Stock Analysis on Net
Stock Analysis on Net

T-Mobile US Inc. (NASDAQ:TMUS)

Common-Size Balance Sheet: Assets 
Quarterly Data

T-Mobile US Inc., common-size consolidated balance sheet: assets (quarterly data)

Microsoft Excel
Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Cash and cash equivalents 4.63 3.08 3.25 2.47 2.41 3.16 2.16 2.13 3.23 1.50 1.54 3.21 2.01 3.82 3.28 5.19 3.41 5.92 1.27 1.76 1.92 1.30 1.73
Accounts receivable, net of allowance for credit losses 2.03 2.19 2.06 2.26 2.16 2.18 2.08 2.10 2.03 2.13 1.91 2.03 2.04 2.23 1.78 2.14 2.25 1.81 2.13 2.20 2.14 2.16 2.12
Equipment installment plan receivables, net of allowance for credit losses and imputed discount 1.71 1.81 1.97 2.15 2.14 2.27 2.38 2.42 2.36 2.45 2.40 2.30 2.13 1.99 1.89 1.79 1.60 1.71 2.76 2.99 2.82 2.88 2.97
Inventory 0.85 0.63 0.74 0.81 0.81 0.65 0.83 0.89 1.05 1.07 1.29 1.24 0.87 0.84 1.09 1.26 1.00 0.83 1.40 1.11 0.93 1.18 1.52
Prepaid expenses 0.45 0.51 0.35 0.34 0.34 0.39 0.32 0.32 0.33 0.37 0.35 0.36 0.47 0.40 0.33 0.31 0.34 0.33 0.00 0.00 0.00 0.00 0.00
Assets held for sale 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 1.02 0.00 0.00 0.00 0.00 0.00
Other current assets 1.02 1.04 0.99 1.13 1.09 0.96 1.21 1.15 1.03 0.82 0.80 0.97 0.78 0.80 0.87 1.25 1.50 1.38 3.30 2.65 2.02 2.04 2.18
Current assets 10.69% 9.25% 9.35% 9.16% 8.95% 9.61% 8.98% 9.02% 10.04% 8.34% 8.29% 10.11% 8.30% 10.08% 9.24% 11.93% 10.11% 12.99% 10.88% 10.71% 9.82% 9.57% 10.53%
Property and equipment, net 17.84 18.33 19.05 19.47 19.70 19.85 20.01 19.91 19.22 19.21 18.99 19.27 19.47 19.47 19.94 20.57 20.04 20.73 25.39 25.29 25.66 25.77 25.84
Financing lease right-of-use assets 1.59 1.57 1.54 1.57 1.63 1.60 1.56 1.54 1.70 1.71 1.56 1.61 1.68 1.50 1.43 1.51 1.58 1.76 3.15 3.12 3.32 3.05 2.82
Property and equipment, net, including financing lease right-of-use assets 19.43% 19.90% 20.59% 21.04% 21.32% 21.45% 21.57% 21.46% 20.91% 20.93% 20.55% 20.88% 21.15% 20.98% 21.37% 22.08% 21.62% 22.48% 28.54% 28.42% 28.98% 28.82% 28.65%
Operating lease right-of-use assets 12.26 12.58 12.98 13.07 13.22 13.24 13.39 13.59 13.71 14.37 14.93 13.05 13.58 13.48 13.67 14.00 14.55 9.21 12.56 12.58 12.67 12.31 11.45
Goodwill 6.18 6.24 5.93 5.89 5.87 5.81 5.82 5.79 5.73 5.84 5.81 5.90 6.03 5.46 5.49 5.55 5.67 5.83 2.21 2.22 2.24 2.24 2.29
Spectrum licenses 46.85 47.31 47.10 46.56 46.36 45.53 45.62 45.33 44.86 45.66 43.99 44.83 45.81 40.62 40.77 41.38 43.07 44.27 41.81 41.95 42.32 42.97 42.88
Other intangible assets, net 1.31 1.43 1.19 1.26 1.35 1.44 1.54 1.66 1.76 1.98 2.11 2.29 2.50 2.25 2.41 2.65 2.94 3.23 0.10 0.13 0.17 0.19 0.21
Intangible assets, net 48.16% 48.73% 48.29% 47.83% 47.71% 46.97% 47.16% 46.99% 46.62% 47.63% 46.10% 47.12% 48.30% 42.87% 43.18% 44.03% 46.01% 47.49% 41.92% 42.08% 42.49% 43.15% 43.08%
Equipment installment plan receivables due after one year, net of allowance for credit losses and imputed discount 0.83 0.85 0.93 0.98 0.90 0.93 1.07 1.20 1.18 1.24 1.35 1.37 1.13 1.12 1.09 1.01 0.73 0.75 1.57 1.82 1.71 1.89 2.00
Other assets 2.45 2.44 1.94 2.04 2.04 1.99 2.00 1.95 1.82 1.64 2.98 1.56 1.51 6.01 5.97 1.39 1.31 1.24 2.32 2.18 2.09 2.01 2.00
Long-term assets 89.31% 90.75% 90.65% 90.84% 91.05% 90.39% 91.02% 90.98% 89.96% 91.66% 91.71% 89.89% 91.70% 89.92% 90.76% 88.07% 89.89% 87.01% 89.12% 89.29% 90.18% 90.43% 89.47%
Total assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

Balance sheet item Description The company
Current assets Sum of the carrying amounts as of the balance sheet date of all assets that are expected to be realized in cash, sold, or consumed within one year (or the normal operating cycle, if longer). Assets are probable future economic benefits obtained or controlled by an entity as a result of past transactions or events. T-Mobile US Inc. current assets as a percentage of total assets decreased from Q1 2024 to Q2 2024 but then increased from Q2 2024 to Q3 2024 exceeding Q1 2024 level.
Property and equipment, net, including financing lease right-of-use assets Amount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. T-Mobile US Inc. property and equipment, net, including financing lease right-of-use assets as a percentage of total assets decreased from Q1 2024 to Q2 2024 and from Q2 2024 to Q3 2024.
Long-term assets Sum of the carrying amounts as of the balance sheet date of all assets that are expected to be realized in cash, sold or consumed after one year or beyond the normal operating cycle, if longer. T-Mobile US Inc. long-term assets as a percentage of total assets increased from Q1 2024 to Q2 2024 but then decreased significantly from Q2 2024 to Q3 2024.