Biggest changeThe summarized balance sheet information for the consolidated obligor group of debt issued by T-Mobile USA, Inc. is presented in the table below: (in millions) December 31, 2023 December 31, 2022 Current assets $ 17,601 $ 17,661 Noncurrent assets 178,252 181,673 Current liabilities 19,040 23,146 Noncurrent liabilities 128,197 120,385 Due to non-guarantors 10,916 9,325 Due to related parties 1,576 1,571 The summarized results of operations information for the consolidated obligor group of debt issued by T-Mobile USA, Inc. is presented in the table below: (in millions) Year Ended December 31, 2023 Year Ended December 31, 2022 Total revenues $ 75,934 $ 77,054 Operating income 10,707 2,985 Net income (loss) 4,766 (572) Revenue from non-guarantors 2,393 2,427 Operating expenses to non-guarantors 2,569 2,659 Other expense to non-guarantors (699) (327) The summarized balance sheet information for the consolidated obligor group of debt issued by Sprint is presented in the table below: (in millions) December 31, 2023 December 31, 2022 Current assets $ 11,193 $ 9,319 Noncurrent assets 11,324 11,271 Current liabilities 12,751 15,854 Noncurrent liabilities 110,688 65,118 Due to non-guarantors 41,805 3,930 Due to related parties 1,576 1,571 The summarized results of operations information for the consolidated obligor group of debt issued by Sprint is presented in the table below: (in millions) Year Ended December 31, 2023 Year Ended December 31, 2022 Total revenues $ 19 $ 7 Operating loss (3,197) (3,479) Net (loss) income (1) (7,629) 2,471 Other (expense) income, net, (to) from non-guarantors (2,005) 525 (1) Net income for the year ended December 31, 2022, includes tax benefits recognized associated with certain entity restructuring. 38 Table of Contents The summarized balance sheet information for the consolidated obligor group of debt issued by Sprint Capital Corporation is presented in the table below: (in millions) December 31, 2023 December 31, 2022 Current assets $ 11,193 $ 9,320 Noncurrent assets 11,324 16,337 Current liabilities 12,823 15,926 Noncurrent liabilities 106,881 66,516 Due to non-guarantors 32,706 — Due from non-guarantors — 5,066 Due to related parties 1,576 1,571 The summarized results of operations information for the consolidated obligor group of debt issued by Sprint Capital Corporation is presented in the table below: (in millions) Year Ended December 31, 2023 Year Ended December 31, 2022 Total revenues $ 19 $ 7 Operating loss (3,197) (3,479) Net (loss) income (1) (7,491) 2,604 Other (expense) income, net, (to) from non-guarantors (1,489) 941 (1) Net income for the year ended December 31, 2022, includes tax benefits recognized associated with certain entity restructuring.
Biggest changeThe summarized results of operations information for the consolidated obligor group of debt issued by T-Mobile USA, Inc. is presented in the table below: (in millions) Year Ended December 31, 2024 Year Ended December 31, 2023 Total revenues $ 78,996 $ 75,934 Operating income 14,463 10,707 Net income 8,360 4,766 Revenue from non-guarantors 2,619 2,393 Operating expenses to non-guarantors 2,481 2,569 Other expense to non-guarantors (116) (699) 36 Table of Contents The summarized balance sheet information for the consolidated obligor group of debt issued by Sprint is presented in the table below: (in millions) December 31, 2024 December 31, 2023 Current assets $ 10,970 $ 11,193 Noncurrent assets 14,734 11,324 Current liabilities 12,683 12,751 Noncurrent liabilities (1) 96,145 110,688 Due to non-guarantors (1) 21,371 41,805 Due to related parties 2,098 1,576 (1) The decrease in Noncurrent liabilities and Due to non-guarantors was primarily driven by the impact of certain intercompany settlements during the year ended December 31, 2024.
Such scenarios and uncertainties may affect, among others, expected credit loss activity as well as certain fair value estimates. To date, price inflation has not had a significant impact on our operations as we have fixed rates established through long-term contracts for many of our most significant costs, including tower agreements and backhaul contracts.
Such scenarios and uncertainties may affect, among others, expected credit loss activity as well as certain fair value estimates. To date, price inflation has not had a significant impact on our operations as we have fixed rates established through long-term contracts for many of our most significant costs, including for many of our tower agreements and backhaul contracts.
