Guarantor Financial Information | Note 18 – Guarantor Financial Information Pursuant to the applicable indentures and supplemental indentures, the long-term debt to affiliates and third parties 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”). The guarantees of the Guarantor Subsidiaries are subject to release in limited circumstances only upon the occurrence of certain customary conditions. The indentures and credit facilities 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 credit facilities, indentures and 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. On October 23, 2018, SLMA LLC was formed as a limited liability company in Delaware to serve as an escrow subsidiary to facilitate the contemplated issuance of notes by Parent in connection with the Transactions. SLMA LLC is an indirect, 100% owned finance subsidiary of Parent, as such term is used in Rule 3-10(b) of Regulation S-X, and has been designated as an unrestricted subsidiary under the Issuer’s existing debt securities. Any debt securities that may be issued from time to time by SLMA LLC will be fully and unconditionally guaranteed by Parent. In 2019, certain Non-Guarantor Subsidiaries became Guarantor Subsidiaries. Certain prior period amounts have been reclassified to conform to the current period’s presentation. Presented below is the condensed consolidating financial information as of December 31, 2019 and 2018, and for the years ended December 31, 2019, 2018 and 2017. Condensed Consolidating Balance Sheet Information December 31, 2019 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Assets Current assets Cash and cash equivalents $ 5 $ 1 $ 1,350 $ 172 $ — $ 1,528 Accounts receivable, net — — 1,616 272 — 1,888 Equipment installment plan receivables, net — — 2,600 — — 2,600 Accounts receivable from affiliates — — 20 — — 20 Inventory — — 964 — — 964 Other current assets — 646 975 684 — 2,305 Total current assets 5 647 7,525 1,128 — 9,305 Property and equipment, net (1) — — 21,790 194 — 21,984 Operating lease right-of-use assets — — 10,933 — — 10,933 Financing lease right-of-use assets — — 2,715 — — 2,715 Goodwill — — 1,930 — — 1,930 Spectrum licenses — — 36,465 — — 36,465 Other intangible assets, net — — 115 — — 115 Investments in subsidiaries, net 28,898 51,306 — — (80,204) — Intercompany receivables and note receivables — 3,464 — — (3,464) — Equipment installment plan receivables due after one year, net — — 1,583 — — 1,583 Other assets — 18 1,797 239 (163) 1,891 Total assets $ 28,903 $ 55,435 $ 84,853 $ 1,561 $ (83,831) $ 86,921 Liabilities and Stockholders' Equity Current liabilities Accounts payable and accrued liabilities $ — $ 252 $ 6,236 $ 258 $ — $ 6,746 Payables to affiliates — 145 42 — — 187 Short-term debt — 25 — — — 25 Deferred revenue — — 631 — — 631 Short-term operating lease liabilities — — 2,287 — — 2,287 Short-term financing lease liabilities — — 957 — — 957 Other current liabilities — 1,171 139 363 — 1,673 Total current liabilities — 1,593 10,292 621 — 12,506 Long-term debt — 10,958 — — — 10,958 Long-term debt to affiliates — 13,986 — — — 13,986 Tower obligations (1) — — 75 2,161 — 2,236 Deferred tax liabilities — — 5,770 — (163) 5,607 Operating lease liabilities — — 10,539 — — 10,539 Financing lease liabilities — — 1,346 — — 1,346 Negative carrying value of subsidiaries, net — — 864 — (864) — Intercompany payables and debt 114 — 2,968 382 (3,464) — Other long-term liabilities — — 937 17 — 954 Total long-term liabilities 114 24,944 22,499 2,560 (4,491) 45,626 Total stockholders' equity (deficit) 28,789 28,898 52,062 (1,620) (79,340) 28,789 Total liabilities and stockholders' equity $ 28,903 $ 55,435 $ 84,853 $ 1,561 $ (83,831) $ 86,921 (1) Assets and liabilities for Non-Guarantor Subsidiaries are primarily included in VIEs related to the 2012 Tower Transaction. See Note 9 – Tower Obligations for further information. Condensed Consolidating Balance Sheet Information December 31, 2018 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Assets