Telephone and Data Systems Inc
NYSE:TDS
Income Statement
Earnings Waterfall
Telephone and Data Systems Inc
Revenue
|
5.2B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
2.8B
USD
|
Operating Expenses
|
-2.7B
USD
|
Operating Income
|
171m
USD
|
Other Expenses
|
-740m
USD
|
Net Income
|
-569m
USD
|
Income Statement
Telephone and Data Systems Inc
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 901
N/A
|
4 789
-2%
|
4 797
+0%
|
4 896
+2%
|
5 009
+2%
|
5 065
+1%
|
5 105
+1%
|
5 199
+2%
|
5 210
+0%
|
5 179
-1%
|
5 197
+0%
|
5 138
-1%
|
5 155
+0%
|
5 139
0%
|
5 091
-1%
|
5 028
-1%
|
5 044
+0%
|
5 031
0%
|
5 039
+0%
|
5 085
+1%
|
5 109
+0%
|
5 141
+1%
|
5 147
+0%
|
5 171
+0%
|
5 176
+0%
|
5 179
+0%
|
5 181
+0%
|
5 184
+0%
|
5 225
+1%
|
5 281
+1%
|
5 329
+1%
|
5 333
+0%
|
5 329
0%
|
5 326
0%
|
5 364
+1%
|
5 428
+1%
|
5 413
0%
|
5 401
0%
|
5 319
-2%
|
5 205
-2%
|
5 160
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 225)
|
(2 248)
|
(2 332)
|
(2 497)
|
(2 512)
|
(2 495)
|
(2 494)
|
(2 487)
|
(2 415)
|
(2 428)
|
(2 436)
|
(2 422)
|
(2 429)
|
(2 401)
|
(2 380)
|
(2 339)
|
(2 359)
|
(2 341)
|
(2 322)
|
(2 342)
|
(2 336)
|
(2 349)
|
(2 336)
|
(2 339)
|
(2 337)
|
(2 329)
|
(2 323)
|
(2 314)
|
(2 354)
|
(2 408)
|
(2 461)
|
(2 471)
|
(2 472)
|
(2 459)
|
(2 479)
|
(2 573)
|
(2 565)
|
(2 577)
|
(2 525)
|
(2 389)
|
(2 334)
|
|
Gross Profit |
2 676
N/A
|
2 541
-5%
|
2 465
-3%
|
2 399
-3%
|
2 498
+4%
|
2 571
+3%
|
2 612
+2%
|
2 712
+4%
|
2 795
+3%
|
2 750
-2%
|
2 762
+0%
|
2 716
-2%
|
2 726
+0%
|
2 738
+0%
|
2 711
-1%
|
2 689
-1%
|
2 685
0%
|
2 690
+0%
|
2 717
+1%
|
2 743
+1%
|
2 773
+1%
|
2 792
+1%
|
2 811
+1%
|
2 832
+1%
|
2 839
+0%
|
2 850
+0%
|
2 858
+0%
|
2 870
+0%
|
2 871
+0%
|
2 873
+0%
|
2 868
0%
|
2 862
0%
|
2 857
0%
|
2 867
+0%
|
2 885
+1%
|
2 855
-1%
|
2 848
0%
|
2 824
-1%
|
2 794
-1%
|
2 816
+1%
|
2 826
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 966)
|
(2 926)
|
(2 876)
|
(2 814)
|
(2 702)
|
(2 658)
|
(2 630)
|
(2 619)
|
(2 625)
|
(2 623)
|
(2 616)
|
(2 610)
|
(2 609)
|
(2 584)
|
(2 575)
|
(2 552)
|
(2 530)
|
(2 529)
|
(2 536)
|
(2 546)
|
(2 577)
|
(2 585)
|
(2 603)
|
(2 638)
|
(2 649)
|
(2 669)
|
(2 648)
|
(2 604)
|
(2 590)
|
(2 556)
|
(2 572)
|
(2 582)
|
(2 572)
|
(2 601)
