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
TMUS
← 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
TMUST-Mobile US, Inc.
$184.73$199.9B
Overview & Verdict
OverviewShould I Buy?
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
HomeStocksTMUSCash Flow

T-Mobile US, Inc. (TMUS) Cash Flow Statement

26Y historyFree accessUpdated daily

Free cash flow conversion has improved to a 19.9% margin in 2026Q1, though the company continues to face high capital intensity with CapEx/Revenue ratios consistently near 10-11%.

TMUS 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'00
Cash from Operations28.32B27.95B22.29B18.56B16.78B13.92B8.64B6.82B3.9B3.83B6.13B5.41B4.15B3.54B1.18B1.06B994.5M899.35M447.49M589.31M364.76M283.22M150.38M112.61M-50.67M-32.4M-9.46M
Operating CF Margin %-31.65%27.39%23.62%21.09%17.37%12.63%15.17%9%9.44%16.36%16.68%14.02%14.52%5.99%5.15%24.44%25.84%16.26%26.36%23.58%27.27%20.1%24.96%-39.18%--
Operating CF Growth %73.5%25.38%20.12%10.6%20.58%61.08%26.61%75.02%1.77%-37.55%13.32%30.58%16.95%200.05%11.27%6.77%10.58%100.98%-24.06%61.56%28.79%88.33%33.55%322.22%-56.39%-242.4%-
Net Income10.54B10.99B11.34B8.32B2.59B3.02B3.06B3.47B2.89B4.54B1.46B733M247M35M394.17M301.31M193.41M176.84M149.44M100.4M53.81M118.33M86.37M15.75M130.31M-44.21M-20.61M
Depreciation & Amortization14.13B13.51B12.92B12.82B13.65B16.38B14.15B6.62B6.49B5.98B6.24B4.69B4.41B3.63B641.42M538.84M449.73M377.86M258.86M179.64M135.03M87.89M62.2M42.43M0208K3K
Stock-Based Compensation852M829M649M667M595M540M694M495M424M306M235M201M196M100M37.97M41.79M46.54M47.78M41.14M00000000
Deferred Taxes2.77B2.86B3.12B2.6B492M197M822M1.09B980M-1.4B914M256M122M10M216.81M174.62M115.48M110.16M124.35M118.52M32.34M125.06M44.44M18.72M000
Other Non-Cash Items-6.97B1.71B1.27B1.22B2.51B887M1.79B713M654M725M3.39B888M12M839M-14.39M44.93M146.22M47.75M82.82M140.81M92.19M-78.78M-191K12.03M-180.98M11.6M11.14M
Working Capital Changes7B-1.95B-7.01B-7.06B-3.06B-7.11B-11.88B-5.56B-7.53B-6.32B-6.11B-1.35B-843M-1.07B-94.53M-39.67M43.12M138.95M-209.11M49.92M51.39M30.72M-42.44M23.68M000
Change in Receivables-1.73B-1.63B-3.61B-5.04B-5.16B-3.23B-3.27B-3.71B-4.62B-3.93B-4.13B-259M-90M-1.31B-20.64M-20.48M-6.52M-17.06M-8K-129K-31K000000
Change in Inventory-211M-615M131M197M744M201M-2.22B-617M-201M-844M-802M-2.5B-499M42M-19.51M-78.6M-13.65M8.55M-46.82M-16.27M-53.32M-5.72M0-7.75M000
Change in Payables6.38B1.54B-2.04B-1.13B133M549M-9.86B-3.13B-867M1.08B-1.2B693M2.4B611M-51.72M26.42M40.32M145.81M-120.91M75.22M110.56M000000
Cash from Investing-17.05B-17.61B-9.07B-5.83B-12.36B-19.39B-12.71B-4.13B-579M-6.75B-5.68B-9.56B-7.25B-2.09B-723.43M-886.87M-950.42M-1.12B-1.29B-517.09M-1.94B-905.23M-190.88M-306.87M-88.31M24.18M-15.09M
Capital Expenditures-17.63B-17.61B-8.84B-9.8B-17.3B-21.69B-12.37B-7.36B-5.67B-11.06B-8.67B-6.66B-7.22B-4.41B-840.32M-956.03M-790.38M-883.98M-1.28B-787.7M-1.95B-782.23M250.83M-306.87M000
CapEx % of Revenue19.47%19.94%10.86%12.48%21.74%27.08%18.08%16.35%13.09%27.25%23.13%20.51%24.41%18.04%4.26%4.64%19.42%25.4%46.63%35.23%125.91%75.33%33.52%68.03%---
Acquisitions0--------------------------
Investments---------------------------
Other Investing-4.22B-4.13B141M3.97B4.99B4.22B3.43B3.26B5.43B4.32B-8M96M-2.88B203M73.26M1.12M36.99M20.14M13.13M-661K3.02M230.15M-441.71M-185.97M-88.31M24.18M-15.09M
Cash from Financing-19.41B-10.08B-12.81B-12.1B-6.45B1.71B13.01B-2.37B-3.34B-1.37B463M3.41B2.52B4.04B-33M971.81M-176.93M449.04M74.53M1.24B1.62B712.24M-5.43M201.95M157.04M41.71M31.02M
Debt Issued (Net)0--------------------------
Equity Issued (Net)-12.31B-9.97B-11.23B-13.07B-3B-316M304M-156M-1.22B-593M29M47M982M1.79B1.78M54.16M-1.91M012.58M872.21M2.74M55.87M065.58M000
Dividends Paid-4.24B-4.12B-3.3B-747M00000-55M-55M-55M0-41M-2.4B0000000-21.01M0000
Share Repurchases-12.31B-9.97B-11.23B-13.07B-3B-316M-19.54B-156M-1.07B-427M0000-4.33M-4.92M-1.91M0000000000
Other Financing-408M-545M-434M-444M-370M-307M-527M-45M-264M-183M-133M63M-14M57M-100.78M3.44M-72.59M-3.3M0-40.12M6.36M-31.28M15.57M-876K157.04M41.71M31.02M
Net Change in Cash-8.14B263M406M633M-2.03B-3.76B8.94B325M-16M-4.28B918M-733M-576M5.5B425.02M1.15B-132.85M231.43M-772.26M1.31B48.79M90.23M07.69M157.04M41.71M31.02M
Free Cash Flow10.7B10.34B9.98B7.75B-520M-7.78B-3.73B-534M-1.77B-7.23B-2.54B-1.25B-3.07B-861M341.13M105.78M204.12M15.37M-835.64M-198.4M-1.58B-499.01M401.21M-194.26M-50.67M-32.4M-9.46M
FCF Margin %11.82%11.71%12.26%9.86%-0.65%-9.7%-5.45%-1.19%-4.08%-17.82%-6.76%-3.83%-10.39%-3.53%1.73%0.51%5.02%0.44%-30.37%-8.87%-102.33%-48.05%53.62%-43.06%-39.18%--
FCF Growth %-10.72%3.62%28.83%1590%93.31%-108.61%-597.94%69.81%75.55%-185.36%-103.61%59.46%-256.68%-352.4%222.49%-48.18%1227.66%101.84%-321.2%87.47%-217.19%-224.38%306.53%-283.37%-56.39%-242.4%-
FCF per Share9.719.148.516.46-0.41-6.20-3.23-0.62-2.06-8.30-3.04-1.51-3.76-1.271.870.581.150.09-4.70-1.34-19.37-6.365.33-2.38-0.62-0.40-0.12
FCF Conversion (FCF/Net Income)1.01x2.54x1.97x2.23x6.48x4.60x2.82x1.97x1.35x0.84x4.20x7.39x16.79x101.29x3.00x3.52x5.14x5.09x2.99x5.87x6.78x1.43x2.32x7.33x-0.39x0.73x0.46x
Interest Paid2.95B3.88B3.68B3.55B3.48B3.72B01.13B1.52B2.03B1.68B1.3B1.37B00000000000000
Taxes Paid436M451M5.16B149M76M167M088M51M31M25M54M36M00000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetStrained
Cash FlowRobust
Top Statement Risk