We account for uncertainty in income taxes recognized in the financial statements in accordance with the accounting guidance for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return.
Income Taxes We account for uncertainty in income taxes recognized in the financial statements in accordance with the accounting guidance for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return.
In September 2022, the FCC announced that we were the winning bidder of 7,156 licenses in Auction 108 (2.5 GHz spectrum) for an aggregate price of $304 million. At inception of Auction 108 in June 2022, we deposited $65 million. We paid the FCC the remaining $239 million for the licenses won in the auction in September 2022.
Spectrum Auctions In September 2022, the FCC announced that we were the winning bidder of 7,156 licenses in Auction 108 (2.5 GHz spectrum) for an aggregate price of $304 million. At inception of Auction 108 in June 2022, we deposited $65 million. We paid the FCC the remaining $239 million for the licenses won in the auction in September 2022.
As of the date of this report, we are not aware of any activity, transaction or dealing by us or any of our affiliates for the year ended December 31, 2023, that requires disclosure in this report under Section 13(r) of the Exchange Act, except as set forth below with respect to affiliates that we do not control and that are our affiliates solely due to their common control with either DT or SoftBank.
As of the date of this report, we are not aware of any activity, transaction or dealing by us or any of our affiliates for the year ended December 31, 2024, that requires disclosure in this report under Section 13(r) of the Exchange Act, except as set forth below with respect to affiliates that we do not control and that are our affiliates solely due to their common control with either DT or SoftBank.
Gross revenues and net profits recorded from these activities for the year ended December 31, 2023, were less than $0.1 million. We understand that DT intends to continue these activities. Separately, SoftBank, through one of its non-U.S. subsidiaries, provides roaming services in Iran through Irancell Telecommunications Services Company.
Gross revenues and net profits recorded from these activities for the year ended December 31, 2024, were less than $0.1 million. We understand that DT intends to continue these activities. Separately, SoftBank, through one of its non-U.S. subsidiaries, provides roaming services in Iran through Irancell Telecommunications Services Company.
See Note 17 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information. (4) On August 8, 2022, we entered into License Purchase Agreements to acquire spectrum in the 600 MHz band from Channel 51 License Co LLC and LB License Co, LLC in exchange for total cash consideration of $3.5 billion.
See Note 1 8 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information. (4) On August 8, 2022, we entered into License Purchase Agreements to acquire spectrum in the 600 MHz band from Channel 51 License Co LLC and LB License Co, LLC in exchange for total cash consideration of $3.5 billion.
During the year ended December 31, 2023, SoftBank had no gross revenues from such services and no net profit was generated. We understand that the SoftBank subsidiary intends to continue such services. This subsidiary also provides telecommunications services in the ordinary course of business to accounts affiliated with the Embassy of Iran in Japan.
During the year ended December 31, 2024, SoftBank had no gross revenues from such services, and no net profit was generated. We understand that the SoftBank subsidiary intends to continue such services. This subsidiary also provides telecommunications services in the ordinary course of business to accounts affiliated with the Embassy of Iran in Japan.
Our MD&A is provided as a supplement to, and should be read together with, our audited consolidated financial statements as of December 31, 2023 and 2022, and for each of the three years in the period ended December 31, 2023, included in Part II, Item 8 of this Form 10-K.
Our MD&A is provided as a supplement to, and should be read together with, our audited consolidated financial statements as of December 31, 2024 and 2023, and for each of the three years in the period ended December 31, 2024, included in Part II, Item 8 of this Form 10-K.
For certain contracts that include fixed volume purchase commitments and fixed prices for various products, the purchase obligations are calculated using fixed volumes and contractually fixed prices for the products that are expected to be purchased. This table does not include open purchase orders as of December 31, 2023 under normal business purposes.
For certain contracts that include fixed volume purchase commitments and fixed prices for various products, the purchase obligations are calculated using fixed volumes and contractually fixed prices for the products that are expected to be purchased. This table does not include open purchase orders as of December 31, 2024 under normal business purposes.
In addition, during the year ended December 31, 2023, DT, through certain of its non-U.S. subsidiaries, provided basic telecommunications services to five customers in Germany identified on the Specially Designated Nationals and Blocked Persons List maintained by the U.S.