Current assets Cash and cash equivalents $ 2 $ 1 $ 1,082 $ 118 $ — $ 1,203 Accounts receivable, net — — 1,510 259 — 1,769 Equipment installment plan receivables, net — — 2,538 — — 2,538 Accounts receivable from affiliates — — 11 — — 11 Inventory — — 1,084 — — 1,084 Other current assets — — 1,032 644 — 1,676 Total current assets 2 1 7,257 1,021 — 8,281 Property and equipment, net (1) — — 23,113 246 — 23,359 Goodwill — — 1,901 — — 1,901 Spectrum licenses — — 35,559 — — 35,559 Other intangible assets, net — — 198 — — 198 Investments in subsidiaries, net 25,314 46,516 — — (71,830) — Intercompany receivables and note receivables — 5,174 — — (5,174) — Equipment installment plan receivables due after one year, net — — 1,547 — — 1,547 Other assets — 7 1,540 217 (141) 1,623 Total assets $ 25,316 $ 51,698 $ 71,115 $ 1,484 $ (77,145) $ 72,468 Liabilities and Stockholders' Equity Current liabilities Accounts payable and accrued liabilities $ — $ 228 $ 7,263 $ 250 $ — $ 7,741 Payables to affiliates — 157 43 — — 200 Short-term debt — — 841 — — 841 Deferred revenue — — 698 — — 698 Other current liabilities — 447 164 176 — 787 Total current liabilities — 832 9,009 426 — 10,267 Long-term debt — 10,950 1,174 — — 12,124 Long-term debt to affiliates — 14,582 — — — 14,582 Tower obligations (1) — — 384 2,173 — 2,557 Deferred tax liabilities — — 4,613 — (141) 4,472 Deferred rent expense — — 2,781 — — 2,781 Negative carrying value of subsidiaries, net — — 676 — (676) — Intercompany payables and debt 598 — 4,258 318 (5,174) — Other long-term liabilities — 20 926 21 — 967 Total long-term liabilities 598 25,552 14,812 2,512 (5,991) 37,483 Total stockholders' equity (deficit) 24,718 25,314 47,294 (1,454) (71,154) 24,718 Total liabilities and stockholders' equity $ 25,316 $ 51,698 $ 71,115 $ 1,484 $ (77,145) $ 72,468 (1) Assets and liabilities for Non-Guarantor Subsidiaries are primarily included in VIEs related to the 2012 Tower Transaction. See Note 9 – Tower Obligations for further information. Condensed Consolidating Statement of Comprehensive Income Information Year Ended December 31, 2019 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 32,268 $ 3,003 $ (1,277) $ 33,994 Equipment revenues — — 10,053 3 (216) 9,840 Other revenues — 19 1,109 203 (167) 1,164 Total revenues — 19 43,430 3,209 (1,660) 44,998 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 6,733 — (111) 6,622 Cost of equipment sales, exclusive of depreciation and amortization shown separately below — — 10,908 1,207 (216) 11,899 Selling, general and administrative — 16 14,467 989 (1,333) 14,139 Depreciation and amortization — — 6,564 52 — 6,616 Total operating expense — 16 38,672 2,248 (1,660) 39,276 Operating income — 3 4,758 961 — 5,722 Other income (expense) Interest expense — (454) (88) (185) — (727) Interest expense to affiliates — (409) (20) — 21 (408) Interest income — 22 20 3 (21) 24 Other (expense) income, net — (13) 6 (1) — (8) Total other expense, net — (854) (82) (183) — (1,119) Income (loss) before income taxes — (851) 4,676 778 — 4,603 Income tax expense — — (965) (170) — (1,135) Earnings of subsidiaries 3,468 4,319 31 — (7,818) — Net income $ 3,468 $ 3,468 $ 3,742 $ 608 $ (7,818) $ 3,468 Net income $ 3,468 $ 3,468 $ 3,742 $ 608 $ (7,818) $ 3,468 Other comprehensive (loss) income, net of tax Other comprehensive (loss) income, net of tax (536) (536) 186 — 350 (536) Total comprehensive income $ 2,932 $ 2,932 $ 3,928 $ 608 $ (7,468) $ 2,932 Condensed Consolidating Statement of Comprehensive Income Information Year Ended December 31, 2018 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 30,637 $ 2,333 $ (978) $ 31,992 Equipment revenues — — 10,209 1 (201) 10,009 Other revenues — 29 1,113 228 (61) 1,309 Total revenues — 29 41,959 2,562 (1,240) 43,310 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 6,283 24 — 6,307 Cost of equipment sales, exclusive of depreciation and amortization shown separately below — — 11,239 1,010 (202) 12,047 