TMUST-Mobile US
As America’s supercharged Un-carrier, we have disrupted the telecommunications industry by actively engaging with and listening to our customers and focusing on eliminating their pain points. 10-K, Item 1
- Employees
- 75,000
- Headquarters
- Bellevue, WA
- Next results
- around Feb 10, 2027
TMUS and 9 peers, year by year
The 9 Communication companies closest to TMUS in revenue over the last twelve months. Every number is from the 10-K and links to it in SEC's Inline XBRL viewer.
Choose the peers
| Company | Year | Revenue | Sales growth | Operating margin | Net margin | FCF margin | Return on equity | Debt / equity |
|---|---|---|---|---|---|---|---|---|
| TMUS T-Mobile US | FY2025 | $88.3B | +8.5% | 20.7% | 12.4% | 20.4% | 18.6% | 1.54 |
| DIS Walt Disney | FY2025 | $94.4B | +3.4% | 18.6% | 13.1% | 10.7% | 11.3% | 0.38 |
| CMCSA Comcast | FY2025 | $123.7B | 0.0% | 16.7% | 16.2% | 17.7% | 20.6% | 1.02 |
| T AT&T | FY2025 | $125.6B | +2.7% | 19.2% | 17.5% | 15.5% | 17.4% | 1.07 |
| CHTR Charter Communications | FY2025 | $54.8B | −0.6% | 23.6% | 9.1% | 8.1% | 31.1% | 5.90 |
| NFLX Netflix | FY2025 | $45.2B | +15.9% | 29.5% | 24.3% | 20.9% | 41.3% | 0.54 |
| VZ Verizon | FY2025 | $138.2B | +2.5% | 21.2% | 12.4% | - | 16.2% | 1.50 |
| SKYD Skydance Corporation | FY2024 | $29.2B | −1.5% | −18.0% | −21.2% | 1.7% | −37.9% | 0.89 |
| LYV Live Nation Entertainment | FY2025 | $25.2B | +8.8% | 5.0% | 2.0% | 1.3% | 183.0% | n/m |
| OMC Omnicom Group | FY2025 | $17.3B | +10.1% | 2.6% | −0.3% | 16.1% | −0.5% | 0.77 |
Revenue, FY2016 to FY2025
Revenue as reported in the 10-K.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | $37.5B | $40.6B | $43.3B | $45.0B | $68.4B | $80.1B | $79.6B | $78.6B | $81.4B | $88.3B |
| DIS Sep | - | $55.1B | $59.4B | $69.6B | $65.4B | $67.4B | $82.7B | $88.9B | $91.4B | $94.4B |
| CMCSA Dec | $80.7B | $85.0B | $94.5B | $108.9B | $103.6B | $116.4B | $121.4B | $121.6B | $123.7B | $123.7B |
| T Dec | - | $160.5B | $170.8B | $181.2B | $143.1B | $134.0B | $120.7B | $122.4B | $122.3B | $125.6B |
| CHTR Dec | $29.0B | $41.6B | $43.6B | $45.8B | $48.1B | $51.7B | $54.0B | $54.6B | $55.1B | $54.8B |
| NFLX Dec | $8.8B | $11.7B | $15.8B | $20.2B | $25.0B | $29.7B | $31.6B | $33.7B | $39.0B | $45.2B |
| VZ Dec | $126.0B | $126.0B | $130.9B | $131.9B | $128.3B | $133.6B | $136.8B | $134.0B | $134.8B | $138.2B |
| SKYD Dec | - | - | - | - | - | - | - | $29.7B | $29.2B | - |
