T-Mobile US Inc ( TMUS ) |
2005 - 2021 (17 years)

Net Revenue (Sales) is 
$78.9B (1Y +27.2% )

TMUS Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for TMUS competitors.
SHEN USM VZ AMX T WIFI TDS SPOK
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $19.8B +18.0x
( +18.9% / year avg)
chevron_left 2005 $1.0B
vertical_align_top Peak $80.3B +242x
vertical_align_bottom Bottom $329.5M
arrow_drop_up # Up Years 15 15 of 17
years up.
arrow_drop_down # Down Years 2
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • TMUS's stock price has rallied +146% from $45.62 in 2005 , or +0.03x the rate relative to it's net revenue (sales) over the same period.
  • If TMUS grows it's stock at the same rate as it's net revenue (sales) (+18.9%/year) , it's stock price will grow +564% and hit $633.99 over the next 10 years.
  • TMUS's stock price has gone up 10 of the 15 years (+66%) it's net revenue (sales) were also up.
5-Year Change 🚀
+129%$79.0BNet Revenue (Sales)
+124%$34.1BCost of Revenue (Sales)
+133%$44.9BGross Profit Margin
+1.76%2.27Gross Profit Margin Ratio
+6,150%-$500.0MOther Income/Expenses, Net
+111%$36.4BTotal Operating Expenses
+117%$70.5BCost & Expenses
+100%$3.4BInterest Expense/Income, Net
+176%$17.2BDepreciation & Amortization (D&A)
+212%$25.7BEBITDA
+325%$8.6BOperating Income
-120.9%-$500.0MTotal Other Income/Expenses
+57.0%$4.7BPretax Income (Earnings)
-31.7%0.24Pretax Income (Earnings) Margin
-9.56%$984.0MProvision For Income Taxes
+94.8%$3.7BNet Income (Earnings)
+31.6%3.0Earnings Per Share (EPS)
+32.1%2.96Earnings Per Share (EPS) Diluted
+51.8%$5.0BShares Outstanding
+45.8%$5.0BShares Outstanding (Diluted)
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006 FY 2005 FY 2004 FY 2003
    1 Revenue 68397000000 44998000000 43310000000 40604000000 37242000000 32053000000 29564000000 24420000000 5101278000 4847382000 4069353000 3480515000 2751516000 2235734000 1546863000 1038428000 748250000 451109000
    2 Cost of Revenue 28266000000.00 18521000000.00 18354000000.00 17708000000.00 16550000000.00 14898000000.00 15409000000.00 12255000000.00 2930051000.00 2913431000.00 2317875000.00 2004324000.00 1561943000.00 1244743000.00 922158000.00 584083000.00 0.00 122211000.00
    3 Gross Profit (Income) 40131000000.00 26477000000.00 24956000000.00 22896000000.00 20692000000.00 17155000000.00 14155000000.00 12165000000.00 2171227000.00 1933951000.00 1751478000.00 1476191000.00 1189573000.00 990991000.00 624705000.00 454345000.00 0.00 328898000.00
    4 R&D 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 SG&A 18926000000.00 14139000000.00 13161000000.00 12259000000.00 11378000000.00 10189000000.00 8863000000.00 7382000000.00 696789000.00 643959000.00 621660000.00 567730000.00 447582000.00 352020000.00 243618000.00 162476000.00 0.00 94073000.00
    6 Other Expenses -405000000.00 -8000000.00 -54000000.00 -73000000.00 -6000000.00 -11000000.00 -11000000.00 89000000.00 4880000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Operating Expenses 61761000000.00 20755000000.00 19647000000.00 18243000000.00 17621000000.00 14877000000.00 13280000000.00 11007000000.00 1338214000.00 1182794000.00 1071392000.00 940903000.00 721806000.00 530877000.00 387452000.00 616000000.00 0.00 0.00
    8 Interest Expense 2730000000.00 1135000000.00 1357000000.00 1671000000.00 1730000000.00 1496000000.00 1351000000.00 1223000000.00 275494000.00 261073000.00 263125000.00 270285000.00 0.00 0.00 0.00 0.00 0.00 0.00
    9 D&A 14151000000.00 6616000000.00 6486000000.00 5984000000.00 6243000000.00 4688000000.00 4412000000.00 3627000000.00 641425000.00 538835000.00 449732000.00 377856000.00 255319000.00 178202000.00 135028000.00 87895000.00 0.00 42428000.00
