| | Per 2028 Note | | | Per 2033 Note | | | Per New 2053 Note | |
Public Offering Price | | | 99.791%(1) | | | 99.827%(2) | | | 104.403%(3) |
Total | | | $997,910,000 | | | $1,247,837,500 | | | $785,847,500 |
Proceeds to T-Mobile USA, Inc.(4) | | | $995,410,000 | | | $1,243,150,000 | | | $780,597,500 |
(1) | Plus accrued interest, if any, on the 2028 Notes from February 9, 2023, if settlement occurs after that date. |
(2) | Plus accrued interest, if any, on the 2033 Notes from February 9, 2023, if settlement occurs after that date. |
(3) | Plus accrued interest on the New 2053 Notes from January 15, 2023 to but excluding the settlement date, totaling $2,825,000 (assuming the settlement date is February 9, 2023). Such accrued interest must be paid by the purchasers of the New 2053 Notes offered hereby. |
(4) | Before expenses. The underwriting discount is 0.250% of the principal amount of the 2028 Notes, 0.375% of the principal amount of the 2033 Notes and 0.700% of the principal amount of the New 2053 Notes, resulting in total underwriting discounts of (i) $2,500,000 for the 2028 Notes, (ii) $4,687,500 for the 2033 Notes and (iii) $5,250,000 for the New 2053 Notes. |
Deutsche Bank Securities | | | Morgan Stanley | | | RBC Capital Markets | | | Wells Fargo Securities |
Barclays | | | BNP PARIBAS | | | Citigroup | | | COMMERZBANK |
Credit Agricole CIB | | | Credit Suisse | | | Goldman Sachs & Co. LLC | | | J.P. Morgan |
Mizuho | | | MUFG | | | Santander | | | SOCIETE GENERALE |
SMBC Nikko | | | TD Securities | | | Truist Securities | | | US Bancorp |
ING | | | NatWest Markets | | | PNC Capital Markets LLC |
Scotiabank | | | R. Seelaus & Co., LLC | | | Ramirez & Co., Inc. |