T-Mobile US, Inc. (TMUS)
NASDAQ: TMUS · IEX Real-Time Price · USD
160.85
+0.76 (0.47%)
At close: Apr 18, 2024, 4:00 PM
160.81
-0.04 (-0.02%)
After-hours: Apr 18, 2024, 7:54 PM EDT
T-Mobile US Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
| Year | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 - 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78,558 | 79,571 | 80,118 | 68,397 | 44,998 | 43,310 | 40,604 | 37,490 | 32,467 | 29,564 | Upgrade
|
| Revenue Growth (YoY) | -1.27% | -0.68% | 17.14% | 52.00% | 3.90% | 6.66% | 8.31% | 15.47% | 9.82% | 21.06% | Upgrade
|
| Cost of Revenue | 30,188 | 36,206 | 36,605 | 28,266 | 18,521 | 18,354 | 17,708 | 16,550 | 14,898 | 15,409 | Upgrade
|
| Gross Profit | 48,370 | 43,365 | 43,513 | 40,131 | 26,477 | 24,956 | 22,896 | 20,940 | 17,569 | 14,155 | Upgrade
|
| Selling, General & Admin | 21,311 | 21,607 | 20,238 | 18,926 | 14,139 | 13,161 | 12,259 | 11,378 | 10,189 | 8,863 | Upgrade
|
| Other Operating Expenses | 12,725 | 15,248 | 16,582 | 14,974 | 6,616 | 6,486 | 5,984 | 6,347 | 5,064 | 4,711 | Upgrade
|
| Operating Expenses | 34,036 | 36,855 | 36,820 | 33,900 | 20,755 | 19,647 | 18,243 | 17,725 | 15,253 | 13,574 | Upgrade
|
| Operating Income | 14,334 | 6,510 | 6,693 | 6,231 | 5,722 | 5,309 | 4,653 | 3,215 | 2,316 | 581 | Upgrade
|
| Interest Expense / Income | 3,335 | 3,364 | 3,342 | 2,701 | 1,135 | 1,357 | 1,671 | 1,730 | 1,496 | 1,351 | Upgrade
|
| Other Expense / Income | - | - | - | -320 | -16 | 35 | -179 | -842 | -158 | -1,183 | Upgrade
|
| Pretax Income | 10,999 | 3,146 | 3,351 | 3,850 | 4,603 | 3,917 | 3,161 | 2,327 | 978 | 413 | Upgrade
|
| Income Tax | 2,682 | 556 | 327 | 786 | 1,135 | 1,029 | -1,375 | 867 | 245 | 166 | Upgrade
|
| Net Income | 8,317 | 2,590 | 3,024 | 3,064 | 3,468 | 2,888 | 4,536 | 1,460 | 733 | 247 | Upgrade
|
| Preferred Dividends | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 55 | 55 | 0 | Upgrade
|
| Net Income Common | 8,317 | 2,590 | 3,024 | 3,064 | 3,468 | 2,888 | 4,481 | 1,405 | 678 | 247 | Upgrade
|
| Net Income Growth | 221.12% | -14.35% | -1.31% | -11.65% | 20.08% | -35.55% | 218.93% | 107.23% | 174.49% | 605.71% | Upgrade
|
| Shares Outstanding (Basic) | 1,185 | 1,250 | 1,247 | 1,144 | 854 | 850 | 832 | 822 | 813 | 805 | Upgrade
|
| Shares Outstanding (Diluted) | 1,200 | 1,255 | 1,255 | 1,155 | 863 | 858 | 872 | 833 | 823 | 816 | Upgrade
|
| Shares Change | -4.39% | 0.05% | 8.66% | 33.74% | 0.60% | -1.55% | 4.65% | 1.27% | 0.82% | 20.54% | Upgrade
|
| EPS (Basic) | 7.02 | 2.07 | 2.42 | 2.68 | 4.06 | 3.40 | 5.39 | 1.71 | 0.83 | 0.31 | Upgrade
|
| EPS (Diluted) | 6.93 | 2.06 | 2.41 | 2.65 | 4.02 | 3.36 | 5.20 | 1.69 | 0.82 | 0.30 | Upgrade
|
| EPS Growth | 236.41% | -14.52% | -9.06% | -34.08% | 19.64% | -35.38% | 207.69% | 106.10% | 173.33% | 500.00% | Upgrade
|
| Free Cash Flow | 8,770 | 2,820 | 1,631 | -2,394 | 471 | -1,642 | -1,406 | -1,923 | 690 | -171 | Upgrade
|
| Free Cash Flow Per Share | 7.40 | 2.26 | 1.31 | -2.09 | 0.55 | -1.93 | -1.69 | -2.34 | 0.85 | -0.21 | Upgrade
|
| Dividend Per Share | 0.650 | - | - | - | - | - | - | - | - | - | Upgrade
|
| Gross Margin | 61.57% | 54.50% | 54.31% | 58.67% | 58.84% | 57.62% | 56.39% | 55.85% | 54.11% | 47.88% | Upgrade
|
| Operating Margin | 18.25% | 8.18% | 8.35% | 9.11% | 12.72% | 12.26% | 11.46% | 8.58% | 7.13% | 1.97% | Upgrade
|
| Profit Margin | 10.59% | 3.25% | 3.77% | 4.48% | 7.71% | 6.67% | 11.04% | 3.75% | 2.09% | 0.84% | Upgrade
|
| Free Cash Flow Margin | 11.16% | 3.54% | 2.04% | -3.50% | 1.05% | -3.79% | -3.46% | -5.13% | 2.13% | -0.58% | Upgrade
|
| Effective Tax Rate | 24.38% | 17.67% | 9.76% | 20.42% | 24.66% | 26.27% | -43.50% | 37.26% | 25.05% | 40.19% | Upgrade
|
| EBITDA | 27,152 | 20,161 | 23,076 | 20,702 | 12,354 | 11,760 | 10,816 | 10,300 | 7,162 | 6,176 | Upgrade
|
| EBITDA Margin | 34.56% | 25.34% | 28.80% | 30.27% | 27.45% | 27.15% | 26.64% | 27.47% | 22.06% | 20.89% | Upgrade
|
| Depreciation & Amortization | 12,818 | 13,651 | 16,383 | 14,151 | 6,616 | 6,486 | 5,984 | 6,243 | 4,688 | 4,412 | Upgrade
|
| EBIT | 14,334 | 6,510 | 6,693 | 6,551 | 5,738 | 5,274 | 4,832 | 4,057 | 2,474 | 1,764 | Upgrade
|
| EBIT Margin | 18.25% | 8.18% | 8.35% | 9.58% | 12.75% | 12.18% | 11.90% | 10.82% | 7.62% | 5.97% | Upgrade
|