    10 EBITDA 21205000000 12338000000 11795000000 10637000000 9314000000 6966000000 5287000000 4785000000 1474438000 1289992000 1129818000 913144000 723086000 638316000 372281000 510072000 748250000 83601000
    11 Operating Income 7054000000 5722000000 5309000000 4653000000 3071000000 2278000000 875000000 1158000000 833013000 751157000 680086000 535288000 467767000 460114000 237253000 422177000 748250000 41173000
    12 Other Income Expenses (Net) -823000000.00 -8000000.00 -54000000.00 162000000.00 725000000.00 -224000000.00 530000000.00 -73000000.00 48336000.00 -12456000.00 -106621000.00 -3953000.00 -51020000.00 -99458000.00 -61094000.00 171503000.00 0.00 19635000.00
    13 Pre-Income Tax 3530000000.00 4603000000.00 3917000000.00 3161000000.00 2327000000.00 978000000.00 413000000.00 51000000.00 607458000.00 479656000.00 312294000.00 263679000.00 279424000.00 223501000.00 90523000.00 326102000.00 0.00 31657000.00
    14 Income Tax Expense 786000000.00 1135000000.00 1029000000.00 -1375000000.00 867000000.00 245000000.00 166000000.00 16000000.00 213286000.00 178346000.00 118879000.00 86835000.00 129986000.00 123098000.00 36717000.00 127425000.00 0.00 16179000.00
    15 Net Income 3064000000 3468000000 2888000000 4536000000 1460000000 733000000 247000000 35000000 394172000 301310000 193415000 176844000 149438000 100403000 53806000 198677000 86369000 15358000
    16 EPS 2.68 4.06 3.40 5.39 1.71 0.83 0.31 0.05 2.16 1.66 1.09 1.00 0.86 0.58 0.07 0.48 0.36 0.20
    17 EPS Diluted 2.65 4.02 3.36 5.20 1.69 0.82 0.30 0.05 2.14 1.64 1.09 0.98 0.84 0.56 0.07 0.42 0.30 0.19
    18 Shares Outstanding 1241578615 854143751 849744152 831850073 822470275 812994028 805284712 672955980 181724530 180205084 176855522 175949449 174697642 143846140 233730571 203028594 63361025 78517559
    19 Shares Outstanding (Diluted) 1251566899 863433511 858290174 871787450 833054545 822617938 815922258 676885215 182440151 181918970 178067544 177971460 177690055 148168862 239544912 230415883 75316843 81723940
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006 FY 2005 FY 2003 FY 2002 FY 2001
    1 Cash & Cash Equivalents 10385000000.00 1528000000.00 1203000000.00 1219000000.00 5500000000.00 4582000000.00 5315000000.00 5891000000.00 2368302000.00 1943282000.00 796531000.00 929381000.00 697948000.00 1470208000.00 161498000.00 112709000.00 68412000.00 0.00 42668000.00
    2 Short Term Investments 0.00 0.00 0.00 0.00 0.00 2998000000.00 0.00 0.00 244990000.00 299972000.00 374862000.00 224932000.00 0.00 0.00 391258000.00 390472000.00 186426000.00 0.00 0.00
    3 Cash & S-T Investments 10385000000.00 1528000000.00 1203000000.00 1219000000.00 5500000000.00 7580000000.00 5315000000.00 5891000000.00 2613292000.00 2243254000.00 1171393000.00 1154313000.00 697948000.00 1470208000.00 552756000.00 503181000.00 254838000.00 0.00 42668000.00
    4 Accounts Receivables 7853000000.00 4508000000.00 4318000000.00 4227000000.00 3866000000.00 4202000000.00 5003000000.00 3660000000.00 98653000.00 78023000.00 58056000.00 51536000.00 34666000.00 31809000.00 28140000.00 16028000.00 8654000.00 0.00 0.00
    5 Inventory 2527000000.00 964000000.00 1084000000.00 1566000000.00 1111000000.00 1295000000.00 1085000000.00 586000000.00 259157000.00 239648000.00 161049000.00 147401000.00 155955000.00 109139000.00 92915000.00 39431000.00 16967000.00 0.00 0.00
    6 Other Current Assets 2496000000.00 2305000000.00 1676000000.00 1903000000.00 1537000000.00 1813000000.00 1593000000.00 1252000000.00 69458000.00 44772000.00 63135000.00 28426000.00 97136000.00 56339000.00 50792000.00 29910000.00 14684000.00 0.00 0.00
