Free Trial

T-Mobile US (TMUS) Financials

T-Mobile US logo
$251.95 -6.21 (-2.41%)
Closing price 08/22/2025 04:00 PM Eastern
Extended Trading
$251.65 -0.30 (-0.12%)
As of 08/22/2025 07:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for T-Mobile US

Annual Income Statements for T-Mobile US

This table shows T-Mobile US's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
247 678 1,405 4,481 2,888 2,932 3,064 3,024 2,590 8,317 11,339
Consolidated Net Income / (Loss)
247 733 1,460 4,536 2,888 3,468 3,064 3,024 2,590 8,317 11,339
Net Income / (Loss) Continuing Operations
247 733 1,460 4,536 2,888 3,468 2,744 3,024 2,590 8,317 11,339
Total Pre-Tax Income
413 978 2,327 3,161 3,917 4,603 3,530 3,351 3,146 10,999 14,712
Total Operating Income
1,416 2,479 4,050 4,888 5,309 5,722 6,636 6,892 6,543 14,266 18,010
Total Gross Profit
14,155 17,569 20,940 22,896 24,956 26,477 40,131 43,513 43,365 48,370 51,747
Total Revenue
29,564 32,467 37,490 40,604 43,310 44,998 68,397 80,118 79,571 78,558 81,400
Operating Revenue
29,164 31,539 37,490 40,604 43,310 44,998 68,397 80,118 79,571 78,558 81,400
Total Cost of Revenue
15,409 14,898 16,550 17,708 18,354 18,521 28,266 36,605 36,206 30,188 29,653
Operating Cost of Revenue
15,409 14,898 16,550 17,708 18,354 18,521 28,266 36,605 36,206 30,188 29,653
Total Operating Expenses
12,739 15,090 16,890 18,008 19,647 20,755 33,495 36,621 36,822 34,104 33,737
Selling, General & Admin Expense
8,863 10,189 11,378 12,259 13,161 14,139 18,926 20,238 21,607 21,311 20,818
Depreciation Expense
4,412 4,688 6,243 5,984 6,486 6,616 14,151 16,383 13,651 12,818 12,919
Other Operating Expenses / (Income)
5.00 - - - - - 0.00 0.00 1,087 -25 0.00
Impairment Charge
- - - - 0.00 0.00 418 0.00 477 0.00 0.00
Total Other Income / (Expense), net
-1,003 -1,501 -1,723 -1,727 -1,392 -1,119 -3,106 -3,541 -3,397 -3,267 -3,298
Interest & Investment Income
359 6.00 13 17 19 24 -2,701 -3,342 -3,364 -3,335 -3,411
Other Income / (Expense), net
-11 -11 -6.00 -73 -54 -8.00 -405 -199 -33 68 113
Income Tax Expense
166 245 867 -1,375 1,029 1,135 786 327 556 2,682 3,373
Basic Earnings per Share
$0.31 $0.83 $1.71 $5.39 $3.40 $4.06 $2.68 $2.42 $2.07 $7.02 $9.70
Weighted Average Basic Shares Outstanding
805.28M 812.99M 822.47M 831.85M 849.74M 854.14M 1.14B 1.25B 1.25B 1.19B 1.17B
Diluted Earnings per Share
$0.30 $0.82 $1.69 $5.20 $3.36 $4.02 $2.65 $2.41 $2.06 $6.93 $9.66
Weighted Average Diluted Shares Outstanding
815.92M 822.62M 833.05M 871.79M 858.29M 863.43M 1.15B 1.25B 1.26B 1.20B 1.17B
Weighted Average Basic & Diluted Shares Outstanding
796.80M 816.90M 821.60M 831.40M 946.90M 856.93M 1.24B 1.25B 1.22B 1.19B 1.14B
Cash Dividends to Common per Share
- - - - - - - - - $0.65 $3.71

Quarterly Income Statements for T-Mobile US

This table shows T-Mobile US's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
1,477 1,940 2,221 2,142 2,014 2,374 2,925 3,059 2,981 2,953 3,222
Consolidated Net Income / (Loss)
1,477 1,940 2,221 2,142 2,014 2,374 2,925 3,059 2,981 2,953 3,222
Net Income / (Loss) Continuing Operations
1,477 1,940 2,221 2,142 2,014 2,374 2,925 3,059 2,981 2,953 3,222
Total Pre-Tax Income
1,927 2,571 2,938 2,847 2,643 3,138 3,768 3,967 3,839 3,838 4,280
Total Operating Income
2,747 3,397 3,793 3,596 3,480 3,998 4,630 4,796 4,586 4,800 5,213
Total Gross Profit
11,602 11,983 12,192 12,117 12,078 12,507 13,020 13,133 13,087 13,486 13,756
Total Revenue
20,273 19,632 19,196 19,252 20,478 19,594 19,772 20,162 21,872 20,886 21,132
Operating Revenue
20,273 19,632 19,196 19,252 20,478 19,594 19,772 20,162 21,872 20,886 21,132
Total Cost of Revenue
8,671 7,649 7,004 7,135 8,400 7,087 6,752 7,029 8,785 7,400 7,376
Operating Cost of Revenue
8,671 7,649 7,004 7,135 8,400 7,087 6,752 7,029 8,785 7,400 7,376
Total Operating Expenses
8,855 8,586 8,399 8,521 8,598 8,509 8,390 8,337 8,501 8,686 8,543
Selling, General & Admin Expense
5,577 5,425 5,272 5,334 5,280 5,138 5,142 5,186 5,352 5,488 5,397
Depreciation Expense
3,262 3,203 3,110 3,187 3,318 3,371 3,248 3,151 3,149 3,198 3,146
Total Other Income / (Expense), net
-820 -826 -855 -749 -837 -860 -862 -829 -747 -962 -933
Interest & Investment Income
-822 -835 -861 -790 -849 -880 -854 -836 -841 -916 -922
Other Income / (Expense), net
2.00 9.00 6.00 41 12 20 -8.00 7.00 94 -46 -11
Income Tax Expense
450 631 717 705 629 764 843 908 858 885 1,058
Basic Earnings per Share
$1.19 $1.59 $1.86 $1.83 $1.74 $2.00 $2.50 $2.62 $2.58 $2.59 $2.84
Weighted Average Basic Shares Outstanding
1.25B 1.22B 1.19B 1.17B 1.19B 1.19B 1.17B 1.17B 1.17B 1.14B 1.13B
Diluted Earnings per Share
$1.18 $1.58 $1.86 $1.82 $1.67 $2.00 $2.49 $2.61 $2.56 $2.58 $2.84
Weighted Average Diluted Shares Outstanding
1.26B 1.22B 1.20B 1.17B 1.20B 1.19B 1.17B 1.17B 1.17B 1.14B 1.13B
Weighted Average Basic & Diluted Shares Outstanding
1.22B 1.20B 1.18B 1.16B 1.19B 1.17B 1.17B 1.16B 1.14B 1.14B 1.13B
Cash Dividends to Common per Share
- - - $0.65 - $1.30 $0.65 $0.88 $0.88 $0.88 $0.88

