T-Mobile US, Inc. (BMV:TMUS)
Mexico
· Delayed Price · Currency is MXN 3,806.27
+23.27 (0.62%)
At close: Dec 5, 2025
T-Mobile US Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 84,839 | 80,441 | 77,379 | 78,453 | 79,096 | 67,707 | Upgrade
|
| Other Revenue | 1,008 | 959 | 1,179 | 1,118 | 1,022 | 690 | Upgrade
|
| Revenue | 85,847 | 81,400 | 78,558 | 79,571 | 80,118 | 68,397 | Upgrade
|
| Revenue Growth (YoY) | 7.30% | 3.62% | -1.27% | -0.68% | 17.14% | 52.00% | Upgrade
|
| Cost of Revenue | 31,098 | 29,473 | 29,407 | 32,012 | 34,572 | 27,614 | Upgrade
|
| Gross Profit | 54,749 | 51,927 | 49,151 | 47,559 | 45,546 | 40,783 | Upgrade
|
| Selling, General & Admin | 22,186 | 20,847 | 20,576 | 20,926 | 19,164 | 17,205 | Upgrade
|
| Operating Expenses | 35,087 | 33,766 | 33,394 | 34,577 | 35,547 | 31,356 | Upgrade
|
| Operating Income | 19,662 | 18,161 | 15,757 | 12,982 | 9,999 | 9,427 | Upgrade
|
| Interest Expense | -3,603 | -3,411 | -3,335 | -3,364 | -3,342 | -2,701 | Upgrade
|
| Currency Exchange Gain (Loss) | -498 | 79 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 322 | -101 | -2 | -39 | -15 | -34 | Upgrade
|
| EBT Excluding Unusual Items | 15,883 | 14,728 | 12,420 | 9,579 | 6,642 | 6,692 | Upgrade
|
| Merger & Restructuring Charges | -225 | -121 | -1,496 | -4,969 | -3,107 | -1,915 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -218 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 25 | -1,087 | - | - | Upgrade
|
| Asset Writedown | -278 | - | - | -477 | - | -200 | Upgrade
|
| Other Unusual Items | - | - | - | - | -184 | -829 | Upgrade
|
| Pretax Income | 15,485 | 14,712 | 10,999 | 3,146 | 3,351 | 3,530 | Upgrade
|
| Income Tax Expense | 3,615 | 3,373 | 2,682 | 556 | 327 | 786 | Upgrade
|
| Earnings From Continuing Operations | 11,870 | 11,339 | 8,317 | 2,590 | 3,024 | 2,744 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | - | 320 | Upgrade
|
| Net Income | 11,870 | 11,339 | 8,317 | 2,590 | 3,024 | 3,064 | Upgrade
|
| Net Income to Common | 11,870 | 11,339 | 8,317 | 2,590 | 3,024 | 3,064 | Upgrade
|
| Net Income Growth | 14.44% | 36.34% | 221.12% | -14.35% | -1.31% | -11.65% | Upgrade
|
| Shares Outstanding (Basic) | 1,139 | 1,169 | 1,185 | 1,250 | 1,247 | 1,144 | Upgrade
|
| Shares Outstanding (Diluted) | 1,143 | 1,173 | 1,200 | 1,255 | 1,255 | 1,155 | Upgrade
|
| Shares Change (YoY) | -3.55% | -2.25% | -4.39% | 0.05% | 8.66% | 33.74% | Upgrade
|
| EPS (Basic) | 10.42 | 9.70 | 7.02 | 2.07 | 2.42 | 2.68 | Upgrade
|
| EPS (Diluted) | 10.38 | 9.66 | 6.93 | 2.06 | 2.41 | 2.65 | Upgrade
|
| EPS Growth | 18.54% | 39.39% | 236.41% | -14.52% | -8.96% | -34.15% | Upgrade
|
| Free Cash Flow | 17,147 | 13,453 | 8,758 | 2,811 | 1,591 | -2,394 | Upgrade
|
| Free Cash Flow Per Share | 15.01 | 11.47 | 7.30 | 2.24 | 1.27 | -2.07 | Upgrade
|
| Dividend Per Share | 3.660 | 3.060 | 1.300 | - | - | - | Upgrade
|
| Dividend Growth | 29.33% | 135.38% | - | - | - | - | Upgrade
|
| Gross Margin | 63.78% | 63.79% | 62.57% | 59.77% | 56.85% | 59.63% | Upgrade
|
| Operating Margin | 22.90% | 22.31% | 20.06% | 16.31% | 12.48% | 13.78% | Upgrade
|
| Profit Margin | 13.83% | 13.93% | 10.59% | 3.26% | 3.77% | 4.48% | Upgrade
|
| Free Cash Flow Margin | 19.97% | 16.53% | 11.15% | 3.53% | 1.99% | -3.50% | Upgrade
|
| EBITDA | 32,563 | 31,080 | 28,575 | 26,633 | 26,382 | 23,578 | Upgrade
|
| EBITDA Margin | 37.93% | 38.18% | 36.37% | 33.47% | 32.93% | 34.47% | Upgrade
|
| D&A For EBITDA | 12,901 | 12,919 | 12,818 | 13,651 | 16,383 | 14,151 | Upgrade
|
| EBIT | 19,662 | 18,161 | 15,757 | 12,982 | 9,999 | 9,427 | Upgrade
|
| EBIT Margin | 22.90% | 22.31% | 20.06% | 16.31% | 12.48% | 13.78% | Upgrade
|
| Effective Tax Rate | 23.34% | 22.93% | 24.38% | 17.67% | 9.76% | 22.27% | Upgrade
|
| Revenue as Reported | 85,847 | 81,400 | 78,558 | 79,571 | 80,118 | 68,397 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.