T-Mobile US, Inc. (TMUS)

T-Mobile US Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Operating Revenue	78,089	77,379	78,453	79,096	67,707	44,340
Other Revenue	1,007	1,179	1,118	1,022	690	658
Revenue	79,096	78,558	79,571	80,118	68,397	44,998
Revenue Growth (YoY)	0.66%	-1.27%	-0.68%	17.14%	52.00%	3.90%
Cost of Revenue	28,790	29,407	32,012	34,572	27,614	18,521
Gross Profit	50,306	49,151	47,559	45,546	40,783	26,477
Selling, General & Admin	20,367	20,526	20,426	19,164	17,205	13,519
Operating Expenses	33,491	33,344	34,077	35,547	31,356	20,135
Operating Income	16,815	15,807	13,482	9,999	9,427	6,342
Interest Expense	-3,373	-3,335	-3,364	-3,342	-2,701	-1,135
Interest & Investment Income	-	-	-	-	-	24
Other Non Operating Income (Expenses)	-5	-2	-39	-15	-34	11
EBT Excluding Unusual Items	13,437	12,470	10,079	6,642	6,692	5,242
Merger & Restructuring Charges	-983	-1,496	-4,969	-3,107	-1,915	-620
Impairment of Goodwill	-	-	-	-	-218	-
Gain (Loss) on Sale of Assets	-	25	-1,087	-	-	-
Asset Writedown	-	-	-477	-	-200	-
Legal Settlements	-8	-	-400	-	-	-
Other Unusual Items	-	-	-	-184	-829	-19
Pretax Income	12,396	10,999	3,146	3,351	3,530	4,603
Income Tax Expense	2,941	2,682	556	327	786	1,135
Earnings From Continuing Operations	9,455	8,317	2,590	3,024	2,744	3,468
Earnings From Discontinued Operations	-	-	-	-	320	-
Net Income	9,455	8,317	2,590	3,024	3,064	3,468
Net Income to Common	9,455	8,317	2,590	3,024	3,064	3,468
Net Income Growth	53.84%	221.12%	-14.35%	-1.31%	-11.65%	20.08%
Shares Outstanding (Basic)	1,171	1,185	1,250	1,247	1,144	854
Shares Outstanding (Diluted)	1,186	1,200	1,255	1,255	1,155	863
Shares Change (YoY)	-3.77%	-4.39%	0.05%	8.66%	33.74%	0.60%
EPS (Basic)	8.08	7.02	2.07	2.42	2.68	4.06
EPS (Diluted)	7.98	6.93	2.06	2.41	2.65	4.02
EPS Growth	59.90%	236.41%	-14.52%	-8.96%	-34.15%	19.64%
Free Cash Flow	12,080	8,758	2,811	1,591	-2,394	433
Free Cash Flow Per Share	10.19	7.30	2.24	1.27	-2.07	0.50
Dividend Per Share	2.600	1.300	-	-	-	-
Gross Margin	63.60%	62.57%	59.77%	56.85%	59.63%	58.84%
Operating Margin	21.26%	20.12%	16.94%	12.48%	13.78%	14.09%
Profit Margin	11.95%	10.59%	3.25%	3.77%	4.48%	7.71%
Free Cash Flow Margin	15.27%	11.15%	3.53%	1.99%	-3.50%	0.96%
EBITDA	29,939	28,625	27,133	26,382	23,578	12,958
EBITDA Margin	37.85%	36.44%	34.10%	32.93%	34.47%	28.80%
D&A For EBITDA	13,124	12,818	13,651	16,383	14,151	6,616
EBIT	16,815	15,807	13,482	9,999	9,427	6,342
EBIT Margin	21.26%	20.12%	16.94%	12.48%	13.78%	14.09%
Effective Tax Rate	23.73%	24.38%	17.67%	9.76%	22.27%	24.66%
Revenue as Reported	79,096	78,558	79,571	80,118	68,397	44,998

Source: S&P Capital IQ. Standard template. Financial Sources.