Stock Analysis on Net

T-Mobile US Inc. (NASDAQ:TMUS)

Analysis of Short-term (Operating) Activity Ratios

Microsoft Excel

Short-term Activity Ratios (Summary)

T-Mobile US Inc., short-term (operating) activity ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Turnover Ratios
Inventory turnover 17.99 19.22 14.26 11.19 19.21
Receivables turnover 16.74 17.90 19.10 16.00 23.58
Payables turnover 5.42 5.02 5.63 5.08 4.29
Working capital turnover 31.35
Average No. Days
Average inventory processing period 20 19 26 33 19
Add: Average receivable collection period 22 20 19 23 15
Operating cycle 42 39 45 56 34
Less: Average payables payment period 67 73 65 72 85
Cash conversion cycle -25 -34 -20 -16 -51

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. T-Mobile US Inc. inventory turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Receivables turnover An activity ratio equal to revenue divided by receivables. T-Mobile US Inc. receivables turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. T-Mobile US Inc. payables turnover ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. T-Mobile US Inc. number of days of inventory outstanding improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. T-Mobile US Inc. number of days of receivables outstanding deteriorated from 2021 to 2022 and from 2022 to 2023.
Operating cycle Equal to average inventory processing period plus average receivables collection period.
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. T-Mobile US Inc. number of days of payables outstanding increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. T-Mobile US Inc. cash conversion cycle improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Inventory Turnover

T-Mobile US Inc., inventory turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Cost of revenues 30,188 36,206 36,605 28,266 18,521
Inventory 1,678 1,884 2,567 2,527 964
Short-term Activity Ratio
Inventory turnover1 17.99 19.22 14.26 11.19 19.21
Benchmarks
Inventory Turnover, Competitors2
AT&T Inc. 23.02 16.28 23.04 21.63 29.38
Verizon Communications Inc. 26.68 24.76 18.43 28.51 38.49
Inventory Turnover, Sector
Telecommunication Services 22.87 19.77 19.01 19.88 29.98
Inventory Turnover, Industry
Communication Services 52.08 44.81 39.09 36.78 47.97

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Inventory turnover = Cost of revenues ÷ Inventory
= 30,188 ÷ 1,678 = 17.99

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. T-Mobile US Inc. inventory turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Receivables Turnover

T-Mobile US Inc., receivables turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Revenues 78,558 79,571 80,118 68,397 44,998
Accounts receivable, net of allowance for credit losses 4,692 4,445 4,194 4,276 1,908
Short-term Activity Ratio
Receivables turnover1 16.74 17.90 19.10 16.00 23.58
Benchmarks
Receivables Turnover, Competitors2
AT&T Inc. 11.90 10.53 9.61 8.50 8.00
Verizon Communications Inc. 5.34 5.58 5.60 5.36 5.19
Receivables Turnover, Sector
Telecommunication Services 8.36 8.34 8.39 7.61 7.17
Receivables Turnover, Industry
Communication Services 7.76 8.07 7.77 7.20 7.04

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Receivables turnover = Revenues ÷ Accounts receivable, net of allowance for credit losses
= 78,558 ÷ 4,692 = 16.74

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Receivables turnover An activity ratio equal to revenue divided by receivables. T-Mobile US Inc. receivables turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Payables Turnover

T-Mobile US Inc., payables turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Cost of revenues 30,188 36,206 36,605 28,266 18,521
Accounts payable 5,573 7,213 6,499 5,564 4,322
Short-term Activity Ratio
Payables turnover1 5.42 5.02 5.63 5.08 4.29
Benchmarks
Payables Turnover, Competitors2
AT&T Inc. 1.84 1.63 2.59 2.51 2.84
Verizon Communications Inc. 5.48 6.76 7.00 7.68 7.08
Payables Turnover, Sector
Telecommunication Services 3.15 3.11 3.81 3.62 3.78
Payables Turnover, Industry
Communication Services 4.91 4.73 4.79 4.63 4.48

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Payables turnover = Cost of revenues ÷ Accounts payable
= 30,188 ÷ 5,573 = 5.42

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. T-Mobile US Inc. payables turnover ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Working Capital Turnover

T-Mobile US Inc., working capital turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Current assets 19,015 19,067 20,891 23,885 9,305
Less: Current liabilities 20,928 24,742 23,499 21,703 12,506
Working capital (1,913) (5,675) (2,608) 2,182 (3,201)
 