| LYV Dec | $7.8B | $9.7B | $10.8B | $11.5B | $1.9B | $6.3B | $16.7B | $22.7B | $23.2B | $25.2B |
| OMC Dec | $15.4B | $15.3B | $15.3B | $15.0B | $13.2B | $14.3B | $14.3B | $14.7B | $15.7B | $17.3B |
| Peer median | $22.2B | $48.4B | $51.5B | $57.7B | $56.7B | $59.5B | $68.4B | $54.6B | $55.1B | $74.6B |
Sales growth, FY2016 to FY2025
Revenue against the fiscal year before.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | +15.5% | +8.3% | +6.7% | +3.9% | +52.0% | +17.1% | −0.7% | −1.3% | +3.6% | +8.5% |
| DIS Sep | - | - | +7.8% | +17.1% | −6.1% | +3.1% | +22.7% | +7.5% | +2.8% | +3.4% |
| CMCSA Dec | +7.9% | +5.3% | +11.1% | +15.3% | −4.9% | +12.4% | +4.3% | +0.1% | +1.8% | 0.0% |
| T Dec | - | −2.0% | +6.4% | +6.1% | −5.2% | −6.3% | −9.9% | +1.4% | −0.1% | +2.7% |
| CHTR Dec | +197% | +43.4% | +4.9% | +4.9% | +5.1% | +7.5% | +4.5% | +1.1% | +0.9% | −0.6% |
| NFLX Dec | +30.3% | +32.4% | +35.1% | +27.6% | +24.0% | +18.8% | +6.5% | +6.7% | +15.6% | +15.9% |
| VZ Dec | −4.3% | 0.0% | +3.8% | +0.8% | −2.7% | +4.1% | +2.4% | −2.1% | +0.6% | +2.5% |
| SKYD Dec | - | - | - | - | - | - | - | - | −1.5% | - |
| LYV Dec | +15.3% | +23.8% | +11.4% | +7.0% | −83.9% | +237% | +166% | +36.2% | +1.9% | +8.8% |
| OMC Dec | +1.9% | −0.9% | +0.1% | −2.2% | −11.9% | +8.5% | 0.0% | +2.8% | +6.8% | +10.1% |
| Peer median | +11.6% | +5.3% | +7.1% | +6.6% | −5.1% | +8.0% | +4.4% | +2.1% | +1.8% | +3.0% |
Operating margin, FY2016 to FY2025
Operating income / revenue.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | 10.8% | 12.0% | 12.3% | 12.7% | 9.7% | 8.6% | 8.2% | 18.2% | 22.1% | 20.7% |
| DIS Sep | - | 26.8% | 26.4% | 21.3% | 12.4% | 11.5% | 14.7% | 14.5% | 17.1% | 18.6% |
| CMCSA Dec | 20.8% | 21.2% | 20.1% | 19.4% | 16.9% | 17.9% | 11.6% | 19.2% | 18.8% | 16.7% |
| T Dec | - | 12.4% | 15.3% | 15.4% | 5.9% | 19.3% | −3.8% | 19.2% | 15.6% | 19.2% |
| CHTR Dec | 8.5% | 9.9% | 12.0% | 14.2% | 17.5% | 20.4% | 22.1% | 23.0% | 23.8% | 23.6% |
| NFLX Dec | 4.3% | 7.2% | 10.2% | 12.9% | 18.3% | 20.9% | 17.8% | 20.6% | 26.7% | 29.5% |
| VZ Dec | 23.2% | 21.8% | 17.0% | 23.0% | 22.4% | 24.3% | 22.3% | 17.1% | 21.3% | 21.2% |
| SKYD Dec | - | - | - | - | - | - | - | −1.5% | −18.0% | - |
| LYV Dec | 2.5% | 0.9% | 2.5% | 2.8% | −88.8% | −6.7% | 4.3% | 4.8% | 3.6% | 5.0% |
| OMC Dec | 13.2% | 13.6% | 14.0% | 14.2% | 12.1% | 15.4% | 14.6% | 14.3% | 14.5% | 2.6% |