    7 Total Current Assets 23885000000.00 9305000000.00 8281000000.00 8915000000.00 14217000000.00 14890000000.00 13984000000.00 12228000000.00 3187303000.00 2743593000.00 1593885000.00 1491391000.00 1043884000.00 1732884000.00 758527000.00 612102000.00 305733000.00 0.00 0.00
    8 PP&E 72224000000.00 35632000000.00 23359000000.00 22196000000.00 20943000000.00 20000000000.00 16245000000.00 15349000000.00 4292061000.00 4017999000.00 3659445000.00 3252213000.00 2847751000.00 1891411000.00 1256162000.00 831490000.00 485032000.00 352799000.00 169459000.00
    9 Goodwill 11117000000.00 1930000000.00 1901000000.00 1683000000.00 1683000000.00 1683000000.00 1683000000.00 1683000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    10 Intangible Assets 88126000000.00 36580000000.00 35757000000.00 35583000000.00 27390000000.00 24549000000.00 22825000000.00 19326000000.00 2562407000.00 2539041000.00 2522241000.00 2470181000.00 2406596000.00 2072895000.00 2072885000.00 681299000.00 0.00 0.00 0.00
    11 Goodwill & Intangible Assets 99243000000.00 38510000000.00 37658000000.00 37266000000.00 29073000000.00 26232000000.00 24508000000.00 21009000000.00 2562407000.00 2539041000.00 2522241000.00 2470181000.00 2406596000.00 2072895000.00 2072885000.00 681299000.00 100619000.00 0.00 0.00
    12 L-T Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6000000.00 17000000.00 6000000.00 6000000.00 36000000.00 2000000.00 5000000.00 0.00 0.00 0.00
    13 Tax Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    14 Other Non-Current Assets 2779000000.00 1891000000.00 1623000000.00 912000000.00 674000000.00 467000000.00 288000000.00 1367000000.00 145965000.00 175979000.00 126309000.00 150475000.00 123917000.00 108940000.00 65548000.00 34090000.00 7555000.00 0.00 0.00
    15 Total Non-Current Assets 176277000000.00 77616000000.00 64187000000.00 61648000000.00 51674000000.00 47546000000.00 42669000000.00 37725000000.00 7002112000.00 6739338000.00 6324695000.00 5894626000.00 5378264000.00 4073246000.00 3394595000.00 1546879000.00 593206000.00 0.00 0.00
    16 Other Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 554705000.00 324008000.00
    17 Total Assets 200162000000 86921000000 72468000000 70563000000 65891000000 62436000000 56653000000 49953000000 10189415000 9482931000 7918580000 7386017000 6422148000 5806130000 4153122000 2158981000 898939000 554705000 324008000
    18 Accounts Payables 10196000000.00 4322000000.00 5487000000.00 6182000000.00 5163000000.00 6137000000.00 5322000000.00 4567000000.00 196522000.00 320275000.00 337148000.00 295890000.00 148309000.00 439449000.00 90084000.00 29430000.00 0.00 0.00 0.00
    19 S-T Debt 4579000000.00 25000000.00 841000000.00 1612000000.00 354000000.00 182000000.00 87000000.00 244000000.00 51491000.00 38631000.00 21996000.00 19326000.00 17009000.00 16000000.00 16000000.00 2690000.00 13420000.00 0.00 0.00
    20 Income Tax Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 1030000000.00 631000000.00 698000000.00 779000000.00 986000000.00 717000000.00 459000000.00 445000000.00 237635000.00 245705000.00 224471000.00 187654000.00 151779000.00 120481000.00 90501000.00 56560000.00 0.00 0.00 0.00
    22 Other Current Liabilities 810000000.00 1673000000.00 787000000.00 414000000.00 405000000.00 410000000.00 635000000.00 353000000.00 31488000.00 25212000.00 34165000.00 32123000.00 109888000.00 4560000.00 3447000.00 2147000.00 32428000.00 0.00 0.00
    23 Total Current Liabilities 21703000000.00 12506000000.00 10267000000.00 11515000000.00 9022000000.00 9528000000.00 8776000000.00 5808000000.00 847803000.00 816723000.00 802420000.00 797469000.00 742356000.00 580490000.00 435629000.00 235617000.00 202008000.00 0.00 0.00
    24 L-T Debt 66546000000.00 10958000000.00 26706000000.00 12121000000.00 21832000000.00 20484000000.00 16273000000.00 14345000000.00 4724112000.00 4711021000.00 3757287000.00 3625949000.00 3057983000.00 2986177000.00 2580000000.00 902864000.00 182335000.00 51649000.00 0.00
