T-Mobile US, Inc. (BIT:1TMUS)

T-Mobile US Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	81,723	80,441	77,379	78,453	79,096	67,707
Other Revenue	969	959	1,179	1,118	1,022	690
Revenue	82,692	81,400	78,558	79,571	80,118	68,397
Revenue Growth (YoY)	5.31%	3.62%	-1.27%	-0.68%	17.14%	52.00%
Cost of Revenue	29,893	29,473	29,407	32,012	34,572	27,614
Gross Profit	52,799	51,927	49,151	47,559	45,546	40,783
Selling, General & Admin	21,197	20,847	20,576	20,926	19,164	17,205
Operating Expenses	33,943	33,766	33,394	34,577	35,547	31,356
Operating Income	18,856	18,161	15,757	12,982	9,999	9,427
Interest Expense	-3,447	-3,411	-3,335	-3,364	-3,342	-2,701
Currency Exchange Gain (Loss)	-139	79	-	-	-	-
Other Non Operating Income (Expenses)	51	-101	-2	-39	-15	-34
EBT Excluding Unusual Items	15,321	14,728	12,420	9,579	6,642	6,692
Merger & Restructuring Charges	-14	-121	-1,496	-4,969	-3,107	-1,915
Impairment of Goodwill	-	-	-	-	-	-218
Gain (Loss) on Sale of Assets	-	-	25	-1,087	-	-
Asset Writedown	-	-	-	-477	-	-200
Other Unusual Items	-	-	-	-	-184	-829
Pretax Income	15,412	14,712	10,999	3,146	3,351	3,530
Income Tax Expense	3,494	3,373	2,682	556	327	786
Earnings From Continuing Operations	11,918	11,339	8,317	2,590	3,024	2,744
Earnings From Discontinued Operations	-	-	-	-	-	320
Net Income	11,918	11,339	8,317	2,590	3,024	3,064
Net Income to Common	11,918	11,339	8,317	2,590	3,024	3,064
Net Income Growth	36.19%	36.34%	221.12%	-14.35%	-1.31%	-11.65%
Shares Outstanding (Basic)	1,158	1,169	1,185	1,250	1,247	1,144
Shares Outstanding (Diluted)	1,162	1,173	1,200	1,255	1,255	1,155
Shares Change (YoY)	-2.46%	-2.25%	-4.39%	0.05%	8.66%	33.74%
EPS (Basic)	10.29	9.70	7.02	2.07	2.42	2.68
EPS (Diluted)	10.25	9.66	6.93	2.06	2.41	2.65
EPS Growth	39.35%	39.39%	236.41%	-14.52%	-8.96%	-34.15%
Free Cash Flow	15,392	13,453	8,758	2,811	1,591	-2,394
Free Cash Flow Per Share	13.24	11.47	7.30	2.24	1.27	-2.07
Dividend Per Share	3.290	3.060	1.300	-	-	-
Dividend Growth	68.72%	135.38%	-	-	-	-
Gross Margin	63.85%	63.79%	62.57%	59.77%	56.85%	59.63%
Operating Margin	22.80%	22.31%	20.06%	16.31%	12.48%	13.78%
Profit Margin	14.41%	13.93%	10.59%	3.26%	3.77%	4.48%
Free Cash Flow Margin	18.61%	16.53%	11.15%	3.53%	1.99%	-3.50%
EBITDA	31,602	31,080	28,575	26,633	26,382	23,578
EBITDA Margin	38.22%	38.18%	36.37%	33.47%	32.93%	34.47%
D&A For EBITDA	12,746	12,919	12,818	13,651	16,383	14,151
EBIT	18,856	18,161	15,757	12,982	9,999	9,427
EBIT Margin	22.80%	22.31%	20.06%	16.31%	12.48%	13.78%
Effective Tax Rate	22.67%	22.93%	24.38%	17.67%	9.76%	22.27%
Revenue as Reported	82,692	81,400	78,558	79,571	80,118	68,397

Source: S&P Global Market Intelligence. Standard template. Financial Sources.