| Peer median | 10.8% | 13.0% | 14.6% | 14.8% | 14.6% | 18.6% | 14.6% | 17.1% | 17.1% | 18.9% |
Net margin, FY2016 to FY2025
Net income / revenue.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | 3.9% | 11.2% | 6.7% | 7.7% | 4.5% | 3.8% | 3.3% | 10.6% | 13.9% | 12.4% |
| DIS Sep | - | 16.3% | 21.2% | 15.9% | −4.4% | 3.0% | 3.8% | 2.6% | 5.4% | 13.1% |
| CMCSA Dec | 10.7% | 26.7% | 12.4% | 12.0% | 10.2% | 12.2% | 4.4% | 12.7% | 13.1% | 16.2% |
| T Dec | - | 18.3% | 11.3% | 7.7% | −3.6% | 15.0% | −7.1% | 11.8% | 8.9% | 17.5% |
| CHTR Dec | 12.1% | 23.8% | 2.8% | 3.6% | 6.7% | 9.0% | 9.4% | 8.3% | 9.2% | 9.1% |
| NFLX Dec | 2.1% | 4.8% | 7.7% | 9.3% | 11.0% | 17.2% | 14.2% | 16.0% | 22.3% | 24.3% |
| VZ Dec | 10.4% | 23.9% | 11.9% | 14.6% | 13.9% | 16.5% | 15.5% | 8.7% | 13.0% | 12.4% |
| SKYD Dec | - | - | - | - | - | - | - | −2.1% | −21.2% | - |
| LYV Dec | 0.0% | −0.1% | 0.6% | 0.6% | −92.7% | −10.4% | 1.6% | 2.5% | 3.9% | 2.0% |
| OMC Dec | 7.5% | 7.1% | 8.7% | 9.0% | 7.2% | 9.9% | 9.2% | 9.5% | 9.4% | −0.3% |
| Peer median | 8.9% | 17.3% | 10.0% | 9.1% | 6.9% | 11.0% | 6.8% | 8.7% | 9.2% | 12.8% |
Free cash flow, FY2016 to FY2025
Cash from operations minus capital spending.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | −$1.9B | −$1.4B | −$1.6B | $433.0M | −$2.4B | $1.6B | $2.8B | $8.8B | $13.5B | $18.0B |
| DIS Sep | - | $8.7B | $9.8B | $1.1B | $3.6B | $2.0B | $1.1B | $4.9B | $8.6B | $10.1B |
| CMCSA Dec | $10.6B | $11.7B | $14.5B | $15.7B | $15.6B | $20.0B | $15.8B | $16.3B | $15.5B | $21.9B |
| T Dec | - | $17.4B | $22.4B | $29.0B | $28.4B | $26.4B | $16.2B | $20.5B | $18.5B | $19.4B |
| CHTR Dec | $2.7B | $3.3B | $2.6B | $4.6B | $7.1B | $8.6B | $5.5B | $3.3B | $3.2B | $4.4B |
| NFLX Dec | −$1.6B | −$2.0B | −$2.9B | −$3.1B | $1.9B | −$132.0M | $1.6B | $6.9B | $6.9B | $9.5B |
| VZ Dec | $4.6B | $7.1B | $17.7B | - | - | - | - | - | - | - |
| SKYD Dec | - | - | - | - | - | - | - | $147.0M | $489.0M | - |
| LYV Dec | $424.9M | $385.1M | $701.8M | $146.2M | −$1.3B | $1.6B | $1.5B | $924.4M | $1.1B | $333.6M |
| OMC Dec | $1.8B | $1.9B | $1.5B | $1.8B | $1.6B | $1.3B | $848.3M | $1.3B | $1.6B | $2.8B |
| Peer median | $2.3B | $5.2B | $6.2B | $1.8B | $3.6B | $2.0B | $1.6B | $4.1B | $5.0B | $9.5B |
FCF margin, FY2016 to FY2025
Free cash flow / revenue.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | −5.1% | −3.5% | −3.8% | 1.0% | −3.5% | 2.0% | 3.5% | 11.1% | 16.5% | 20.4% |