Annual Cash Flow Statements for T-Mobile US

This table details how cash moves in and out of T-Mobile US's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-576 -733 918 -4,281 -16 325 8,935 -3,760 -2,029 633 406
Net Cash From Operating Activities
4,146 5,414 2,779 3,831 3,899 6,824 8,640 13,917 16,781 18,559 22,293
Net Cash From Continuing Operating Activities
4,146 5,414 2,779 3,831 3,899 6,824 8,640 13,917 16,781 18,559 22,293
Net Income / (Loss) Continuing Operations
247 733 1,460 4,536 2,888 3,468 3,064 3,024 2,590 8,317 11,339
Consolidated Net Income / (Loss)
247 733 1,460 4,536 2,888 3,468 3,064 3,024 2,590 8,317 11,339
Depreciation Expense
4,412 4,688 6,243 5,984 6,486 6,616 14,151 16,383 13,651 12,818 12,919
Non-Cash Adjustments To Reconcile Net Income
-39 937 105 844 1,000 2,847 5,586 6,155 7,916 5,460 5,383
Changes in Operating Assets and Liabilities, net
-474 -944 -5,029 -7,533 -6,475 -6,107 -14,161 -11,645 -7,376 -8,036 -7,348
Net Cash From Investing Activities
-7,246 -9,560 -2,324 -6,745 -579 -4,125 -12,715 -19,386 -12,359 -5,829 -9,072
Net Cash From Continuing Investing Activities
-7,246 -9,560 -2,324 -6,745 -579 -4,125 -12,715 -19,386 -12,359 -5,829 -9,072
Purchase of Property, Plant & Equipment
-4,317 -4,724 -4,702 -5,237 -5,541 -6,391 -11,034 -12,326 -13,970 -9,801 -8,840
Acquisitions
-2,900 -1,935 -3,968 -5,828 -465 -998 -6,333 -11,282 -3,383 -1,010 -3,844
Sale of Property, Plant & Equipment
- - - - - 38 0.00 40 9.00 12 0.00
Other Investing Activities, net
-29 96 3,348 4,320 5,427 3,858 2,796 4,182 4,985 4,970 3,612
Net Cash From Financing Activities
2,524 3,413 463 -1,367 -3,336 -2,374 13,010 1,709 -6,451 -12,097 -12,815
Net Cash From Continuing Financing Activities
2,524 3,413 463 -1,367 -3,336 -2,374 13,010 1,709 -6,451 -12,097 -12,815
Repayment of Debt
-1,405 -542 -358 -14,114 -10,878 -4,558 -40,935 -12,702 -6,922 -6,425 -6,605
Repurchase of Common Equity
- 0.00 0.00 -427 -1,071 0.00 -19,536 0.00 -3,000 -13,074 -11,228
Payment of Dividends
0.00 -55 -55 -55 - - - 0.00 0.00 -747 -3,300
Issuance of Debt
2,993 3,979 997 13,395 8,759 2,340 54,080 14,727 3,714 8,446 8,587
Other Financing Activities, net
-46 31 -121 -166 -146 -156 -439 -316 -243 -297 -269

Quarterly Cash Flow Statements for T-Mobile US

This table details how cash moves in and out of T-Mobile US's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-2,315 50 2,084 -1,609 108 1,631 -291 3,339 -4,273 6,631 -1,759
Net Cash From Operating Activities
4,336 4,051 4,355 5,294 4,859 5,084 5,521 6,139 5,549 6,847 6,992
Net Cash From Continuing Operating Activities
4,336 4,051 4,355 5,294 4,859 5,084 5,521 6,139 5,549 6,847 6,992
Net Income / (Loss) Continuing Operations
1,477 1,940 2,221 2,142 2,014 2,374 2,925 3,059 2,981 2,953 3,222
Consolidated Net Income / (Loss)
1,477 1,940 2,221 2,142 2,014 2,374 2,925 3,059 2,981 2,953 3,222
Depreciation Expense
3,262 3,203 3,110 3,187 3,318 3,371 3,248 3,151 3,149 3,198 3,146
Non-Cash Adjustments To Reconcile Net Income
1,420 1,432 1,382 1,316 1,330 1,299 1,316 1,369 1,399 1,386 1,367
Changes in Operating Assets and Liabilities, net
-1,823 -2,524 -2,358 -1,351 -1,803 -1,960 -1,968 -1,440 -1,980 -690 -743
Net Cash From Investing Activities
-2,153 -1,728 -1,487 -1,393 -1,221 -1,787 -1,678 -3,307 -2,300 -3,409 -1,559
Net Cash From Continuing Investing Activities
-2,153 -1,728 -1,487 -1,393 -1,221 -1,787 -1,678 -3,307 -2,300 -3,409 -1,559
Purchase of Property, Plant & Equipment
-3,383 -3,001 -2,789 -2,424 -1,587 -2,627 -2,040 -1,961 -2,212 -2,451 -2,396
Acquisitions
-12 -73 -33 -119 -785 -61 -546 -2,419 -818 -800 -1,824
Other Investing Activities, net
1,233 1,340 1,333 1,148 1,149 901 908 1,073 730 -158 588
Net Cash From Financing Activities
-4,498 -2,273 -784 -5,510 -3,530 -1,666 -4,134 507 -7,522 3,193 -7,205
Net Cash From Continuing Financing Activities
-4,498 -2,273 -784 -5,510 -3,530 -1,666 -4,134 507 -7,522 3,193 -7,205
Repayment of Debt
-2,779 -480 -573 -3,888 -1,484 -223 -3,108 -619 -2,294 -812 -3,618
Repurchase of Common Equity
-2,443 -4,619 -3,591 -2,681 -2,183 -3,594 -2,387 -560 -4,687 -2,494 -2,555
Payment of Dividends
- 0.00 - - -747 -769 -759 -758 -1,014 -1,003 -996
Issuance of Debt
742 3,013 3,450 1,983 - 3,439 2,136 2,480 498 7,774 -6.00
Other Financing Activities, net
-18 -187 -70 -924 884 -519 -16 -36 -25 -272 -30

Annual Balance Sheets for T-Mobile US

This table presents T-Mobile US's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
56,653 62,413 65,891 70,563 72,468 86,921 200,162 206,563 211,338 207,682 208,035
Total Current Assets
13,984 14,890 14,217 8,915 8,281 9,305 23,885 20,891 19,067 19,015 18,404
Cash & Equivalents
5,315 4,582 5,500 1,219 1,203 1,528 10,385 6,631 4,507 5,135 5,409
Note & Lease Receivable
3,062 2,378 1,930 2,290 2,538 2,600 3,577 4,748 5,123 4,456 4,379
Accounts Receivable
1,941 1,824 1,936 1,937 1,780 1,908 4,276 4,194 4,445 4,692 4,276
Inventories, net
1,085 1,295 1,111 1,566 1,084 964 2,527 2,567 1,884 1,678 1,607
Prepaid Expenses
- - - - - 333 624 746 673 702 880
Other Current Assets
1,593 1,813 3,740 1,903 1,676 1,972 2,496 2,005 2,435 2,352 1,853
Plant, Property, & Equipment, net
16,245 20,000 20,943 22,196 23,359 21,984 41,175 39,803 42,086 40,432 38,533
Total Noncurrent Assets
26,424 27,523 30,731 39,452 40,828 55,632 135,102 145,869 150,185 148,235 151,098
Noncurrent Note & Lease Receivables
1,628 847 984 1,274 1,547 4,298 5,059 6,151 5,803 5,312 5,300
Goodwill
1,683 1,683 1,683 1,683 1,901 1,930 11,117 12,188 12,234 12,234 13,005
Intangible Assets
22,825 24,549 27,390 35,583 35,757 36,580 88,126 97,339 99,306 99,325 103,070
Other Noncurrent Operating Assets
288 444 674 912 1,623 12,824 30,800 30,191 32,842 31,364 29,723
Total Liabilities & Shareholders' Equity
56,653 62,413 65,891 70,563 72,468 86,921 200,162 206,563 211,338 207,682 208,035
Total Liabilities
40,990 45,856 47,655 48,004 47,750 58,132 134,818 137,461 141,682 142,967 146,294
Total Current Liabilities
8,776 9,528 9,022 11,515 10,267 12,506 21,703 23,499 24,742 20,928 20,174
Short-Term Debt
87 182 354 1,612 841 25 4,579 3,378 5,164 3,619 4,068
Accounts Payable
7,364 8,084 7,277 8,710 7,941 6,933 10,353 11,405 12,275 10,373 8,463
Current Deferred Revenue
459 717 986 779 698 631 1,030 856 780 825 1,222
Other Current Liabilities
866 545 405 414 787 4,917 5,741 7,860 6,523 6,111 6,421
Total Noncurrent Liabilities
32,214 36,328 38,633 36,489 37,483 45,626 113,115 113,962 116,940 122,039 126,120
Long-Term Debt
21,873 26,061 27,432 26,707 12,124 10,958 61,830 68,570 66,796 71,399 74,197
Noncurrent Deferred & Payable Income Tax Liabilities
4,873 4,061 4,938 3,537 4,472 5,607 9,966 10,216 10,884 13,458 16,700
Other Noncurrent Operating Liabilities
616 1,067 1,026 935 15,549 17,176 41,319 35,176 39,260 37,182 35,223
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
15,663 16,557 18,236 22,559 24,718 28,789 65,344 69,102 69,656 64,715 61,741
Total Preferred & Common Equity
15,663 16,557 18,236 22,559 24,718 28,789 65,344 69,102 69,656 64,715 61,741
Total Common Equity
15,663 16,557 18,236 22,559 24,718 28,789 65,344 69,115 69,656 64,715 61,741
Common Stock
38,503 38,666 38,846 38,629 38,010 38,498 72,772 73,292 73,941 67,705 68,798
Retained Earnings
-22,841 -22,108 -20,610 -16,074 -12,954 -8,833 -5,836 -2,812 -223 7,347 14,384
Treasury Stock
0.00 0.00 -1.00 -4.00 -6.00 -8.00 11 - -3,016 -9,373 -20,584
Accumulated Other Comprehensive Income / (Loss)
1.00 -1.00 1.00 8.00 -332 -868 -1,581 -1,365 -1,046 -964 -857

Quarterly Balance Sheets for T-Mobile US

This table presents T-Mobile US's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
211,338 210,173 210,602 208,579 207,682 206,268 208,557 210,742 208,035 214,633 212,643
Total Current Assets
19,067 18,876 20,237 18,669 19,015 19,295 19,297 22,531 18,404 27,441 26,772
Cash & Equivalents
4,507 4,540 6,647 5,030 5,135 6,708 6,417 9,754 5,409 12,003 10,259
Note & Lease Receivable
5,123 5,012 4,779 4,470 4,456 4,059 3,776 3,595 4,379 4,294 4,226
Accounts Receivable
4,445 4,366 4,592 4,500 4,692 4,253 4,563 4,286 4,276 4,392 4,598
Inventories, net
1,884 1,741 1,373 1,685 1,678 1,521 1,319 1,789 1,607 1,937 1,690
Prepaid Expenses
673 674 814 712 702 715 1,059 953 880 980 1,125
Other Current Assets
2,435 2,543 2,032 2,272 2,352 2,039 2,163 2,154 1,853 3,835 4,874
Plant, Property, & Equipment, net
42,086 42,053 41,804 41,080 40,432 39,286 38,222 37,603 38,533 37,897 37,481
Total Noncurrent Assets
150,185 149,244 148,561 148,830 148,235 147,687 151,038 150,608 151,098 149,295 148,390
Noncurrent Note & Lease Receivables
5,803 5,532 5,331 5,269 5,312 5,088 5,051 5,104 5,300 5,088 5,080
Goodwill
12,234 12,234 12,234 12,234 12,234 12,234 13,015 13,015 13,005 13,467 13,460
Intangible Assets
99,306 99,123 98,921 99,513 99,325 99,599 101,639 101,498 103,070 101,351 98,366
Other Noncurrent Operating Assets
32,842 32,355 32,075 31,814 31,364 30,766 31,333 30,991 29,723 29,389 31,484
Total Liabilities & Shareholders' Equity
211,338 210,173 210,602 208,579 207,682 206,268 208,557 210,742 208,035 214,633 212,643
Total Liabilities
141,682 143,248 144,852 143,881 142,967 144,194 145,921 146,492 146,294 153,528 151,536
Total Current Liabilities
24,742 23,846 24,569 21,711 20,928 20,563 23,038 20,955 20,174 23,629 22,102
Short-Term Debt
5,164 5,215 7,731 3,437 3,619 5,356 5,867 5,851 4,068 8,214 6,408
Accounts Payable
12,275 11,091 9,872 9,665 10,373 7,720 7,591 7,496 8,463 7,900 7,802
Current Deferred Revenue
780 804 810 830 825 846 1,098 1,125 1,222 1,193 1,217
Other Current Liabilities
6,523 6,736 6,156 7,779 6,111 6,641 8,482 6,483 6,421 6,322 6,675
Total Noncurrent Liabilities
116,940 119,402 120,283 122,170 122,039 123,631 122,883 125,537 126,120 129,899 129,434
Long-Term Debt
66,796 69,530 70,141 71,861 71,399 72,857 71,699 74,019 74,197 77,530 76,515
Noncurrent Deferred & Payable Income Tax Liabilities
10,884 11,510 12,226 12,900 13,458 14,187 15,022 15,849 16,700 17,505 18,468
Other Noncurrent Operating Liabilities
39,260 38,362 37,916 37,409 37,182 36,587 36,162 35,669 35,223 34,864 34,451
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
69,656 66,925 65,750 64,698 64,715 62,074 62,636 64,250 61,741 61,105 61,107
Total Preferred & Common Equity
69,656 66,925 65,750 64,698 64,715 62,074 62,636 64,250 61,741 61,105 61,107
Total Common Equity
69,656 66,925 65,750 64,698 64,715 62,074 62,636 64,250 61,741 61,105 61,107
Common Stock
73,941 74,043 74,161 74,404 67,705 67,786 68,463 68,659 68,798 68,837 69,008
Retained Earnings
-223 1,717 3,938 5,335 7,347 8,196 10,360 12,401 14,384 16,342 18,576
Treasury Stock
-3,016 -7,831 -11,392 -14,092 -9,373 -12,982 -15,270 -15,921 -20,584 -23,085 -25,569
Accumulated Other Comprehensive Income / (Loss)
-1,046 -1,004 -957 -949 -964 -926 -917 -889 -857 -989 -908