In addition, during the year ended December 31, 2024, DT, through certain of its non-U.S. subsidiaries, provided basic telecommunications services to five customers in Germany identified on the Specially Designated Nationals and Blocked Persons List maintained by the U.S.
We were in compliance with all restrictive debt covenants as of December 31, 2023. Financing Lease Facilities We have uncommitted financing lease facilities with certain third parties that provide us with the ability to enter into financing leases for network equipment and services.
We were in compliance with all restrictive debt covenants as of December 31, 2024. Financing Lease Facilities We have uncommitted financing lease facilities with certain third parties that provide us with the ability to enter into financing leases for network equipment and services.
For the year ended December 31, 2023, gross revenues of all DT affiliates generated by roaming and interconnection traffic and telecommunications services with the Iranian parties identified herein were less than $0.1 million, and the estimated net profits were less than $0.1 million.
For the year ended December 31, 2024, gross revenues of all DT affiliates generated by roaming and interconnection traffic and telecommunications services with the Iranian parties identified herein were less than $0.1 million, and the estimated net profits were less than $0.1 million.
Similarly, our exposure to the impact of rising interest rates is limited, primarily to any new debt issuances or draws on our revolving credit facility, as interest is paid on our Senior Notes at a fixed rate.
Similarly, our exposure to the impact of rising interest rates is limited, primarily to any new debt issuances or draws on our Revolving Credit Facility (as defined below), as interest is paid on our Senior Notes at a fixed rate.
Our intended use of any such funds is for general corporate purposes, including for capital expenditures, spectrum purchases, opportunistic investments and acquisitions, redemption of debt, tower obligations, workforce restructuring, share repurchases, and dividend payments.
Our intended use of any such funds is for general corporate purposes, including for capital expenditures, spectrum purchases, opportunistic investments and acquisitions, redemption of debt, tower obligations, share repurchases, and dividend payments.
See Note 1 – Summary of Significant Accounting Policies and Note 5 – Property and Equipment of the Notes to the Consolidated Financial Statements for information regarding depreciation of assets, including management’s underlying estimates of useful lives.
See Note 1 – Summary of Significant Accounting Policies and Note 6 – Property and Equipment of the Notes to the Consolidated Financial Statements for information regarding depreciation of assets, including management’s underlying estimates of useful lives.
Other, net, for the year ended December 31, 2023, includes $462 million of severance and related costs associated with the August 2023 workforce reduction. NM - Not meaningful Core Adjusted EBITDA increased $2.7 billion, or 10%, for the year ended December 31, 2023. The components comprising Core Adjusted EBITDA are discussed further above.
Other, net, for the year ended December 31, 2023, includes $462 million of severance and related costs associated with the August 2023 workforce reduction. NM - Not meaningful Core Adjusted EBITDA increased $2.7 billion, or 9%, for the year ended December 31, 2024. The components comprising Core Adjusted EBITDA are discussed further above.
See Note 8 – Debt of the Notes to the Consolidated Financial Statements for further information. (2) Future minimum payments, including principal and interest payments, related to the tower obligations. See Note 9 – Tower Obligations of the Notes to the Consolidated Financial Statements for further information.
See Note 9 – Debt of the Notes to the Consolidated Financial Statements for further information. (2) Future minimum payments, including principal and interest payments, related to the tower obligations. See Note 10 – Tower Obligations of the Notes to the Consolidated Financial Statements for further information.
License Purchase Agreements On August 8, 2022, we entered into License Purchase Agreements to acquire spectrum in the 600 MHz band from Channel 51 License Co LLC and LB License Co, LLC in exchange for total cash consideration of $3.5 billion.
License Purchase Agreements On August 8, 2022, we entered into License Purchase Agreements to acquire spectrum in the 600 MHz band from Channel 51 License Co LLC and LB License Co, LLC (together with Channel 51 License Co LLC, the “Sellers”) in exchange for total cash consideration of $3.5 billion.
Merger-Related Costs Merger-related costs associated with the Merger and acquisitions of affiliates generally include: • Integration costs to achieve efficiencies in network, retail, information technology and back office operations, migrate customers to the T-Mobile network and billing systems and the impact of legal matters assumed as part of the Merger; • Restructuring costs, including severance, store rationalization and network decommissioning; and • Transaction costs, including legal and professional services related to the completion of the transactions.
