Guarantor Subsidiaries | Note 9 – Guarantor Financial Information Pursuant to the applicable indentures and supplemental indentures, the long-term debt, excluding capital leases, issued by T-Mobile USA, Inc. (“Issuer”) is fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by T-Mobile (“Parent”) and certain of the Issuer’s 100% owned subsidiaries (“Guarantor Subsidiaries”). The guarantees of the Guarantor Subsidiaries are subject to release in limited circumstances only upon the occurrence of certain customary conditions. The indentures governing the long-term debt contain covenants that, among other things, limit the ability of the Issuer and the Guarantor Subsidiaries to: incur more debt; pay dividends and make distributions; make certain investments; repurchase stock; create liens or other encumbrances; enter into transactions with affiliates; enter into transactions that restrict dividends or distributions from subsidiaries; and merge, consolidate, or sell, or otherwise dispose of, substantially all of their assets. Certain provisions of each of the indentures and the supplemental indentures relating to the long-term debt restrict the ability of the Issuer to loan funds or make payments to Parent. However, the Issuer and Guarantor Subsidiaries are allowed to make certain permitted payments to the Parent under the terms of the indentures and the supplemental indentures. Presented below is the condensed consolidating financial information as of June 30, 2015 and December 31, 2014 and for the three and six months ended June 30, 2015 and 2014 , respectively. Condensed Consolidating Balance Sheet Information June 30, 2015 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Assets Current assets Cash and cash equivalents $ 393 $ 870 $ 1,316 $ 63 $ — $ 2,642 Accounts receivable, net — — 1,787 40 — 1,827 Equipment installment plan receivables, net — — 3,503 — — 3,503 Accounts receivable from affiliates — — 52 — — 52 Inventories — — 1,135 — — 1,135 Deferred tax assets, net — — 1,479 — — 1,479 Other current assets — — 780 239 — 1,019 Total current assets 393 870 10,052 342 — 11,657 Property and equipment, net (1) — — 16,415 495 — 16,910 Goodwill — — 1,683 — — 1,683 Spectrum licenses — — 24,272 — — 24,272 Other intangible assets, net — — 735 — — 735 Investments in subsidiaries, net 15,725 31,193 — — (46,918 ) — Intercompany receivables — 5,866 — — (5,866 ) — Equipment installment plan receivables due after one year, net — — 1,611 — — 1,611 Other assets 2 16 293 149 (140 ) 320 Total assets $ 16,120 $ 37,945 $ 55,061 $ 986 $ (52,924 ) $ 57,188 Liabilities and Stockholders' Equity Current liabilities Accounts payable and accrued liabilities $ — $ 351 $ 6,198 $ 96 $ — $ 6,645 Current payables to affiliates — 59 42 — — 101 Short-term debt — 315 71 — — 386 Deferred revenue — — 574 — — 574 Other current liabilities — — 494 64 — 558 Total current liabilities — 725 7,379 160 — 8,264 Long-term debt — 15,868 518 — — 16,386 Long-term debt to affiliates — 5,600 — — — 5,600 Long-term financial obligation (1) — — 272 2,254 — 2,526 Deferred tax liabilities — — 5,446 — (140 ) 5,306 Deferred rents — — 2,411 — — 2,411 Negative carrying value of subsidiaries, net — — 785 — (785 ) — Intercompany payables 67 — 5,725 74 (5,866 ) — Other long-term liabilities — 27 615 — — 642 Total long-term liabilities 67 21,495 15,772 2,328 (6,791 ) 32,871 Total stockholders' equity 16,053 15,725 31,910 (1,502 ) (46,133 ) 16,053 Total liabilities and stockholders' equity $ 16,120 $ 37,945 $ 55,061 $ 986 $ (52,924 ) $ 57,188 (1) Assets and liabilities for Non-Guarantor Subsidiaries are primarily included in VIEs related to the Tower Transaction. See Note 9 – Tower Transaction and Related Long-Term Financial Obligation included in the Annual Report on Form 10-K for the year ended December 31, 2014 . Condensed Consolidating Balance Sheet Information December 31, 2014 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Assets Current assets Cash and cash equivalents $ 2,278 $ 2,246 $ 697 $ 94 $ — $ 5,315 Accounts receivable, net — — 1,817 48 — 1,865 Equipment installment plan receivables, net — — 3,062 — — 3,062 Accounts receivable from affiliates — — 76 — — 76 Inventories — — 1,085 — — 1,085 Deferred tax assets, net — — 988 — — 988 Other current assets — 3 1,341 249 — 1,593 Total current assets 2,278 2,249 9,066 391 — 13,984 Property and equipment, net (1) — — 15,708 537 — 16,245 Goodwill — — 1,683 — — 1,683 Spectrum licenses — — 21,955 — — 21,955 Other intangible assets, net — — 870 — — 870 Investments in subsidiaries, net 13,470 30,385 — — (43,855 ) — Intercompany receivables — 2,773 — — (2,773 ) — Equipment installment plan receivables due after one year, net — — 1,628 — — 1,628 Other assets 2 17 259 124 (114 ) 288 Total assets $ 15,750 $ 35,424 $ 51,169 $ 1,052 $ (46,742 ) $ 56,653 Liabilities and Stockholders' Equity Current liabilities Accounts payable and accrued liabilities $ — $ 349 $ 6,914 $ 101 $ — $ 7,364 Current payables to affiliates — 56 175 — — 231 Short-term debt — 63 24 — — 87 Deferred revenue — — 459 — — 459 Other current liabilities — — 580 55 — 635 Total current liabilities — 468 8,152 156 — 8,776 Long-term debt — 15,886 387 — — 16,273 Long-term debt to affiliates — 5,600 — — — 5,600 Long-term financial obligation (1) — — 271 2,250 — 2,521 Deferred tax liabilities — — 4,987 — (114 ) 4,873 Deferred rents — — 2,331 — — 2,331 Negative carrying value of subsidiaries, net — — 780 — (780 ) — Intercompany payables 87 — 2,589 97 (2,773 ) — Other long-term liabilities — — 616 — — 616 Total long-term liabilities 87 21,486 11,961 2,347 (3,667 ) 32,214 Total stockholders' equity 15,663 13,470 31,056 (1,451 ) (43,075 ) 15,663 Total liabilities and stockholders' equity $ 15,750 $ 35,424 $ 51,169 $ 1,052 $ (46,742 ) $ 56,653 (1) Assets and liabilities for Non-Guarantor Subsidiaries are primarily included in VIEs related to the Tower Transaction. See Note 9 – Tower Transaction and Related Long-Term Financial Obligation included in the Annual Report on Form 10-K for the year ended December 31, 2014 . Condensed Consolidating Statement of Comprehensive Income Information Three Months Ended June 30, 2015 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 5,879 $ 410 $ (145 ) $ 6,144 Equipment revenues — — 2,034 — (119 ) 1,915 Other revenues — — 82 42 (4 ) 120 Total revenues — — 7,995 452 (268 ) 8,179 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 1,391 6 — 1,397 Cost of equipment sales — — 2,587 193 (119 ) 2,661 Selling, general and administrative — — 2,406 181 (149 ) 2,438 Depreciation and amortization — — 1,054 21 — 1,075 Cost of MetroPCS business combination — — 34 — — 34 Gains on disposal of spectrum licenses — — (23 ) — — (23 ) Total operating expenses — — 7,449 401 (268 ) 7,582 Operating income — — 546 51 — 597 Other income (expense) Interest expense to affiliates — (92 ) — — — (92 ) Interest expense — (201 ) (9 ) (47 ) — (257 ) Interest income — — 114 — — 114 Other income (expense), net — — 1 — — 1 Total other income (expense), net — (293 ) 106 (47 ) — (234 ) Income (loss) before income taxes — (293 ) 652 4 — 363 Income tax expense (benefit) — — (1 ) 3 — 2 Earnings (loss) of subsidiaries 361 654 (13 ) — (1,002 ) — Net income 361 361 640 1 (1,002 ) 361 Dividends on preferred stock (14 ) — — — — (14 ) Net income attributable to common stockholders $ 347 $ 361 $ 640 $ 1 $ (1,002 ) $ 347 Other comprehensive income (loss), net of tax Other comprehensive income (loss), net of tax — — — — — — Total comprehensive income $ 361 $ 361 $ 640 $ 1 $ (1,002 ) $ 361 Condensed Consolidating Statement of Comprehensive Income Information Three Months Ended June 30, 2014 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 5,259 $ 323 $ (98 ) $ 5,484 Equipment revenues — — 1,768 — (168 ) 1,600 Other revenues — — 70 34 (3 ) 101 Total revenues — — 7,097 357 (269 ) 7,185 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 1,447 6 — 1,453 Cost of equipment sales — — 2,188 207 (180 ) 2,215 Selling, general and administrative — — 2,116 124 (89 ) 2,151 Depreciation and amortization — — 1,108 21 — 1,129 Cost of MetroPCS business combination — — 22 — — 22 Gains on disposal of spectrum licenses — — (747 ) — — (747 ) Total operating expenses — — 6,134 358 (269 ) 6,223 Operating income (loss) — — 963 (1 ) — 962 Other income (expense) Interest expense to affiliates — (85 ) — — — (85 ) Interest expense — (212 ) (15 ) (44 ) — (271 ) Interest income — — 83 — — 83 Other income (expense), net — (14 ) 2 — — (12 ) Total other income (expense), net — (311 ) 70 (44 ) — (285 ) Income (loss) before income taxes — (311 ) 1,033 (45 ) — 677 Income tax expense (benefit) — — 306 (20 ) — 286 Earnings (loss) of subsidiaries 391 702 (12 ) — (1,081 ) — Net income (loss) $ 391 $ 391 $ 715 $ (25 ) $ (1,081 ) $ 391 Other comprehensive income (loss), net of tax Other comprehensive income (loss), net of tax — — — — — — Total comprehensive income (loss) $ 391 $ 391 $ 715 $ (25 ) $ (1,081 ) $ 391 Condensed Consolidating Statement of Comprehensive Income Information Six Months Ended June 30, 2015 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 11,441 $ 799 $ (277 ) $ 11,963 Equipment revenues — — 3,961 — (195 ) 3,766 Other revenues — — 151 84 (7 ) 228 Total revenues — — 15,553 883 (479 ) 15,957 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 2,780 12 — 2,792 Cost of equipment sales — — 5,192 343 (195 ) 5,340 Selling, general and administrative — — 4,746 348 (284 ) 4,810 Depreciation and amortization — — 2,119 43 — 2,162 Cost of MetroPCS business combination — — 162 — — 162 Gains on disposal of spectrum licenses — — (23 ) — — (23 ) Total operating expenses — — 14,976 746 (479 ) 15,243 Operating income — — 577 137 — 714 Other income (expense) Interest expense to affiliates — (156 ) — — — (156 ) Interest expense — (401 ) (23 ) (94 ) — (518 ) Interest income — — 226 — — 226 Other income (expense), net — (8 ) 1 — — (7 ) Total other income (expense), net — (565 ) 204 (94 ) — (455 ) Income (loss) before income taxes — (565 ) 781 43 — 259 Income tax expense (benefit) — — (49 ) 10 — (39 ) Earnings (loss) of subsidiaries 298 863 (25 ) — (1,136 ) — Net income 298 298 805 33 (1,136 ) 298 Dividends on preferred stock (28 ) — — — — (28 ) Net income attributable to common stockholders $ 270 $ 298 $ 805 $ 33 $ (1,136 ) $ 270 Other comprehensive income (loss), net of tax Other comprehensive income (loss), net of tax — — — — — — Total comprehensive income $ 298 $ 298 $ 805 $ 33 $ (1,136 ) $ 298 Condensed Consolidating Statement of Comprehensive Income Information Six Months Ended June 