T-Mobile US, Inc. (TMUS) Income statement

Market cap

$217.7B

P/E ratio

20.3x

	2010/12	2011/12	2012/12	2013/12	2014/12	2015/12	2016/12	2017/12	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12	2025/12
Revenue	4,069	4,847	5,101	24,420	29,564	32,053	37,242	40,604	43,310	44,998	68,397	80,118	79,571	78,558	81,400	88,309
Revenue growth (%)	-
Cost of revenue	1,224	1,440	1,440	6,976	9,621	9,344	10,819	11,608	-	-	-	-	-	-	-	-
Selling, general & administrative	622	644	697	7,382	8,863	10,189	11,378	12,259	13,161	14,139	18,926	20,238	21,607	21,311	20,818	23,470
Operating margin (%)
Operating expenses	3,350	4,100	4,277	23,424	28,148	29,988	33,440	35,716	38,001	39,276	61,761	73,226	73,028	64,292	63,390	70,030
Operating income	719	748	824	996	1,416	2,065	3,802	4,888	5,309	5,722	6,636	6,892	6,543	14,266	18,010	18,279
Income before tax	312	480	607	51	413	978	2,327	3,161	3,917	4,603	3,530	3,351	3,146	10,999	14,712	14,281
Pretax margin (%)	7.7	9.9	11.9	0.2	1.4	3.1	6.2	7.8	9	10.2	5.2	4.2	4	14	18.1	16.2
Provision for income taxes	119	178	213	16	166	245	867	-1,375	1,029	1,135	786	327	556	2,682	3,373	3,289
Effective tax rate (%)
Net income	193	301	394	35	247	733	1,460	4,536	2,888	3,468	3,064	3,024	2,590	8,317	11,339	10,992
Net income margin (%)
Earnings per share	0.54	0.83	1.08	0.05	0.31	0.83	1.71	5.39	3.4	4.06	2.68	2.42	2.07	7.02	9.7	9.75
Diluted EPS	0.54	0.82	1.07	0.05	0.3	0.82	1.69	5.2	3.36	4.02	2.65	2.41	2.06	6.93	9.66	9.72
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	-	-	-	-	-	0.65	3.71	3.8
EBITDA
EBITDA margin (%)