1%
78 353
0%
78 558
+0%
78 520
0%
Gross Profit
Cost of Revenue
(14 010)
(14 415)
(14 752)
(15 409)
(15 733)
(16 123)
(15 690)
(14 898)
(14 619)
(14 609)
(15 221)
(16 550)
(16 849)
(17 165)
(17 401)
(17 708)
(18 048)
(17 986)
(18 223)
(18 354)
(18 482)
(18 490)
(18 479)
(18 521)
(18 127)
(20 542)
(23 707)
(27 614)
(31 819)
(33 718)
(34 363)
(34 572)
(34 633)
(33 757)
(33 134)
(32 012)
(31 147)
(30 225)
(29 619)
(29 548)
(29 078)
Gross Profit
12 608
N/A
13 160
+4%
13 485
+2%
14 155
+5%
14 734
+4%
15 338
+4%
16 270
+6%
17 155
+5%
18 320
+7%
19 438
+6%
20 282
+4%
20 940
+3%
21 590
+3%
22 200
+3%
22 678
+2%
22 896
+1%
23 398
+2%
23 818
+2%
24 401
+2%
24 956
+2%
25 453
+2%
25 853
+2%
26 086
+1%
26 477
+1%
26 904
+2%
31 181
+16%
36 227
+16%
40 783
+13%
45 224
+11%
45 604
+1%
45 311
-1%
45 546
+1%
45 846
+1%
46 473
+1%
46 949
+1%
47 559
+1%
47 936
+1%
48 353
+1%
48 734
+1%
49 010
+1%
49 442
+1%
Operating Income
Operating Expenses
(11 998)
(11 792)
(12 378)
(13 579)
(13 256)
(14 248)
(14 704)
(15 253)
(16 003)
(16 862)
(17 369)
(17 725)
(17 907)
(17 935)
(17 968)
(18 243)
(18 463)
(18 848)
(19 285)
(19 647)
(19 837)
(19 924)
(19 967)
(20 135)
(20 352)
(24 356)
(28 179)
(31 814)
(35 500)
(35 239)
(35 339)
(35 547)
(35 184)
(35 234)
(34 522)
(34 083)
(33 966)
(33 551)
(33 832)
(33 735)
(33 752)
Selling, General & Administrative
(8 079)
(8 379)
(8 814)
(9 162)
(9 554)
(9 853)
(10 290)
(10 565)
(10 850)
(11 209)
(11 305)
(11 482)
(11 652)
(11 736)
(11 921)
(12 259)
(12 468)
(12 738)
(12 954)
(13 161)
(13 326)
(13 462)
(13 487)
(13 519)
(13 618)
(15 143)
(16 471)
(17 663)
(18 778)
(18 504)
(18 609)
(19 164)
(19 505)
(20 141)
(20 261)
(20 432)
(20 697)
(20 219)
(20 158)
(19 117)
(18 865)
Depreciation & Amortization
(3 927)
(4 168)
(4 319)
(4 412)
(4 444)
(4 390)
(4 409)
(4 688)
(5 153)
(5 653)
(6 064)
(6 243)
(6 255)
(6 199)
(6 047)
(5 984)
(5 995)
(6 110)
(6 331)
(6 486)
(6 511)
(6 462)
(6 480)
(6 616)
(6 734)
(9 213)
(11 708)
(14 151)
(16 722)
(16 735)
(16 730)
(16 383)
(15 679)
(15 093)
(14 261)
(13 651)
(13 269)
(12 888)
(12 762)
(12 818)
(12 986)
Other Operating Expenses
8
755
755
(5)
742
(5)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(444)
(912)
(1 800)
(1 901)
Operating Income
610
N/A
1 368
+124%
1 107
-19%
576
-48%
1 478
+157%
1 090
-26%
1 566
+44%
1 902
+21%
2 317
+22%
2 576
+11%
2 913
+13%
3 215
+10%
3 683
+15%
4 265
+16%
4 710
+10%
4 653
-1%
4 935
+6%
4 970
+1%
5 116
+3%
5 309
+4%
5 616
+6%
5 929
+6%
6 119
+3%
6 342
+4%
6 552
+3%
6 825
+4%
8 048
+18%
8 969
+11%
9 724
+8%
10 365
+7%
9 972
-4%
9 999
+0%
10 662
+7%
11 239
+5%
12 427
+11%
13 476
+8%
13 970
+4%
14 802
+6%
14 902
+1%
15 275
+3%
15 690
+3%
Pre-Tax Income
Interest Income Expense
(1 059)
(1 038)
(1 000)
(992)
(986)
(948)
(976)
(1 076)
(1 278)
(1 501)
(1 676)
(1 717)
(1 734)
(1 666)
(1 635)
(1 654)
(1 633)
(1 561)
(1 456)
(1 338)
(1 207)
(1 168)
(1 134)
(1 111)
(1 103)
(1 657)
(2 184)
(2 701)
(3 264)
(3 281)
(3 311)
(3 342)
(3 371)
(3 372)
(3 363)
(3 364)
(3 335)
(3 345)
(3 308)
(3 335)
(3 380)
Non-Reccuring Items
(21)
2
15
840
83
106
94
163
799
776
974
835
236
237
67
235
198
197
168
0
(113)
(335)
(494)
(620)
(767)
(1 761)
(1 890)
(2 333)
(2 488)
(1 843)
(2 431)
(3 107)
(4 103)
(6 077)
(7 568)
(6 933)
(5 836)
(3 584)
(1 369)
(1 009)
(823)
Total Other Income
89
(41)
(48)
(11)
(13)
0
13
(11)
(5)
(9)
(9)
(6)
(2)
(91)
(89)
(73)
(65)
(37)
(35)
(54)
(57)
(15)
(15)
(8)
(25)
(198)
(300)
(405)
(520)
(326)
(287)
(199)
(85)
(105)
(48)
(33)
(13)
14
58
68
79
Pre-Tax Income
(381)
N/A
291
N/A
74
-75%
413
+458%
562
+36%
248
-56%
697
+181%
978
+40%
1 833
+87%
1 842
+0%
2 202
+20%
2 327
+6%
2 183
-6%
2 745
+26%
3 053
+11%
3 161
+4%
3 435
+9%
3 569
+4%
3 793
+6%
3 917
+3%
4 239
+8%
4 411
+4%
4 476
+1%
4 603
+3%
4 657
+1%
3 209
-31%
3 674
+14%
3 530
-4%
3 452
-2%
4 915
+42%
3 943
-20%
3 351
-15%
3 103
-7%
1 685
-46%
1 448
-14%
3 146
+117%
4 786
+52%
7 887
+65%
10 283
+30%
10 999
+7%
11 566
+5%
Net Income
Tax Provision
158
(107)
52
(166)
(227)
57
(160)
(245)
(558)
(703)
(835)
(867)
(504)
(710)
(834)
(822)
(1 123)
(1 056)
(1 035)
(1 029)
(1 114)
(1 129)
(1 119)
(1 135)
(1 146)
(847)
(929)
(786)
(726)
(1 001)
(591)
(327)
(299)
33
87
(556)
(969)
(1 741)
(2 503)
(2 682)
(2 815)
Income from Continuing Operations
(223)
184
126
247
335
305
537
733
1 275
1 139
1 367
1 460
1 679
2 035
2 219
2 339
2 312
2 513
2 758
2 888
3 125
3 282
3 357
3 468
3 511
2 362
2 745
2 744
2 726
3 914
3 352
3 024
2 804
1 718
1 535
2 590
3 817
6 146
7 780
8 317
8 751
Net Income (Common)
(223)
N/A
184
N/A
126
-32%
247
+96%
321
+30%
277
-14%
496
+79%
678
+37%
1 220
+80%
1 084
-11%
1 312
+21%
1 405
+7%
1 624
+16%
1 980
+22%
2 164
+9%
4 481
+107%
4 468
0%
4 683
+5%
4 941
+6%
2 888
-42%
3 125
+8%
3 282
+5%
3 357
+2%
3 468
+3%
3 511
+1%
2 682
-24%
3 065
+14%
3 064
0%
3 046
-1%
3 914
+28%
3 352
-14%
3 024
-10%
2 804
-7%
1 718
-39%
1 535
-11%
2 590
+69%
3 817
+47%
6 146
+61%
7 780
+27%
8 317
+7%
8 751
+5%
EPS (Diluted)
-0.29
N/A
0.21
N/A
0.14
-33%
0.3
+114%
0.38
+27%
0.32
-16%
0.59
+84%
0.82
+39%
1.42
+73%
1.3
-8%
1.57
+21%
1.69
+8%
1.86
+10%
2.27
+22%
2.48
+9%
5.13
+107%
5.18
+1%
5.49
+6%
5.78
+5%
3.36
-42%
3.63
+8%
3.83
+6%
3.88
+1%
4.02
+4%
4.07
+1%
2.16
-47%
2.45
+13%
2.65
+8%
2.43
-8%
3.12
+28%
2.67
-14%
2.41
-10%
2.24
-7%
1.37
-39%
1.22
-11%
2.06
+69%
3.11
+51%
5.14
+65%
6.62
+29%
6.93
+5%
7.35
+6%

See Also

Discover More