Selling, general and administrative — 11 13,296 892 (1,038) 13,161 Depreciation and amortization — — 6,422 64 — 6,486 Total operating expenses — 11 37,240 1,990 (1,240) 38,001 Operating income — 18 4,719 572 — 5,309 Other income (expense) Interest expense — (528) (114) (193) — (835) Interest expense to affiliates — (522) (21) — 21 (522) Interest income — 23 16 1 (21) 19 Other (expense) income, net — (87) 33 — — (54) Total other expense, net — (1,114) (86) (192) — (1,392) Income (loss) before income taxes — (1,096) 4,633 380 — 3,917 Income tax expense — — (950) (79) — (1,029) Earnings of subsidiaries 2,888 3,984 32 — (6,904) — Net income $ 2,888 $ 2,888 $ 3,715 $ 301 $ (6,904) $ 2,888 Net income $ 2,888 $ 2,888 $ 3,715 $ 301 $ (6,904) $ 2,888 Other comprehensive (loss) income, net of tax Other comprehensive (loss) income, net of tax (332) (332) 116 — 216 (332) Total comprehensive income $ 2,556 $ 2,556 $ 3,831 $ 301 $ (6,688) $ 2,556 Condensed Consolidating Statement of Comprehensive Income Information Year Ended December 31, 2017 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues Service revenues $ — $ — $ 28,894 $ 2,113 $ (847) $ 30,160 Equipment revenues — — 9,620 — (245) 9,375 Other revenues — 3 879 212 (25) 1,069 Total revenues — 3 39,393 2,325 (1,117) 40,604 Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below — — 6,076 24 — 6,100 Cost of equipment sales, exclusive of depreciation and amortization shown separately below — — 10,849 1,003 (244) 11,608 Selling, general and administrative — — 12,276 856 (873) 12,259 Depreciation and amortization — — 5,914 70 — 5,984 Gains on disposal of spectrum licenses — — (235) — — (235) Total operating expenses — — 34,880 1,953 (1,117) 35,716 Operating income — 3 4,513 372 — 4,888 Other income (expense) Interest expense — (811) (109) (191) — (1,111) Interest expense to affiliates — (560) (23) — 23 (560) Interest income 1 29 10 — (23) 17 Other income (expense), net — (88) 16 (1) — (73) Total other income (expense), net 1 (1,430) (106) (192) — (1,727) Income (loss) before income taxes 1 (1,427) 4,407 180 — 3,161 Income tax expense (benefit) — — 1,527 (152) — 1,375 Earnings (loss) of subsidiaries 4,535 5,962 (57) — (10,440) — Net income 4,536 4,535 5,877 28 (10,440) 4,536 Dividends on preferred stock (55) — — — — (55) Net income attributable to common stockholders $ 4,481 $ 4,535 $ 5,877 $ 28 $ (10,440) $ 4,481 Net income $ 4,536 $ 4,535 $ 5,877 $ 28 $ (10,440) $ 4,536 Other comprehensive loss, net of tax Other comprehensive loss, net of tax 7 7 7 — (14) 7 Total comprehensive income $ 4,543 $ 4,542 $ 5,884 $ 28 $ (10,454) $ 4,543 Condensed Consolidating Statement of Cash Flows Information Year Ended December 31, 2019 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Operating activities Net cash (used in) provided by operating activities $ — $ (752) $ 11,338 $ (3,207) $ (555) $ 6,824 Investing activities Purchases of property and equipment — — (6,391) — — (6,391) Purchases of spectrum licenses and other intangible assets, including deposits — — (967) — — (967) Proceeds from sales of tower sites — — 38 — — 38 Proceeds related to beneficial interests in securitization transactions — — 37 3,839 — 3,876 Net cash related to derivative contracts under collateral exchange arrangements — (632) — — — (632) Acquisition of companies, net of cash acquired — (32) 1 — — (31) Other, net — (12) (6) — — (18) Net cash (used in) provided by investing activities — (676) (7,288) 3,839 — (4,125) Financing activities Proceeds from borrowing on revolving credit facility, net — 2,340 — — — 2,340 Repayments of revolving credit facility — — (2,340) — — (2,340) Repayments of financing lease obligations — — (798) — — (798) Repayments of short-term debt for purchases of inventory, property and equipment, net — — (775) — — (775) Repayments of long-term debt — — (600) — — (600) Intercompany advances, net 1 (912) 934 (23) — — Tax withholdings on share-based awards — — (156) — — (156) Cash payments for debt