Merger-Related Costs Merger-related costs associated with our Merger with Sprint generally include: • Integration costs to achieve efficiencies in network, retail, information technology and back office operations, migrate customers to the T-Mobile network and billing systems and the impact of legal matters assumed as part of the Merger; • Restructuring costs, including severance, store rationalization and network decommissioning; and • Transaction costs, including legal and professional services related to the completion of the transactions.
For more information regarding these off-balance sheet arrangements, see Note 4 – Sales of Certain Receivables of the Notes to the Consolidated Financial Statements.
For more information regarding these off-balance sheet arrangements, see Note 5 – Sales of Certain Receivables of the Notes to the Consolidated Financial Statements.
For a discussion and analysis of the year ended December 31, 2022, compared to the same period in 2021, please refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on February 14, 2023.
For a discussion and analysis of the year ended December 31, 2023, compared to the same period in 2022, please refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 2, 2024.
High Speed Internet net customer additions included in prepaid net customer additions were 252,000 and 236,000 for the years ended December 31, 2023 and 2022, respectively. Churn Churn represents the number of customers whose service was deactivated as a percentage of the average number of customers during the specified period further divided by the number of months in the period.
High Speed Internet net customer additions included in prepaid net customer additions were 200,000 and 252,000 for the years ended December 31, 2024 and 2023, respectively. Churn Churn represents the number of customers whose service was deactivated as a percentage of the average number of customers during the specified period further divided by the number of months in the period.
Management and the Audit Committee of the Board of Directors have reviewed and approved the accounting policies associated with these critical estimates. 50 Table of Contents Depreciation Our property and equipment balance represents a significant component of our consolidated assets.
Management and the Audit Committee of the Board of Directors have reviewed and approved the accounting policies associated with these critical estimates. Depreciation Our property and equipment balance represents a significant component of our consolidated assets.
Further, the incurrence of additional indebtedness may inhibit our 43 Table of Contents ability to incur new debt in the future to finance our business strategy under the terms governing our existing and future indebtedness.
Further, the incurrence of additional indebtedness may inhibit our ability to incur new debt in the future to finance our business strategy under the terms governing our existing and future indebtedness.
Accounting Pronouncements Not Yet Adopted For information regarding recently issued accounting standards, see Note 1 – Summary of Significant Accounting Policies of the Notes to the Consolidated Financial Statements.
Accounting Pronouncements Not Yet Adopted For information regarding recently issued accounting standards, see Note 1 – Summary of Significant Accounting Policies of the Notes to the Consolidated Financial Statements. 51 Table of Contents
During the year ended December 31, 2023, SoftBank estimates that gross revenues and net profit generated by such services were both under $0.1 million. We understand that the SoftBank subsidiary is obligated under contract and intends to continue such services. In addition, SoftBank, through one of its non-U.S. indirect subsidiaries, provides office supplies to the Embassy of Iran in Japan.
In addition, SoftBank, through one of its non-U.S. indirect subsidiaries, provides office supplies to the Embassy of Iran in Japan. SoftBank estimates that gross revenues and net profit generated by such services during the year ended December 31, 2024, were both under $0.1 million. We understand that the SoftBank subsidiary intends to continue such activities.
Revenue Trends In 2024, we expect Postpaid service revenues to continue to grow, primarily due to continued postpaid account and customer growth as well as Postpaid Average Revenue per Account (“postpaid ARPA”) growth driven by the execution of our strategy to continuously deepen our account relationships, including growth in High Speed Internet.
Revenue Trends In 2025, we expect Postpaid service revenues to continue to grow, primarily due to continued postpaid account and customer growth as well as postpaid Average Revenue per Account (“ARPA”) growth driven by the execution of our strategy to continuously deepen our account relationships, including growth in High Speed Internet.
As of December 31, 2023, we have entered into $8.7 billion of financing leases under these financing lease facilities, of which $1.2 billion was executed during the year ended December 31, 2023. We expect to enter into up to a total of $1.2 billion in financing lease commitments during the year ending December 31, 2024.
As of December 31, 2024, we have entered into $9.9 billion of financing leases under these financing lease facilities, of which $1.2 billion was executed during the year ended December 31, 2024. We expect to enter into up to a total of $1.2 billion in financing lease commitments during the year ending December 31, 2025.
