Income Statement

Revenue

+11%

+29%

10Y

Currency: USD

	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	24	41	58	71	77	85	116	144	172	201	202	200	197	185	179	190	215	243	270	279	274	270	263	252	254	257	670	376	460	555	661	719	902	1 071	1 223	1 288	1 310	1 319	1 351	1 382	1 375	1 415	1 496	1 589	1 701	1 770	1 730	1 751	1 686	1 654	1 671	1 649	1 577	1 475	1 357	1 228	1 187	1 153	1 135	1 131	1 687	2 212	2 730	3 284	3 297	3 326	3 362	3 388	3 387	3 376	3 364	3 335	3 345	3 308	3 335	3 380	3 373	3 419	3 411	3 447	3 515	3 603	3 774
Revenue	487 N/A	750 +54%	1 038 +38%	1 132 +9%	1 249 +10%	1 382 +11%	1 547 +12%	1 754 +13%	1 937 +10%	2 098 +8%	2 236 +7%	2 361 +6%	2 489 +5%	2 619 +5%	2 752 +5%	2 884 +5%	3 065 +6%	3 274 +7%	3 481 +6%	3 656 +5%	3 809 +4%	3 934 +3%	4 069 +3%	4 293 +6%	4 490 +5%	4 675 +4%	20 618 +341%	8 687 -58%	12 361 +42%	16 048 +30%	19 719 +23%	19 362 -2%	20 707 +7%	22 502 +9%	24 420 +9%	26 618 +9%	27 575 +4%	28 237 +2%	29 564 +5%	30 467 +3%	31 461 +3%	31 960 +2%	32 053 +0%	32 939 +3%	34 047 +3%	35 503 +4%	37 490 +6%	38 439 +3%	39 365 +2%	40 079 +2%	40 604 +1%	41 446 +2%	41 804 +1%	42 624 +2%	43 310 +2%	43 935 +1%	44 343 +1%	44 565 +1%	44 998 +1%	45 031 +0%	51 723 +15%	59 934 +16%	68 397 +14%	77 043 +13%	79 322 +3%	79 674 +0%	80 118 +1%	80 479 +0%	80 230 0%	80 083 0%	79 571 -1%	79 083 -1%	78 578 -1%	78 353 0%	78 558 +0%	78 520 0%	79 096 +1%	80 006 +1%	81 400 +2%	82 692 +2%	84 052 +2%	85 847 +2%	88 309 +3%
Gross Profit
Cost of Revenue	(263)	(412)	(584)	(646)	(734)	(816)	(922)	(1 047)	(1 124)	(1 187)	(1 245)	(1 315)	(1 385)	(1 470)	(1 562)	(1 644)	(1 774)	(1 891)	(2 004)	(2 132)	(2 180)	(2 252)	(2 318)	(2 470)	(2 635)	(2 791)	(8 598)	(4 204)	(5 418)	(6 700)	(8 098)	(8 052)	(9 392)	(10 844)	(12 255)	(14 010)	(14 415)	(14 752)	(15 409)	(15 733)	(16 123)	(15 690)	(14 898)	(14 619)	(14 609)	(15 221)	(16 550)	(16 849)	(17 165)	(17 401)	(17 708)	(18 048)	(17 986)	(18 223)	(18 354)	(18 482)	(18 490)	(18 479)	(18 521)	(18 127)	(20 542)	(23 707)	(27 614)	(31 819)	(33 718)	(34 284)	(34 572)	(34 554)	(33 678)	(33 134)	(32 012)	(31 147)	(30 225)	(29 619)	(29 548)	(29 078)	(28 931)	(28 942)	(29 473)	(29 893)	(30 590)	(31 278)	(32 733)