| DIS Sep | - | 15.8% | 16.5% | 1.6% | 5.5% | 2.9% | 1.3% | 5.5% | 9.4% | 10.7% |
| CMCSA Dec | 13.1% | 13.8% | 15.4% | 14.5% | 15.0% | 17.2% | 13.0% | 13.4% | 12.5% | 17.7% |
| T Dec | - | 10.8% | 13.1% | 16.0% | 19.9% | 19.7% | 13.4% | 16.7% | 15.1% | 15.5% |
| CHTR Dec | 9.4% | 7.9% | 6.1% | 9.9% | 14.9% | 16.6% | 10.3% | 6.1% | 5.7% | 8.1% |
| NFLX Dec | −17.9% | −16.8% | −18.1% | −15.6% | 7.7% | −0.4% | 5.1% | 20.5% | 17.7% | 20.9% |
| VZ Dec | 3.7% | 5.6% | 13.5% | - | - | - | - | - | - | - |
| SKYD Dec | - | - | - | - | - | - | - | 0.5% | 1.7% | - |
| LYV Dec | 5.4% | 4.0% | 6.5% | 1.3% | −69.7% | 26.0% | 8.9% | 4.1% | 4.7% | 1.3% |
| OMC Dec | 11.6% | 12.2% | 10.0% | 11.7% | 12.5% | 9.0% | 5.9% | 9.1% | 10.2% | 16.1% |
| Peer median | 7.4% | 9.3% | 11.5% | 9.9% | 12.5% | 16.6% | 8.9% | 7.6% | 9.8% | 15.5% |
Return on equity, FY2016 to FY2025
Net income / shareholders' equity at the year end.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | 8.0% | 20.1% | 11.7% | 12.0% | 4.7% | 4.4% | 3.7% | 12.9% | 18.4% | 18.6% |
| DIS Sep | - | 21.7% | 25.8% | 12.4% | −3.4% | 2.3% | 3.3% | 2.4% | 4.9% | 11.3% |
| CMCSA Dec | 16.1% | 33.1% | 16.4% | 15.8% | 11.7% | 14.7% | 6.6% | 18.6% | 18.9% | 20.6% |
| T Dec | - | 20.7% | 10.0% | 6.9% | −2.9% | 10.9% | −8.0% | 12.3% | 9.3% | 17.4% |
| CHTR Dec | 8.8% | 25.3% | 3.4% | 5.3% | 13.5% | 33.1% | 55.4% | 41.1% | 32.6% | 31.1% |
| NFLX Dec | 7.0% | 15.6% | 23.1% | 24.6% | 25.0% | 32.3% | 21.6% | 26.3% | 35.2% | 41.3% |
| VZ Dec | 54.6% | 67.4% | 28.4% | 30.7% | 25.7% | 26.5% | 23.0% | 12.4% | 17.4% | 16.2% |
| SKYD Dec | - | - | - | - | - | - | - | −2.6% | −37.9% | - |
| LYV Dec | 0.3% | −0.5% | 5.5% | 6.1% | n/m | n/m | n/m | n/m | n/m | 183.0% |
| OMC Dec | 53.1% | 41.6% | 52.1% | 46.9% | 30.7% | 43.0% | 40.5% | 38.5% | 35.3% | −0.5% |
| Peer median | 12.4% | 23.5% | 19.8% | 14.1% | 13.5% | 26.5% | 21.6% | 15.5% | 18.2% | 19.0% |
Debt / equity, FY2016 to FY2025
Total debt / shareholders' equity at the year end.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | 1.52 | 1.33 | 0.52 | 0.87 | 1.16 | 1.12 | 1.11 | 1.22 | 1.33 | 1.54 |
| DIS Sep | - | 0.61 | 0.43 | 0.53 | 0.70 | 0.61 | 0.51 | 0.47 | 0.45 | 0.38 |
| CMCSA Dec | 1.08 | 0.94 | 1.56 | 1.24 | 1.15 | 0.99 | 1.17 | 1.17 | 1.16 | 1.02 |
| T Dec | - | 1.16 | 0.91 | 0.80 | 0.87 | 0.95 | 1.26 | 1.15 | 1.03 | 1.07 |
| CHTR Dec | 1.54 | 1.80 | 2.01 | 2.51 | 3.48 | 6.52 | 10.70 | 8.82 | 6.03 | 5.90 |
