8-K Announcements
6Apr 28, 2026·SEC
Apr 23, 2026·SEC
Mar 31, 2026·SEC
T-Mobile US, Inc. (TMUS) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Get notified when TMUS posts new earnings or crosses analyst targets
Free. No account needed. Unsubscribe any time.
T-Mobile US, Inc. (TMUS) stock price & volume — 10-year historical chart
T-Mobile US, Inc. (TMUS) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
T-Mobile US, Inc. (TMUS) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Apr 28, 2026 | $2.28vs $2.01+13.4% | $23.1Bvs $23.0B+0.5% |
| Q1 2026 | Feb 11, 2026 | $1.88vs $2.05-8.3% | $24.3Bvs $24.2B+0.7% |
| Q4 2025 | Oct 23, 2025 | $2.59vs $2.40+7.9% | $22.0Bvs $21.9B+0.2% |
| Q3 2025 | Jul 23, 2025 | $2.84vs $2.67+6.4% | $21.1Bvs $21.0B+0.5% |
T-Mobile US, Inc. (TMUS) competitors in Mobile Network Operators — business model, growth, and fundamentals comparison
T-Mobile US, Inc. (TMUS) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
T-Mobile US, Inc. (TMUS) annual income statement — 10-year revenue, gross profit & net income history
| Metric | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 40.6B | 43.31B | 45B | 68.4B | 80.12B | 79.57B | 78.56B | 81.4B | 88.31B | 90.53B |
Revenue Growth % | 8.31% | 6.66% | 3.9% | 52% | 17.14% | -0.68% | -1.27% | 3.62% | 8.49% | 9.48% |
Cost of Revenue | 17.71B | 18.35B | 18.52B | 28.27B | 36.6B | 36.21B | 30.19B | 29.65B | 46.24B | 41.33B |
Gross Profit | 22.9B▲ 0% | 24.96B▲ 9.0% | 26.48B▲ 6.1% | 40.13B▲ 51.6% | 43.51B▲ 8.4% | 43.37B▼ 0.3% | 48.37B▲ 11.5% | 51.75B▲ 7.0% | 42.07B▼ 18.7% | 49.2B▲ 0% |
Gross Margin % | 56.39% | 57.62% | 58.84% | 58.67% | 54.31% | 54.5% | 61.57% | 63.57% | 47.64% | 54.34% |
Gross Profit Growth % | 9.34% | 9% | 6.09% | 51.57% | 8.43% | -0.34% | 11.54% | 6.98% | -18.7% | - |
Operating Expenses | 18.01B | 19.65B | 20.75B | 33.49B | 36.62B | 36.82B | 34.1B | 33.74B | 23.32B | 30.76B |
Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
EBITDA | 10.87B | 11.79B | 12.34B | 20.79B | 23.27B | 20.19B | 27.08B | 30.93B | 32.25B | 29.9B |
EBITDA Margin % | 26.78% | 27.23% | 27.42% | 30.39% | 29.05% | 25.38% | 34.48% | 38% | 36.52% | 33.02% |
EBITDA Growth % | 5.63% | 8.49% | 4.6% | 68.48% | 11.97% | -13.24% | 34.12% | 14.2% | 4.28% | -5.27% |
Depreciation & Amortization | 5.98B | 6.49B | 6.62B | 14.15B | 16.38B | 13.65B | 12.82B | 12.92B | 13.51B | 11.46B |
D&A / Revenue % | 14.74% | 14.98% | 14.7% | 20.69% | 20.45% | 17.16% | 16.32% | 15.87% | 15.3% | 12.66% |
Operating Income (EBIT) | 4.89B▲ 0% | 5.31B▲ 8.6% | 5.72B▲ 7.8% | 6.64B▲ 16.0% | 6.89B▲ 3.9% | 6.54B▼ 5.1% | 14.27B▲ 118.0% | 18.01B▲ 26.2% | 18.74B▲ 4.1% | 18.44B▲ 0% |
Operating Margin % | 12.04% | 12.26% | 12.72% | 9.7% | 8.6% | 8.22% | 18.16% | 22.13% | 21.23% | 20.36% |