Gross Profit	224 N/A	338 +51%	454 +35%	486 +7%	516 +6%	566 +10%	625 +10%	707 +13%	814 +15%	911 +12%	991 +9%	1 047 +6%	1 104 +5%	1 149 +4%	1 190 +4%	1 241 +4%	1 291 +4%	1 383 +7%	1 476 +7%	1 524 +3%	1 629 +7%	1 682 +3%	1 751 +4%	1 823 +4%	1 855 +2%	1 884 +2%	12 020 +538%	4 483 -63%	6 942 +55%	9 348 +35%	11 621 +24%	11 310 -3%	11 315 +0%	11 658 +3%	12 165 +4%	12 608 +4%	13 160 +4%	13 485 +2%	14 155 +5%	14 734 +4%	15 338 +4%	16 270 +6%	17 155 +5%	18 320 +7%	19 438 +6%	20 282 +4%	20 940 +3%	21 590 +3%	22 200 +3%	22 678 +2%	22 896 +1%	23 398 +2%	23 818 +2%	24 401 +2%	24 956 +2%	25 453 +2%	25 853 +2%	26 086 +1%	26 477 +1%	26 904 +2%	31 181 +16%	36 227 +16%	40 783 +13%	45 224 +11%	45 604 +1%	45 390 0%	45 546 +0%	45 925 +1%	46 552 +1%	46 949 +1%	47 559 +1%	47 936 +1%	48 353 +1%	48 734 +1%	49 010 +1%	49 442 +1%	50 165 +1%	51 064 +2%	51 927 +2%	52 799 +2%	53 462 +1%	54 569 +2%	55 576 +2%
Operating Income
Operating Expenses	(117)	(178)	(250)	(272)	(304)	(340)	(379)	(412)	(444)	(477)	(530)	(580)	(630)	(684)	(703)	(759)	(819)	(872)	(946)	(995)	(1 029)	(1 053)	(1 071)	(1 102)	(1 123)	(1 164)	(9 879)	(2 625)	(4 045)	(5 229)	(10 089)	(10 330)	(11 382)	(12 828)	(11 171)	(11 998)	(11 792)	(12 378)	(13 579)	(13 256)	(14 248)	(14 704)	(15 253)	(16 003)	(16 862)	(17 369)	(17 725)	(17 907)	(17 935)	(17 968)	(18 243)	(18 463)	(18 848)	(19 285)	(19 647)	(19 837)	(19 924)	(19 967)	(20 135)	(20 352)	(24 356)	(28 179)	(31 814)	(35 500)	(35 239)	(35 339)	(35 547)	(35 184)	(35 234)	(34 522)	(34 083)	(33 966)	(33 551)	(33 832)	(33 735)	(33 752)	(33 940)	(33 791)	(33 796)	(33 996)	(34 067)	(35 089)	(36 756)
Selling, General & Administrative	(77)	(116)	(162)	(176)	(197)	(218)	(244)	(265)	(288)	(312)	(352)	(383)	(414)	(446)	(448)	(480)	(509)	(530)	(568)	(591)	(608)	(616)	(622)	(632)	(627)	(643)	(6 728)	(1 444)	(2 161)	(2 838)	(6 803)	(7 352)	(8 354)	(9 459)	(7 490)	(8 079)	(8 379)	(8 814)	(9 162)	(9 554)	(9 853)	(10 290)	(10 565)	(10 850)	(11 209)	(11 305)	(11 482)	(11 652)	(11 736)	(11 921)	(12 259)	(12 468)	(12 738)	(12 954)	(13 161)	(13 326)	(13 462)	(13 487)	(13 519)	(13 618)	(15 143)	(16 471)	(17 663)	(18 778)	(18 504)	(18 609)	(19 164)	(19 505)	(20 141)	(20 261)	(20 432)	(20 697)	(20 219)	(20 158)	(19 117)	(18 865)	(18 870)	(18 735)	(18 877)	(19 286)	(19 470)	(20 251)	(21 348)