Annual Metrics And Ratios for T-Mobile US

This table displays calculated financial ratios and metrics derived from T-Mobile US's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
21.06% 9.82% 15.47% 8.31% 6.66% 3.90% 52.00% 17.14% -0.68% -1.27% 3.62%
EBITDA Growth
23.45% 23.02% 43.75% 4.98% 8.72% 5.02% 65.30% 13.22% -12.63% 34.68% 14.33%
EBIT Growth
29.49% 75.66% 63.86% 19.07% 9.14% 8.73% 9.05% 7.41% -2.73% 120.18% 26.43%
NOPAT Growth
23.89% 119.40% 36.76% 176.04% -44.19% 10.14% 19.65% 20.57% -13.39% 100.26% 28.68%
Net Income Growth
605.71% 196.76% 99.18% 210.68% -36.33% 20.08% -11.65% -1.31% -14.35% 221.12% 36.34%
EPS Growth
500.00% 173.33% 106.10% 207.69% -35.38% 19.64% -34.08% -9.06% -14.52% 236.41% 39.39%
Operating Cash Flow Growth
16.95% 30.58% -48.67% 37.86% 1.78% 75.02% 26.61% 61.08% 20.58% 10.60% 20.12%
Free Cash Flow Firm Growth
65.45% 59.53% -128.71% 23.21% 918.75% -139.59% -874.51% 89.66% 139.47% 393.15% 4.39%
Invested Capital Growth
12.21% 8.75% 13.90% 21.11% -25.29% 28.41% 142.11% 10.75% 2.00% -1.83% 0.00%
Revenue Q/Q Growth
4.70% 1.59% 4.38% 1.31% 1.61% 0.97% 14.12% 0.56% -0.64% 0.26% 1.74%
EBITDA Q/Q Growth
7.86% 17.66% -0.67% 0.60% 1.39% 1.99% 16.03% -3.79% 5.71% 3.03% 3.39%
EBIT Q/Q Growth
30.82% 47.52% -5.78% 2.71% 0.11% 1.85% 6.37% -7.73% 35.31% 5.47% 7.02%
NOPAT Q/Q Growth
-55.67% 45.28% -4.83% 102.02% -43.29% 2.19% 12.12% -2.98% 4.58% 5.36% 7.01%
Net Income Q/Q Growth
96.03% 36.50% 6.80% 104.42% -41.72% 3.31% -0.03% -9.79% 68.73% 6.90% 9.32%
EPS Q/Q Growth
87.50% 34.43% 7.64% 103.13% -41.36% 3.34% -13.11% -4.74% 68.85% 7.61% 10.15%
Operating Cash Flow Q/Q Growth
9.25% 19.36% -58.93% 216.09% 2.34% 9.34% 28.90% -3.29% 8.65% 2.90% 3.19%
Free Cash Flow Firm Q/Q Growth
77.34% 56.28% -42.84% 48.88% 403.90% -136.90% 12.57% -1.53% 111.51% 8.45% 2.28%
Invested Capital Q/Q Growth
1.54% -1.11% 0.61% 3.58% -27.64% 25.98% 1.16% 0.98% 0.09% -0.27% 0.17%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
47.88% 54.11% 55.85% 56.39% 57.62% 58.84% 58.67% 54.31% 54.50% 61.57% 63.57%
EBITDA Margin
19.68% 22.04% 27.44% 26.60% 27.11% 27.40% 29.80% 28.80% 25.34% 34.56% 38.14%
Operating Margin
4.79% 7.64% 10.80% 12.04% 12.26% 12.72% 9.70% 8.60% 8.22% 18.16% 22.13%
EBIT Margin
4.75% 7.60% 10.79% 11.86% 12.13% 12.70% 9.11% 8.35% 8.18% 18.25% 22.26%
Profit (Net Income) Margin
0.84% 2.26% 3.89% 11.17% 6.67% 7.71% 4.48% 3.77% 3.26% 10.59% 13.93%
Tax Burden Percent
59.81% 74.95% 62.74% 143.50% 73.73% 75.34% 86.80% 90.24% 82.33% 75.62% 77.07%
Interest Burden Percent
29.40% 39.63% 57.54% 65.65% 74.54% 80.56% 56.65% 50.07% 48.33% 76.73% 81.18%
Effective Tax Rate
40.19% 25.05% 37.26% -43.50% 26.27% 24.66% 22.27% 9.76% 17.67% 24.38% 22.93%
Return on Invested Capital (ROIC)
2.57% 5.11% 6.27% 14.71% 8.58% 9.67% 6.02% 4.86% 3.97% 7.94% 10.31%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.76% -0.45% 1.60% 5.63% 3.91% 4.94% 0.60% -0.40% -0.25% 4.34% 6.75%
Return on Net Nonoperating Assets (RNNOA)
-0.92% -0.56% 2.12% 7.53% 3.64% 3.29% 0.49% -0.36% -0.23% 4.44% 7.62%
Return on Equity (ROE)
1.65% 4.55% 8.39% 22.24% 12.22% 12.96% 6.51% 4.50% 3.73% 12.38% 17.93%
Cash Return on Invested Capital (CROIC)
-8.94% -3.28% -6.72% -4.39% 37.52% -15.21% -77.06% -5.34% 1.99% 9.79% 10.31%
Operating Return on Assets (OROA)
2.64% 4.15% 6.30% 7.06% 7.35% 7.17% 4.34% 3.29% 3.12% 6.84% 8.72%
Return on Assets (ROA)
0.46% 1.23% 2.28% 6.65% 4.04% 4.35% 2.13% 1.49% 1.24% 3.97% 5.46%
Return on Common Equity (ROCE)
1.65% 4.55% 8.39% 22.24% 12.22% 12.96% 6.51% 4.50% 3.73% 12.38% 17.93%
Return on Equity Simple (ROE_SIMPLE)
0.00% 4.43% 8.01% 20.11% 11.68% 12.05% 4.69% 4.38% 3.72% 12.85% 18.37%
Net Operating Profit after Tax (NOPAT)
847 1,858 2,541 7,014 3,914 4,311 5,158 6,219 5,387 10,787 13,881
NOPAT Margin
2.86% 5.72% 6.78% 17.27% 9.04% 9.58% 7.54% 7.76% 6.77% 13.73% 17.05%
Net Nonoperating Expense Percent (NNEP)
3.34% 5.56% 4.68% 9.08% 4.66% 4.73% 5.41% 5.27% 4.21% 3.60% 3.56%
Return On Investment Capital (ROIC_SIMPLE)
2.11% 4.09% 5.22% 13.12% 9.73% 8.35% 3.92% 4.41% 3.80% 7.72% 9.91%
Cost of Revenue to Revenue
52.12% 45.89% 44.15% 43.61% 42.38% 41.16% 41.33% 45.69% 45.50% 38.43% 36.43%
SG&A Expenses to Revenue
29.98% 31.38% 30.35% 30.19% 30.39% 31.42% 27.67% 25.26% 27.15% 27.13% 25.57%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
43.09% 46.48% 45.05% 44.35% 45.36% 46.12% 48.97% 45.71% 46.28% 43.41% 41.45%
Earnings before Interest and Taxes (EBIT)
1,405 2,468 4,044 4,815 5,255 5,714 6,231 6,693 6,510 14,334 18,123
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
5,817 7,156 10,287 10,799 11,741 12,330 20,382 23,076 20,161 27,152 31,042
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.34 1.86 2.51 2.26 2.11 2.25 2.50 2.05 2.45 2.81 4.14
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.71 0.95 1.22 1.26 1.20 1.44 2.39 1.77 2.14 2.32 3.14
Price to Earnings (P/E)
84.68 45.45 32.56 11.38 18.04 22.09 53.42 46.85 65.77 21.90 22.52
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.41% 1.29%
Earnings Yield
1.18% 2.20% 3.07% 8.79% 5.54% 4.53% 1.87% 2.13% 1.52% 4.57% 4.44%
Enterprise Value to Invested Capital (EV/IC)
1.15 1.38 1.64 1.54 1.70 1.72 1.81 1.54 1.73 1.87 2.44
Enterprise Value to Revenue (EV/Rev)
1.36 1.61 1.88 1.99 1.53 1.91 3.21 2.58 2.99 3.21 4.03
Enterprise Value to EBITDA (EV/EBITDA)
6.89 7.29 6.87 7.47 5.66 6.98 10.78 8.97 11.79 9.28 10.57
Enterprise Value to EBIT (EV/EBIT)
28.53 21.12 17.47 16.76 12.64 15.07 35.26 30.93 36.53 17.58 18.11
Enterprise Value to NOPAT (EV/NOPAT)
47.33 28.06 27.80 11.50 16.97 19.97 42.59 33.28 44.14 23.36 23.64
Enterprise Value to Operating Cash Flow (EV/OCF)
9.67 9.63 25.42 21.06 17.03 12.62 25.43 14.87 14.17 13.58 14.72
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 3.88 0.00 0.00 0.00 88.18 18.95 23.64
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.56 1.75 1.67 1.37 0.63 0.79 1.02 1.04 1.03 1.16 1.27
Long-Term Debt to Equity
1.56 1.73 1.65 1.30 0.59 0.79 0.95 0.99 0.96 1.10 1.20
Financial Leverage
1.20 1.26 1.33 1.34 0.93 0.67 0.82 0.90 0.96 1.02 1.13
Leverage Ratio
3.56 3.70 3.69 3.34 3.03 2.98 3.05 3.03 3.01 3.12 3.29
Compound Leverage Factor
1.05 1.46 2.12 2.20 2.26 2.40 1.73 1.51 1.46 2.39 2.67
Debt to Total Capital
