VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TDS
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
TDSTelephone and Data Systems, Inc.
$38.45$4.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksTDSCash Flow

Telephone and Data Systems, Inc. (TDS) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a negative $113.1 million in 2025Q4 to a positive $935.3 million in 2026Q1, reflecting the unpredictable impact of asset divestitures on liquidity.

TDS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations473.35M589.89M1.15B1.14B1.16B1.1B1.53B1.02B1.02B776M782M789.69M394.81M494.61M1.11B1.26B1.12B1.1B848.89M941.03M887.16M880.22M747.39M920.41M793.64M545.8M748.86M623.7M356.2M206.5M295M
Operating CF Margin %-48.03%23.07%22.13%21.34%20.7%29.32%19.63%19.91%15.38%15.32%15.26%7.88%10.09%20.68%24.24%22.5%21.96%16.67%19.49%20.33%22.23%20.09%26.72%26.58%21.09%32.18%31.77%19.73%14.03%24.29%
Operating CF Growth %-261.07%-48.48%0.26%-1.13%4.71%-28%50.79%-0.1%31.06%-0.77%-0.97%100.02%-20.18%-55.25%-11.99%11.92%1.75%29.89%-9.79%6.07%0.79%17.77%-18.8%15.97%45.41%-27.12%20.07%75.1%72.49%-30%39.41%
Net Income132.21M124.67M-26M-487M72M188M269M147M175M157M52M262.61M-147.29M166.82M122.65M250.24M188.98M253.73M93.54M386.11M161.76M222.54M49M74.89M-987.74M-168.25M2.27B230M64.4M-9.5M128.1M
Depreciation & Amortization505.48M351.88M943M915M929M895M909M932M883M844M850M844.36M836.53M1.02B813.63M765.78M761.75M749.97M750.08M752.22M737.48M677.44M667.96M595.73M510.44M450.02M399.14M353.3M409.5M301.6M231.6M
Stock-Based Compensation16M071M41M42M49M53M59M54M46M42M40.4M35.79M30.34M41.87M36.84M35.13M32.49M22.69M000000000000
Deferred Taxes-112.02M-66.19M3M8M47M52M190M34M33M-369M22M70.85M71.71M-67.15M58.78M202.55M74.07M31.05M-437.92M-283.05M-195M-24.31M-69.62M32.91M-587.71M-266.41M-370K152.2M49.3M17.2M75M
Other Non-Cash Items-74.46M417.93M222M682M163M143M108M121M89M357M61M-226.33M74.74M-435.92M112.57M73.31M107.75M152.95M528.3M100.34M443.14M136.76M131.4M102.25M1.88B598.17M-2.01B84.1M100K-200K9.3M
Working Capital Changes-139.4M-238.4M-68M-17M-98M-224M3M-277M-217M-259M-245M-202.2M-476.67M-217.55M-44.33M-73M-45.73M-117.59M-107.8M-8.88M-129.73M-55.72M-31.34M128.03M-21.91M-37.92M120.49M-75M94.6M-11.9M-10.3M
Change in Receivables-60.4M-24.19M-47M-18M-268M-138M-16M-49M-39M-61M-23M-120.23M17.63M-294.32M-81.11M-95.43M-79.18M-110.26M-79.43M025.09M16.58M15.61M0-42.78M10.53M00000
Change in Inventory306K-10K20M61M-90M-25M12M-19M-5M6M4M115.48M-29.15M-83.54M-29.92M-13.38M40.66M-34.57M-17.12M16.85M-25.29M-15.46M-6.01M-16.55M2.47M-7.1M-18.79M-13.4M10.7M-25.8M0
Change in Payables-711K-9.83M-40M-99M32M-69M173M-60M2M-7M36M7.25M-117.26M86.03M-12.33M29.29M-4.02M29.65M6.8M0-1.01M-28.51M20.75M023.93M26.38M00000
Cash from Investing3.13B2.14B-754M-1.33B-1.78B-2.46B-1.51B-1.25B-680M-981M-808M-737.69M-909.74M-260.65M-998.07M-866.09M-1.22B-781.45M-902.75M-627.86M-630.74M-914.43M-564.37M-700.49M-1.37B-519.86M-605.66M-285.4M-494.3M-760.7M-417.4M