Depreciation & Amortization	(40)	(62)	(88)	(96)	(107)	(122)	(135)	(147)	(156)	(165)	(178)	(196)	(216)	(238)	(255)	(280)	(310)	(342)	(378)	(404)	(422)	(437)	(450)	(471)	(496)	(521)	(2 982)	(1 157)	(1 842)	(2 527)	(3 187)	(3 195)	(3 264)	(3 426)	(3 627)	(3 927)	(4 168)	(4 319)	(4 412)	(4 444)	(4 390)	(4 409)	(4 688)	(5 153)	(5 653)	(6 064)	(6 243)	(6 255)	(6 199)	(6 047)	(5 984)	(5 995)	(6 110)	(6 331)	(6 486)	(6 511)	(6 462)	(6 480)	(6 616)	(6 734)	(9 213)	(11 708)	(14 151)	(16 722)	(16 735)	(16 730)	(16 383)	(15 679)	(15 093)	(14 261)	(13 651)	(13 269)	(12 888)	(12 762)	(12 818)	(12 986)	(13 124)	(13 088)	(12 919)	(12 746)	(12 644)	(12 901)	(13 508)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(169)	(24)	(43)	136	(99)	217	236	57	(54)	8	755	755	(5)	742	(5)	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(444)	(912)	(1 800)	(1 901)	(1 946)	(1 968)	(2 000)	(1 964)	(1 953)	(1 937)	(1 900)
Operating Income	106 N/A	160 +50%	204 +28%	214 +5%	211 -2%	226 +7%	246 +9%	294 +20%	370 +26%	434 +17%	461 +6%	467 +1%	474 +1%	464 -2%	487 +5%	481 -1%	473 -2%	511 +8%	531 +4%	528 0%	600 +13%	629 +5%	680 +8%	721 +6%	732 +1%	720 -2%	2 141 +197%	1 858 -13%	2 897 +56%	4 119 +42%	1 532 -63%	980 -36%	(67) N/A	(1 170) -1 646%	994 N/A	610 -39%	1 368 +124%	1 107 -19%	576 -48%	1 478 +157%	1 090 -26%	1 566 +44%	1 902 +21%	2 317 +22%	2 576 +11%	2 913 +13%	3 215 +10%	3 683 +15%	4 265 +16%	4 710 +10%	4 653 -1%	4 935 +6%	4 970 +1%	5 116 +3%	5 309 +4%	5 616 +6%	5 929 +6%	6 119 +3%	6 342 +4%	6 552 +3%	6 825 +4%	8 048 +18%	8 969 +11%	9 724 +8%	10 365 +7%	10 051 -3%	9 999 -1%	10 741 +7%	11 318 +5%	12 427 +10%	13 476 +8%	13 970 +4%	14 802 +6%	14 902 +1%	15 275 +3%	15 690 +3%	16 225 +3%	17 273 +6%	18 131 +5%	18 803 +4%	19 395 +3%	19 480 +0%	18 820 -3%
Pre-Tax Income
Interest Income Expense	(22)	(36)	(49)	(58)	(59)	(66)	(94)	(120)	(139)	(150)	(138)	(134)	(139)	(146)	(156)	(176)	(206)	(238)	(267)	(277)	(272)	(268)	(261)	(250)	(252)	(255)	(645)	(360)	(427)	(503)	(584)	(622)	(783)	(922)	(1 034)	(1 059)	(1 038)	(1 000)	(992)	(986)	(948)	(976)	(1 076)	(1 278)	(1 501)	(1 676)	(1 717)	(1 734)	(1 666)	(1 635)	(1 654)	(1 633)	(1 561)	(1 456)	(1 338)	(1 207)	(1 168)	(1 134)	(1 111)	(1 103)	(1 657)	(2 184)	(2 701)	(3 264)	(3 281)	(3 311)	(3 342)	(3 371)	(3 372)	(3 363)	(3 364)	(3 335)	(3 345)	(3 308)	(3 335)	(3 380)	(3 373)	(3 419)	(3 411)	(3 447)	(3 515)	(3 603)	(3 774)
