Guarantor Financial Information | Note 15 – Guarantor Financial Information Pursuant to the applicable indentures and supplemental indentures, the long-term debt to affiliates and third parties, excluding Senior Secured Term Loans and capital leases, issued by T-Mobile USA (“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”). In April 2016 , T-Mobile USA and certain of its affiliates, as guarantors, issued $1.0 billion of public 6.000% Senior Notes due 2024. 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 December 31, 2016 and 2015 and for the years ended December 31, 2016 , 2015 and 2014 . Condensed Consolidating Balance Sheet Information December 31, 2016 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Assets Current assets Cash and cash equivalents $ 358 $ 2,733 $ 2,342 $ 67 $ — $ 5,500 Accounts receivable, net — — 1,675 221 — 1,896 Equipment installment plan receivables, net — — 1,930 — — 1,930 Accounts receivable from affiliates — — 40 — — 40 Inventories — — 1,111 — — 1,111 Asset purchase deposit — — 2,203 — — 2,203 Other current assets — — 972 565 — 1,537 Total current assets 358 2,733 10,273 853 — 14,217 Property and equipment, net (1) — — 20,568 375 — 20,943 Goodwill — — 1,683 — — 1,683 Spectrum licenses — — 27,014 — — 27,014 Other intangible assets, net — — 376 — — 376 Investments in subsidiaries, net 17,682 35,095 — — (52,777 ) — Intercompany receivables 196 6,826 — — (7,022 ) — Equipment installment plan receivables due after one year, net — — 984 — — 984 Other assets — 7 600 262 (195 ) 674 Total assets $ 18,236 $ 44,661 $ 61,498 $ 1,490 $ (59,994 ) $ 65,891 Liabilities and Stockholders' Equity Current liabilities Accounts payable and accrued liabilities $ — $ 423 $ 6,474 $ 255 $ — $ 7,152 Payables to affiliates — 79 46 — — 125 Short-term debt — 20 334 — — 354 Deferred revenue — — 986 — — 986 Other current liabilities — — 258 147 — 405 Total current liabilities — 522 8,098 402 — 9,022 Long-term debt — 20,741 1,091 — — 21,832 Long-term debt to affiliates — 5,600 — — — 5,600 Tower obligations (1) — — 400 2,221 — 2,621 Deferred tax liabilities — — 5,133 — (195 ) 4,938 Deferred rent expense — — 2,616 — — 2,616 Negative carrying value of subsidiaries, net — — 568 — (568 ) — Intercompany payables — — 6,785 237 (7,022 ) — Other long-term liabilities — 116 906 4 — 1,026 Total long-term liabilities — 26,457 17,499 2,462 (7,785 ) 38,633 Total stockholders' equity (deficit) 18,236 17,682 35,901 (1,374 ) (52,209 ) 18,236 Total liabilities and stockholders' equity $ 18,236 $ 44,661 $ 61,498 $ 1,490 $ (59,994 ) $ 65,891 (1) Assets and liabilities for Non-Guarantor Subsidiaries are primarily included in VIEs related to the 2012 Tower Transaction. See Note 8 – Tower Obligations for further information. Condensed Consolidating Balance Sheet Information December 31, 2015 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Assets Current assets Cash and cash equivalents $ 378 $ 1,767 $ 2,364 $ 73 $ — $ 4,582 Short-term investments — 1,999 999 — — 2,998 Accounts receivable, net — — 1,574 214 — 1,788 Equipment installment plan receivables, net — — 2,378 — — 2,378 Accounts receivable from affiliates — — 36 — — 36 Inventories — — 1,295 — — 1,295 Other current assets — — 1,413 400 — 1,813 Total current assets 378 3,766 10,059 687 — 14,890 Property and equipment, net (1) — — 19,546 454 — 20,000 Goodwill — — 1,683 — — 1,683 Spectrum licenses — — 23,955 — — 23,955 Other intangible assets, net — — 594 — — 594 Investments