Operating Income Growth % | 20.69% | 8.61% | 7.78% | 15.97% | 3.86% | -5.06% | 118.03% | 26.24% | 4.08% | - |
Interest Expense | 1.67B | 1.36B | 1.14B | 2.7B | 3.34B | 3.36B | 3.33B | 3.41B | 3.52B | 4M |
Interest Coverage | 2.89x | 3.89x | 5.06x | 2.31x | 2.00x | 1.94x | 4.30x | 5.31x | 5.33x | - |
Interest / Revenue % | 4.12% | 3.13% | 2.52% | 3.95% | 4.17% | 4.23% | 4.25% | 4.19% | 3.99% | 0% |
Non-Operating Income | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -4M |
Pretax Income | 3.16B▲ 0% | 3.92B▲ 23.9% | 4.6B▲ 17.5% | 3.53B▼ 23.3% | 3.35B▼ 5.1% | 3.15B▼ 6.1% | 11B▲ 249.6% | 14.71B▲ 33.8% | 14.28B▼ 2.9% | 13.78B▲ 0% |
Pretax Margin % | 7.78% | 9.04% | 10.23% | 5.16% | 4.18% | 3.95% | 14% | 18.07% | 16.17% | 15.22% |
Income Tax | -1.38B | 1.03B | 1.14B | 786M | 327M | 556M | 2.68B | 3.37B | 3.29B | 3.23B |
Effective Tax Rate % | -43.5% | 26.27% | 24.66% | 22.27% | 9.76% | 17.67% | 24.38% | 22.93% | 23.03% | 23.47% |
Net Income | 4.54B▲ 0% | 2.89B▼ 36.3% | 3.47B▲ 20.1% | 3.06B▼ 11.6% | 3.02B▼ 1.3% | 2.59B▼ 14.4% | 8.32B▲ 221.1% | 11.34B▲ 36.3% | 10.99B▼ 3.1% | 10.54B▲ 0% |
Net Margin % | 11.17% | 6.67% | 7.71% | 4.48% | 3.77% | 3.25% | 10.59% | 13.93% | 12.45% | 11.65% |
Net Income Growth % | 210.68% | -36.33% | 20.08% | -11.65% | -1.31% | -14.35% | 221.12% | 36.34% | -3.06% | -11.54% |
EPS (Diluted) | 5.20▲ 0% | 3.36▼ 35.4% | 4.02▲ 19.6% | 2.65▼ 34.1% | 2.41▼ 9.1% | 2.06▼ 14.5% | 6.93▲ 236.4% | 9.66▲ 39.4% | 9.72▲ 0.6% | 9.57▲ 0% |
EPS Growth % | 207.69% | -35.38% | 19.64% | -34.08% | -9.06% | -14.52% | 236.41% | 39.39% | 0.62% | -8.2% |
EPS (Basic) | 5.39 | 3.40 | 4.06 | 2.68 | 2.42 | 2.07 | 7.02 | 9.70 | 9.75 | - |
Diluted Shares Outstanding | 871.79M | 858.29M | 863.43M | 1.15B | 1.25B | 1.26B | 1.2B | 1.17B | 1.13B | 1.1B |
T-Mobile US, Inc. (TMUS) balance sheet — assets, liabilities & shareholders' equity
| Metric | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | 70.56B | 72.47B | 86.92B | 200.16B | 206.56B | 211.34B | 207.68B | 208.03B | 219.24B | 214.67B |
Asset Growth % | 7.09% | 2.7% | 19.94% | 130.28% | 3.2% | 2.31% | -1.73% | 0.17% | 5.38% | 10.41% |
PP&E (Net) | 22.2B | 23.36B | 35.63B | 72.22B | 70.08B | 74.06B | 70.84B | 67.02B | 66.78B | 65.05B |
PP&E / Total Assets % | 31.46% | 32.23% | 40.99% | 36.08% | 33.93% | 35.04% | 34.11% | 32.22% | 30.46% | 30.3% |
Total Current Assets | 8.91B | 8.28B | 9.3B | 23.89B | 20.89B | 19.07B | 19.02B | 18.4B | 24.46B | 22.12B |
Cash & Equivalents | 1.22B | 1.2B | 1.53B | 10.38B | 6.63B | 4.51B | 5.13B | 5.41B | 5.6B | 3.52B |
Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
Inventory | 1.57B | 1.08B | 964M | 2.53B | 2.57B | 1.88B | 1.68B | 1.61B | 2.4B | 2.33B |
Other Current Assets | 1.9B | 1.68B | 1.97B | 2.5B | 2B | 2.44B | 2.35B | 1.85B | 5.37B | 5.4B |
Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.28B | 2.77B | 7.22B |
Goodwill | 1.68B | 1.9B | 1.93B | 11.12B | 12.19B | 12.23B | 12.23B | 13.01B | 13.68B | 13.66B |
Intangible Assets | 35.58B | 35.76B | 36.58B | 88.13B | 97.34B | 99.31B | 99.33B | 103.07B | 3.84B | 3.57B |
Other Assets | 2.19B | 3.17B | 3.47B | 4.81B | 6.06B | 6.67B | 6.27B | 4.25B | 107.7B | 110.26B |
Total Liabilities | 48B | 47.75B | 58.13B | 134.82B | 137.46B | 141.68B | 142.97B | 146.29B | 160.03B | 158.8B |
Total Debt | 30.91B | 16.36B | 42.33B | 107.25B | 108.82B | 111.79B | 113.83B | 114.4B | 122.27B | 117.73B |
Net Debt | 29.69B | 15.16B | 40.81B | 96.86B | 102.19B | 107.28B | 108.69B | 109B | 116.67B | 114.21B |
Long-Term Debt | 26.71B | 12.12B | 24.94B | 66.55B | 68.57B | 66.8B | 71.4B | 74.2B | 81.15B | 83.81B |
Short-Term Borrowings | 999M | 841M | 25M | 4.58B | 5.62B | 5.16B | 4.36B | 4.53B | 5.13B | 2.24B |
Capital Lease Obligations | 3.2B | 3.4B | 17.36B | 36.12B | 34.62B | 39.83B | 38.07B | 35.68B | 35.99B | 138.84B |
Total Current Liabilities | 11.52B | 10.27B | 12.51B | 21.7B | 23.5B | 24.74B | 20.93B | 20.17B | 24.5B | 20.34B |
Accounts Payable | 6.18B | 5.49B | 4.32B | 5.56B | 6.5B | 7.21B | 4.83B | 3.78B | 4.4B | 9.52B |
Accrued Expenses | 1.44B | 1.48B | 1.56B | 2.69B | 2.65B | 3.4B | 3.1B | 2.7B | 3.46B | 8.67B |
Deferred Revenue | 779M | 698M | 631M | 1.03B | 856M | 780M | 825M | 1.22B | 1.53B | 1.47B |
Other Current Liabilities | 414M | -54M | 1.67B | 810M | 1.07B | 1.85B | 1.3B | 1.97B | 2.58B | 2.32B |
Deferred Taxes | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 77.54B |
Other Liabilities | 3.65B | 18.33B | 954M | 5.41B | 5.1B | 4.1B | 3.93B | 4B | 3.79B | 7.5B |
Total Equity | 22.56B▲ 0% | 24.72B▲ 9.6% | 28.79B▲ 16.5% | 65.34B▲ 127.0% | 69.1B▲ 5.8% | 69.66B▲ 0.8% | 64.72B▼ 7.1% | 61.74B▼ 4.6% | 59.2B▼ 4.1% | 55.88B▲ 0% |
Equity Growth % | 23.71% | 9.57% | 16.47% | 126.98% | 5.75% | 0.8% | -7.09% | -4.6% | -4.11% | -20.98% |
Shareholders Equity | 22.56B | 24.72B | 28.79B | 65.34B | 69.1B | 69.66B | 64.72B | 61.74B | 59.2B | 55.88B |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional Paid-in Capital | 38.63B | 38.01B | 38.5B | 72.77B | 73.29B | 73.94B | 67.7B | 68.8B | 69.46B | 69.67B |
Retained Earnings | -16.07B | -12.95B | -8.83B | -5.84B | -2.81B | -223M | 7.35B | 14.38B | 21.14B | 22.54B |
Accumulated OCI | 8M | -332M | -868M | -1.58B | -1.36B | -1.05B | -964M | -857M | -848M | -835M |
Return on Assets (ROA) | 6.65% | 4.04% | 4.35% | 2.13% | 1.49% | 1.24% | 3.97% | 5.46% | 5.15% | 4.88% |
Return on Equity (ROE) | 22.24% | 12.22% | 12.96% | 6.51% | 4.5% | 3.73% | 12.38% | 17.93% | 18.18% | 17.82% |
Debt / Equity | 1.37x | 0.66x | 1.47x | 1.64x | 1.57x | 1.60x | 1.76x | 1.85x | 2.07x | 2.11x |
