Last update at 2025-07-10T18:50:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
Charter Is in Talks to Combine with Rival Cox Communications
Fri 16 May 25, 07:45 AMT-Mobile and Palo Alto Networks to Launch Managed SASE Offering for Wireless Devices
Thu 15 May 25, 12:43 PMFortive Corp: A Significant Addition in Dodge & Cox's Portfolio
Wed 14 May 25, 10:01 PMT-Mobile US (NasdaqGS:TMUS) Announces Samsung Galaxy S25 Edge Deals And 5-Year Price Guarantee
Tue 13 May 25, 11:39 PMSlim, Light and Free: New Samsung Galaxy S25 Edge at T-Mobile Delivers Power and Perks
Tue 13 May 25, 12:13 AMBreakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Income before tax | 3146.00M | 3351.00M | 3530.00M | 4603.00M | 3917.00M |
Minority interest | - | - | - | - | - |
Net income | 2590.00M | 3024.00M | 3064.00M | 3468.00M | 2888.00M |
Selling general administrative | 21607.00M | 20238.00M | 18926.00M | 14139.00M | 13161.00M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 43365.00M | 43513.00M | 40131.00M | 26477.00M | 24956.00M |
Reconciled depreciation | 13651.00M | 16383.00M | 14151.00M | 6616.00M | 6486.00M |
Ebit | 6543.00M | 6892.00M | 6636.00M | 5722.00M | 5274.00M |
Ebitda | 21725.00M | 23096.00M | 20829.00M | 12354.00M | 11760.00M |
Depreciation and amortization | 15182.00M | 16204.00M | 14193.00M | 6632.00M | 6486.00M |
Non operating income net other | -33.00000M | -179.00000M | -376.00000M | 16.00M | -35.00000M |
Operating income | 6543.00M | 6892.00M | 6636.00M | 5722.00M | 5309.00M |
Other operating expenses | 71464.00M | 73226.00M | 61343.00M | 39276.00M | 38001.00M |
Interest expense | 3364.00M | 3362.00M | 2730.00M | 1135.00M | 1357.00M |
Tax provision | 556.00M | 327.00M | 786.00M | 1135.00M | 1029.00M |
Interest income | - | 20.00M | 29.00M | 24.00M | 19.00M |
Net interest income | -3364.00000M | -3342.00000M | -2701.00000M | -1111.00000M | -1338.00000M |
Extraordinary items | - | - | - | - | - |
Non recurring | 477.00M | - | 418.00M | - | - |
Other items | - | - | - | - | - |
Income tax expense | 556.00M | 327.00M | 786.00M | 1135.00M | 1029.00M |
Total revenue | 79571.00M | 80118.00M | 68397.00M | 44998.00M | 43310.00M |
Total operating expenses | 35258.00M | 36621.00M | 33077.00M | 20755.00M | 19647.00M |
Cost of revenue | 36206.00M | 36605.00M | 28266.00M | 18521.00M | 18354.00M |
Total other income expense net | -3397.00000M | -3541.00000M | -3106.00000M | -1119.00000M | -54.00000M |
Discontinued operations | - | - | 320.00M | 320.00M | 320.00M |
Net income from continuing ops | 2590.00M | 3024.00M | 2744.00M | 5738.00M | 4946.00M |
Net income applicable to common shares | 2590.00M | 3024.00M | 3064.00M | 3468.00M | 2888.00M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 207682.00M | 211338.00M | 206563.00M | 200162.00M | 86921.00M |
Intangible assets | 99325.00M | 99306.00M | 97339.00M | 88126.00M | 36580.00M |
Earning assets | - | - | - | - | - |
Other current assets | 2352.00M | 2435.00M | 2005.00M | 2496.00M | 2305.00M |
Total liab | 142967.00M | 141682.00M | 137461.00M | 134818.00M | 58132.00M |
Total stockholder equity | 64715.00M | 69656.00M | 69102.00M | 65344.00M | 28789.00M |
Deferred long term liab | - | 10884.00M | 10216.00M | 9966.00M | 5607.00M |
Other current liab | 6096.00M | 6912.00M | 1070.00M | 967.00M | 1860.00M |
Common stock | - | - | - | - | - |
Capital stock | 0.00000M | 0.00000M | 0.00000M | 0.00000M | 0.00000M |
Retained earnings | 7347.00M | -223.00000M | -2812.00000M | -5836.00000M | -8833.00000M |
Other liab | - | 14985.00M | 15313.00M | 15378.00M | 6561.00M |
Good will | 12234.00M | 12234.00M | 12188.00M | 11117.00M | 1930.00M |
Other assets | - | 6673.00M | 6061.00M | 4810.00M | 3474.00M |
Cash | 5135.00M | 4507.00M | 6631.00M | 10385.00M | 1528.00M |
Cash and equivalents | - | - | - | - | - |
Total current liabilities | 20928.00M | 24742.00M | 23499.00M | 21703.00M | 12506.00M |
Current deferred revenue | 825.00M | 780.00M | 856.00M | 1030.00M | 631.00M |
Net debt | 107951.00M | 103351.00M | 99380.00M | 93834.00M | 24584.00M |
Short term debt | 8434.00M | 9837.00M | 10168.00M | 9510.00M | 3269.00M |
Short long term debt | 3619.00M | 5164.00M | 5623.00M | 4579.00M | 25.00M |
Short long term debt total | 113086.00M | 107858.00M | 106011.00M | 104219.00M | 26112.00M |
Other stockholder equity | 58332.00M | 70925.00M | 73279.00M | 72761.00M | 38490.00M |
Property plant equipment | - | 42086.00M | 70084.00M | 41175.00M | 21984.00M |
Total current assets | 19015.00M | 19067.00M | 20891.00M | 23885.00M | 9305.00M |
Long term investments | - | 2546.00M | 2829.00M | 2031.00M | 1583.00M |
Net tangible assets | - | -41884.00000M | -40425.00000M | -33899.00000M | -9606.00000M |
Short term investments | - | - | - | - | - |
Net receivables | 9148.00M | 9568.00M | 8942.00M | 7853.00M | 4508.00M |
Long term debt | 71399.00M | 66796.00M | 68570.00M | 61830.00M | 10958.00M |
Inventory | 1678.00M | 1884.00M | 2567.00M | 2527.00M | 964.00M |
Accounts payable | 5573.00M | 7213.00M | 11405.00M | 10196.00M | 6746.00M |
Total permanent equity | - | - | - | - | - |
Noncontrolling interest in consolidated entity | - | - | - | - | - |
Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
Accumulated other comprehensive income | -964.00000M | -1046.00000M | -1365.00000M | -1581.00000M | -868.00000M |
Additional paid in capital | - | - | - | - | - |
Common stock total equity | - | - | - | - | - |
Preferred stock total equity | - | - | - | - | - |
Retained earnings total equity | - | -223.00000M | -2812.00000M | -5836.00000M | -8833.00000M |
Treasury stock | - | - | -13.00000M | -11.00000M | -8.00000M |
Accumulated amortization | - | - | - | - | - |
Non currrent assets other | -15754.00000M | 6673.00M | 6061.00M | 4810.00M | 3474.00M |
Deferred long term asset charges | - | - | - | - | - |
Non current assets total | 188667.00M | 192271.00M | 185672.00M | 176277.00M | 77616.00M |
Capital lease obligations | 38068.00M | 35898.00M | 31818.00M | 33094.00M | 15129.00M |
Long term debt total | - | 65301.00M | 67076.00M | 61830.00M | 10958.00M |
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Investments | -12359.00000M | -19386.00000M | 3766.00M | 3876.00M | 5406.00M |
Change to liabilities | 1017.00M | 549.00M | -4301.00000M | 161.00M | -936.00000M |
Total cashflows from investing activities | -12359.00000M | -19386.00000M | -12715.00000M | -4125.00000M | -579.00000M |
Net borrowings | -1842.00000M | 2332.00M | 14544.00M | 2340.00M | 2494.00M |
Total cash from financing activities | -6451.00000M | 1709.00M | 13010.00M | -2374.00000M | -3336.00000M |
Change to operating activities | 1985.00M | -1498.00000M | -2814.00000M | -235.00000M | -250.00000M |
Net income | 2590.00M | 3024.00M | 3064.00M | 3468.00M | 2888.00M |
Change in cash | -2029.00000M | -3760.00000M | 8935.00M | 325.00M | -16.00000M |
Begin period cash flow | 6703.00M | 10463.00M | 1528.00M | 1203.00M | 1219.00M |
End period cash flow | 4674.00M | 6703.00M | 10463.00M | 1528.00M | 1203.00M |
Total cash from operating activities | 16781.00M | 13917.00M | 8640.00M | 6824.00M | 3899.00M |
Issuance of capital stock | 0.00000M | 0.00000M | 19840.00M | - | - |
Depreciation | 13651.00M | 16383.00M | 14151.00M | 6616.00M | 6486.00M |
Other cashflows from investing activities | -3225.00000M | 51.00M | -5447.00000M | 967.00M | 127.00M |
Dividends paid | - | - | 54080.00M | 0.00000M | 0.00000M |
Change to inventory | 744.00M | 201.00M | -2222.00000M | -617.00000M | -201.00000M |
Change to account receivables | -5158.00000M | -3225.00000M | -3273.00000M | -3709.00000M | -4617.00000M |
Sale purchase of stock | -3000.00000M | 0.00000M | -19536.00000M | 0.00000M | -1071.00000M |
Other cashflows from financing activities | 3344.00M | 14104.00M | 53553.00M | 2139.00M | 8349.00M |
Change to netincome | 3218.00M | 1624.00M | 3310.00M | 2299.00M | 2032.00M |
Capital expenditures | 17301.00M | 21692.00M | 12367.00M | 7358.00M | 5668.00M |
Change receivables | -6342.00000M | -6366.00000M | -4726.00000M | -4724.00000M | -6215.00000M |
Cash flows other operating | 1903.00M | -967.00000M | -636.00000M | -379.00000M | -155.00000M |
Exchange rate changes | - | - | - | - | - |
Cash and cash equivalents changes | -2029.00000M | -3760.00000M | 8935.00M | 325.00M | -16.00000M |
Change in working capital | -3055.00000M | -7114.00000M | -11885.00000M | -5559.00000M | -7533.00000M |
Stock based compensation | 595.00M | 540.00M | 694.00M | 495.00M | 424.00M |
Other non cash items | 2508.00M | 887.00M | 1794.00M | 713.00M | 654.00M |
Free cash flow | -520.00000M | -7775.00000M | -3727.00000M | -534.00000M | -1769.00000M |
Sector: Communication Services Industry: Telecom Services
Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
---|---|---|---|---|---|---|---|---|
TMUS T-Mobile US Inc |
-3.0 1.29% | 229.31 | 22.58 | 17.86 | 2.42 | 2.94 | 3.79 | 10.97 |
VZ Verizon Communications Inc |
-0.5935 1.39% | 42.02 | 7.54 | 8.04 | 1.17 | 1.60 | 2.42 | 6.50 |
CMCSA Comcast Corp |
-0.0847 0.24% | 35.54 | 10.53 | 9.77 | 1.21 | 1.93 | 2.09 | 6.83 |
T AT&T Inc |
-0.44 1.57% | 27.66 | - | 6.67 | 0.96 | 1.13 | 2.18 | 14.08 |
DTEGY Deutsche Telekom AG ADR |
-0.76 2.08% | 35.77 | 17.86 | 11.56 | 1.03 | 1.73 | 2.35 | 6.01 |
T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to customers in the postpaid, prepaid, and wholesale and other services. It also provides wireless devices, including smartphones, wearables, tablets, home broadband routers, and other mobile communication devices, as well as wireless devices and accessories; financing through equipment installment plans; reinsurance for device insurance policies and extended warranty contracts; leasing through JUMP! On Demand; and High Speed Internet services. In addition, the company offers services, devices, and accessories under the T-Mobile and Metro by T-Mobile brands through its owned and operated retail stores, T-Mobile app and customer care channels, and its websites. It also sells its devices to dealers and other third-party distributors for resale through independent third-party retail outlets and various third-party websites. The company was founded in 1994 and is headquartered in Bellevue, Washington.
12920 SE 38th Street, Bellevue, WA, United States, 98006-1350
Name | Title | Year Born |
---|---|---|
Mr. G. Michael Sievert | Pres, CEO & Director | 1970 |
Mr. Peter Osvaldik | Exec. VP & CFO | 1977 |
Mr. Mark W. Nelson | Exec. VP & Gen. Counsel | 1968 |
Mr. Neville R. Ray | Pres of Technology | 1963 |
Mr. Peter A. Ewens | Exec. VP of Corp. Strategy & Devel. | 1963 |
Ms. Dara A. Bazzano | Sr. VP of Fin. & Chief Accounting Officer | 1969 |
Mr. Abdul Saad | Exec. VP & CTO | NA |
Mr. Brian King | Exec. VP & Chief Information Officer | NA |
Mr. Jud Henry | Sr. VP of Investor Relations | NA |
Ms. Janice V. Kapner | Exec. VP & Chief Communications Officer | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.