60.98% 63.58% 62.51% 57.81% 38.57% 44.27% 50.40% 51.01% 50.81% 53.69% 55.90%
Short-Term Debt to Total Capital
0.22% 0.40% 0.73% 3.01% 2.09% 0.05% 3.48% 2.39% 3.65% 2.59% 2.91%
Long-Term Debt to Total Capital
60.77% 63.18% 61.78% 54.79% 36.48% 44.22% 46.93% 48.61% 47.17% 51.10% 53.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
39.02% 36.42% 37.49% 42.19% 61.43% 55.73% 49.60% 49.00% 49.19% 46.31% 44.10%
Debt to EBITDA
4.21 4.04 2.96 2.86 1.32 1.85 3.26 3.12 3.57 2.76 2.52
Net Debt to EBITDA
3.29 2.98 2.42 2.75 1.22 1.73 2.75 2.83 3.35 2.57 2.35
Long-Term Debt to EBITDA
4.19 4.01 2.92 2.71 1.25 1.85 3.03 2.97 3.31 2.63 2.39
Debt to NOPAT
28.91 15.56 11.97 4.41 3.97 5.30 12.87 11.57 13.36 6.95 5.64
Net Debt to NOPAT
22.63 11.48 9.80 4.23 3.66 4.95 10.86 10.50 12.52 6.48 5.25
Long-Term Debt to NOPAT
28.81 15.46 11.83 4.18 3.75 5.30 11.99 11.03 12.40 6.62 5.35
Altman Z-Score
0.46 0.66 1.00 1.08 1.21 1.22 1.15 1.08 1.17 1.41 1.81
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -0.01% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.59 1.56 1.58 0.77 0.81 0.74 1.10 0.89 0.77 0.91 0.91
Quick Ratio
1.18 1.24 1.04 0.47 0.54 0.48 0.84 0.66 0.57 0.68 0.70
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,943 -1,191 -2,724 -2,092 17,126 -6,781 -66,081 -6,832 2,697 13,298 13,882
Operating Cash Flow to CapEx
96.04% 114.61% 59.10% 73.15% 70.37% 107.41% 78.30% 113.28% 120.20% 189.59% 252.18%
Free Cash Flow to Firm to Interest Expense
-2.18 -0.80 -1.57 -1.25 12.62 -5.97 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
3.07 3.62 1.61 2.29 2.87 6.01 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-0.13 0.46 -1.11 -0.84 -1.21 0.42 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.55 0.55 0.58 0.60 0.61 0.56 0.48 0.39 0.38 0.38 0.39
Accounts Receivable Turnover
14.32 17.25 19.94 20.97 23.30 24.40 22.12 18.92 18.42 17.20 18.15
Inventory Turnover
18.44 12.52 13.76 13.23 13.85 18.09 16.19 14.37 16.27 16.95 18.05
Fixed Asset Turnover
1.87 1.79 1.83 1.88 1.90 1.98 2.17 1.98 1.94 1.90 2.06
Accounts Payable Turnover
2.58 1.93 2.15 2.22 2.20 2.49 3.27 3.36 3.06 2.67 3.15
Days Sales Outstanding (DSO)
25.49 21.16 18.30 17.41 15.66 14.96 16.50 19.29 19.81 21.23 20.11
Days Inventory Outstanding (DIO)
19.79 29.15 26.53 27.59 26.35 20.18 22.54 25.40 22.44 21.53 20.22
Days Payable Outstanding (DPO)
141.31 189.24 169.39 164.76 165.57 146.56 111.61 108.48 119.36 136.92 115.93
Cash Conversion Cycle (CCC)
-96.02 -138.92 -124.55 -119.77 -123.55 -111.43 -72.57 -63.79 -77.11 -94.16 -75.60
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
34,829 37,878 43,143 52,249 39,037 50,129 121,368 134,419 137,109 134,598 134,597
Invested Capital Turnover
0.90 0.89 0.93 0.85 0.95 1.01 0.80 0.63 0.59 0.58 0.60
Increase / (Decrease) in Invested Capital
3,790 3,049 5,265 9,106 -13,212 11,092 71,239 13,051 2,690 -2,511 -1.00
Enterprise Value (EV)
40,083 52,135 70,650 80,692 66,410 86,103 219,701 206,982 237,787 251,996 328,157
Market Capitalization
20,917 30,814 45,743 51,002 52,091 64,763 163,677 141,665 170,334 182,113 255,301
Book Value per Share
$19.40 $20.29 $22.13 $27.12 $29.14 $33.65 $52.65 $55.33 $55.99 $55.96 $53.20
Tangible Book Value per Share
($10.96) ($11.86) ($13.15) ($17.68) ($15.25) ($11.36) ($27.31) ($32.35) ($33.66) ($40.51) ($46.82)
Total Capital
40,144 45,458 48,643 53,468 40,240 51,657 131,753 141,050 141,616 139,733 140,006
Total Debt
24,481 28,901 30,407 30,909 15,522 22,868 66,409 71,948 71,960 75,018 78,265
Total Long-Term Debt
24,394 28,719 30,053 29,297 14,681 22,843 61,830 68,570 66,796 71,399 74,197
Net Debt
19,166 21,321 24,907 29,690 14,319 21,340 56,024 65,317 67,453 69,883 72,856
Capital Expenditures (CapEx)
4,317 4,724 4,702 5,237 5,541 6,353 11,034 12,286 13,961 9,789 8,840
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-20 -2,036 49 -2,207 -2,348 -4,704 -3,624 -5,861 -5,018 -3,429 -3,111
Debt-free Net Working Capital (DFNWC)
5,295 5,544 5,549 -988 -1,145 -3,176 6,761 770 -511 1,706 2,298
Net Working Capital (NWC)
5,208 5,362 5,195 -2,600 -1,986 -3,201 2,182 -2,608 -5,675 -1,913 -1,770
Net Nonoperating Expense (NNE)
600 1,125 1,081 2,478 1,026 843 2,094 3,195 2,797 2,470 2,542
Net Nonoperating Obligations (NNO)
19,166 21,321 24,907 29,690 14,319 21,340 56,024 65,317 67,453 69,883 72,856
Total Depreciation and Amortization (D&A)
4,412 4,688 6,243 5,984 6,486 6,616 14,151 16,383 13,651 12,818 12,919
Debt-free, Cash-free Net Working Capital to Revenue
-0.07% -6.27% 0.13% -5.44% -5.42% -10.45% -5.30% -7.32% -6.31% -4.36% -3.82%
Debt-free Net Working Capital to Revenue
17.91% 17.08% 14.80% -2.43% -2.64% -7.06% 9.88% 0.96% -0.64% 2.17% 2.82%
Net Working Capital to Revenue
17.62% 16.52% 13.86% -6.40% -4.59% -7.11% 3.19% -3.26% -7.13% -2.44% -2.17%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.31 $0.83 $1.71 $5.39 $3.40 $4.06 $2.68 $2.42 $2.07 $7.02 $9.70
Adjusted Weighted Average Basic Shares Outstanding
805.28M 812.99M 822.47M 831.85M 849.74M 854.14M 1.14B 1.25B 1.25B 1.19B 1.17B
Adjusted Diluted Earnings per Share
$0.30 $0.82 $1.69 $5.20 $3.36 $4.02 $2.65 $2.41 $2.06 $6.93 $9.66
Adjusted Weighted Average Diluted Shares Outstanding
815.92M 822.62M 833.05M 871.79M 858.29M 863.43M 1.15B 1.25B 1.26B 1.20B 1.17B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
807.78M 818.42M 826.53M 854.43M 850.22M 856.93M 1.24B 1.25B 1.22B 1.19B 1.14B
Normalized Net Operating Profit after Tax (NOPAT)
523 2,018 2,082 3,257 3,914 4,311 5,483 6,219 5,779 10,787 13,881
Normalized NOPAT Margin
1.77% 6.21% 5.55% 8.02% 9.04% 9.58% 8.02% 7.76% 7.26% 13.73% 17.05%
Pre Tax Income Margin
1.40% 3.01% 6.21% 7.78% 9.04% 10.23% 5.16% 4.18% 3.95% 14.00% 18.07%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.04 1.65 2.34 2.88 3.87 5.03 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.63 1.24 1.47 4.20 2.88 3.80 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-2.16 -1.51 -0.38 -0.25 -0.21 -0.56 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-2.57 -1.92 -1.25 1.06 -1.20 -1.80 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 7.50% 3.77% 1.21% 0.00% 0.00% 0.00% 0.00% 0.00% 8.98% 29.10%
Augmented Payout Ratio
0.00% 7.50% 3.77% 10.63% 37.08% 0.00% 637.60% 0.00% 115.83% 166.18% 128.12%

Quarterly Metrics And Ratios for T-Mobile US

This table displays calculated financial ratios and metrics derived from T-Mobile US's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-2.46% -2.43% -2.56% -1.16% 1.01% -0.19% 3.00% 4.73% 6.81% 6.59% 6.88%
EBITDA Growth
22.13% 22.84% 65.33% 48.64% 13.29% 11.80% 13.91% 16.56% 14.96% 7.62% 6.07%
EBIT Growth
161.81% 89.75% 452.18% 184.59% 27.03% 17.97% 21.66% 32.06% 34.02% 18.32% 12.55%
NOPAT Growth
7.48% 85.33% 477.74% 87.51% 25.95% 18.00% 25.35% 36.69% 34.29% 22.10% 9.19%
Net Income Growth
250.00% 172.09% 2,156.48% 321.65% 36.36% 22.37% 31.70% 42.81% 48.01% 24.39% 10.15%
EPS Growth
247.06% 177.19% 2,166.67% 355.00% 41.53% 26.58% 33.87% 43.41% 53.29% 29.00% 14.06%
Operating Cash Flow Growth
44.53% 5.36% 3.47% 20.56% 12.06% 25.50% 26.77% 15.96% 14.20% 34.68% 26.64%
Free Cash Flow Firm Growth
94.73% 141.49% 140.10% 294.34% 983.30% 247.87% 198.95% -9.10% -31.01% -63.10% -41.95%
Invested Capital Growth
2.00% 0.49% 0.44% -1.48% -1.83% -2.59% -2.33% -0.44% 0.00% 0.95% -0.01%
Revenue Q/Q Growth
4.09% -3.16% -2.22% 0.29% 6.37% -4.32% 0.91% 1.97% 8.48% -4.51% 1.18%
EBITDA Q/Q Growth
30.93% 9.95% 4.54% -1.23% -0.21% 8.50% 6.51% 1.07% -1.57% 1.57% 4.98%
EBIT Q/Q Growth
115.10% 23.90% 11.54% -4.26% -3.99% 15.06% 15.03% 3.92% -2.56% 1.58% 9.42%
NOPAT Q/Q Growth
45.92% 21.74% 11.86% -5.64% -1.99% 14.06% 18.83% 2.90% -3.71% 3.71% 6.26%
Net Income Q/Q Growth
190.75% 31.35% 14.48% -3.56% -5.98% 17.87% 23.21% 4.58% -2.55% -0.94% 9.11%
EPS Q/Q Growth
195.00% 33.90% 17.72% -2.15% -8.24% 19.76% 24.50% 4.82% -1.92% 0.78% 10.08%
Operating Cash Flow Q/Q Growth
-1.25% -6.57% 7.50% 21.56% -8.22% 4.63% 8.60% 11.19% -9.61% 23.39% 2.12%
Free Cash Flow Firm Q/Q Growth
75.98% 423.41% 20.05% 108.37% 9.18% 27.37% 3.17% -36.64% -17.13% -31.89% 62.33%
Invested Capital Q/Q Growth
0.09% 0.02% -0.11% -1.47% -0.27% -0.76% 0.15% 0.43% 0.17% 0.19% -0.80%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
57.23% 61.04% 63.51% 62.94% 58.98% 63.83% 65.85% 65.14% 59.83% 64.57% 65.10%
EBITDA Margin
29.65% 33.66% 35.99% 35.45% 33.26% 37.71% 39.80% 39.45% 35.79% 38.07% 39.50%
Operating Margin
13.55% 17.30% 19.76% 18.68% 16.99% 20.40% 23.42% 23.79% 20.97% 22.98% 24.67%
EBIT Margin
13.56% 17.35% 19.79% 18.89% 17.05% 20.51% 23.38% 23.82% 21.40% 22.76% 24.62%
Profit (Net Income) Margin
7.29% 9.88% 11.57% 11.13% 9.83% 12.12% 14.79% 15.17% 13.63% 14.14% 15.25%
Tax Burden Percent
76.65% 75.46% 75.60% 75.24% 76.20% 75.65% 77.63% 77.11% 77.65% 76.94% 75.28%
Interest Burden Percent
70.10% 75.48% 77.34% 78.28% 75.69% 78.10% 81.52% 82.59% 82.03% 80.73% 82.28%
Effective Tax Rate
23.35% 24.54% 24.40% 24.76% 23.80% 24.35% 22.37% 22.89% 22.35% 23.06% 24.72%
Return on Invested Capital (ROIC)
6.09% 7.55% 8.59% 8.10% 7.49% 8.95% 10.62% 10.90% 9.85% 10.89% 11.67%
ROIC Less NNEP Spread (ROIC-NNEP)
5.14% 6.64% 7.65% 7.28% 6.56% 8.04% 9.68% 9.99% 9.03% 9.88% 10.69%
Return on Net Nonoperating Assets (RNNOA)
4.92% 6.63% 7.75% 7.40% 6.70% 8.83% 10.74% 10.87% 10.20% 11.64% 12.43%
Return on Equity (ROE)
11.01% 14.17% 16.34% 15.50% 14.19% 17.78% 21.36% 21.77% 20.04% 22.54% 24.09%
Cash Return on Invested Capital (CROIC)
1.99% 4.25% 5.96% 9.02% 9.79% 10.93% 11.20% 10.08% 10.31% 9.89% 11.13%
Operating Return on Assets (OROA)
5.16% 6.52% 7.40% 7.01% 6.39% 7.73% 8.82% 9.09% 8.38% 8.94% 9.82%
Return on Assets (ROA)
2.77% 3.71% 4.33% 4.13% 3.69% 4.57% 5.58% 5.79% 5.34% 5.56% 6.09%
Return on Common Equity (ROCE)
11.01% 14.17% 16.34% 15.50% 14.19% 17.78% 21.36% 21.77% 20.04% 22.54% 24.09%
Return on Equity Simple (ROE_SIMPLE)
0.00% 5.70% 9.35% 12.03% 0.00% 14.10% 15.10% 16.14% 0.00% 19.50% 0.00%
Net Operating Profit after Tax (NOPAT)
2,106 2,563 2,867 2,706 2,652 3,025 3,594 3,698 3,561 3,693 3,924
NOPAT Margin
10.39% 13.06% 14.94% 14.05% 12.95% 15.44% 18.18% 18.34% 16.28% 17.68% 18.57%
Net Nonoperating Expense Percent (NNEP)
0.95% 0.91% 0.94% 0.82% 0.93% 0.92% 0.94% 0.91% 0.81% 1.02% 0.98%
Return On Investment Capital (ROIC_SIMPLE)
1.49% 1.81% 2.00% 1.93% 1.90% 2.16% 2.56% 2.57% 2.54% 2.51% 2.72%
Cost of Revenue to Revenue
42.77% 38.96% 36.49% 37.06% 41.02% 36.17% 34.15% 34.86% 40.17% 35.43% 34.90%
SG&A Expenses to Revenue
27.51% 27.63% 27.46% 27.71% 25.78% 26.22% 26.01% 25.72% 24.47% 26.28% 25.54%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
43.68% 43.73% 43.75% 44.26% 41.99% 43.43% 42.43% 41.35% 38.87% 41.59% 40.43%
Earnings before Interest and Taxes (EBIT)
2,749 3,406 3,799 3,637 3,492 4,018 4,622 4,803 4,680 4,754 5,202
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6,011 6,609 6,909 6,824 6,810 7,389 7,870 7,954 7,829 7,952 8,348
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.45 2.58 2.48 2.49 2.81 3.00 3.26 3.72 4.14 4.98 4.43
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.14 2.18 2.07 2.06 2.32 2.37 2.58 2.99 3.14 3.68 3.22
Price to Earnings (P/E)
65.77 45.25 26.52 20.71 21.90 21.27 21.61 23.05 22.52 25.55 22.15
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.41% 0.81% 1.12% 1.27% 1.29% 1.15% 1.38%
Earnings Yield
1.52% 2.21% 3.77% 4.83% 4.57% 4.70% 4.63% 4.34% 4.44% 3.91% 4.52%
Enterprise Value to Invested Capital (EV/IC)
1.73 1.77 1.71 1.71 1.87 1.93 2.06 2.30 2.44 2.81 2.57
Enterprise Value to Revenue (EV/Rev)
2.99 3.07 2.98 2.95 3.21 3.28 3.48 3.87 4.03 4.57 4.08
Enterprise Value to EBITDA (EV/EBITDA)
11.79 11.36 9.71 8.78 9.28 9.22 9.54 10.30 10.57 11.97 10.70
Enterprise Value to EBIT (EV/EBIT)
36.53 29.91 20.85 17.03 17.58 17.24 17.47 18.26 18.11 20.06 17.66
Enterprise Value to NOPAT (EV/NOPAT)
44.14 37.45 26.79 22.60 23.36 22.90 23.00 23.84 23.64 26.00 23.07
Enterprise Value to Operating Cash Flow (EV/OCF)
14.17 14.30 13.67 12.83 13.58 13.15 13.27 14.31 14.72 15.72 13.44
Enterprise Value to Free Cash Flow (EV/FCFF)
88.18 41.78 28.76 18.87 18.95 17.41 18.16 22.78 23.64 28.48 23.05
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.03 1.12 1.18 1.16 1.16 1.26 1.24 1.24 1.27 1.40 1.36
