TMUS
T-Mobile US Inc.
$210.05
-$0.60(-0.28%)
58
Overall
95
Value
18
Tech
63
Quality
Market Cap
$246.06B
Volume
4.96M
52W Range
$207.64 - $276.49
Target Price
$275.39
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $32.1B | $37.5B | $40.6B | $43.3B | $45.0B | $68.4B | $80.1B | $79.6B | $78.6B | $81.4B | ||
| Total Revenue | $32.1B | $37.5B | $40.6B | $43.3B | $45.0B | $68.4B | $80.1B | $79.6B | $78.6B | $81.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $9.3B | $10.8B | $11.6B | $12.0B | $11.9B | $16.4B | $36.6B | $36.2B | $30.2B | $29.3B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $22.7B | $26.7B | $29.0B | $31.3B | $33.1B | $52.0B | $43.5B | $43.4B | $78.6B | $52.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $14.9B | $17.6B | $18.2B | $19.6B | $20.8B | $33.1B | $36.6B | $35.3B | $34.1B | $33.7B | ||
| Selling, General & Administrative | $10.2B | $11.4B | $12.3B | $13.2B | $14.1B | $18.9B | $20.2B | $21.6B | $21.3B | $20.8B | ||
| Selling & Marketing Expenses | $1.6B | $1.7B | $1.8B | $1.7B | $1.6B | $1.8B | $2.2B | $2.3B | $2.5B | $3.1B | ||
| General & Administrative Expenses | $10.2B | $11.4B | $12.3B | $13.2B | $14.1B | $18.9B | $20.2B | $21.6B | $21.3B | $20.8B | ||
| Promotion & Advertising | $1.6B | $1.7B | $1.8B | $1.7B | $1.6B | $1.8B | $2.2B | $2.3B | $2.5B | $3.1B | ||
| Salaries & Wages | $-71.0M | $-80.0M | $-73.0M | $-81.0M | $-92.0M | $694.0M | $540.0M | $-6.0M | -- | -- | ||
| Depreciation & Amortization | $4.7B | $6.2B | $6.0B | $6.5B | $6.6B | $14.2B | $16.4B | $13.7B | $12.8B | $12.9B | ||
| Depreciation & Amortization | $4.7B | $6.2B | $6.0B | $6.5B | $6.6B | $14.2B | $16.4B | $13.7B | $12.8B | $12.9B | ||
| Amortization | $1.7B | $1.7B | $1.8B | $2.2B | $2.5B | $12.0B | $13.3B | $12.2B | $12.2B | $12.9B | ||
| Other Operating Expenses | $-187.0M | $-49.0M | $-12.0M | $-34.0M | $-64.0M | $-45.0M | $-139.0M | $-292.0M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.1B | $4.0B | $4.9B | $5.3B | $5.7B | $6.6B | $6.9B | $6.5B | $14.3B | $18.0B | ||
| EBITDA | $5.9B | $10.3B | $10.8B | $11.8B | $11.2B | $17.7B | $23.1B | $20.2B | $27.2B | $27.6B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.5B | $1.7B | $1.7B | $1.4B | $1.1B | $2.7B | $3.3B | $3.4B | $3.3B | -- | ||
| Intinc | $420.0M | $13.0M | $17.0M | $19.0M | $24.0M | $29.0M | $-3.3B | $-3.4B | $-3.3B | $-3.4B | ||
| Net Non-Operating Interest Income/Expense | $-1.1B | $-1.7B | $-1.7B | $-1.3B | $-1.1B | $-2.7B | $-3.3B | $-3.4B | $-3.3B | $-3.4B | ||
| Gain on Sale of Securities | $-148.0M | $25.0M | $52.0M | $29.0M | $8.0M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $224.0M | $-725.0M | $-162.0M | $54.0M | $8.0M | $405.0M | $199.0M | $-1.6B | $-68.0M | $-113.0M | ||
| Other Special Charges | $152.0M | $829.0M | $162.0M | $-54.0M | $-8.0M | $-405.0M | $-199.0M | $-33.0M | $68.0M | $113.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | $1.1B | $215.0M | $1.2B | -- | -- | ||
| Special Income Charges | -- | -- | -- | -- | -- | $-418.0M | $-215.0M | $-477.0M | $-337.0M | $-95.0M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | $418.0M | -- | $477.0M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.2B | $4.1B | $4.8B | $5.3B | $4.6B | $3.5B | $6.7B | $6.5B | $14.3B | $14.7B | ||