|
(2 607)
|
(2 661)
|
(2 697)
|
(2 729)
|
(2 734)
|
(2 695)
|
(2 655)
|
|
Selling, General & Administrative |
(1 948)
|
(1 925)
|
(1 925)
|
(1 913)
|
(1 866)
|
(1 840)
|
(1 805)
|
(1 789)
|
(1 781)
|
(1 773)
|
(1 767)
|
(1 758)
|
(1 759)
|
(1 735)
|
(1 725)
|
(1 707)
|
(1 686)
|
(1 676)
|
(1 674)
|
(1 673)
|
(1 694)
|
(1 697)
|
(1 701)
|
(1 719)
|
(1 717)
|
(1 728)
|
(1 705)
|
(1 681)
|
(1 681)
|
(1 655)
|
(1 673)
|
(1 687)
|
(1 677)
|
(1 700)
|
(1 711)
|
(1 744)
|
(1 768)
|
(1 796)
|
(1 805)
|
(1 775)
|
(1 740)
|
|
Depreciation & Amortization |
(1 018)
|
(1 001)
|
(951)
|
(902)
|
(837)
|
(818)
|
(825)
|
(830)
|
(844)
|
(850)
|
(849)
|
(852)
|
(850)
|
(849)
|
(850)
|
(845)
|
(844)
|
(853)
|
(862)
|
(873)
|
(883)
|
(888)
|
(902)
|
(919)
|
(932)
|
(941)
|
(943)
|
(923)
|
(909)
|
(901)
|
(899)
|
(895)
|
(895)
|
(901)
|
(896)
|
(917)
|
(929)
|
(933)
|
(929)
|
(920)
|
(915)
|
|
Operating Income |
(290)
N/A
|
(385)
-33%
|
(411)
-7%
|
(415)
-1%
|
(204)
+51%
|
(88)
+57%
|
(18)
+79%
|
93
N/A
|
170
+83%
|
127
-25%
|
146
+15%
|
106
-27%
|
117
+10%
|
154
+32%
|
136
-12%
|
137
+1%
|
155
+13%
|
161
+4%
|
181
+12%
|
197
+9%
|
196
-1%
|
207
+6%
|
208
+0%
|
194
-7%
|
190
-2%
|
181
-5%
|
210
+16%
|
266
+27%
|
281
+6%
|
317
+13%
|
296
-7%
|
280
-5%
|
285
+2%
|
266
-7%
|
278
+5%
|
194
-30%
|
151
-22%
|
95
-37%
|
60
-37%
|
121
+102%
|
171
+41%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
58
|
65
|
45
|
43
|
38
|
36
|
38
|
38
|
3
|
(78)
|
(94)
|
(110)
|
(19)
|
(20)
|
(22)
|
(24)
|
(18)
|
(13)
|
(4)
|
5
|
14
|
22
|
26
|
30
|
32
|
37
|
38
|
41
|
30
|
8
|
(35)
|
(50)
|
(39)
|
(17)
|
21
|
22
|
2
|
(16)
|
(37)
|
(52)
|
(65)
|
|
Non-Reccuring Items |
525
|
634
|
329
|
241
|
15
|
160
|
171
|
279
|
261
|
13
|
15
|
(5)
|
(6)
|
12
|
5
|
(261)
|
(260)
|
(268)
|
(255)
|
12
|
9
|
12
|
(2)
|
(10)
|
(11)
|
(24)
|
(23)
|
(21)
|
(22)
|
(21)
|
(20)
|
(22)
|
(24)
|
(20)
|
(27)
|
(23)
|
(29)
|
(39)
|
(34)
|
(36)
|
(585)
|
|
Total Other Income |
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
103
|
104
|
103
|
0
|
0
|
(1)
|
0
|
1
|
2
|
3
|
5
|
2
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
|
Pre-Tax Income |
293
N/A
|
314
+7%
|
(37)
N/A
|
(131)
-256%
|
(152)
-16%
|
108
N/A
|
191
+77%
|
411
+115%
|
435
+6%
|
166
