T-Mobile Statements
TM
Data from T-Mobile`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
23 Oct, 2024
Expected release date:
23 Jan, 2025
T-Mobile Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
20 162
2 %
100
7 029
34.9
13 133
0.3 %
65.1
—
0
4 696
23.3
8 337
-1.6 %
41.4
4 796
3.8 %
23.8
-836
-4.1
7
0.03
3 967
5.3 %
19.7
908
4.5
3 059
4.6 %
15.2
2.613
1 170.65
19 772
0.9 %
100
6 679
33.8
13 093
3.8 %
66.2
—
0
4 735
23.9
8 472
-0.2 %
42.8
4 621
11.9 %
23.4
-854
-4.3
-8
-0.04
3 768
20.1 %
19.1
843
4.3
2 925
23.2 %
14.8
2.495
1 172.45
19 594
-4.3 %
100
6 980
35.6
12 614
3.2 %
64.4
—
0
4 626
23.6
8 486
-0.1 %
43.3
4 128
10.7 %
21.1
-880
-4.5
20
0.1
3 138
18.7 %
16
764
3.9
2 374
17.9 %
12.1
1.996
1 189.09
20 478
6.4 %
100
8 254
40.3
12 224
-0.1 %
59.7
—
0
4 678
22.8
8 496
0.1 %
41.5
3 728
-0.5 %
18.2
-849
-4.1
12
0.06
2 643
-7.2 %
12.9
629
3.1
2 014
-6 %
9.8
1.67
1 206.27
19 252
0.3 %
100
7 018
36.5
12 234
-1.1 %
63.5
—
0
4 831
25.1
8 486
2.4 %
44.1
3 748
-8.3 %
19.5
-790
-4.1
41
0.2
2 847
-3.1 %
14.8
705
3.7
2 142
-3.6 %
11.1
1.824
1 174.39
19 196
-2.2 %
100
6 826
35.6
12 370
1.5 %
64.4
—
0
4 730
24.6
8 284
-2.2 %
43.2
4 086
10 %
21.3
-861
-4.5
6
0.03
2 938
14.3 %
15.3
717
3.7
2 221
14.5 %
11.6
1.858
1 195.53
19 632
-3.2 %
100
7 450
37.9
12 182
2 %
62.1
—
0
5 266
26.8
8 469
-1.4 %
43.1
3 713
10.7 %
18.9
-835
-4.3
9
0.05
2 571
33.4 %
13.1
631
3.2
1 940
31.3 %
9.9
1.584
1 224.6
20 273
4.1 %
100
8 325
41.1
11 948
0.8 %
58.9
—
0
5 331
26.3
8 593
4.7 %
42.4
3 355
-8 %
16.5
-822
-4.05
2
0.01
1 927
327.3 %
9.5
450
2.2
1 477
190.7 %
7.3
1.18
1 247.32
19 477
-1.1 %
100
7 624
39.1
11 853
-0.8 %
60.9
—
0
4 892
25.1
8 205
-5.7 %
42.1
3 648
12.1 %
18.7
-827
-4.2
-3
-0.02
451
376.7 %
2.3
-57
-0.3
508
570.4 %
2.6
0.403
1 259.21
19 701
-2.1 %
100
7 748
39.3
11 953
1.3 %
60.7
—
0
5 208
26.4
8 699
1.3 %
44.2
3 254
1.1 %
16.5
-851
-4.3
-21
-0.1
-163
-117.5 %
-0.8
-55
-0.3
-108
-115.1 %
-0.5
-0.086
1 253.93
20 120
-3.2 %
100
8 315
41.3
11 805
4.1 %
58.7
—
0
5 001
24.9
8 586
-4.9 %
42.7
3 219
39.6 %
16
-864
-4.3
-11
-0.05
931
306.6 %
4.6
218
1.1
713
69 %
3.5
0.568
1 255.37
20 785
5.9 %
100
9 447
45.5
11 338
-0.3 %
54.5
—
0
5 160
24.8
9 032
1.3 %
43.5
2 306
-6.3 %
11.1
-821
-3.9
-13
-0.06
229
-66.7 %
1.1
-193
-0.9
422
-38.9 %
2
0.336
1 255.9
19 624