prepayment or debt extinguishment costs — — (28) — — (28) Intercompany dividend paid — — — (555) 555 — Other, net 2 — (19) — — (17) Net cash provided (used in) by financing activities 3 1,428 (3,782) (578) 555 (2,374) Change in cash and cash equivalents 3 — 268 54 — 325 Cash and cash equivalents Beginning of period 2 1 1,082 118 — 1,203 End of period $ 5 $ 1 $ 1,350 $ 172 $ — $ 1,528 Condensed Consolidating Statement of Cash Flows Information Year Ended December 31, 2018 (in millions) Parent Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Operating activities Net cash (used in) provided by operating activities $ — $ (1,254) $ 10,414 $ (5,041) $ (220) $ 3,899 Investing activities Purchases of property and equipment — — (5,536) (5) — (5,541) Purchases of spectrum licenses and other intangible assets, including deposits — — (127) — — (127) Proceeds related to beneficial interests in securitization transactions — — 53 5,353 — 5,406 Acquisition of companies, net of cash — — (338) — — (338) Equity investment in subsidiary — — (43) — 43 — Other, net — (7) 28 — — 21 Net cash (used in) provided by investing activities — (7) (5,963) 5,348 43 (579) Financing activities Proceeds from issuance of long-term debt — 2,494 — — — 2,494 Proceeds from borrowing on revolving credit facility, net — 6,265 — — — 6,265 Repayments of revolving credit facility — — (6,265) — — (6,265) Repayments of financing lease obligations — — (700) — — (700) Repayments of short-term debt for purchases of inventory, property and equipment, net — — (300) — — (300) Repayments of long-term debt — — (3,349) — — (3,349) Repurchases of common stock (1,071) — — — — (1,071) Intercompany advances, net 995 (7,498) 6,530 (27) — — Equity investment from parent — — 43 — (43) — Tax withholdings on share-based awards — — (146) — — (146) Cash payments for debt prepayment or debt extinguishment costs — — (212) — — (212) Intercompany dividend paid — — — (220) 220 — Other, net 4 — (56) — — (52) Net cash (used in) provided by financing activities (72) 1,261 (4,455) (247) 177 (3,336) Change in cash and cash equivalents (72) — (4) 60 — (16) Cash and cash equivalents Beginning of period 74 1 1,086 58 — 1,219 End of period $ 2 $ 1 $ 1,082 $ 118 $ — $ 1,203 Condensed Consolidating Statement of Cash Flows Information Year Ended December 31, 2017 (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 $ (1,613) $ 9,761 $ (4,218) $ (100) $ 3,831 Investing activities Purchases of property and equipment — — (5,237) — — (5,237) Purchases of spectrum licenses and other intangible assets, including deposits — — (5,828) — — (5,828) Proceeds related to beneficial interests in securitization transactions — — 43 4,276 — 4,319 Equity investment in subsidiary (308) — — — 308 — Other, net — — 1 — — 1 Net cash (used in) provided by investing activities (308) — (11,021) 4,276 308 (6,745) Financing activities Proceeds from issuance of long-term debt — 10,480 — — — 10,480 Proceeds from borrowing on revolving credit facility, net — 2,910 — — — 2,910 Repayments of revolving credit facility — — (2,910) — — (2,910) Repayments of financing lease obligations — — (486) — — (486) Repayments of short-term debt for purchases of inventory, property and equipment, net — — (300) — — (300) Repayments of long-term debt — — (10,230) — — (10,230) Repurchases of common stock (427) — — — — (427) Intercompany advances, net 484 (14,817) 14,300 33 — — Equity investment from parent — 308 — — (308) — Tax withholdings on share-based awards — — (166) — — (166) Dividends on preferred stock (55) — — — — (55) Cash payments for debt prepayment or debt extinguishment costs — — (188) — — (188) Intercompany dividend paid — — — (100) 100 — Other, net 21 — (16) — — 5 Net cash provided by (used in) financing activities 23 (1,119) 4 (67) (208) (1,367) Change in cash and cash equivalents (284) (2,732) (1,256) (9) — (4,281) Cash and cash equivalents Beginning of period 358 2,733 2,342 67 — 5,500 End of period $ 74 $ 1 $ 1,086 $ 58 $ — $ 1,219 |