| NFLX Dec | 1.26 | 2.53 | 2.84 | 2.73 | 2.02 | 0.97 | 0.69 | 0.71 | 0.63 | 0.54 |
| VZ Dec | 4.50 | 2.62 | 2.06 | 1.77 | 1.87 | 1.81 | 1.63 | 1.61 | 1.43 | 1.50 |
| SKYD Dec | - | - | - | - | - | - | - | - | 0.89 | - |
| LYV Dec | 2.05 | 1.95 | 2.56 | 2.89 | n/m | n/m | n/m | n/m | n/m | n/m |
| OMC Dec | 2.28 | 1.88 | 1.93 | 1.80 | 1.89 | 1.75 | 1.73 | 1.57 | 1.45 | 0.77 |
| Peer median | 1.80 | 1.84 | 1.97 | 1.79 | 1.87 | 0.99 | 1.26 | 1.17 | 1.10 | 1.02 |
EPS (diluted), FY2016 to FY2025
Diluted earnings per share, on today's share count after splits.| Company | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| TMUS Dec | $1.69 | $5.20 | $3.36 | $4.02 | $2.65 | $2.41 | $2.06 | $6.93 | $9.66 | $9.72 |
| DIS Sep | - | $5.69 | $8.36 | $6.64 | −$1.58 | $1.09 | $1.72 | $1.29 | $2.72 | $6.85 |
| CMCSA Dec | $1.78 | $4.75 | $2.53 | $2.83 | $2.28 | $3.04 | $1.21 | $3.71 | $4.14 | $5.39 |
| T Dec | - | $4.76 | $2.85 | $1.89 | −$0.75 | $2.73 | −$1.13 | $1.97 | $1.49 | $3.04 |
| CHTR Dec | $15.94 | $34.09 | $5.22 | $7.45 | $15.40 | $24.47 | $30.74 | $29.99 | $34.97 | $36.21 |
| NFLX Dec | $0.04 | $0.12 | $0.27 | $0.41 | $0.61 | $1.12 | $0.99 | $1.20 | $1.98 | $2.53 |
| VZ Dec | $3.21 | $7.36 | $3.76 | $4.65 | $4.30 | $5.32 | $5.06 | $2.75 | $4.14 | $4.06 |
| SKYD Dec | - | - | - | - | - | - | - | −$1.02 | −$9.34 | - |
| LYV Dec | −$0.23 | −$0.48 | −$0.09 | −$0.02 | −$8.12 | −$3.09 | $0.52 | $1.34 | $2.74 | −$0.24 |
| OMC Dec | $4.78 | $4.65 | $5.83 | $6.06 | $4.37 | $6.53 | $6.36 | $6.91 | $7.46 | −$0.27 |
| Peer median | $2.50 | $4.75 | $3.30 | $3.74 | $1.44 | $2.88 | $1.46 | $1.97 | $2.74 | $3.55 |
Fiscal years are lined up as each company's 10-K names them; the month next to a ticker is when its year ends. Hover a number for the XBRL line items and the filing; click it to open the filing on sec.gov. "n/m" means not meaningful: equity below zero, or a base so close to zero that the ratio says nothing. The peer median leaves out TMUS and needs at least three peers with the number. P/E, P/S and P/FCF at each year end appear here once the site has daily prices. What the same companies write about AI, tariffs and more →
Work on TMUS in a spreadsheet:
Excel workbook (a sheet per section, ten years by column, charts, links to the filings) ·
CSV.
For a Google Sheet that stays up to date, paste =IMPORTDATA("https://tickdelta.com/company/TMUS/export.csv") into a cell.