T-Mobile US, Inc. (FRA:TM5)
Germany
· Delayed Price · Currency is EUR 188.64
-1.24 (-0.65%)
Last updated: Mar 6, 2026, 8:59 AM CET
T-Mobile US Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 87,278 | 80,441 | 77,379 | 78,453 | 79,096 | Upgrade
|
| Other Revenue | 1,031 | 959 | 1,179 | 1,118 | 1,022 | Upgrade
|
| Revenue | 88,309 | 81,400 | 78,558 | 79,571 | 80,118 | Upgrade
|
| Revenue Growth (YoY) | 8.49% | 3.62% | -1.27% | -0.68% | 17.14% | Upgrade
|
| Cost of Revenue | 32,529 | 29,473 | 29,548 | 32,012 | 34,572 | Upgrade
|
| Gross Profit | 55,780 | 51,927 | 49,010 | 47,559 | 45,546 | Upgrade
|
| Selling, General & Admin | 22,959 | 20,821 | 20,847 | 20,926 | 19,164 | Upgrade
|
| Operating Expenses | 36,370 | 33,740 | 33,665 | 34,577 | 35,547 | Upgrade
|
| Operating Income | 19,410 | 18,187 | 15,345 | 12,982 | 9,999 | Upgrade
|
| Interest Expense | -3,774 | -3,411 | -3,335 | -3,364 | -3,342 | Upgrade
|
| Currency Exchange Gain (Loss) | -661 | 79 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 427 | -101 | -2 | -39 | -15 | Upgrade
|
| EBT Excluding Unusual Items | 15,402 | 14,754 | 12,008 | 9,579 | 6,642 | Upgrade
|
| Merger & Restructuring Charges | -843 | -147 | -1,034 | -4,969 | -3,107 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 25 | -1,087 | - | Upgrade
|
| Asset Writedown | -278 | - | - | -477 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | -184 | Upgrade
|
| Pretax Income | 14,281 | 14,712 | 10,999 | 3,146 | 3,351 | Upgrade
|
| Income Tax Expense | 3,289 | 3,373 | 2,682 | 556 | 327 | Upgrade
|
| Earnings From Continuing Operations | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 | Upgrade
|
| Net Income | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 | Upgrade
|
| Net Income to Common | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 | Upgrade
|
| Net Income Growth | -3.06% | 36.34% | 221.12% | -14.35% | -1.31% | Upgrade
|
| Shares Outstanding (Basic) | 1,128 | 1,169 | 1,185 | 1,250 | 1,247 | Upgrade
|
| Shares Outstanding (Diluted) | 1,131 | 1,173 | 1,200 | 1,255 | 1,255 | Upgrade
|
| Shares Change (YoY) | -3.59% | -2.25% | -4.39% | 0.05% | 8.66% | Upgrade
|
| EPS (Basic) | 9.74 | 9.70 | 7.02 | 2.07 | 2.42 | Upgrade
|
| EPS (Diluted) | 9.72 | 9.66 | 6.93 | 2.06 | 2.41 | Upgrade
|
| EPS Growth | 0.62% | 39.39% | 236.41% | -14.52% | -8.96% | Upgrade
|
| Free Cash Flow | 17,995 | 13,453 | 8,758 | 2,811 | 1,591 | Upgrade
|
| Free Cash Flow Per Share | 15.91 | 11.47 | 7.30 | 2.24 | 1.27 | Upgrade
|
| Dividend Per Share | 3.800 | 3.060 | 1.300 | - | - | Upgrade
|
| Dividend Growth | 24.18% | 135.38% | - | - | - | Upgrade
|
| Gross Margin | 63.17% | 63.79% | 62.39% | 59.77% | 56.85% | Upgrade
|
| Operating Margin | 21.98% | 22.34% | 19.53% | 16.31% | 12.48% | Upgrade
|
| Profit Margin | 12.45% | 13.93% | 10.59% | 3.26% | 3.77% | Upgrade
|
| Free Cash Flow Margin | 20.38% | 16.53% | 11.15% | 3.53% | 1.99% | Upgrade
|
| EBITDA | 32,821 | 31,106 | 28,163 | 26,633 | 26,382 | Upgrade
|
| EBITDA Margin | 37.17% | 38.21% | 35.85% | 33.47% | 32.93% | Upgrade
|
| D&A For EBITDA | 13,411 | 12,919 | 12,818 | 13,651 | 16,383 | Upgrade
|
| EBIT | 19,410 | 18,187 | 15,345 | 12,982 | 9,999 | Upgrade
|
| EBIT Margin | 21.98% | 22.34% | 19.53% | 16.31% | 12.48% | Upgrade
|
| Effective Tax Rate | 23.03% | 22.93% | 24.38% | 17.67% | 9.76% | Upgrade
|
| Revenue as Reported | 88,309 | 81,400 | 78,558 | 79,571 | 80,118 | Upgrade
|
| Advertising Expenses | 3,668 | 3,067 | 2,515 | 2,306 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.