-1.6 %
100
8 247
42
11 377
0.5 %
58
—
0
4 772
24.3
8 917
3.1 %
45.4
2 460
-8.1 %
12.5
-836
-4.3
-60
-0.3
688
-45.2 %
3.5
-3
-0.02
691
-29.3 %
3.5
0.551
1 253.66
19 950
1 %
100
8 624
43.2
11 326
-0.5 %
56.8
—
0
4 572
22.9
8 649
-3.4 %
43.4
2 677
9.8 %
13.4
-850
-4.3
-1
-0.005
1 255
6.4 %
6.3
277
1.4
978
4.8 %
4.9
0.78
1 253.72
19 759
-2.9 %
100
8 373
42.4
11 386
1.5 %
57.6
—
0
4 660
23.6
8 949
1.4 %
45.3
2 437
1.6 %
12.3
-835
-4.2
-125
-0.6
1 179
43.6 %
6
246
1.2
933
24.4 %
4.7
0.74
1 253
20 341
5.5 %
100
9 119
44.8
11 222
-3.8 %
55.2
—
0
4 605
22.6
8 824
0.1 %
43.4
2 398
-15.9 %
11.8
-790
-3.9
-101
-0.5
821
-50.5 %
4
71
0.3
750
-40.1 %
3.7
0.6
1 253
19 272
9.1 %
100
7 602
39.4
11 670
6.6 %
60.6
—
0
4 667
24.2
8 817
-1 %
45.8
2 853
40.1 %
14.8
-806
-4.2
-99
-0.5
1 660
898.1 %
8.6
407
2.1
1 253
1039.1 %
6.5
1
1 250
17 671
59 %
100
6 725
38.1
10 946
57.6 %
61.9
—
0
4 846
27.4
8 910
73.1 %
50.4
2 036
13.2 %
11.5
-833
-4.7
-195
-1.1
-208
-116.5 %
-1.2
2
0.01
110
-88.4 %
0.6
0.08
1 237
11 113
-6.4 %
100
4 168
37.5
6 945
4.2 %
62.5
—
0
3 428
30.8
5 146
-3 %
46.3
1 799
32.3 %
16.2
-272
-2.4
-10
-0.09
1 257
30.3 %
11.3
306
2.8
951
26.6 %
8.6
1.1
866
11 878
7.4 %
100
5 212
43.9
6 666
0.6 %
56.1
—
0
3 530
29.7
5 306
6.2 %
44.7
1 360
-16.6 %
11.4
-273
-2.3
4
0.03
965
-19.2 %
8.1
214
1.8
751
-13.7 %
6.3
0.87
865
11 061
0.7 %
100
4 437
40.1
6 624
-0.7 %
59.9
—
0
3 339
30.2
4 994
1.8 %
45.1
1 630
-7.5 %
14.7
-279
-2.5
3
0.03
1 195
-3.6 %
10.8
325
2.9
870
-7.3 %
7.9
1.01
863
10 979
-0.9 %
100
4 310
39.3
6 669
2.3 %
60.7
—
0
3 321
30.2
4 906
-0.5 %
44.7
1 763
11 %
16.1
-279
-2.5
-22
-0.2
1 240
3.1 %
11.3
301
2.7
939
3.4 %
8.6
1.09
860
11 080
-3.2 %
100
4 562
41.2
6 518
3.9 %
58.8
—
0
3 329
30
4 929
-4.1 %
44.5
1 589
39.8 %
14.3
-280
-2.5
7
0.06
1 203
43.6 %
10.9
295
2.7
908
41.9 %
8.2
1.06
859
11 445
5.6 %
100
5 170
45.2
6 275
-1.8 %
54.8
—
0
3 498
30.6
5 138
3.8 %
44.9
1 137
-21 %
9.9
-296
-2.6
-3
-0.03
838
-25.8 %
7.3
198
1.7
640
-19.5 %
5.6
0.75
858
10 839
2.5 %
100
4 448
41
6 391
1.9 %
59
—
0
3 314
30.6
4 951
2.7 %
45.7
1 440
-0.7 %
13.3
-313
-2.9
3
0.03
1 130
5.8 %
10.4
335
3.1
795
1.7 %
7.3
0.93
854
10 571
1.1 %
100
4 302
40.7
6 269
4.1 %
59.3
—
0
3 185
30.1
4 819
1.7 %
45.6
1 450
13.1 %
13.7
-318
-3.008
-64
-0.6
1 068
21.2 %
10.1
286
2.7
782