30, 2014 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 10,409 $ 588 $ (176 ) $ 10,821 Equipment revenues — — 3,365 — (317 ) 3,048 Other revenues — — 128 68 (5 ) 191 Total revenues — — 13,902 656 (498 ) 14,060 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 2,907 10 — 2,917 Cost of equipment sales — — 4,501 345 (345 ) 4,501 Selling, general and administrative — — 4,176 224 (153 ) 4,247 Depreciation and amortization — — 2,143 41 — 2,184 Cost of MetroPCS business combination — — 34 — — 34 Gains on disposal of spectrum licenses — — (757 ) — — (757 ) Total operating expenses — — 13,004 620 (498 ) 13,126 Operating income — — 898 36 — 934 Other income (expense) Interest expense to affiliates — (103 ) — — — (103 ) Interest expense — (426 ) (33 ) (88 ) — (547 ) Interest income — — 158 — — 158 Other income (expense), net — (22 ) 4 — — (18 ) Total other income (expense), net — (551 ) 129 (88 ) — (510 ) Income (loss) before income taxes — (551 ) 1,027 (52 ) — 424 Income tax expense (benefit) — — 206 (22 ) — 184 Earnings (loss) of subsidiaries 240 791 (27 ) — (1,004 ) — Net income (loss) $ 240 $ 240 $ 794 $ (30 ) $ (1,004 ) $ 240 Other comprehensive loss, net of tax Other comprehensive loss, net of tax (3 ) (3 ) (3 ) — 6 (3 ) Total comprehensive income (loss) $ 237 $ 237 $ 791 $ (30 ) $ (998 ) $ 237 Condensed Consolidating Statement of Cash Flows Information Six Months Ended June 30, 2015 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Operating activities Net cash provided by (used in) operating activities $ (4 ) $ (3,281 ) $ 4,966 $ 74 $ (105 ) $ 1,650 Investing activities Purchases of property and equipment — — (2,173 ) — — (2,173 ) Purchases of spectrum licenses and other intangible assets — — (1,844 ) — — (1,844 ) Investment in subsidiaries (1,905 ) — — — 1,905 — Other, net — — (12 ) — — (12 ) Net cash used in investing activities (1,905 ) — (4,029 ) — 1,905 (4,029 ) Financing activities Proceeds from capital contribution — 1,905 — — (1,905 ) — Repayments of short-term debt for purchases of inventory, property and equipment, net — — (248 ) — — (248 ) Intercompany dividend paid — — — (105 ) 105 — Other, net 24 — (70 ) — — (46 ) Net cash provided by (used in) financing activities 24 1,905 (318 ) (105 ) (1,800 ) (294 ) Change in cash and cash equivalents (1,885 ) (1,376 ) 619 (31 ) — (2,673 ) Cash and cash equivalents Beginning of period 2,278 2,246 697 94 — 5,315 End of period $ 393 $ 870 $ 1,316 $ 63 $ — $ 2,642 Condensed Consolidating Statement of Cash Flows Information Six Months Ended June 30, 2014 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Operating activities Net cash provided by (used in) operating activities $ 5 $ (2,898 ) $ 4,567 $ 55 $ — $ 1,729 Investing activities Purchases of property and equipment — — (1,887 ) — — (1,887 ) Purchases of spectrum licenses and other intangible assets — — (2,367 ) — — (2,367 ) Investments in subsidiaries (1,700 ) — — — 1,700 — Other, net — — (21 ) — — (21 ) Net cash used in investing activities (1,700 ) — (4,275 ) — 1,700 (4,275 ) Financing activities Proceeds from capital contribution — 1,700 — — (1,700 ) — Repayments of short-term debt for purchases of property and equipment — — (231 ) — — (231 ) Other, net 23 — (57 ) — — (34 ) Net cash provided by (used in) financing activities 23 1,700 (288 ) — (1,700 ) (265 ) Change in cash and cash equivalents (1,672 ) (1,198 ) 4 55 — (2,811 ) Cash and cash equivalents Beginning of period 2,960 2,698 57 176 — 5,891 End of period $ 1,288 $ 1,500 $ 61 $ 231 $ — $ 3,080 |