Communication Services - Telecommunications Services - NASDAQ - US
$ 235.61
-0.9 %
$ 273 B
Market Cap
26.87
P/E
INCOME STATEMENT
78.6 B
REVENUE
14.3 B
OPERATING INCOME
8.32 B
NET INCOME
EFFICIENCY
Earnings Waterfall
T-Mobile US, Inc.
| Revenue | 78.6 B |
| Cost Of Revenue | 32.7 B |
| Gross Profit | 45.9 B |
| Operating Expenses | 34.9 B |
| Operating Income | 14.3 B |
| Other Expenses | 5.95 B |
| Net Income | 8.32 B |
Income Statement
Millions
| 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 | 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 | 32 671.0 | 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 | 45 887.0 | 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 | 34 885.0 | 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 | 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 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 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 | 3 335.0 | 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 | (3 267.0) | (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 | 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 | 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 | 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 | 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 |