16.5 %
7.4
0.92
852
10 455
-2.8 %
100
4 434
42.4
6 021
5.3 %
57.6
—
0
3 164
30.3
4 739
-0.8 %
45.3
1 282
35.8 %
12.3
-411
-3.9
10
0.1
881
23.4 %
8.4
210
2
671
-75.1 %
6.4
0.78
862
10 759
7.4 %
5 039
5 720
-1.5 %
—
3 291
4 776
5.8 %
944
-27 %
-414
16
714
-21.2 %
204
2 693
401.5 %
3.08
872
10 019
-1.9 %
4 211
5 808
-0.7 %
—
3 098
4 514
1.8 %
1 294
-8.6 %
-418
1
906
-3 %
356
537
-5.3 %
0.62
871
10 213
6.2 %
4 364
5 849
6 %
—
2 915
4 434
-1.9 %
1 415
41.5 %
-390
-92
934
53.9 %
353
567
-17.1 %
0.65
870
9 613
-6.1 %
4 094
5 519
0.3 %
—
2 955
4 519
0.4 %
1 000
-0.1 %
-432
2
607
0.2 %
-91
684
81.9 %
0.79
869
10 234
10 %
4 732
5 502
3.2 %
—
2 953
4 501
0.4 %
1 001
17.9 %
-395
—
606
1.3 %
216
376
6.5 %
0.45
838
9 305
0.2 %
3 975
5 330
1.7 %
—
2 913
4 481
1.7 %
849
1.9 %
-449
-1
598
60.8 %
232
353
67.3 %
0.42
832
9 287
7.2 %
4 048
5 239
7.6 %
—
2 831
4 406
1.6 %
833
56.6 %
-458
-3
372
-50.5 %
147
211
-54.6 %
0.25
830
8 664
5.1 %
3 795
4 869
0.5 %
—
2 785
4 337
4.6 %
532
-23.9 %
-415
-2
751
56.1 %
272
465
64.3 %
0.54
859
8 247
5.1 %
3 403
4 844
8 %
—
2 776
4 145
4.3 %
699
36.5 %
-354
-3
481
102.1 %
184
283
126.4 %
0.34
829
7 849
-4 %
3 363
4 486
8.9 %
—
2 817
3 974
12 %
512
-10.8 %
-274
-1
238
-34.4 %
100
125
-64 %
0.15
822
8 179
5.2 %
4 058
4 121
11.3 %
—
2 472
3 547
-1.1 %
574
390.6 %
-235
1
363
449 %
2
347
550.6 %
0.42
821
7 778
-4.6 %
4 074
3 704
-6.4 %
—
2 500
3 587
-0.3 %
117
-67.8 %
-213
-8
-104
-152 %
-41
-77
-176.2 %
-0.1
809
8 154
10.9 %
4 195
3 959
11.4 %
—
2 501
3 596
2.2 %
363
908.3 %
-254
21
200
194.8 %
99
101
207.4 %
0.12
823
7 350
2.3 %
3 796
3 554
1.1 %
—
2 380
3 518
37.7 %
36
-96.3 %
-246
-14
-211
-131.2 %
-117
-94
-124 %
-0.12
807
7 185
4.5 %
3 668
3 517
12.5 %
—
2 173
2 555
-19 %
962
3535.7 %
-273
-12
677
367.6 %
286
391
358.9 %
0.48
814
6 875
0.7 %
3 750
3 125
-5 %
—
2 108
3 153
0 %
-28
-120.4 %
-219
-6
-253
-82 %
-102
-151
-655 %
-0.19
803
6 827
2.1 %
3 538
3 289
1.9 %
—
2 153
3 152
7.5 %
137
-53.9 %
-262
-16
-139
-2416.7 %
-119
-20
44.4 %
-0.03
763
6 688
7.4 %
3 459
3 229
8.9 %
—
1 945
2 932
6.2 %
297
45.6 %
-284
-7
6
20 %
42
-36
-125 %
-0.05
727
6 228
33.2 %
3 263
2 965
10.6 %
—
1 873
2 761
21.5 %
204
-50.2 %
-294
118
5
-97.2 %
21
-16
-115 %
-0.02
665
4 677
—
1 995
2 682
—
—
1 519
2 272
—
410
—
-194
-6
179
—
72
107
—
0.2
535