Capital Expenditures3.07B2.14B-884M-1.21B-1.77B-2.46B-1.37B-957M-776M-685M-636M-800.63M-799.5M-883.8M-995.52M-971.76M-1.22B-700.44M-1.12B-699.57M-722.46M-720.56M-798.25M-776.97M-1.37B-700.15M-456.02M-431M-676.1M-915.3M-550.2M
CapEx % of Revenue143.86%174.57%17.81%23.47%32.79%46.2%26.18%18.49%15.19%13.58%12.46%15.47%15.96%18.03%18.62%18.76%24.54%13.95%22.08%14.49%16.55%18.2%21.46%22.55%45.78%27.05%19.6%21.96%37.44%62.2%45.3%
Acquisitions0------------------------------
Investments-------------------------------
Other Investing2.51B2.53B-17M-116M-16M11M5M-5M112M1M-140M6.93M-52.64M11.59M-12.8M-1.15M370K33.84M377.64M-804K-3.43M-3M274.67M76.48M63.64M573.13M-22K10.6M18M59.1M192.8M
Cash from Financing-2.61B-2.35B-277M56M613M321M957M-220M-32M-77M-59M460.74M156.82M-144.42M70.1M-168.03M-200.96M-427.46M-343.28M-152.06M-338.88M-41.11M47.91M-581.21M1.73B15.78M-155.19M-272.5M137.2M547.6M124.9M
Debt Issued (Net)0------------------------------
Equity Issued (Net)-156.49M-129.49M-54M-6M-92M1.05B-37M-21M05M7M9.31M-58M-12.8M-40.07M-83.79M-120.88M-211.38M-226.92M-100.97M40.74M43.57M7.59M-76.06M0-80.3M-513.92M-69M144.9M74.9M195.3M
Dividends Paid-87.53M-87.67M-104M-153M-151M-119M-78M-75M-72M-69M-65M-61.22M-58.04M-55.29M-53.16M-64.91M-66.83M-46.8M-47.32M-45.83M-43.04M-40.58M-38.05M-36.19M-34.45M-32.14M-30.47M-29.4M-28.5M-27.2M-26.2M
Share Repurchases-156.49M-129.49M-54M-6M-83M-60M-37M-21M0-1M-8M-6.19M-58.04M-28.24M-43.4M-83.79M-120.88M-212.12M-228.33M-214.57M00-24.35M-86.78M0-80.3M-513.92M-69M0-69.9M-600K
Other Financing-576.73M-483.96M-103M-83M-26M-72M-68M-6M60M4M9M1.49M-1M-74.79M-32.02M-10.3M-25.74M-26.2M-59.59M30.43M-886K-2.88M2.13M-312.38M-1.57M-28.61M-94.92M9M-9.3M-8.8M1.3M
Net Change in Cash995.6M381.95M114M-129M-15M-1.04B978M-453M305M-282M-85M512.74M-358.11M89.53M177.21M221.59M-302.86M-106.32M-397.14M161.12M-82.47M-75.31M230.93M-361.29M1.16B41.73M-11.99M65.9M137.2M547.6M124.9M
Free Cash Flow3.54B2.73B241M-199M-620M-1.36B164M59M241M91M146M-10.93M-404.68M-389.19M109.66M283.95M-101.9M402.15M-275.22M241.47M164.7M159.67M-50.86M143.45M-572.95M-154.34M292.84M192.7M-319.9M-708.8M-255.2M
FCF Margin %165.94%222.6%4.86%-3.86%-11.45%-25.5%3.14%1.14%4.72%1.8%2.86%-0.21%-8.08%-7.94%2.05%5.48%-2.04%8.01%-5.4%5%3.77%4.03%-1.37%4.16%-19.19%-5.96%12.59%9.82%-17.72%-48.17%-21.01%
FCF Growth %1013.92%1034.44%221.11%67.9%54.38%-928.66%177.97%-75.52%164.84%-37.67%1435.28%97.3%-3.98%-454.92%-61.38%378.65%-125.34%246.12%-213.98%46.61%3.15%413.91%-135.46%125.04%-271.21%-152.71%51.97%160.24%54.87%-177.74%24.74%
FCF per Share30.1423.742.11-1.76-5.44-11.721.430.512.110.811.32-0.10-3.73-3.571.012.39-0.893.38-2.181.861.301.27-0.411.14-4.49-1.212.221.82-1.94-5.39-1.93
FCF Conversion (FCF/Net Income)26.79x-94.59x-40.89x-2.28x18.63x7.07x6.78x8.40x7.53x5.07x18.19x3.61x-2.90x3.48x13.50x6.26x7.80x5.69x9.08x2.44x5.48x3.96x15.25x14.97x-0.81x-2.76x0.33x2.71x5.53x-21.74x2.30x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Structural Cash Flow Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Highly Disconnected