Long-Term Debt to Equity
0.96 1.04 1.07 1.11 1.10 1.17 1.14 1.15 1.20 1.27 1.25
Financial Leverage
0.96 1.00 1.01 1.02 1.02 1.10 1.11 1.09 1.13 1.18 1.16
Leverage Ratio
3.01 3.07 3.09 3.13 3.12 3.23 3.26 3.25 3.29 3.42 3.40
Compound Leverage Factor
2.11 2.32 2.39 2.45 2.36 2.52 2.66 2.69 2.70 2.76 2.80
Debt to Total Capital
50.81% 52.76% 54.22% 53.79% 53.69% 55.75% 55.32% 55.42% 55.90% 58.39% 57.57%
Short-Term Debt to Total Capital
3.65% 3.68% 5.38% 2.46% 2.59% 3.82% 4.18% 4.06% 2.91% 5.59% 4.45%
Long-Term Debt to Total Capital
47.17% 49.08% 48.84% 51.33% 51.10% 51.93% 51.14% 51.36% 53.00% 52.80% 53.12%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
49.19% 47.24% 45.78% 46.21% 46.31% 44.25% 44.68% 44.58% 44.10% 41.61% 42.43%
Debt to EBITDA
3.57 3.49 3.23 2.86 2.76 2.80 2.68 2.66 2.52 2.71 2.58
Net Debt to EBITDA
3.35 3.28 2.95 2.67 2.57 2.56 2.46 2.34 2.35 2.33 2.26
Long-Term Debt to EBITDA
3.31 3.25 2.91 2.73 2.63 2.61 2.48 2.47 2.39 2.45 2.38
Debt to NOPAT
13.36 11.52 8.91 7.35 6.95 6.95 6.48 6.16 5.64 5.89 5.57
Net Debt to NOPAT
12.52 10.82 8.15 6.86 6.48 6.36 5.94 5.41 5.25 5.07 4.88
Long-Term Debt to NOPAT
12.40 10.72 8.02 7.02 6.62 6.48 5.99 5.71 5.35 5.33 5.14
Altman Z-Score
1.11 1.14 1.11 1.12 1.24 1.27 1.34 1.53 1.60 1.78 1.70
Noncontrolling Interest Sharing Ratio
-0.01% 0.00% -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.77 0.79 0.82 0.86 0.91 0.94 0.84 1.08 0.91 1.16 1.21
Quick Ratio
0.57 0.58 0.65 0.64 0.68 0.73 0.64 0.84 0.70 0.88 0.86
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-584 1,890 2,269 4,729 5,163 6,576 6,784 4,298 3,562 2,426 3,938
Operating Cash Flow to CapEx
128.51% 135.26% 156.26% 218.58% 306.56% 193.53% 270.64% 313.05% 250.86% 279.36% 291.82%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.38 0.38 0.37 0.37 0.38 0.38 0.38 0.38 0.39 0.39 0.40
Accounts Receivable Turnover
18.42 18.87 17.35 17.76 17.20 18.22 17.28 18.21 18.15 19.13 18.35
Inventory Turnover
16.27 15.34 17.71 15.49 16.95 18.16 21.82 16.85 18.05 17.33 20.33
Fixed Asset Turnover
1.94 1.93 1.92 1.91 1.90 1.93 1.98 2.03 2.06 2.14 2.22
Accounts Payable Turnover
3.06 3.08 3.04 2.82 2.67 3.15 3.36 3.41 3.15 3.84 3.97
Days Sales Outstanding (DSO)
19.81 19.34 21.04 20.55 21.23 20.03 21.12 20.04 20.11 19.08 19.89
Days Inventory Outstanding (DIO)
22.44 23.79 20.61 23.56 21.53 20.09 16.73 21.66 20.22 21.06 17.95
Days Payable Outstanding (DPO)
119.36 118.66 120.01 129.64 136.92 115.88 108.50 107.01 115.93 95.13 91.83
Cash Conversion Cycle (CCC)
-77.11 -75.53 -78.36 -85.52 -94.16 -75.75 -70.65 -65.30 -75.60 -54.99 -53.99
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
137,109 137,130 136,975 134,966 134,598 133,579 133,785 134,366 134,597 134,846 133,771
Invested Capital Turnover
0.59 0.58 0.57 0.58 0.58 0.58 0.58 0.59 0.60 0.62 0.63
Increase / (Decrease) in Invested Capital
2,690 673 598 -2,023 -2,511 -3,551 -3,190 -600 -1.00 1,267 -14
Enterprise Value (EV)
237,787 242,919 234,208 231,391 251,996 257,640 275,513 309,229 328,157 378,256 343,195
Market Capitalization
170,334 172,714 162,983 161,123 182,113 186,135 204,364 239,113 255,301 304,515 270,531
Book Value per Share
$55.99 $54.88 $54.80 $54.99 $55.96 $52.37 $53.45 $55.07 $53.20 $53.52 $53.82
Tangible Book Value per Share
($33.66) ($36.44) ($37.84) ($39.99) ($40.51) ($41.98) ($44.39) ($43.08) ($46.82) ($47.04) ($44.67)
Total Capital
141,616 141,670 143,622 139,996 139,733 140,287 140,202 144,120 140,006 146,849 144,030
Total Debt
71,960 74,745 77,872 75,298 75,018 78,213 77,566 79,870 78,265 85,744 82,923
Total Long-Term Debt
66,796 69,530 70,141 71,861 71,399 72,857 71,699 74,019 74,197 77,530 76,515
Net Debt
67,453 70,205 71,225 70,268 69,883 71,505 71,149 70,116 72,856 73,741 72,664
Capital Expenditures (CapEx)
3,374 2,995 2,787 2,422 1,585 2,627 2,040 1,961 2,212 2,451 2,396
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-5,018 -4,295 -3,248 -4,635 -3,429 -2,620 -4,291 -2,327 -3,111 23 819
Debt-free Net Working Capital (DFNWC)
-511 245 3,399 395 1,706 4,088 2,126 7,427 2,298 12,026 11,078
Net Working Capital (NWC)
-5,675 -4,970 -4,332 -3,042 -1,913 -1,268 -3,741 1,576 -1,770 3,812 4,670
Net Nonoperating Expense (NNE)
629 623 646 564 638 651 669 639 580 740 702
Net Nonoperating Obligations (NNO)
67,453 70,205 71,225 70,268 69,883 71,505 71,149 70,116 72,856 73,741 72,664
Total Depreciation and Amortization (D&A)
3,262 3,203 3,110 3,187 3,318 3,371 3,248 3,151 3,149 3,198 3,146
Debt-free, Cash-free Net Working Capital to Revenue
-6.31% -5.43% -4.13% -5.92% -4.36% -3.34% -5.43% -2.91% -3.82% 0.03% 0.97%
Debt-free Net Working Capital to Revenue
-0.64% 0.31% 4.33% 0.50% 2.17% 5.21% 2.69% 9.28% 2.82% 14.54% 13.18%
Net Working Capital to Revenue
-7.13% -6.28% -5.51% -3.88% -2.44% -1.61% -4.73% 1.97% -2.17% 4.61% 5.56%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.19 $1.59 $1.86 $1.83 $1.74 $2.00 $2.50 $2.62 $2.58 $2.59 $2.84
Adjusted Weighted Average Basic Shares Outstanding
1.25B 1.22B 1.19B 1.17B 1.19B 1.19B 1.17B 1.17B 1.17B 1.14B 1.13B
Adjusted Diluted Earnings per Share
$1.18 $1.58 $1.86 $1.82 $1.67 $2.00 $2.49 $2.61 $2.56 $2.58 $2.84
Adjusted Weighted Average Diluted Shares Outstanding
1.26B 1.22B 1.20B 1.17B 1.20B 1.19B 1.17B 1.17B 1.17B 1.14B 1.13B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.22B 1.20B 1.18B 1.16B 1.19B 1.17B 1.17B 1.16B 1.14B 1.14B 1.13B
Normalized Net Operating Profit after Tax (NOPAT)
2,106 2,563 2,867 2,706 2,652 3,025 3,594 3,698 3,561 3,693 3,924
Normalized NOPAT Margin
10.39% 13.06% 14.94% 14.05% 12.95% 15.44% 18.18% 18.34% 16.28% 17.68% 18.57%
Pre Tax Income Margin
9.51% 13.10% 15.31% 14.79% 12.91% 16.02% 19.06% 19.68% 17.55% 18.38% 20.25%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 8.98% 17.32% 24.06% 29.24% 29.10% 29.65% 30.87%
Augmented Payout Ratio
115.83% 199.61% 182.40% 171.39% 166.18% 155.01% 138.76% 113.35% 128.12% 114.63% 115.16%

