T-Mobile US, Inc. (TMUS) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Total revenues [+]	79,571.0	80,118.0	68,397.0	44,998.0	43,310.0	40,604.0	37,490.0	32,467.0
Products								6,718.0
Services								24,821.0
Other								928.0
Revenue growth	-0.7%	17.1%	52.0%	3.9%	6.7%	8.3%	15.5%	9.8%
Cost of goods sold [+]	37,293.0	36,605.0	28,266.0	18,521.0	18,354.0	17,708.0	16,550.0	14,898.0
Cost of product sales								9,344.0
Cost of services								5,554.0
Gross profit	42,278.0	43,513.0	40,131.0	26,477.0	24,956.0	22,896.0	20,940.0	17,569.0
Gross margin	53.1%	54.3%	58.7%	58.8%	57.6%	56.4%	55.9%	54.1%
Selling, general and administrative	21,607.0	20,238.0	18,926.0	14,139.0	13,161.0	12,259.0	11,378.0	10,189.0
Other operating expenses	-1,087.0
EBITDA [+]	21,758.0	23,275.0	21,205.0	12,338.0	11,795.0	10,637.0	9,562.0	7,380.0
EBITDA growth	-6.5%	9.8%	71.9%	4.6%	10.9%	11.2%	29.6%	39.6%
EBITDA margin	27.3%	29.1%	31.0%	27.4%	27.2%	26.2%	25.5%	22.7%
Depreciation	12,451.0	15,083.0	12,951.0	6,534.0	6,362.0	5,821.0	6,023.0	4,412.0
EBITA	9,307.0	8,192.0	8,254.0	5,804.0	5,433.0	4,816.0	3,539.0	2,968.0
EBITA margin	11.7%	10.2%	12.1%	12.9%	12.5%	11.9%	9.4%	9.1%
Amortization of intangibles	1,200.0	1,300.0	1,200.0	82.0	124.0	163.0	220.0	276.0
EBIT [+]	8,107.0	6,892.0	7,054.0	5,722.0	5,309.0	4,653.0	3,319.0	2,692.0
EBIT growth	17.6%	-2.3%	23.3%	7.8%	14.1%	40.2%	23.3%	207.7%
EBIT margin	10.2%	8.6%	10.3%	12.7%	12.3%	11.5%	8.9%	8.3%
Non-recurring items [+]	1,564.0		418.0			-235.0	-731.0	213.0
Asset impairment	477.0		418.0
Loss (gain) on sale of assets						-235.0	-835.0	-163.0
Interest expense, net [+]	3,364.0	3,342.0	2,701.0	295.0	294.0	534.0	1,093.0	668.0
Interest expense	3,364.0	3,342.0	2,701.0	319.0	313.0	551.0	1,106.0	674.0
Interest income				24.0	19.0	17.0	13.0	6.0
Other income (expense), net [+]	-33.0	-199.0	-405.0	-824.0	-1,098.0	-1,193.0	-630.0	-833.0
Other	-33.0	-199.0	-405.0	-8.0	-54.0	-73.0	-6.0	-11.0
Pre-tax income	3,146.0	3,351.0	3,530.0	4,603.0	3,917.0	3,161.0	2,327.0	978.0
Income taxes	556.0	327.0	786.0	1,135.0	1,029.0	-1,375.0	867.0	245.0
Tax rate	17.7%	9.8%	22.3%	24.7%	26.3%		37.3%	25.1%
Earnings from continuing ops	2,590.0	3,024.0	2,424.0	3,468.0	2,888.0	4,481.0	1,405.0	678.0
Earnings from discontinued ops			320.0
Net income	2,590.0	3,024.0	2,744.0	3,468.0	2,888.0	4,481.0	1,405.0	678.0
Net margin	3.3%	3.8%	4.0%	7.7%	6.7%	11.0%	3.7%	2.1%

Basic EPS [+]	$2.07	$2.42	$2.12	$4.06	$3.40	$5.39	$1.71	$0.83
Growth	-14.5%	14.5%	-47.8%	19.5%	-36.9%	215.3%	104.8%	171.9%
Diluted EPS [+]	$2.06	$2.41	$2.10	$4.02	$3.36	$5.14	$1.69	$0.82
Growth	-14.4%	14.8%	-47.7%	19.4%	-34.5%	204.8%	104.6%	172.3%

Dividends per share [+]						$0.07	$0.07	$0.07
Growth					-100.0%	-1.1%	-1.2%

Shares outstanding (basic) [+]	1,249.8	1,247.2	1,144.2	854.1	849.7	831.9	822.5	813.0
Growth	0.2%	9.0%	34.0%	0.5%	2.2%	1.1%	1.2%	1.0%
Shares outstanding (diluted) [+]	1,255.4	1,254.8	1,154.7	863.4	858.3	871.8	833.1	822.6
Growth	0.0%	8.7%	33.7%	0.6%	-1.5%	4.6%	1.3%	0.8%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.