According to recent financial disclosures, the relationship between net income and operating cash flow is erratic, with OCF/NI ratios swinging from 0.46 in 2026Q1 to extreme levels like 35.08 in 2025Q2, suggesting that reported earnings are currently decoupled from actual cash generation capabilities.

The wide variance in the conversion ratio indicates that non-cash items and accounting adjustments are heavily influencing the bottom line. Investors should monitor this divergence as it suggests that net income is not a reliable proxy for the company's underlying cash-generating health during this transition period.

Free Cash Flow Volatility Persists

As reported in quarterly filings, free cash flow has exhibited extreme instability, ranging from a negative $113.1 million in 2025Q4 to a positive $935.3 million in 2026Q1, highlighting the unpredictable nature of cash flow during the company's ongoing strategic restructuring and asset divestiture phase.

This volatility appears to be driven by lumpy capital expenditures and non-recurring cash inflows rather than consistent operational performance. The lack of a stable FCF trajectory warrants further investigation into whether the company can sustain its fiber expansion plans without relying on episodic asset sales.

Capital Intensity Obscures Operational Efficiency

Based on reported figures, capital expenditures have fluctuated significantly, reaching a massive $2.5 billion in 2025Q3, which suggests that the company is aggressively prioritizing infrastructure investment despite the current revenue contraction and the broader uncertainty surrounding its long-term wireless and wireline asset mix.

The high capital intensity relative to revenue indicates that the firm is in a heavy build-out phase, likely focused on fiber-to-the-home deployment. Analysts should assess whether these investments are generating sufficient incremental returns or if they represent a defensive attempt to maintain relevance in a shifting competitive landscape.

Working Capital Swings Impact Liquidity

Data from recent quarterly statements reveals that working capital changes have been highly inconsistent, with a $95 million inflow in 2025Q2 followed by a $100.6 million outflow in 2025Q4, indicating that the company's cash conversion cycle is currently subject to significant operational and timing-related pressures.

These fluctuations may reflect the complexities of managing both wireless and wireline supply chains during a period of corporate downsizing. Investors should monitor whether these working capital movements are indicative of underlying collection inefficiencies or merely temporary timing differences related to the restructuring process.

TDS — Frequently Asked Questions

Quick answers to the most common questions about buying TDS stock.

How much cash does Telephone and Data Systems, Inc. (TDS) generate from operations?

Telephone and Data Systems, Inc. (TDS) generated $589.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Telephone and Data Systems, Inc.'s free cash flow?

Telephone and Data Systems, Inc. (TDS) generated $2.73B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Telephone and Data Systems, Inc.'s capital expenditure (CapEx)?

Telephone and Data Systems, Inc. (TDS) spent $2.14B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Telephone and Data Systems, Inc. distribute cash to shareholders?

In 2025, Telephone and Data Systems, Inc. (TDS) returned $87.7M to shareholders via cash dividends and spent $129.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.