Paying users zone. Data is hidden behind 
.
Get 1-month access to T-Mobile US Inc. for $17.99, or
get full access to the entire website for at least 3 months from $49.99.
We accept:
This is a one-time payment. There is no automatic renewal.
T-Mobile US Inc. (TMUS)
Analysis of Debt
Advanced level
Total Debt (Carrying Amount)
T-Mobile US Inc., balance sheet: debt
US$ in millions
| Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 | Dec 31, 2014 | ||
|---|---|---|---|---|---|---|
| Short-term debt | |
|
|
|
|
|
| Long-term debt | |
|
|
|
|
|
| Long-term debt to affiliates | |
|
|
|
|
|
| Total short-term and long-term debt (carrying amount) | |
|
|
|
|
Based on: 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-08), 10-K (filing date: 2017-02-14), 10-K (filing date: 2016-02-17), 10-K (filing date: 2015-02-19).
| Debt item | Description | The company |
|---|---|---|
| Total short-term and long-term debt (carrying amount) | Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. | T-Mobile US Inc.’s total debt increased from 2016 to 2017 but then decreased significantly from 2017 to 2018. |
Total Debt (Fair Value)
| Dec 31, 2018 | |
|---|---|
| Selected Financial Data (US$ in millions) | |
| Senior Notes to third parties | |
| Senior Notes to affiliates | |
| Incremental Term Loan Facility to affiliates | |
| Senior Reset Notes to affiliates | |
| Senior Secured Term Loans | |
| Capital leases | |
| Total short-term and long-term debt (fair value) | |
| Financial Ratio | |
| Debt, fair value to carrying amount ratio | |
Based on: 10-K (filing date: 2019-02-07).
Weighted-average Interest Rate on Debt
Weighted-average interest rate on debt:
| Interest Rate | Debt Amount1 | Interest Rate × Debt Amount | Weighted-average Interest Rate2 |
|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total | |
|
|
|
|||
Based on: 10-K (filing date: 2019-02-07).
1 US$ in millions
2 Weighted-average interest rate = 100 × ÷ =
Interest Costs Incurred
T-Mobile US Inc., interest costs incurred
US$ in millions
| 12 months ended | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 | Dec 31, 2014 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense | |
|
|
|
|
||||||
| Capitalized interest | |
|
|
|
|
||||||
| Interest costs incurred | |
|
|
|
|
Based on: 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-08), 10-K (filing date: 2017-02-14), 10-K (filing date: 2016-02-17), 10-K (filing date: 2015-02-19).
| Debt item | Description | The company |
|---|---|---|
| Interest expense | Amount of the cost of borrowed funds accounted for as interest expense for debt. | T-Mobile US Inc.’s interest expense decreased from 2016 to 2017 and from 2017 to 2018. |
| Capitalized interest | Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred. | T-Mobile US Inc.’s capitalized interest decreased from 2016 to 2017 but then increased from 2017 to 2018 exceeding 2016 level. |
| Interest costs incurred | Total interest costs incurred during the period and either capitalized or charged against earnings. | T-Mobile US Inc.’s interest costs incurred decreased from 2016 to 2017 and from 2017 to 2018. |
Adjusted Interest Coverage Ratio
Based on: 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-08), 10-K (filing date: 2017-02-14), 10-K (filing date: 2016-02-17), 10-K (filing date: 2015-02-19).
2018 Calculations
1 Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest expense
= ÷ =
2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= ÷ =
| Solvency ratio | Description | The company |
|---|---|---|
| Adjusted interest coverage ratio | A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest). | T-Mobile US Inc.’s adjusted interest coverage ratio improved from 2016 to 2017 and from 2017 to 2018. |