Revenues 78,558 79,571 80,118 68,397 44,998
Short-term Activity Ratio
Working capital turnover1 31.35
Benchmarks
Working Capital Turnover, Competitors2
AT&T Inc.
Verizon Communications Inc. 8.59
Working Capital Turnover, Sector
Telecommunication Services 64.80
Working Capital Turnover, Industry
Communication Services 10.57 11.82 7.57 4.32 6.31

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Working capital turnover = Revenues ÷ Working capital
= 78,558 ÷ -1,913 =

2 Click competitor name to see calculations.


Average Inventory Processing Period

T-Mobile US Inc., average inventory processing period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Inventory turnover 17.99 19.22 14.26 11.19 19.21
Short-term Activity Ratio (no. days)
Average inventory processing period1 20 19 26 33 19
Benchmarks (no. days)
Average Inventory Processing Period, Competitors2
AT&T Inc. 16 22 16 17 12
Verizon Communications Inc. 14 15 20 13 9
Average Inventory Processing Period, Sector
Telecommunication Services 16 18 19 18 12
Average Inventory Processing Period, Industry
Communication Services 7 8 9 10 8

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Average inventory processing period = 365 ÷ Inventory turnover
= 365 ÷ 17.99 = 20

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. T-Mobile US Inc. number of days of inventory outstanding improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Average Receivable Collection Period

T-Mobile US Inc., average receivable collection period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Receivables turnover 16.74 17.90 19.10 16.00 23.58
Short-term Activity Ratio (no. days)
Average receivable collection period1 22 20 19 23 15
Benchmarks (no. days)
Average Receivable Collection Period, Competitors2
AT&T Inc. 31 35 38 43 46
Verizon Communications Inc. 68 65 65 68 70
Average Receivable Collection Period, Sector
Telecommunication Services 44 44 44 48 51
Average Receivable Collection Period, Industry
Communication Services 47 45 47 51 52

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Average receivable collection period = 365 ÷ Receivables turnover
= 365 ÷ 16.74 = 22

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. T-Mobile US Inc. number of days of receivables outstanding deteriorated from 2021 to 2022 and from 2022 to 2023.

Operating Cycle

T-Mobile US Inc., operating cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Average inventory processing period 20 19 26 33 19
Average receivable collection period 22 20 19 23 15
Short-term Activity Ratio
Operating cycle1 42 39 45 56 34
Benchmarks
Operating Cycle, Competitors2
AT&T Inc. 47 57 54 60 58
Verizon Communications Inc. 82 80 85 81 79
Operating Cycle, Sector
Telecommunication Services 60 62 63 66 63
Operating Cycle, Industry
Communication Services 54 53 56 61 60

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Operating cycle = Average inventory processing period + Average receivable collection period
= 20 + 22 = 42

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Operating cycle Equal to average inventory processing period plus average receivables collection period.

Average Payables Payment Period

T-Mobile US Inc., average payables payment period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Payables turnover 5.42 5.02 5.63 5.08 4.29
Short-term Activity Ratio (no. days)
Average payables payment period1 67 73 65 72 85
Benchmarks (no. days)
Average Payables Payment Period, Competitors2
AT&T Inc. 199 223 141 145 129
Verizon Communications Inc. 67 54 52 48 52
Average Payables Payment Period, Sector
Telecommunication Services 116 118 96 101 97
Average Payables Payment Period, Industry
Communication Services 74 77 76 79 81

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Average payables payment period = 365 ÷ Payables turnover
= 365 ÷ 5.42 = 67

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. T-Mobile US Inc. number of days of payables outstanding increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Cash Conversion Cycle

T-Mobile US Inc., cash conversion cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Average inventory processing period 20 19 26 33 19
Average receivable collection period 22 20 19 23 15
Average payables payment period 67 73 65 72 85
Short-term Activity Ratio
Cash conversion cycle1 -25 -34 -20 -16 -51
Benchmarks
Cash Conversion Cycle, Competitors2
AT&T Inc. -152 -166 -87 -85 -71
Verizon Communications Inc. 15 26 33 33 27
Cash Conversion Cycle, Sector
Telecommunication Services -56 -56 -33 -35 -34
Cash Conversion Cycle, Industry
Communication Services -20 -24 -20 -18 -21

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Cash conversion cycle = Average inventory processing period + Average receivable collection period – Average payables payment period
= 20 + 2267 = -25

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. T-Mobile US Inc. cash conversion cycle improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.