SPRINT CORPORATION S Income Statement

Sprint corporation (S)

Income statement / TTM

Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Dec'09	Sep'09	Jun'09	Mar'09	Sep'08	Jun'08
Revenue, Net
Service
21,908	22,191	22,680	22,857	23,067	23,298	23,503	23,834	24,084	24,477	24,923	25,368	25,826	26,186	26,653	27,174	27,738	28,327	28,896	29,542	30,280	0	0	0	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Revenue from Contract with Customer, Excluding Assessed Tax
0	0	0	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Revenue, equipment sales, net
5,210	5,427	5,653	5,606	5,261	4,934	4,510	4,524	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Revenue, equipment rentals, net
5,340	5,361	5,284	5,137	4,914	4,648	4,361	4,048	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Equipment
-	-	-	-	-	-	-	-	-	-	-	-	7,053	6,251	5,512	-	4,653	4,930	4,874	4,990	4,845	0	0	0	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Revenues
32,458	32,979	33,617	33,600	33,242	32,880	32,374	32,406	32,862	33,172	33,492	33,347	32,879	32,437	32,165	32,180	32,391	33,257	33,770	34,532	35,125	35,294	34,555	25,766	16,891	7,749	8,763	17,606	26,340	35,062	34,632	34,100	33,679	33,258	33,077	32,791	32,563	32,130	32,020	32,136	32,260	33,208	34,221	0	0	0
Net operating expenses
Cost of Goods and Services Sold
0	0	0	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	20,841	20,608	20,126	19,704	19,015	18,164	18,049	17,690	17,492	17,003	16,776	16,607	16,435	16,580	16,488	0	0	0
Cost of Services (exclusive of depreciation and amortization included below)
-	-	-	-	-	-	-	-	6,876	7,068	7,471	-	8,370	8,793	9,145	9,439	9,575	9,557	9,533	9,660	9,901	0	0	0	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of equipment sales
5,907	5,995	6,153	6,082	6,008	5,947	5,834	6,109	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of Revenue
-	-	-	-	-	-	-	-	-	-	-	7,861	6,648	6,252	5,849	-	6,071	7,434	8,516	9,309	9,520	0	0	0	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of equipment rentals
852	833	744	643	603	544	505	493	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling, General and Administrative Expense
7,931	7,889	7,814	7,774	7,759	7,864	8,016	8,087	8,061	8,033	8,015	7,994	7,931	7,980	8,209	8,479	8,871	9,389	9,466	9,563	9,603	9,502	9,460	7,198	4,841	2,328	2,460	4,819	7,241	9,669	9,598	9,625	9,592	9,549	9,546	9,432	9,438	9,435	9,385	9,402	9,453	9,806	10,365	0	0	0
Impairments
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	0	0	-	-	0	0	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-
Severance and exit costs
0	0	0	-	-	-	-	-	-	0	-	-	192	382	412	409	269	344	0	-	0	0	-	0	0	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	0
Depreciation, network and other
4,369	4,386	4,342	4,245	4,147	4,046	4,022	3,976	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation, equipment rentals
4,180	4,306	4,431	4,538	4,514	4,367	4,074	3,792	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation
-	-	-	-	-	-	-	-	-	-	-	-	6,819	6,531	6,233	-	5,293	4,684	4,170	3,797	3,574	3,718	3,762	2,894	2,026	942	0	0	0	-	-	-	-	-	-	0	-	5,321	5,493	5,685	5,827	5,834	5,825	0	0	0
Amortization
831	502	555	608	659	710	760	812	867	926	988	1,052	1,113	1,174	1,234	1,294	1,357	1,421	1,486	1,552	1,618	1,685	1,750	1,337	908	461	0	0	0	-	-	-	-	-	-	0	-	1,343	1,439	1,523	1,589	1,837	2,182	0	0	0
Severance, exit costs and asset impairments
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	298	290	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Other, net
840	503	453	648	-564	-81	-15	391	867	432	577	-20	-183	-210	-592	-339	-413	-140	102	109	211	102	124	75	0	0	-22	0	-282	-282	-282	-282	0	-65	-65	-136	-153	-148	-177	0	-	0	0	-	0	-
Severance, Exit Costs and Asset Impairments
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-
Depreciation and amortization
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	6,543	6,244	5,991	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-
Costs and Expenses
33,374	33,482	33,579	33,202	30,934	30,324	29,995	29,679	29,901	30,627	30,926	31,583	31,577	31,643	31,995	31,870	31,771	34,980	35,683	36,427	36,918	35,123	34,550	26,302	17,861	8,176	9,063	18,513	27,488	36,615	35,746	34,506	33,571	32,851	33,091	32,947	33,158	33,130	33,061	33,227	33,658	34,267	35,236	0	0	0
Operating Income
-916	-503	38	398	2,308	2,556	2,379	2,727	2,961	2,545	2,566	1,764	1,302	794	170	310	620	-1,723	-1,913	-1,895	-1,793	171	5	-536	-970	-427	-300	-907	-1,148	-1,553	-1,114	-406	108	407	-14	-156	-595	-1,000	-1,041	-1,091	-1,398	-1,059	-1,015	0	0	0