Non-Reccuring Items	177	172	172	164	(18)	(11)	(60)	(53)	(51)	(66)	(98)	(103)	(116)	(107)	(50)	(18)	(21)	(19)	2	(21)	(9)	(3)	(105)	(106)	(114)	(118)	(6 420)	(768)	(1 556)	(10 548)	(7 929)	(7 495)	(6 719)	2 274	2	(21)	2	15	840	83	106	94	163	799	776	974	835	236	237	67	235	198	197	168	0	(113)	(335)	(494)	(620)	(767)	(1 761)	(1 890)	(2 333)	(2 488)	(1 843)	(2 510)	(3 107)	(4 182)	(6 156)	(7 568)	(6 933)	(5 836)	(3 584)	(1 369)	(1 009)	(823)	(521)	(369)	(121)	9	0	(351)	(541)
Total Other Income	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(0)	0	(10)	(15)	8	23	(5)	5	100	78	89	89	(41)	(48)	(11)	(13)	0	13	(11)	(5)	(9)	(9)	(6)	(2)	(91)	(89)	(73)	(65)	(37)	(35)	(54)	(57)	(15)	(15)	(8)	(25)	(198)	(300)	(405)	(520)	(326)	(287)	(199)	(85)	(105)	(48)	(33)	(13)	14	58	68	79	65	31	113	47	44	(41)	(224)
Pre-Tax Income	262 N/A	295 +13%	326 +10%	319 -2%	134 -58%	149 +11%	91 -39%	120 +33%	179 +49%	217 +21%	224 +3%	229 +2%	218 -5%	211 -3%	279 +33%	286 +2%	244 -14%	253 +3%	264 +4%	229 -13%	317 +38%	356 +12%	312 -12%	364 +17%	366 +0%	347 -5%	(4 934) N/A	715 N/A	923 +29%	(6 908) N/A	(6 986) -1%	(7 132) -2%	(7 469) -5%	260 N/A	51 -80%	(381) N/A	291 N/A	74 -75%	413 +458%	562 +36%	248 -56%	697 +181%	978 +40%	1 833 +87%	1 842 +0%	2 202 +20%	2 327 +6%	2 183 -6%	2 745 +26%	3 053 +11%	3 161 +4%	3 435 +9%	3 569 +4%	3 793 +6%	3 917 +3%	4 239 +8%	4 411 +4%	4 476 +1%	4 603 +3%	4 657 +1%	3 209 -31%	3 674 +14%	3 530 -4%	3 452 -2%	4 915 +42%	3 943 -20%	3 351 -15%	3 103 -7%	1 685 -46%	1 448 -14%	3 146 +117%	4 786 +52%	7 887 +65%	10 283 +30%	10 999 +7%	11 566 +5%	12 396 +7%	13 516 +9%	14 712 +9%	15 412 +5%	15 924 +3%	15 485 -3%	14 281 -8%
Net Income
Tax Provision	(102)	(115)	(127)	(125)	(53)	(59)	(37)	(49)	(72)	(86)	(123)	(125)	(122)	(123)	(130)	(132)	(115)	(94)	(87)	(74)	(108)	(143)	(119)	(137)	(134)	(123)	216	(270)	(355)	(328)	(350)	(297)	(183)	(213)	(16)	158	(107)	52	(166)	(227)	57	(160)	(245)	(558)	(703)	(835)	(867)	(504)	(710)	(834)	(822)	(1 123)	(1 056)	(1 035)	(1 029)	(1 114)	(1 129)	(1 119)	(1 135)	(1 146)	(847)	(929)	(786)	(726)	(1 001)	(591)	(327)	(299)	33	87	(556)	(969)	(1 741)	(2 503)	(2 682)	(2 815)	(2 941)	(3 144)	(3 373)	(3 494)	(3 709)	(3 615)	(3 289)
Income from Continuing Operations	159	180	199	194	81	89	54	72	107	131	100	104	96	88	149	154	130	158	177	156	209	213	193	227	232	224	(4 718)	445	568	(7 237)	(7 336)	(7 429)	(7 652)	47	35	(223)	184	126	247	335	305	537	733	1 275	1 139	1 367	1 460	1 679	2 035	2 219	2 339	2 312	2 513	2 758	2 888	3 125	3 282	3 357	3 468	3 511	2 362	2 745	2 744	2 726	3 914	3 352	3 024	2 804	1 718	1 535	2 590	3 817	6 146	7 780	8 317	8 751	9 455	10 372	11 339	11 918	12 215	11 870	10 992
