T-Mobile US, Inc.
TMUS · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $11 | $8 | $3 | $3 |
| Dep. & Amort. | $13 | $13 | $14 | $16 |
| Deferred Tax | $3 | $3 | $0 | $0 |
| Stock-Based Comp. | $1 | $1 | $1 | $1 |
| Change in WC | -$7 | -$7 | -$3 | -$7 |
| Other Non-Cash | $1 | $1 | $3 | $1 |
| Operating Cash Flow | $22 | $19 | $17 | $14 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$9 | -$10 | -$17 | -$22 |
| Net Acquisitions | -$0 | $0 | -$0 | -$2 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $0 | $4 | $5 | $4 |
| Investing Cash Flow | -$9 | -$6 | -$12 | -$19 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $2 | $2 | -$3 | $2 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | -$11 | -$13 | -$3 | -$0 |
| Dividends Paid | -$3 | -$1 | $0 | $0 |
| Other Fin. Act. | -$0 | -$0 | -$0 | -$0 |
| Financing Cash Flow | -$13 | -$12 | -$6 | $2 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | $0 | $1 | -$2 | -$4 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $5 | $5 | $7 | $10 |
| End Cash | $6 | $5 | $5 | $7 |
| Free Cash Flow | $10 | $8 | -$1 | -$8 |