Key Financial Trends

T-Mobile US, Inc. (NASDAQ: TMUS) has demonstrated solid financial performance over the last several quarters, with notable trends and operational highlights observed across income statements, balance sheets, and cash flow statements.

Key Positive Financial Trends and Highlights:

  • Consistent revenue growth: Operating revenue increased from $19.6 billion in Q1 2023 to $21.1 billion in Q2 2025, reflecting steady top-line expansion.
  • Rising net income: Consolidated net income grew from $1.94 billion in Q1 2023 to $3.22 billion in Q2 2025, indicating improving profitability.
  • Strong operating cash flow: Net cash from continuing operating activities rose from approximately $4.05 billion in Q1 2023 to $6.99 billion in Q2 2025, evidencing robust cash generation capability.
  • Stable operating margins: Total gross profit margin remained stable, with gross profit increasing alongside revenue, supported by controlled cost of revenue.
  • Effective capital investment: Property, plant & equipment (net) remains steadily invested around $37-$42 billion, supporting network expansion and technological development.
  • Substantial equity base: Total common equity is healthy at about $61 billion as of Q2 2025, underpinned by solid retained earnings growth reflecting ongoing profitability.
  • Continued dividend payments: The company maintained stable cash dividends to common shareholders, consistently paying $0.88 per share in recent quarters.

Neutral Observations:

  • Depreciation expense slightly fluctuated but remains within a consistent range around $3.1 - $3.3 billion per quarter, aligning with capital investments.
  • Weighted average diluted shares outstanding decreased modestly from approximately 1.22 billion in early 2023 to about 1.13 billion in mid-2025, reflecting share repurchases.
  • Interest and investment income has remained a significant non-operating expense item, roughly in the range of $800 million to $920 million loss per quarter.

Areas of Concern or Negative Trends:

  • Higher financing outflows: Net cash used in financing activities increased markedly in recent quarters, with $7.2 billion used in Q2 2025 versus net inflows in earlier periods, primarily driven by significant debt repayments and equity repurchases.
  • Increases in total liabilities: Total liabilities reached $151.5 billion in Q2 2025, up from around $143 billion a year earlier, largely due to elevated long-term debt balances (~$76 billion).
  • Rising total current liabilities: Current liabilities fluctuate but remain high near $22 billion, which may imply pressure on short-term obligations.
  • Negative changes in operating assets and liabilities: Working capital changes have sometimes been cash outflows (negative values), slightly dampening operating cash flow.
  • Significant acquisitions spending: Acquisition-related cash outflows increased to $1.8 billion in Q2 2025, potentially impacting liquidity in the near term.

Summary: T-Mobile US has shown substantial revenue and profit growth over the last four years into mid-2025, supported by strong operating cash flow and steady capital expenditure to enhance its network. The company maintains a solid equity position and continues rewarding shareholders through dividends. However, elevated debt levels and increased cash outflows for financing and acquisitions warrant close monitoring. The increase in leveraging and financing cash outflows could weigh on financial flexibility if not balanced with ongoing strong operational cash generation.

Retail investors might view T-Mobile's financial health as fundamentally strong with demonstrated growth and cash flow strength, but should be aware of the company’s sizable liabilities and capital needs as it continues investing in network and growth initiatives.

08/23/25 08:09 PMAI Generated. May Contain Errors.

Frequently Asked Questions About T-Mobile US's Financials

When does T-Mobile US's fiscal year end?

According to the most recent income statement we have on file, T-Mobile US's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has T-Mobile US's net income changed over the last 10 years?

T-Mobile US's net income appears to be on an upward trend, with a most recent value of $11.34 billion in 2024, rising from $247 million in 2014. The previous period was $8.32 billion in 2023. View T-Mobile US's forecast to see where analysts expect T-Mobile US to go next.

What is T-Mobile US's operating income?
T-Mobile US's total operating income in 2024 was $18.01 billion, based on the following breakdown:
  • Total Gross Profit: $51.75 billion
  • Total Operating Expenses: $33.74 billion
How has T-Mobile US's revenue changed over the last 10 years?

Over the last 10 years, T-Mobile US's total revenue changed from $29.56 billion in 2014 to $81.40 billion in 2024, a change of 175.3%.

How much debt does T-Mobile US have?

T-Mobile US's total liabilities were at $146.29 billion at the end of 2024, a 2.3% increase from 2023, and a 256.9% increase since 2014.

How much cash does T-Mobile US have?

In the past 10 years, T-Mobile US's cash and equivalents has ranged from $1.20 billion in 2018 to $10.39 billion in 2020, and is currently $5.41 billion as of their latest financial filing in 2024.

How has T-Mobile US's book value per share changed over the last 10 years?

Over the last 10 years, T-Mobile US's book value per share changed from 19.40 in 2014 to 53.20 in 2024, a change of 174.2%.



This page (NASDAQ:TMUS) was last updated on 8/23/2025 by MarketBeat.com Staff
From Our Partners