in subsidiaries, net 16,184 32,280 — — (48,464 ) — Intercompany receivables — 6,130 — — (6,130 ) — Equipment installment plan receivables due after one year, net — — 847 — — 847 Other assets — 5 387 219 (167 ) 444 Total assets $ 16,562 $ 42,181 $ 57,071 $ 1,360 $ (54,761 ) $ 62,413 Liabilities and Stockholders' Equity Current liabilities Accounts payable and accrued liabilities $ — $ 368 $ 7,496 $ 220 $ — $ 8,084 Payables to affiliates — 70 65 — — 135 Short-term debt — 20 162 — — 182 Deferred revenue — — 717 — — 717 Other current liabilities — — 327 83 — 410 Total current liabilities — 458 8,767 303 — 9,528 Long-term debt — 19,797 664 — — 20,461 Long-term debt to affiliates — 5,600 — — — 5,600 Tower obligations (1) — — 411 2,247 — 2,658 Deferred tax liabilities — — 4,228 — (167 ) 4,061 Deferred rent expense — — 2,481 — — 2,481 Negative carrying value of subsidiaries, net — — 628 — (628 ) — Intercompany payables 5 — 5,959 166 (6,130 ) — Other long-term liabilities — 142 922 3 — 1,067 Total long-term liabilities 5 25,539 15,293 2,416 (6,925 ) 36,328 Total stockholders' equity (deficit) 16,557 16,184 33,011 (1,359 ) (47,836 ) 16,557 Total liabilities and stockholders' equity $ 16,562 $ 42,181 $ 57,071 $ 1,360 $ (54,761 ) $ 62,413 (1) Assets and liabilities for Non-Guarantor Subsidiaries are primarily included in VIEs related to the 2012 Tower Transaction. See Note 8 – Tower Obligations for further information. Condensed Consolidating Statement of Comprehensive Income Information Year Ended December 31, 2016 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 26,613 $ 2,023 $ (792 ) $ 27,844 Equipment revenues — — 9,145 — (418 ) 8,727 Other revenues — 3 491 195 (18 ) 671 Total revenues — 3 36,249 2,218 (1,228 ) 37,242 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 5,707 24 — 5,731 Cost of equipment sales — — 10,209 1,027 (417 ) 10,819 Selling, general and administrative — — 11,321 868 (811 ) 11,378 Depreciation and amortization — — 6,165 78 — 6,243 Cost of MetroPCS business combination — — 104 — — 104 Gains on disposal of spectrum licenses — — (835 ) — — (835 ) Total operating expenses — — 32,671 1,997 (1,228 ) 33,440 Operating income — 3 3,578 221 — 3,802 Other income (expense) Interest expense — (1,147 ) (82 ) (189 ) — (1,418 ) Interest expense to affiliates — (312 ) — — — (312 ) Interest income — 31 230 — — 261 Other income (expense), net — 2 (8 ) — — (6 ) Total other income (expense), net — (1,426 ) 140 (189 ) — (1,475 ) Income (loss) before income taxes — (1,423 ) 3,718 32 — 2,327 Income tax expense — — (857 ) (10 ) — (867 ) Earnings (loss) of subsidiaries 1,460 2,883 (17 ) — (4,326 ) — Net income 1,460 1,460 2,844 22 (4,326 ) 1,460 Dividends on preferred stock (55 ) — — — — (55 ) Net income attributable to common stockholders $ 1,405 $ 1,460 $ 2,844 $ 22 $ (4,326 ) $ 1,405 Net Income $ 1,460 $ 1,460 $ 2,844 $ 22 $ (4,326 ) $ 1,460 Other comprehensive income, net of tax Other comprehensive income, net of tax 2 2 2 2 (6 ) 2 Total comprehensive income $ 1,462 $ 1,462 $ 2,846 $ 24 $ (4,332 ) $ 1,462 Condensed Consolidating Statement of Comprehensive Income Information Year Ended December 31, 2015 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 23,748 $ 1,669 $ (596 ) $ 24,821 Equipment revenues — — 7,148 — (430 ) 6,718 Other revenues — 1 356 171 (14 ) 514 Total revenues — 1 31,252 1,840 (1,040 ) 32,053 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 5,530 24 — 5,554 Cost of equipment sales — — 9,055 720 (431 ) 9,344 Selling, general and administrative — — 10,065 733 (609 ) 10,189 Depreciation and amortization — — 4,605 83 — 4,688 Cost of MetroPCS business combination — — 376 — — 376 Gains on disposal of spectrum licenses — — (163 ) — — (163 ) Total operating expenses — — 29,468 1,560 (1,040 ) 29,988 Operating income — 1 1,784 280 — 2,065 Other income (expense) Interest expense — (847 ) (50 ) (188 ) — (1,085 ) Interest expense to affiliates — (411 ) — — — (411 ) Interest income — 2 418 — — 420 Other expense, net — (10 ) — (1 ) — (11 ) Total other income (expense), net — (1,266 ) 368 (189 ) — (1,087 ) Income (loss) before income taxes — (1,265 ) 2,152 91 — 978 Income tax expense — — (214 ) (31 ) — (245 ) Earnings (loss) of subsidiaries 733 1,998 (48 ) — (2,683 ) — Net income 733 733 1,890 60 (2,683 ) 733 Dividends on preferred stock (55 ) — — — — (55 ) Net income attributable to common stockholders $ 678 $ 733 $ 1,890 $ 60 $ (2,683 ) $ 678 Net income $ 733 $ 733 $ 1,890 $ 60 $ (2,683 ) $ 733 Other comprehensive loss, net of tax Other comprehensive loss, net of tax (2 ) (2 ) (2 ) — 4 (2 ) Total comprehensive income $ 731 $ 731 $ 1,888 $ 60 $ (2,679 ) $ 731 Condensed Consolidating Statement of Comprehensive Income Information Year Ended December 31, 2014 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 21,483 $ 1,302 $ (410 ) $ 22,375 Equipment revenues — — 7,319 — (530 ) 6,789 Other revenues — — 270 140 (10 ) 400 Total revenues — — 29,072 1,442 (950 ) 29,564 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 5,767 21 — 5,788 Cost of equipment sales — — 9,491 702 (572 ) 9,621 Selling, general and administrative — — 8,723 518 (378 ) 8,863 Depreciation and amortization — — 4,330 82 — 4,412 Cost of MetroPCS business combination — — 299 — — 299 Gains on disposal of spectrum licenses — — (840 ) — — (840 ) Other, net — — 5 — — 5 Total operating expenses — — 27,775 1,323 (950 ) 28,148 Operating income — — 1,297 119 — 1,416 Other income (expense) Interest expense — (838 ) (55 ) (180 ) — (1,073 ) Interest expense to affiliates — (278 ) — — — (278 ) Interest income — — 359 — — 359 Other income (expense), net — (15 ) 4 — — (11 ) Total other income (expense), net — (1,131 ) 308 (180 ) — (1,003 ) Income (loss) before income taxes — (1,131 ) 1,605 (61 ) — 413 Income tax (expense) benefit — — (189 ) 23 — (166 ) Earnings (loss) of subsidiaries 247 1,278 (54 ) — (1,471 ) — Net income (loss) $ 247 $ 147 $ 1,362 $ (38 ) $ (1,471 ) $ 247 Other comprehensive loss, net of tax Other comprehensive loss, net of tax (2 ) (2 ) (2 ) — 4 (2 ) Total comprehensive income (loss) $ 245 $ 145 $ 1,360 $ (38 ) $ (1,467 ) $ 245 Condensed Consolidating Statement of Cash Flows Information Year Ended December 31, 2016 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Operating activities Net cash provided by (used in) operating activities $ 6 $ (2,031 ) $ 8,166 $ 104 $ (110 ) $ 6,135 Investing activities Purchases of property and equipment — — (4,702 ) — — (4,702 ) Purchases of spectrum licenses and other intangible assets, including deposits — — (3,968 ) — — (3,968 ) Sales of short-term investments — 2,000 998 — — 2,998 Other, net — — (8 ) — — (8 ) Net cash provided by (used in) investing activities — 2,000 (7,680 ) — — (5,680 ) Financing activities Proceeds from issuance of long-term debt — 997 — — — 997 Repayments of capital lease obligations — — (205 ) — — (205 ) Repayments of short-term debt for purchases of inventory, property and equipment, net — — (150 ) — — (150 ) Repayments of long-term debt — — (20 ) — — (20 ) Proceeds from exercise of stock options 29 — — — — 29 Tax withholdings on share-based awards — — (121 ) — — (121 ) Intercompany dividend paid — — — (110 ) 110 — Dividends on preferred stock (55 ) — — — — (55 ) Other, net — — (12 ) — — (12 ) Net cash (used in) provided by financing activities (26 ) 997 (508 ) (110 ) 110 463 Change in cash and cash equivalents (20 ) 966 (22 ) (6 ) — 918 Cash and cash equivalents Beginning of period 378 1,767 2,364 73 — 4,582 End of period $ 358 $ 2,733 $ 2,342 $ 67 $ — $ 5,500 Condensed Consolidating Statement of Cash Flows Information Year Ended December 31, 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 $ (1 ) $ (4,504 ) $ 9,940 $ 154 $ (175 ) $ 5,414 Investing activities Purchases of property and equipment — — (4,724 ) — — (4,724 ) Purchases of spectrum licenses and other intangible assets, including deposits — — (1,935 ) — — (1,935 ) Purchases of short-term investments — (1,999 ) (998 ) — — (2,997 ) Investment in subsidiaries (1,905 ) — — — 1,905 — Other, net — — 96 — — 96 Net cash used in investing activities (1,905 ) (1,999 ) (7,561 ) — 1,905 (9,560 ) Financing activities Proceeds from capital contribution — 1,905 — — (1,905 ) — Proceeds from issuance of long-term debt — 3,979 — — — 3,979 Proceeds from tower obligations — 140 — — — 140 Repayments of capital lease obligations — — (57 ) — — (57 ) Repayments of short-term debt for purchases of inventory, property and equipment, net — — (564 ) — — (564 ) Proceeds from exercise of stock options 47 — — — — 47 Intercompany dividend paid — — — (175 ) 175 — Tax withholdings on share-based awards — — (156 ) — — (156 ) Dividends on preferred stock (41 ) — (14 ) — — (55 ) Other, net — — 79 — — 79 Net cash provided by (used in) financing activities 6 6,024 (712 ) (175 ) (1,730 ) 3,413 Change in cash and cash equivalents (1,900 ) (479 ) 1,667 (21 ) — (733 ) Cash and cash equivalents Beginning of period 2,278 2,246 697 94 — 5,315 End of period $ 378 $ 1,767 $ 2,364 $ 73 $ — $ 4,582 Condensed Consolidating Statement of Cash Flows Information Year Ended December 31, 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 $ 9 $ (5,145 ) $ 9,364 $ 18 $ (100 ) $ 4,146 Investing activities Purchases of property and equipment — — (4,317 ) — — (4,317 ) Purchases of spectrum licenses and other intangible assets, including deposits — — (2,900 ) — — (2,900 ) Investment in subsidiaries (1,700 ) — — — 1,700 — Other, net — — (29 ) — — (29 ) Net cash used in investing activities (1,700 ) — (7,246 ) — 1,700 (7,246 ) Financing activities Proceeds from capital contribution — 1,700 — — (1,700 ) — Proceeds from issuance of long-term debt — 2,993 — — — 2,993 Repayments of capital lease obligations — — (19 ) — — (19 ) Repayments of short-term debt for purchases of inventory, property and equipment, net — — (418 ) — — (418 ) Repayments of long-term debt — — (1,000 ) — — (1,000 ) Proceeds from exercise of stock options 27 — — — — 27 Proceeds from issuance of preferred stock 982 — — — — 982 Intercompany dividend paid — — — (100 ) 100 — Tax withholdings on share-based awards — — (73 ) — — (73 ) Other, net — — 32 — — 32 Net cash provided by (used in) financing activities 1,009 4,693 (1,478 ) (100 ) (1,600 ) 2,524 Change in cash and cash equivalents (682 ) (452 ) 640 (82 ) — (576 ) Cash and cash equivalents Beginning of period 2,960 2,698 57 176 — 5,891 End of period $ 2,278 $ 2,246 $ 697 $ 94 $ — $ 5,315 |