| Pre-Tax Income | $978.0M | $2.3B | $3.2B | $3.9B | $4.6B | $3.5B | $3.4B | $3.1B | $11.0B | $14.7B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $245.0M | $867.0M | $-1.4B | $1.0B | $1.1B | $786.0M | $327.0M | $556.0M | $2.7B | $3.4B | ||
| NET INCOME | ||||||||||||
| Net Income | $733.0M | $1.5B | $4.5B | $2.9B | $3.5B | $3.1B | $3.0B | $2.6B | $8.3B | $11.3B | ||
| Net Income (Continuing Operations) | $733.0M | $1.5B | $4.5B | $2.9B | $3.5B | $3.1B | $3.0B | $2.6B | $8.3B | $11.3B | ||
| Net Income (Discontinued Operations) | $733.0M | $1.5B | $4.5B | $2.9B | $3.5B | $3.1B | $3.0B | $2.6B | $8.3B | $11.3B | ||
| Net Income (Common Stockholders) | $678.0M | $1.4B | $4.5B | $2.9B | $3.5B | $3.1B | $3.0B | $2.6B | $8.3B | $11.3B | ||
| TOTALS | ||||||||||||
| Total Expenses | $24.2B | $28.4B | $29.9B | $31.7B | $32.7B | $49.5B | $59.3B | $71.5B | $34.1B | $63.1B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $813.0M | $822.5M | $831.9M | $849.7M | $854.1M | $1.1B | $1.2B | $1.2B | $1.2B | $1.2B | ||
| Average Shares Outstanding (Diluted) | $822.6M | $833.1M | $871.8M | $858.3M | $863.4M | $1.2B | $1.3B | $1.3B | $1.2B | $1.2B | ||
| Shares Outstanding | $818.4M | $826.5M | $854.4M | $850.2M | $856.9M | $1.2B | $1.2B | $1.2B | $1.2B | $1.1B | ||
| Basic EPS | $0.83 | $1.71 | $5.39 | $3.4 | $4.06 | $2.68 | $2.42 | $2.07 | $7.02 | $9.7 | ||
| Basic EPS (Continuing Operations) | $0.83 | $1.71 | $5.39 | $3.4 | $4.06 | $2.4 | $2.42 | $2.07 | $7.02 | $9.7 | ||
| Diluted EPS | $0.82 | $1.69 | $5.2 | $3.36 | $4.02 | $2.65 | $2.41 | $2.06 | $6.93 | $9.66 | ||
| Diluted EPS (Continuing Operations) | $0.82 | $1.69 | $5.2 | $3.36 | $4.02 | $2.37 | $2.41 | $2.06 | $6.93 | $9.66 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | -- | -- | -- | $0.65 | $3.71 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | $55.0M | $55.0M | $55.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | $0.28 | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | $0.28 | -- | -- | -- | -- | ||
| Excise Taxes | $334.0M | $409.0M | $258.0M | $161.0M | $93.0M | $267.0M | $216.0M | $185.0M | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | $-1.1B | $25.0M | -- | ||
| Interest Expense Operating | $-1.3B | -- | -- | -- | $-1.1B | $-2.7B | $-3.7B | $-3.5B | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | $320.0M | -- | $-1.1B | $25.0M | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | $320.0M | -- | -- | -- | -- | ||
| Other Gand A | $10.2B | $11.4B | $12.3B | $13.2B | $14.1B | $18.9B | $20.2B | $21.6B | $21.3B | $20.8B | ||
| Otherunder Preferred Stock Dividend | $55.0M | $55.0M | $55.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $55.0M | $55.0M | $55.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $2.8B | $2.8B | $2.9B | $3.0B | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | -- | -- | $1.1B | $215.0M | $1.2B | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | TMUS | $210.05 | -0.3% | 4.96M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |