T-Mobile US (TMUS)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
| 12-2024 | 12-2023 | 12-2022 | 12-2021 | 12-2020 | |
| Cash Flows From Operating Activities | |||||
| Net Income | 11,339,000 | 8,317,000 | 2,590,000 | 3,024,000 | 3,064,000 |
| Depreciation Amortization | 12,919,000 | 12,818,000 | 13,651,000 | 16,383,000 | 14,151,000 |
| Income taxes - deferred | 3,120,000 | 2,600,000 | 492,000 | 197,000 | 822,000 |
| Accounts receivable | -3,088,000 | -5,038,000 | -5,158,000 | -3,225,000 | -3,273,000 |
| Other Working Capital | -7,009,000 | -7,058,000 | -3,055,000 | -7,114,000 | -11,885,000 |
| Other Operating Activity | 5,012,000 | 6,920,000 | 8,261,000 | 4,652,000 | 5,761,000 |
| Operating Cash Flow | $22,293,000 | $18,559,000 | $16,781,000 | $13,917,000 | $8,640,000 |
| Cash Flows From Investing Activities | |||||
| PPE Investments | -8,840,000 | -9,801,000 | -13,970,000 | -12,326,000 | -11,034,000 |
| Net Acquisitions | -373,000 | N/A | -52,000 | -1,916,000 | -3,776,000 |
| Purchase Sale Intangibles | -3,471,000 | -1,010,000 | -3,331,000 | -9,366,000 | -1,333,000 |
| Other Investing Activity | 141,000 | 3,972,000 | 1,663,000 | -5,144,000 | 2,095,000 |
| Investing Cash Flow | $-9,072,000 | $-5,829,000 | $-12,359,000 | $-19,386,000 | $-12,715,000 |
| Cash Flows From Financing Activities | |||||
| Change In Short Term Borrowing | N/A | N/A | N/A | N/A | 18,743,000 |
| Debt Issued | 8,587,000 | 8,446,000 | 3,714,000 | 14,727,000 | 35,337,000 |
| Debt Repayment | -6,440,000 | -6,278,000 | -6,795,000 | -12,211,000 | -21,437,000 |
| Common Stock Issued | N/A | N/A | N/A | N/A | 19,840,000 |
| Common Stock Repurchased | -11,228,000 | -13,074,000 | -3,000,000 | N/A | -19,536,000 |
| Dividend Paid | -3,300,000 | -747,000 | N/A | N/A | N/A |
| Other Financing Activity | -434,000 | -444,000 | -370,000 | -807,000 | -19,937,000 |
| Financing Cash Flow | $-12,815,000 | $-12,097,000 | $-6,451,000 | $1,709,000 | $13,010,000 |
| Beginning Cash Position | 5,307,000 | 4,674,000 | 6,703,000 | 10,463,000 | 1,528,000 |
| End Cash Position | 5,713,000 | 5,307,000 | 4,674,000 | 6,703,000 | 10,463,000 |
| Net Cash Flow | $406,000 | $633,000 | $-2,029,000 | $-3,760,000 | $8,935,000 |
| Free Cash Flow | |||||
| Operating Cash Flow | 22,293,000 | 18,559,000 | 16,781,000 | 13,917,000 | 8,640,000 |
| Capital Expenditure | -8,840,000 | -9,801,000 | -13,970,000 | -12,326,000 | -11,034,000 |
| Free Cash Flow | 13,453,000 | 8,758,000 | 2,811,000 | 1,591,000 | -2,394,000 |