Net Income (Common)	149 N/A	163 +10%	176 +8%	171 -3%	56 -67%	65 +14%	29 -55%	47 +62%	87 +85%	117 +35%	93 -21%	102 +10%	96 -6%	88 -9%	149 +70%	154 +3%	129 -16%	158 +22%	176 +12%	155 -12%	208 +34%	211 +2%	192 -9%	225 +17%	230 +2%	222 -3%	(4 718) N/A	443 N/A	566 +28%	(7 238) N/A	(7 336) -1%	(7 429) -1%	(7 652) -3%	47 N/A	35 -26%	(223) N/A	184 N/A	126 -32%	247 +96%	321 +30%	277 -14%	496 +79%	678 +37%	1 220 +80%	1 084 -11%	1 312 +21%	1 405 +7%	1 624 +16%	1 980 +22%	2 164 +9%	4 481 +107%	4 468 0%	4 683 +5%	4 941 +6%	2 888 -42%	3 125 +8%	3 282 +5%	3 357 +2%	3 468 +3%	3 511 +1%	2 682 -24%	3 065 +14%	3 064 0%	3 046 -1%	3 914 +28%	3 352 -14%	3 024 -10%	2 804 -7%	1 718 -39%	1 535 -11%	2 590 +69%	3 817 +47%	6 146 +61%	7 780 +27%	8 317 +7%	8 751 +5%	9 455 +8%	10 372 +10%	11 339 +9%	11 918 +5%	12 215 +2%	11 870 -3%	10 992 -7%
EPS (Diluted)	1.96 N/A	2.16 +10%	2.29 +6%	2.14 -7%	0.72 -66%	0.81 +13%	0.36 -56%	0.57 +58%	0.56 -2%	0.65 +16%	0.63 -3%	0.57 -10%	0.53 -7%	0.48 -9%	0.84 +75%	0.86 +2%	0.73 -15%	0.89 +22%	0.99 +11%	0.88 -11%	1.15 +31%	1.2 +4%	1.08 -10%	1.24 +15%	1.25 +1%	1.23 -2%	-8.81 N/A	0.82 N/A	1.05 +28%	-13.52 N/A	-13.7 -1%	-13.87 -1%	-11.51 +17%	0.06 N/A	0.05 -17%	-0.29 N/A	0.21 N/A	0.14 -33%	0.3 +114%	0.38 +27%	0.32 -16%	0.59 +84%	0.82 +39%	1.41 +72%	1.3 -8%	1.57 +21%	1.69 +8%	1.86 +10%	2.27 +22%	2.48 +9%	5.14 +107%	5.18 +1%	5.49 +6%	5.78 +5%	3.36 -42%	3.63 +8%	3.83 +6%	3.91 +2%	4.02 +3%	4.07 +1%	2.16 -47%	2.45 +13%	2.65 +8%	2.43 -8%	3.12 +28%	2.67 -14%	2.41 -10%	2.24 -7%	1.37 -39%	1.22 -11%	2.06 +69%	3.11 +51%	5.14 +65%	6.62 +29%	6.93 +5%	7.35 +6%	8.06 +10%	8.86 +10%	9.66 +9%	10.41 +8%	10.76 +3%	10.53 -2%	9.72 -8%

Income Statement Balance Sheet Cash Flow Statement

T-Mobile US Inc
NASDAQ:TMUS

Income Statement

Earnings Waterfall
T-Mobile US Inc

Income Statement
T-Mobile US Inc

See Also

Company

Help

Tools

Stocks

T-Mobile US Inc NASDAQ:TMUS

Income Statement

Earnings Waterfall T-Mobile US Inc

Income Statement T-Mobile US Inc

See Also

Company

Help

Tools

Stocks

T-Mobile US Inc
NASDAQ:TMUS

Earnings Waterfall
T-Mobile US Inc

Income Statement
T-Mobile US Inc