High promotional subsidy intensity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Outpaces Earnings

As reported in recent financial statements, TMUS consistently generates operating cash flow significantly higher than net income, with an OCF/NI ratio reaching 2.88 in 2026Q1, suggesting that non-cash charges like depreciation and amortization are the primary drivers of the company's reported cash-generating capacity.

The persistent gap between net income and operating cash flow highlights the capital-intensive nature of the business, where heavy depreciation of network assets masks the underlying cash profitability. Investors should monitor whether this conversion quality remains stable as the company shifts toward a more mature capital-return phase.

Free Cash Flow Margin Expansion

Based on TMUS's reported figures, free cash flow margins have demonstrated a positive trajectory, climbing from 12.1% in 2023Q4 to 19.9% in 2026Q1, indicating that the company is successfully converting its operational scale into tangible liquidity despite the ongoing competitive pressures in the wireless sector.

The improvement in FCF margins suggests that the company is beginning to harvest the benefits of its completed network integration, allowing for more efficient capital allocation. However, the sustainability of this trend remains contingent on the company's ability to manage subscriber acquisition costs without further eroding cash flow.

Capital Intensity Remains Structurally High

According to recent SEC filings, TMUS maintains a significant capital expenditure profile, with CapEx/Revenue ratios consistently hovering around 10-11%, excluding the anomalous 46.2% spike in 2025Q3, which reflects the ongoing necessity of maintaining a competitive network lead in a high-frequency, data-hungry telecommunications environment.

The consistent level of investment suggests that the company cannot afford to throttle infrastructure spending without risking a degradation in network performance. This structural requirement for capital limits the amount of free cash flow available for shareholder returns, despite the company's recent initiation of dividend payments.

Aggressive Capital Return Strategy Initiated

Based on the provided data, TMUS has pivoted toward a aggressive capital return strategy, utilizing $4.8 billion for share repurchases and $1.1 billion for dividends in 2026Q1 alone, signaling a clear shift in management's priority toward returning value to shareholders over further organic network expansion.

This shift in capital deployment warrants careful investigation, as it may imply that management perceives fewer high-return internal investment opportunities. Investors should consider whether this level of cash return is sustainable if competitive promotional activity forces a sudden increase in future capital requirements.

TMUS — Frequently Asked Questions

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

How much cash does T-Mobile US, Inc. (TMUS) generate from operations?

T-Mobile US, Inc. (TMUS) generated $27.95B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is T-Mobile US, Inc.'s free cash flow?

T-Mobile US, Inc. (TMUS) generated $10.34B 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 T-Mobile US, Inc.'s capital expenditure (CapEx)?

T-Mobile US, Inc. (TMUS) spent $17.61B 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 T-Mobile US, Inc. distribute cash to shareholders?

In 2025, T-Mobile US, Inc. (TMUS) returned $4.12B to shareholders via cash dividends and spent $9.97B on share repurchases. This shows the company's commitment to returning capital to its equity investors.