image
T-Mobile US, Inc. TMUS
Communication Services - Telecommunications Services - NASDAQ - US
Watchlist
$ 251.26
2.22 %
$ 285 B
Market Cap
24.81
P/E
INCOME STATEMENT
81.4 B REVENUE
3.62%
Growth Rates
1Year 3.62%
3Years 0.53%
5Years 12.59%
7Years 10.45%
10Years 10.66%
18 B OPERATING INCOME
26.24%
Growth Rates
1Year 26.24%
3Years 37.74%
5Years 25.77%
7Years 20.48%
10Years 28.96%
11.3 B NET INCOME
36.34%
Growth Rates
1Year 36.34%
3Years 55.36%
5Years 26.74%
7Years 13.98%
10Years 46.62%
EFFICIENCY
Earnings Waterfall T-Mobile US, Inc.
image
Revenue 81.4 B
Cost Of Revenue 29.7 B
Gross Profit 51.7 B
Operating Expenses 33.7 B
Operating Income 18 B
Other Expenses 6.67 B
Net Income 11.3 B
90b90b80b80b70b70b60b60b50b50b40b40b30b30b20b20b10b10b0081b(30b)52b(34b)18b(7b)11bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000
REVENUE
Revenue 81 400.0 78 558.0 79 571.0 80 118.0 68 397.0 44 998.0 43 310.0 40 604.0 37 490.0 32 053.0 29 564.0 24 420.0 5 101.3 4 847.4 4 069.4 3 480.5 2 751.5 2 235.7 1 546.9 1 038.4 748.2 451.1 129.3 0 0
GROSS PROFIT
Cost Of Revenue 29 653.0 30 188.0 36 206.0 36 605.0 28 266.0 18 521.0 18 354.0 17 708.0 16 550.0 14 898.0 15 409.0 12 255.0 2 930.1 2 913.4 2 317.9 2 004.3 1 561.9 1 244.7 922.2 584.1 0 122.2 63.6 0 0
Gross Profit 51 747.0 48 370.0 43 365.0 43 513.0 40 131.0 26 477.0 24 956.0 22 896.0 20 940.0 17 155.0 14 155.0 12 165.0 2 171.2 1 934.0 1 751.5 1 476.2 1 189.6 991.0 624.7 454.3 748.2 328.9 65.8 0 0
OPERATING INCOME
Operating Expenses 33 737.0 31 621.0 35 258.0 36 621.0 33 077.0 20 755.0 19 647.0 18 243.0 17 621.0 14 877.0 13 280.0 11 007.0 1 338.2 1 182.8 1 032.6 940.9 721.8 530.9 387.5 32.2 0 287.7 96.5 28.7 4.6
Selling, General and Administrative Expenses 20 818.0 21 311.0 21 607.0 20 238.0 18 926.0 14 139.0 13 161.0 12 259.0 11 378.0 10 189.0 8 863.0 7 382.0 696.8 644.0 621.7 567.7 447.6 352.0 243.6 162.5 0 94.1 55.2 28.5 4.6
Research and Development Expenses 0 0 0 0 200.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 18 010.0 14 266.0 6 543.0 6 892.0 6 636.0 5 722.0 5 309.0 4 888.0 4 050.0 2 065.0 1 416.0 996.0 824.0 747.5 718.9 535.3 467.8 460.1 237.3 422.2 748.2 41.2 162.3 (28.7) (4.6)
PRE-TAX INCOME
Interest Income Expense 3 411.0 3 335.0 3 364.0 3 362.0 2 730.0 1 135.0 1 357.0 1 671.0 1 730.0 1 496.0 1 351.0 1 223.0 275.5 261.1 263.1 270.3 116.0 116.0 0 0 0 0 0 0 0
Total Other Income (3 298.0) (3 267.0) (3 397.0) (3 541.0) (3 106.0) (1 119.0) (1 392.0) (1 727.0) (1 723.0) (1 501.0) (1 003.0) (945.0) (216.5) (267.9) (406.6) (271.6) (188.3) (236.6) (146.7) (96.1) (19.1) (9.5) (6.5) (15.6) (16.0)
Pre-Tax Income 14 712.0 10 999.0 3 146.0 3 351.0 3 530.0 4 603.0 3 917.0 3 161.0 2 327.0 978.0 413.0 51.0 607.5 479.7 312.3 263.7 279.4 223.5 90.5 326.1 0 31.7 155.8 (44.2) (20.6)
NET INCOME
Tax Provision 3 373.0 2 682.0 556.0 327.0 786.0 1 135.0 1 029.0 (1 375.0) 867.0 245.0 166.0 16.0 213.3 178.3 118.9 86.8 130.0 123.1 36.7 127.4 (86.4) 16.2 25.5 0 0
Net Income 11 339.0 8 317.0 2 590.0 3 024.0 3 064.0 3 468.0 2 888.0 4 536.0 1 460.0 733.0 247.0 35.0 394.2 301.3 193.4 176.8 149.4 100.4 53.8 198.7 86.4 15.4 130.3 (44.2) (20.6)
EPS 9.7 7.02 2.07 2.42 2.68 4.05 3.4 5.39 1.71 0.83 0.31 0.05 2.17 1.67 1.08 1 0.86 0.58 0.0733 0.47 0.36 0.046 0.48 0.56 0.26