Other (expense) income
Interest Expense
2,431	2,506	2,545	2,563	2,510	2,427	2,389	2,365	2,420	2,458	2,493	2,495	2,416	2,343	2,255	2,182	2,153	2,113	2,081	2,051	2,044	2,040	1,946	1,434	918	416	377	698	996	1,283	1,142	1,060	1,011	1,074	1,199	1,341	1,464	3,621	2,905	2,174	1,450	-1,375	-1,340	0	0	0
Equity in losses of unconsolidated investments, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Equity in losses of unconsolidated investments, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	0	0
Gain on previously-held equity interests
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other income, net
70	108	173	187	144	70	35	-59	-23	-41	-100	-40	-62	2	22	18	21	27	30	27	20	65	222	68	73	28	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Nonoperating Income (Expense)
-2,361	-2,398	-2,372	-2,376	-2,366	-2,357	-2,354	-2,424	-2,443	-2,499	-2,593	-2,535	-2,478	-2,341	-2,233	-2,164	-2,132	-2,086	-2,051	-2,024	-2,024	-1,975	-1,724	-1,366	-845	-388	-626	-1,192	-1,769	-2,538	-2,546	-2,654	-2,744	-2,780	-2,928	-2,751	-2,704	0	0	0	-	-	-	-	-	-
Loss (income) before income taxes
-3,277	-2,901	-2,334	-1,978	-58	199	25	303	518	46	-27	-771	-1,176	-1,547	-2,063	-1,854	-1,512	-3,809	-3,964	-3,919	-3,817	-1,804	-1,719	-1,902	-1,815	-815	-926	-2,099	-2,917	-4,091	-3,660	-3,060	-2,636	-2,373	-2,942	-2,907	-3,299	-3,361	-3,268	-3,164	-3,494	-3,013	-2,799	0	0	0
Income tax benefit
-585	-185	-104	-35	-356	-7,400	-7,319	-7,074	-6,513	650	671	435	301	287	214	141	153	-601	-576	-574	-545	127	146	100	45	34	-9	78	114	216	181	254	254	143	184	132	166	155	-185	-457	-1,058	-1,231	-1,151	0	0	0
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
-2,692	-2,716	-2,230	-1,943	298	7,599	7,344	7,377	6,835	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss) Attributable to Noncontrolling Interest
-13	-16	0	0	-2	-4	-15	-12	-6	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss) Attributable to Parent
-2,679	-2,700	-2,230	-1,943	300	7,603	7,359	7,389	7,037	-604	-698	-1,206	-1,477	-1,834	-2,277	-1,995	-1,665	-3,208	-3,388	-3,345	-3,272	-1,931	-1,865	-2,002	-1,860	-849	-917	-2,177	-3,031	-4,307	-3,841	-3,314	-2,890	-2,516	-3,126	-3,039	-3,465	-3,516	-3,083	-2,707	-2,436	-1,782	-1,648	0	0	0
Basic and diluted net loss per common share
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.04	-	-	-	-	-0.43	-0.26	-0.46	-0.29	-0.43	-0.10	-0.28	-0.15	-0.32	-0.30	-0.25	-0.29	-0.33	-0.17	-0.13	-0.21	-0.11	-0.12
Basic and diluted weighted average common shares outstanding
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	3,949	-	-	-	-	3,006	3,003	3,000	2,999	2,998	2,996	2,994	2,992	2,991	2,990	2,988	2,983	2,899	2,881	2,882	2,882	2,855	2,852
Basic net (loss) income per common share
-0.03	-0.07	-0.03	-0.54	-0.03	0.05	0.04	0.02	1.79	-0.01	0.05	-0.06	-0.12	-0.04	-0.08	-0.13	-0.21	-0.15	-0.01	-	-0.60	-0.19	0.01	-	-0.26	-0.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted net (loss) income per common share
-0.03	-0.07	-0.03	-0.54	-0.03	0.05	0.04	0.01	1.76	-0.01	0.05	-0.06	-0.12	-0.04	-0.08	-0.13	-0.21	-0.15	-0.01	-	-0.60	-0.19	0.01	-	-0.26	-0.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Basic weighted average common shares outstanding
4,109	4,098	4,087	4,079	4,078	4,061	4,010	4,004	4,001	3,998	3,993	3,987	3,983	3,979	3,975	3,970	3,970	3,969	3,967	-	3,957	3,949	3,945	-	3,944	3,802	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted weighted average common shares outstanding
4,109	4,098	4,087	3,965	4,078	4,124	4,061	4,177	4,061	3,998	4,076	3,987	3,983	3,979	3,975	3,970	3,970	3,969	3,967	-	3,957	3,949	4,002	-	3,944	3,802	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other comprehensive (loss) income, net of tax:
Net unrealized holding gains on securities and other
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	-	-	-	-	-	-	-	-	-	-
Net unrealized holding (losses) gains on derivatives
0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net unrecognized net periodic pension and other postretirement benefits
0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	-	-	0	0	0	-	339	270	275	274	294	0	0	0	-	-	-	-	-	-	-	-	-	-
Other Comprehensive Income (Loss), Net of Tax
0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	-341	-303	-315	-294	-290	0	0	0	-	-	-	-	-	-	-	-	-	-
Comprehensive (loss) income
0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	-4,667	-4,610	-4,156	-3,608	-3,180	0	0	0	-	-	-	-	-	-	-	-	-	-