-62%
|
172
+4%
|
94
-45%
|
92
-2%
|
146
+59%
|
118
-19%
|
(148)
N/A
|
(122)
+18%
|
(118)
+3%
|
(75)
+36%
|
219
N/A
|
221
+1%
|
245
+11%
|
235
-4%
|
215
-9%
|
211
-2%
|
194
-8%
|
225
+16%
|
286
+27%
|
288
+1%
|
304
+6%
|
241
-21%
|
208
-14%
|
221
+6%
|
229
+4%
|
272
+19%
|
193
-29%
|
125
-35%
|
40
-68%
|
(11)
N/A
|
33
N/A
|
(477)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(126)
|
(134)
|
13
|
(3)
|
5
|
(99)
|
(131)
|
(167)
|
(172)
|
(69)
|
(70)
|
(38)
|
(40)
|
(61)
|
(53)
|
(34)
|
(48)
|
(38)
|
(49)
|
(59)
|
(62)
|
(74)
|
(69)
|
(79)
|
(64)
|
(34)
|
(26)
|
(17)
|
(19)
|
(47)
|
(28)
|
(41)
|
(33)
|
(40)
|
(78)
|
(56)
|
(53)
|
(28)
|
(16)
|
(46)
|
(10)
|
|
Income from Continuing Operations |
167
|
180
|
(24)
|
(134)
|
(147)
|
8
|
60
|
244
|
263
|
97
|
102
|
56
|
52
|
85
|
65
|
(182)
|
(170)
|
(156)
|
(124)
|
160
|
159
|
171
|
166
|
136
|
147
|
160
|
199
|
269
|
269
|
257
|
213
|
167
|
188
|
189
|
194
|
137
|
72
|
12
|
(27)
|
(13)
|
(487)
|
|
Income to Minority Interest |
(25)
|
(21)
|
5
|
8
|
11
|
(17)
|
(24)
|
(41)
|
(44)
|
(16)
|
(16)
|
(8)
|
(9)
|
(13)
|
(11)
|
42
|
(4)
|
(16)
|
(25)
|
(82)
|
(40)
|
(33)
|
(28)
|
(26)
|
(26)
|
(29)
|
(36)
|
(46)
|
(43)
|
(41)
|
(35)
|
(27)
|
(32)
|
(31)
|
(28)
|
(19)
|
(10)
|
(2)
|
0
|
(6)
|
(13)
|
|
Net Income (Common) |
142
N/A
|
159
+12%
|
(20)
N/A
|
(126)
-546%
|
(136)
-8%
|
(9)
+93%
|
36
N/A
|
203
+463%
|
219
+8%
|
81
-63%
|
86
+6%
|
48
-44%
|
43
-11%
|
72
+67%
|
54
-25%
|
(140)
N/A
|
153
N/A
|
155
+1%
|
178
+15%
|
405
+128%
|
135
-67%
|
154
+14%
|
154
N/A
|
126
-18%
|
121
-4%
|
131
+8%
|
163
+24%
|
223
+37%
|
226
+1%
|
214
-5%
|
169
-21%
|
119
-30%
|
117
-2%
|
104
-11%
|
102
-2%
|
49
-52%
|
(7)
N/A
|
(58)
-729%
|
(95)
-64%
|
(87)
+8%
|
(569)
-554%
|
|
EPS (Diluted) |
1.29
N/A
|
1.45
+12%
|
-0.18
N/A
|
-1.16
-544%
|
-1.26
-9%
|
-0.08
+94%
|
0.33
N/A
|
1.86
+464%
|
1.99
+7%
|
0.73
-63%
|
0.77
+5%
|
0.43
-44%
|
0.39
-9%
|
0.65
+67%
|
0.49
-25%
|
-1.26
N/A
|
1.37
N/A
|
1.37
N/A
|
1.57
+15%
|
3.55
+126%
|
1.18
-67%
|
1.32
+12%
|
1.32
N/A
|
1.08
-18%
|
1.04
-4%
|
1.12
+8%
|
1.41
+26%
|
1.93
+37%
|
1.97
+2%
|
1.86
-6%
|
1.46
-22%
|
1.02
-30%
|
1.01
-1%
|
0.9
-11%
|
0.89
-1%
|
0.43
-52%
|
-0.06
N/A
|
-0.51
-750%
|
-0.84
-65%
|
-0.77
+8%
|
-5.04
-555%
|