T-Mobile US, Inc. (FRA:TM5)

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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	84,839	80,441	77,379	78,453	79,096	67,707
Other Revenue	1,008	959	1,179	1,118	1,022	690
Revenue	85,847	81,400	78,558	79,571	80,118	68,397
Revenue Growth (YoY)	7.30%	3.62%	-1.27%	-0.68%	17.14%	52.00%
Cost of Revenue	31,098	29,473	29,407	32,012	34,572	27,614
Gross Profit	54,749	51,927	49,151	47,559	45,546	40,783
Selling, General & Admin	22,186	20,847	20,576	20,926	19,164	17,205
Operating Expenses	35,087	33,766	33,394	34,577	35,547	31,356
Operating Income	19,662	18,161	15,757	12,982	9,999	9,427
Interest Expense	-3,603	-3,411	-3,335	-3,364	-3,342	-2,701
Currency Exchange Gain (Loss)	-498	79	-	-	-	-
Other Non Operating Income (Expenses)	322	-101	-2	-39	-15	-34
EBT Excluding Unusual Items	15,883	14,728	12,420	9,579	6,642	6,692
Merger & Restructuring Charges	-225	-121	-1,496	-4,969	-3,107	-1,915
Impairment of Goodwill	-	-	-	-	-	-218
Gain (Loss) on Sale of Assets	-	-	25	-1,087	-	-
Asset Writedown	-278	-	-	-477	-	-200
Other Unusual Items	-	-	-	-	-184	-829
Pretax Income	15,485	14,712	10,999	3,146	3,351	3,530
Income Tax Expense	3,615	3,373	2,682	556	327	786
Earnings From Continuing Operations	11,870	11,339	8,317	2,590	3,024	2,744
Earnings From Discontinued Operations	-	-	-	-	-	320
Net Income	11,870	11,339	8,317	2,590	3,024	3,064
Net Income to Common	11,870	11,339	8,317	2,590	3,024	3,064
Net Income Growth	14.44%	36.34%	221.12%	-14.35%	-1.31%	-11.65%
Shares Outstanding (Basic)	1,139	1,169	1,185	1,250	1,247	1,144
Shares Outstanding (Diluted)	1,143	1,173	1,200	1,255	1,255	1,155
Shares Change (YoY)	-3.55%	-2.25%	-4.39%	0.05%	8.66%	33.74%
EPS (Basic)	10.42	9.70	7.02	2.07	2.42	2.68
EPS (Diluted)	10.38	9.66	6.93	2.06	2.41	2.65
EPS Growth	18.54%	39.39%	236.41%	-14.52%	-8.96%	-34.15%
Free Cash Flow	17,147	13,453	8,758	2,811	1,591	-2,394
Free Cash Flow Per Share	15.01	11.47	7.30	2.24	1.27	-2.07
Dividend Per Share	3.660	3.060	1.300	-	-	-
Dividend Growth	29.33%	135.38%	-	-	-	-
Gross Margin	63.78%	63.79%	62.57%	59.77%	56.85%	59.63%
Operating Margin	22.90%	22.31%	20.06%	16.31%	12.48%	13.78%
Profit Margin	13.83%	13.93%	10.59%	3.26%	3.77%	4.48%
Free Cash Flow Margin	19.97%	16.53%	11.15%	3.53%	1.99%	-3.50%
EBITDA	32,563	31,080	28,575	26,633	26,382	23,578
EBITDA Margin	37.93%	38.18%	36.37%	33.47%	32.93%	34.47%
D&A For EBITDA	12,901	12,919	12,818	13,651	16,383	14,151
EBIT	19,662	18,161	15,757	12,982	9,999	9,427
EBIT Margin	22.90%	22.31%	20.06%	16.31%	12.48%	13.78%
Effective Tax Rate	23.34%	22.93%	24.38%	17.67%	9.76%	22.27%
Revenue as Reported	85,847	81,400	78,558	79,571	80,118	68,397

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