T-Mobile US Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	87,278	80,441	77,379	78,453	79,096
Other Revenue	1,031	959	1,179	1,118	1,022
Revenue	88,309	81,400	78,558	79,571	80,118
Revenue Growth (YoY)	8.49%	3.62%	-1.27%	-0.68%	17.14%
Cost of Revenue	32,529	29,473	29,548	32,012	34,572
Gross Profit	55,780	51,927	49,010	47,559	45,546
Selling, General & Admin	22,959	20,821	20,847	20,926	19,164
Operating Expenses	36,370	33,740	33,665	34,577	35,547
Operating Income	19,410	18,187	15,345	12,982	9,999
Interest Expense	-3,774	-3,411	-3,335	-3,364	-3,342
Currency Exchange Gain (Loss)	-661	79	-	-	-
Other Non Operating Income (Expenses)	427	-101	-2	-39	-15
EBT Excluding Unusual Items	15,402	14,754	12,008	9,579	6,642
Merger & Restructuring Charges	-843	-147	-1,034	-4,969	-3,107
Gain (Loss) on Sale of Assets	-	-	25	-1,087	-
Asset Writedown	-278	-	-	-477	-
Other Unusual Items	-	-	-	-	-184
Pretax Income	14,281	14,712	10,999	3,146	3,351
Income Tax Expense	3,289	3,373	2,682	556	327
Earnings From Continuing Operations	10,992	11,339	8,317	2,590	3,024
Net Income	10,992	11,339	8,317	2,590	3,024
Net Income to Common	10,992	11,339	8,317	2,590	3,024
Net Income Growth	-3.06%	36.34%	221.12%	-14.35%	-1.31%
Shares Outstanding (Basic)	1,128	1,169	1,185	1,250	1,247
Shares Outstanding (Diluted)	1,131	1,173	1,200	1,255	1,255
Shares Change (YoY)	-3.59%	-2.25%	-4.39%	0.05%	8.66%
EPS (Basic)	9.74	9.70	7.02	2.07	2.42
EPS (Diluted)	9.72	9.66	6.93	2.06	2.41
EPS Growth	0.62%	39.39%	236.41%	-14.52%	-8.96%
Free Cash Flow	17,995	13,453	8,758	2,811	1,591
Free Cash Flow Per Share	15.91	11.47	7.30	2.24	1.27
Dividend Per Share	3.800	3.060	1.300	-	-
Dividend Growth	24.18%	135.38%	-	-	-
Gross Margin	63.17%	63.79%	62.39%	59.77%	56.85%
Operating Margin	21.98%	22.34%	19.53%	16.31%	12.48%
Profit Margin	12.45%	13.93%	10.59%	3.26%	3.77%
Free Cash Flow Margin	20.38%	16.53%	11.15%	3.53%	1.99%
EBITDA	32,821	31,106	28,163	26,633	26,382
EBITDA Margin	37.17%	38.21%	35.85%	33.47%	32.93%
D&A For EBITDA	13,411	12,919	12,818	13,651	16,383
EBIT	19,410	18,187	15,345	12,982	9,999
EBIT Margin	21.98%	22.34%	19.53%	16.31%	12.48%
Effective Tax Rate	23.03%	22.93%	24.38%	17.67%	9.76%
Revenue as Reported	88,309	81,400	78,558	79,571	80,118
Advertising Expenses	3,668	3,067	2,515	2,306	-

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