Debt / Assets | 43.8% | 22.58% | 48.7% | 53.58% | 52.68% | 52.9% | 54.81% | 54.99% | 55.77% | 54.84% |
Net Debt / EBITDA | 2.73x | 1.29x | 3.31x | 4.66x | 4.39x | 5.31x | 4.01x | 3.52x | 3.62x | 3.82x |
Book Value per Share | 25.88 | 28.8 | 33.34 | 56.59 | 55.07 | 55.49 | 53.92 | 52.63 | 52.34 | 50.7 |
T-Mobile US, Inc. (TMUS) cash flow — operating, investing & free cash flow history
| Metric | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operations | 3.83B | 3.9B | 6.82B | 8.64B | 13.92B | 16.78B | 18.56B | 22.29B | 27.95B | 28.32B |
Operating CF Growth % | -37.55% | 1.77% | 75.02% | 26.61% | 61.08% | 20.58% | 10.6% | 20.12% | 25.38% | 73.5% |
Operating CF / Revenue % | 9.44% | 9% | 15.17% | 12.63% | 17.37% | 21.09% | 23.62% | 27.39% | 31.65% | 31.29% |
Net Income | 4.54B | 2.89B | 3.47B | 3.06B | 3.02B | 2.59B | 8.32B | 11.34B | 10.99B | 10.54B |
Depreciation & Amortization | 5.98B | 6.49B | 6.62B | 14.15B | 16.38B | 13.65B | 12.82B | 12.92B | 13.51B | 14.13B |
Deferred Taxes | -1.4B | 980M | 1.09B | 822M | 197M | 492M | 2.6B | 3.12B | 2.86B | 2.77B |
Other Non-Cash Items | 725M | 654M | 713M | 1.79B | 887M | 2.51B | 1.22B | 1.27B | 1.71B | -6.97B |
Working Capital Changes | -6.32B | -7.53B | -5.56B | -11.88B | -7.11B | -3.06B | -7.06B | -7.01B | -1.95B | 7B |
Capital Expenditures | -11.06B | -5.67B | -7.36B | -12.37B | -21.69B | -17.3B | -10.81B | -12.31B | -17.61B | -17.63B |
CapEx / Revenue % | 27.25% | 13.09% | 16.35% | 18.08% | 27.08% | 21.74% | 12.48% | 10.86% | 19.94% | 19.47% |
CapEx / D&A | 1.85x | 0.87x | 1.11x | 0.87x | 1.32x | 1.27x | 0.76x | 0.68x | 1.30x | 1.25x |
CapEx Coverage (OCF/CapEx) | 0.35x | 0.69x | 0.93x | 0.70x | 0.64x | 0.97x | 1.89x | 2.52x | 1.59x | 1.61x |
Cash from Investing | -6.75B | -579M | -4.13B | -12.71B | -19.39B | -12.36B | -5.83B | -9.07B | -17.61B | -17.05B |
Acquisitions | 0 | -338M | -31M | -3.78B | -1.92B | -52M | 0 | -373M | -3.52B | -2.8B |
Purchase of Investments | 0 | 0 | 0 | -632M | 0 | 0 | 0 | 0 | 0 | 0 |
Sale of Investments | 0 | 0 | 0 | 632M | 0 | 0 | 0 | 0 | 0 | 95M |
Other Investing | 4.32B | 5.43B | 3.26B | 3.43B | 4.22B | 4.99B | 3.97B | 141M | -4.13B | -4.22B |
Cash from Financing | -1.37B | -3.34B | -2.37B | 13.01B | 1.71B | -6.45B | -12.1B | -12.81B | -10.08B | -19.41B |
Dividends Paid | -55M | 0 | 0 | 0 | 0 | 0 | -747M | -3.3B | -4.12B | -4.24B |
Dividend Payout Ratio % | - | - | - | - | - | - | 8.98% | 29.1% | 37.49% | - |
Debt Issuance (Net) | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | -2M |
Stock Issued | 0 | 0 | 0 | 19.84B | 0 | 0 | 0 | 0 | 0 | 0 |
Share Repurchases | -427M | -1.07B | -156M | -19.54B | -316M | -3B | -13.07B | -11.23B | -9.97B | -12.31B |
Other Financing | -183M | -264M | -45M | -527M | -307M | -370M | -444M | -434M | -545M | -408M |
