FCF YoY
+51.88%
OCF YoY
+17.75%
Capex YoY
-16.13%
FCF Conversion Δ
+14.4 pp
Free cash flow bridge for T-Mobile US (TMUS) — TTM through Q1 2026 vs TTM through Q1 2025
Δ Free cash flow: $6.22B
FCF bridge breakdown for T-Mobile US (TMUS) — TTM through Q1 2026 vs TTM through Q1 2025
| Driver | Contribution | % of Δ |
|---|---|---|
| Prior Free Cash Flow | $11.98B | — |
| Operating Cash Flow | $4.27B | +68.7% |
| Capital Expenditure | $1.95B | +31.3% |
| Free Cash Flow | $18.20B | — |
- Prior Free Cash Flow$11.98B
- Operating Cash Flow$4.27B
- Capital Expenditure$1.95B
- Free Cash Flow$18.20B
Identity check: drivers reconcile to ΔNI within $0.00 ✓
Want to see how cash flow is built up?Cash Flow Waterfall
Frequently asked questions
Data & methodology
T-Mobile US (TMUS) Key Financials
Charts, filings, and peer comparison for every metric
Income Statement
Balance Sheet
Cash Flow
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
Overview
Income Statement