Stock Analysis on Net

T-Mobile US Inc. (NASDAQ:TMUS)

Income Statement
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

T-Mobile US Inc., consolidated income statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Postpaid revenues 13,308 12,899 12,631 12,472 12,288 12,070 11,862 11,725 11,548 11,445 11,201 10,963 10,804 10,492 10,303 10,251 10,209 9,959 5,887 5,821 5,746 5,613 5,493
Prepaid revenues 2,716 2,592 2,403 2,433 2,473 2,444 2,417 2,449 2,484 2,469 2,455 2,474 2,481 2,427 2,351 2,354 2,383 2,311 2,373 2,393 2,385 2,379 2,386
Wholesale and other service revenues 701 938 1,062 1,138 1,153 1,224 1,267 1,344 1,329 1,402 1,472 1,526 1,437 1,573 1,538 1,708 1,547 960 453 494 452 434 398
Service revenues 16,725 16,429 16,096 16,043 15,914 15,738 15,546 15,518 15,361 15,316 15,128 14,963 14,722 14,492 14,192 14,313 14,139 13,230 8,713 8,708 8,583 8,426 8,277
Equipment revenues 3,207 3,106 3,251 4,174 3,076 3,169 3,719 4,451 3,855 4,130 4,694 5,506 4,660 5,215 5,346 5,973 4,953 4,269 2,117 2,875 2,186 2,263 2,516
Other revenues 230 237 247 261 262 289 367 304 261 255 298 316 242 243 221 55 180 172 283 295 292 290 287
Revenues 20,162 19,772 19,594 20,478 19,252 19,196 19,632 20,273 19,477 19,701 20,120 20,785 19,624 19,950 19,759 20,341 19,272 17,671 11,113 11,878 11,061 10,979 11,080
Cost of services, exclusive of depreciation and amortization (2,722) (2,664) (2,688) (2,792) (2,886) (2,916) (3,061) (3,167) (3,712) (4,060) (3,727) (3,521) (3,538) (3,491) (3,384) (3,827) (3,314) (3,098) (1,639) (1,694) (1,733) (1,649) (1,546)
Cost of equipment sales, exclusive of depreciation and amortization (4,307) (4,088) (4,399) (5,608) (4,249) (4,088) (4,588) (5,504) (4,982) (5,108) (5,946) (6,931) (5,145) (5,453) (5,142) (5,825) (4,367) (3,667) (2,529) (3,518) (2,704) (2,661) (3,016)
Cost of revenues (7,029) (6,752) (7,087) (8,400) (7,135) (7,004) (7,649) (8,671) (8,694) (9,168) (9,673) (10,452) (8,683) (8,944) (8,526) (9,652) (7,681) (6,765) (4,168) (5,212) (4,437) (4,310) (4,562)
Gross profit 13,133 13,020 12,507 12,078 12,117 12,192 11,983 11,602 10,783 10,533 10,447 10,333 10,941 11,006 11,233 10,689 11,591 10,906 6,945 6,666 6,624 6,669 6,518
Selling, general and administrative (5,186) (5,142) (5,138) (5,280) (5,334) (5,272) (5,425) (5,577) (5,118) (5,856) (5,056) (5,398) (5,212) (4,823) (4,805) (4,758) (4,876) (5,604) (3,688) (3,656) (3,498) (3,543) (3,442)
Impairment expense (477) (418)
Gain (loss) on disposal group held for sale (17) 42 (16) (1,071)
Depreciation and amortization (3,151) (3,248) (3,371) (3,318) (3,187) (3,110) (3,203) (3,262) (3,313) (3,491) (3,585) (3,872) (4,145) (4,077) (4,289) (4,219) (4,150) (4,064) (1,718) (1,776) (1,655) (1,585) (1,600)
Operating income 4,796 4,630 3,998 3,480 3,596 3,793 3,397 2,747 1,281 709 1,806 1,063 1,584 2,106 2,139 1,712 2,565 820 1,539 1,234 1,471 1,541 1,476
Interest expense, net (836) (854) (880) (849) (790) (861) (835) (822) (827) (851) (864) (821) (836) (850) (835) (790) (806) (833) (272) (273) (279) (279) (280)
Other income (expense), net 7 (8) 20 12 41 6 9 2 (3) (21) (11) (13) (60) (1) (125) (101) (99) (195) (10) 4 3 (22) 7
Other expense, net (829) (862) (860) (837) (749) (855) (826) (820) (830) (872) (875) (834) (896) (851) (960) (891) (905) (1,028) (282) (269) (276) (301) (273)
Income (loss) from continuing operations before income taxes 3,967 3,768 3,138 2,643 2,847 2,938 2,571 1,927 451 (163) 931 229 688 1,255 1,179 821 1,660 (208) 1,257 965 1,195 1,240 1,203
Income tax (expense) benefit (908) (843) (764) (629) (705) (717) (631) (450) 57 55 (218) 193 3 (277) (246) (71) (407) (2) (306) (214) (325) (301) (295)
Income (loss) from continuing operations 3,059 2,925 2,374 2,014 2,142 2,221 1,940 1,477 508 (108) 713 422 691 978 933 750 1,253 (210) 951 751 870 939 908
Income from discontinued operations, net of tax 320
Net income (loss) 3,059 2,925 2,374 2,014 2,142 2,221 1,940 1,477 508 (108) 713 422 691 978 933 750 1,253 110 951 751 870 939 908

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

Income statement item Description The company
Revenues Amount, including tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value-added and excise. T-Mobile US Inc. revenues increased from Q1 2024 to Q2 2024 and from Q2 2024 to Q3 2024.
Operating income The net result for the period of deducting operating expenses from operating revenues. T-Mobile US Inc. operating income increased from Q1 2024 to Q2 2024 and from Q2 2024 to Q3 2024.
Income (loss) from continuing operations before income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. T-Mobile US Inc. income (loss) from continuing operations before income taxes increased from Q1 2024 to Q2 2024 and from Q2 2024 to Q3 2024.
Net income (loss) The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. T-Mobile US Inc. net income (loss) increased from Q1 2024 to Q2 2024 and from Q2 2024 to Q3 2024.