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006 FY 2005 FY 2003 FY 2002 FY 2001
    1 Net Income (Earnings) 3064000000.00 3468000000.00 2888000000.00 4536000000.00 1460000000.00 733000000.00 247000000.00 35000000.00 394172000.00 301310000.00 193415000.00 176844000.00 149438000.00 100403000.00 53806000.00 198677000.00 15358000.00 130305000.00 0.00
    2 D&A 14151000000.00 6616000000.00 6486000000.00 5984000000.00 6243000000.00 4688000000.00 4412000000.00 3627000000.00 641425000.00 538835000.00 449732000.00 377856000.00 255319000.00 178202000.00 135028000.00 87895000.00 42428000.00 0.00 0.00
    3 Deferred Income Tax 822000000.00 1091000000.00 980000000.00 -1404000000.00 914000000.00 256000000.00 122000000.00 10000000.00 216808000.00 174617000.00 115478000.00 110161000.00 124347000.00 118524000.00 32341000.00 125055000.00 18716000.00 0.00 0.00
    4 Stock-Based Compensation (SBC) 694000000.00 495000000.00 424000000.00 306000000.00 235000000.00 201000000.00 196000000.00 100000000.00 37974000.00 41791000.00 46537000.00 47783000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 Change in Working Capital 5383000000.00 -1215000000.00 614000000.00 -7795000000.00 -167000000.00 154000000.00 -1212000000.00 4080500000.00 412630000.00 1135405000.00 97543000.00 392394000.00 -850866000.00 829496000.00 -53587000.00 272760000.00 103725000.00 0.00 0.00
    6 Accounts Receivables -3273000000.00 -3709000000.00 -4617000000.00 -444000000.00 -603000000.00 -259000000.00 -90000000.00 -1315000000.00 -20642000.00 -20485000.00 -6523000.00 -17056000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Inventory -2222000000.00 -617000000.00 -201000000.00 -844000000.00 -802000000.00 -2495000000.00 -499000000.00 42000000.00 -19508000.00 -78599000.00 -13648000.00 8554000.00 -46816000.00 -16275000.00 -53320000.00 -5717000.00 -7745000.00 0.00 0.00
    8 Accounts Payables -2123000000.00 0.00 -867000000.00 1079000000.00 -1201000000.00 693000000.00 2395000000.00 611000000.00 -51718000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    9 Other Working Capital 2182000000.00 -3201000000.00 -1986000000.00 -2600000000.00 5195000000.00 5362000000.00 5208000000.00 6420000000.00 2339500000.00 1926870000.00 791465000.00 693922000.00 301528000.00 1152394000.00 322898000.00 376485000.00 103725000.00 0.00 0.00
    10 Other Non-Cash Items 367000000.00 257000000.00 78000000.00 137000000.00 192000000.00 152000000.00 178000000.00 167000000.00 -19558000.00 31746000.00 41969000.00 37297000.00 100003000.00 152103000.00 81988000.00 59265000.00 12027000.00 0.00 0.00
    11 Net Cash Provided by Operating Activities 8640000000.00 6824000000.00 3899000000.00 7962000000.00 6135000000.00 5414000000.00 4146000000.00 3545000000.00 1181451000.00 1061808000.00 994500000.00 899349000.00 447490000.00 589306000.00 364761000.00 283216000.00 112605000.00 -50672000.00 -32401000.00
    12 Investments in PP&E -12367000000.00 -7358000000.00 -5668000000.00 -11065000000.00 -8670000000.00 -6659000000.00 -7217000000.00 -4406000000.00 -840323000.00 -956029000.00 -771058000.00 -883975000.00 -1283131000.00 -787701000.00 -1947597000.00 -782229000.00 -119793000.00 0.00 0.00
    13 Acquisitions (Net) -5000000000.00 -31000000.00 -338000000.00 0.00 0.00 0.00 0.00 2144000000.00 -5000000.00 73000000.00 -50000000.00 -19000000.00 -356000000.00 0.00 0.00 0.00 0.00 0.00 0.00
    14 Purchase of Investments 0.00 0.00 0.00 0.00 0.00 -2997000000.00 -9000000.00 0.00 -692147000.00 -599765000.00 -721612000.00 -501758000.00 0.00 -3358427000.00 -1269919000.00 -739589000.00 -209149000.00 0.00 0.00
