T-Mobile US, Inc. (BIT:1TMUS)
193.52
0.00 (0.00%)
At close: Jul 17, 2025, 5:30 PM CET
T-Mobile US Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
Operating Revenue | 83,065 | 80,441 | 77,379 | 78,453 | 79,096 | 67,707 | Upgrade |
Other Revenue | 987 | 959 | 1,179 | 1,118 | 1,022 | 690 | Upgrade |
84,052 | 81,400 | 78,558 | 79,571 | 80,118 | 68,397 | Upgrade | |
Revenue Growth (YoY) | 6.27% | 3.62% | -1.27% | -0.68% | 17.14% | 52.00% | Upgrade |
Cost of Revenue | 30,531 | 29,473 | 29,407 | 32,012 | 34,572 | 27,614 | Upgrade |
Gross Profit | 53,521 | 51,927 | 49,151 | 47,559 | 45,546 | 40,783 | Upgrade |
Selling, General & Admin | 21,452 | 20,847 | 20,576 | 20,926 | 19,164 | 17,205 | Upgrade |
Operating Expenses | 34,096 | 33,766 | 33,394 | 34,577 | 35,547 | 31,356 | Upgrade |
Operating Income | 19,425 | 18,161 | 15,757 | 12,982 | 9,999 | 9,427 | Upgrade |
Interest Expense | -3,515 | -3,411 | -3,335 | -3,364 | -3,342 | -2,701 | Upgrade |
Currency Exchange Gain (Loss) | -607 | 79 | - | - | - | - | Upgrade |
Other Non Operating Income (Expenses) | 516 | -101 | -2 | -39 | -15 | -34 | Upgrade |
EBT Excluding Unusual Items | 15,819 | 14,728 | 12,420 | 9,579 | 6,642 | 6,692 | Upgrade |
Merger & Restructuring Charges | - | -121 | -1,496 | -4,969 | -3,107 | -1,915 | Upgrade |
Impairment of Goodwill | - | - | - | - | - | -218 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | 25 | -1,087 | - | - | Upgrade |
Asset Writedown | - | - | - | -477 | - | -200 | Upgrade |
Other Unusual Items | - | - | - | - | -184 | -829 | Upgrade |
Pretax Income | 15,924 | 14,712 | 10,999 | 3,146 | 3,351 | 3,530 | Upgrade |
Income Tax Expense | 3,709 | 3,373 | 2,682 | 556 | 327 | 786 | Upgrade |
Earnings From Continuing Operations | 12,215 | 11,339 | 8,317 | 2,590 | 3,024 | 2,744 | Upgrade |
Earnings From Discontinued Operations | - | - | - | - | - | 320 | Upgrade |
Net Income | 12,215 | 11,339 | 8,317 | 2,590 | 3,024 | 3,064 | Upgrade |
Net Income to Common | 12,215 | 11,339 | 8,317 | 2,590 | 3,024 | 3,064 | Upgrade |
Net Income Growth | 29.19% | 36.34% | 221.12% | -14.35% | -1.31% | -11.65% | Upgrade |
Shares Outstanding (Basic) | 1,149 | 1,169 | 1,185 | 1,250 | 1,247 | 1,144 | Upgrade |
Shares Outstanding (Diluted) | 1,153 | 1,173 | 1,200 | 1,255 | 1,255 | 1,155 | Upgrade |
Shares Change (YoY) | -2.78% | -2.25% | -4.39% | 0.05% | 8.66% | 33.74% | Upgrade |
EPS (Basic) | 10.63 | 9.70 | 7.02 | 2.07 | 2.42 | 2.68 | Upgrade |
EPS (Diluted) | 10.59 | 9.66 | 6.93 | 2.06 | 2.41 | 2.65 | Upgrade |
EPS Growth | 32.79% | 39.39% | 236.41% | -14.52% | -8.96% | -34.15% | Upgrade |
Free Cash Flow | 16,507 | 13,453 | 8,758 | 2,811 | 1,591 | -2,394 | Upgrade |
Free Cash Flow Per Share | 14.32 | 11.47 | 7.30 | 2.24 | 1.27 | -2.07 | Upgrade |
Dividend Per Share | 3.520 | 3.060 | 1.300 | - | - | - | Upgrade |
Dividend Growth | 35.38% | 135.38% | - | - | - | - | Upgrade |
Gross Margin | 63.68% | 63.79% | 62.57% | 59.77% | 56.85% | 59.63% | Upgrade |
Operating Margin | 23.11% | 22.31% | 20.06% | 16.31% | 12.48% | 13.78% | Upgrade |
Profit Margin | 14.53% | 13.93% | 10.59% | 3.26% | 3.77% | 4.48% | Upgrade |
Free Cash Flow Margin | 19.64% | 16.53% | 11.15% | 3.53% | 1.99% | -3.50% | Upgrade |
EBITDA | 32,069 | 31,080 | 28,575 | 26,633 | 26,382 | 23,578 | Upgrade |
EBITDA Margin | 38.15% | 38.18% | 36.37% | 33.47% | 32.93% | 34.47% | Upgrade |
D&A For EBITDA | 12,644 | 12,919 | 12,818 | 13,651 | 16,383 | 14,151 | Upgrade |
EBIT | 19,425 | 18,161 | 15,757 | 12,982 | 9,999 | 9,427 | Upgrade |
EBIT Margin | 23.11% | 22.31% | 20.06% | 16.31% | 12.48% | 13.78% | Upgrade |
Effective Tax Rate | 23.29% | 22.93% | 24.38% | 17.67% | 9.76% | 22.27% | Upgrade |
Revenue as Reported | 84,052 | 81,400 | 78,558 | 79,571 | 80,118 | 68,397 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.