Net Change in Cash | -4.28B▲ 0% | -16M▲ 99.6% | 325M▲ 2131.3% | 8.94B▲ 2649.2% | -3.76B▼ 142.1% | -2.03B▲ 46.0% | 633M▲ 131.2% | 406M▼ 35.9% | 263M▼ 35.2% | -8.14B▲ 0% |
Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | -5M |
Cash at Beginning | 5.5B | 1.22B | 1.2B | 1.53B | 10.46B | 6.7B | 4.67B | 5.31B | 5.71B | 5.98B |
Cash at End | 1.22B | 1.2B | 1.53B | 10.46B | 6.7B | 4.67B | 5.31B | 5.71B | 5.98B | 4.21B |
Free Cash Flow | -7.23B▲ 0% | -1.77B▲ 75.5% | -534M▲ 69.8% | -3.73B▼ 597.9% | -7.78B▼ 108.6% | -520M▲ 93.3% | 7.75B▲ 1590.0% | 9.98B▲ 28.8% | 10.34B▲ 3.6% | 10.7B▲ 0% |
FCF Growth % | -185.36% | 75.55% | 69.81% | -597.94% | -108.61% | 93.31% | 1590% | 28.83% | 3.62% | -10.72% |
FCF Margin % | -17.82% | -4.08% | -1.19% | -5.45% | -9.7% | -0.65% | 9.86% | 12.26% | 11.71% | 11.82% |
FCF / Net Income % | -159.48% | -61.25% | -15.4% | -121.64% | -257.11% | -20.08% | 93.16% | 88.03% | 94.1% | 101.47% |
T-Mobile US, Inc. (TMUS) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Return on Equity (ROE) | 22.24% | 12.22% | 12.96% | 6.51% | 4.5% | 3.73% | 12.38% | 17.93% | 18.18% | 17.82% |
EBITDA Margin | 26.78% | 27.23% | 27.42% | 30.39% | 29.05% | 25.38% | 34.48% | 38% | 36.52% | 33.02% |
Net Debt / EBITDA | 2.73x | 1.29x | 3.31x | 4.66x | 4.39x | 5.31x | 4.01x | 3.52x | 3.62x | 3.82x |
Interest Coverage | 2.89x | 3.89x | 5.06x | 2.31x | 2.00x | 1.94x | 4.30x | 5.31x | 5.33x | - |
CapEx / Revenue | 27.25% | 13.09% | 16.35% | 18.08% | 27.08% | 21.74% | 12.48% | 10.86% | 19.94% | 19.47% |
Dividend Payout Ratio | - | - | - | - | - | - | 8.98% | 29.1% | 37.49% | 40.2% |
Debt / Equity | 1.37x | 0.66x | 1.47x | 1.64x | 1.57x | 1.60x | 1.76x | 1.85x | 2.07x | 2.11x |
EPS Growth | 207.69% | -35.38% | 19.64% | -34.08% | -9.06% | -14.52% | 236.41% | 39.39% | 0.62% | -8.2% |
T-Mobile US, Inc. (TMUS) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 28, 2026·SEC
Apr 23, 2026·SEC
Mar 31, 2026·SEC
Feb 11, 2026·SEC
T-Mobile US, Inc. (TMUS) stock FAQ — growth, dividends, profitability & financials explained
T-Mobile US, Inc. (TMUS) reported $90.53B in revenue for fiscal year 2025.
T-Mobile US, Inc. (TMUS) grew revenue by 8.5% over the past year. This is steady growth.
Yes, T-Mobile US, Inc. (TMUS) is profitable, generating $10.54B in net income for fiscal year 2025 (12.4% net margin).
Yes, T-Mobile US, Inc. (TMUS) pays a dividend with a yield of 2.01%. This makes it attractive for income-focused investors.
T-Mobile US, Inc. (TMUS) has a return on equity (ROE) of 18.2%. This is reasonable for most industries.
T-Mobile US, Inc. (TMUS) generated $10.70B in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
T-Mobile US, Inc. (TMUS) has a dividend payout ratio of 37%. This suggests the dividend is well-covered and sustainable.