    15 Sales/Maturities of Investments 0.00 0.00 0.00 0.00 2998000000.00 0.00 0.00 0.00 755569000.00 675000000.00 562500000.00 262500000.00 37000.00 3625942000.00 1274830000.00 386444000.00 210102000.00 0.00 0.00
    16 Other Investing Activities 2796000000.00 3226000000.00 5427000000.00 1000000.00 -8000000.00 96000000.00 0.00 200000000.00 50146000.00 300000.00 12018000.00 949000.00 13125000.00 -661000.00 0.00 0.00 -188034000.00 -88311000.00 24183000.00
    17 Net Cash used for Investing Activities -12715000000 -4125000000 -579000000 -11064000000 -5680000000 -9560000000 -7246000000 -2092000000 -723430000 -886871000 -950418000 -1116954000 -1294275000 -517088000 -1939665000 -905228000 -306868000 -88311000 24183000
    18 Debt Repayment -40847000000.00 -4541000000.00 -10826000000.00 -13926000000.00 -375000000.00 -621000000.00 -1437000000.00 -244000000.00 -34459000.00 -567939000.00 -2059846000.00 -39913000.00 0.00 0.00 0.00 0.00 -9077000.00 0.00 0.00
    19 Common Stock Issued 19840000000.00 0.00 0.00 0.00 0.00 0.00 0.00 1787000000.00 0.00 0.00 0.00 0.00 12582000.00 872206000.00 2744000.00 55872000.00 65580000.00 0.00 0.00
    20 Common Stock Repurchased -19536000000.00 0.00 -1071000000.00 -427000000.00 0.00 0.00 0.00 0.00 -4330000.00 -4918000.00 -1914000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Dividends Paid 0.00 0.00 0.00 -55000000.00 -55000000.00 -55000000.00 0.00 -41000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Financing Activities -527000000.00 -173000000.00 -198000000.00 -182000000.00 -133000000.00 63000000.00 -41000000.00 -89000000.00 -10000000.00 -15351000.00 -35353000.00 -11925000.00 79353000.00 -43214000.00 -52434000.00 -31276000.00 -876000.00 157039000.00 41708000.00
    23 Net Cash Used Provided by Financing Activities 13010000000 -2374000000 -3336000000 -1179000000 463000000 3413000000 2524000000 4044000000 -33001000 971814000 -176932000 449038000 74525000 1236492000 1623693000 712244000 201951000 157039000 41708000
    24 Net Change in Cash 8935000000.00 325000000.00 -16000000.00 -4281000000.00 918000000.00 -733000000.00 -576000000.00 5497000000.00 425020000.00 1146751000.00 -132850000.00 231433000.00 -772260000.00 1308710000.00 48789000.00 90232000.00 7688000.00 0.00 0.00
  • About
    Industry: Telecom Services
    Sector: Communication Services
    Country: US
    IPO Date: 4/18/2007
    Stonk Exchange: NASDAQ
    • T-Mobile US, Inc
    • engages in the provision of wireless communications services under the T-Mobile and MetroPCS brands.
    • The company is headquartered in Bellevue, Washington and currently employs 52,000 full-time employees.
    • As of December 31, 2016, the Company provided wireless communications services, including voice, messaging and data, to over 71 million customers in the postpaid, prepaid and wholesale markets.
    • The company provides services, devices and accessories across its brands, T-Mobile and MetroPCS.
    • The company provides wireless communication services through a range of service plan options.
    • The firm offers a device trade-in program, Just Upgrade My Phone (JUMP! ), which provides customers a specified-price trade-in right to upgrade their device.
    • The company offers a range of wireless devices, including handsets, tablets and other mobile communication devices, and accessories for sale, as well as financing through equipment installment plans (EIPs) and leasing through JUMP On Demand.
    • The Company, through Layer3 TV provides television services that works on any device with an internet connection.



Looking for a specific stock? Please use our search ("TSLA, AAPL, SPY...") at the top. Otherwise, you can refer to the lists below.
List of all stocks by first letter/number.