Off-Balance Sheet Arrangements We have arrangements, as amended from time to time, to sell certain EIP accounts receivable and service accounts receivable on a revolving basis as a source of liquidity. As of December 31, 2023, we derecognized net receivables of $2.4 billion upon sale through these arrangements.
Off-Balance Sheet Arrangements We have arrangements, as amended from time to time, to sell certain EIP accounts receivable and service accounts receivable on a revolving basis as a source of liquidity. As of December 31, 2024, we derecognized net receivables of $1.6 billion upon sale through these arrangements.
We have incurred, and will incur, substantial expenses to comply with the Government Commitments, and we also expect to incur all of the remaining restructuring and integration costs associated with the Merger by the first half of 2024, with the cash expenditures for the Merger-related costs extending beyond 2024.
We have incurred, and will incur, substantial expenses to comply with the Government Commitments, and we have incurred all of the remaining restructuring and integration costs associated with the Merger, with the cash expenditures for the Merger-related costs extending beyond 2024.
The use of cash was primarily from: • $13.1 billion in Repurchases of common stock; • $5.1 billion in Repayments of long-term debt; • $1.2 billion in Repayments of financing lease obligations; • $747 million in Dividends on common stock ; and • $297 million in Tax withholdings on share-based awards; partially offset by • $8.4 billion in Proceeds from issuance of long-term debt.
The use of cash was primarily from: • $11.2 billion in Repurchases of common stock; • $5.1 billion in Repayments of long-term debt; • $3.3 billion in Dividends on common stock; • $1.4 billion in Repayments of financing lease obligations; and • $269 million in Tax withholdings on share-based awards; partially offset by • $8.6 billion in Proceeds from issuance of long-term debt.
Cash and Cash Equivalents As of December 31, 2023, our Cash and cash equivalents were $5.1 billion compared to $4.5 billion at December 31, 2022. 44 Table of Contents Adjusted Free Cash Flow Adjusted Free Cash Flow represents Net cash provided by operating activities less cash payments for Purchases of property and equipment, plus Proceeds from sales of tower sites and Proceeds related to beneficial interests in securitization transactions and less Cash payments for debt prepayment or debt extinguishment costs.
Cash and Cash Equivalents As of December 31, 2024, our Cash and cash equivalents were $5.4 billion compared to $5.1 billion at December 31, 2023. 43 Table of Contents Adjusted Free Cash Flow Adjusted Free Cash Flow represents Net cash provided by operating activities less cash payments for Purchases of property and equipment, plus Proceeds from sales of tower sites and Proceeds related to beneficial interests in securitization transactions.
(3) Other, net, primarily consists of certain severance, restructuring and other expenses and income not directly attributable to the Merger which are not reflective of T-Mobile’s core business activities (“special items”) and are, therefore, excluded from Adjusted EBITDA and Core Adjusted EBITDA.
(4) Other, net, primarily consists of certain severance, restructuring and other expenses, gains and losses, not directly attributable to the Merger, which are not reflective of T-Mobile’s core business activities and are, therefore, excluded from Adjusted EBITDA and Core Adjusted EBITDA.
If all other factors were to remain unchanged, we expect that a one-year increase in the useful lives of our in-service property and equipment, exclusive of leased devices, would have resulted in a decrease of approximately $3.0 billion in our 2023 depreciation expense and that a one-year decrease in the useful life would have resulted in an increase of approximately $4.5 billion in our 2023 depreciation expense.
If all other factors were to remain unchanged, we expect that a one-year increase in the useful lives of our in-service property and equipment would have resulted in a decrease of approximately $3.2 billion in our 2024 depreciation expense and that a one-year decrease in the useful life would have resulted in an increase of approximately $4.6 billion in our 2024 depreciation expense.
Capital Expenditures Our liquidity requirements have been driven primarily by capital expenditures for spectrum licenses, the construction, expansion and upgrading of our network infrastructure and the integration of the networks, spectrum, technology, personnel and customer base of T-Mobile and Sprint.
Capital Expenditures Our liquidity requirements for capital expenditures have been driven primarily by capital expenditures for spectrum licenses, the construction, expansion and upgrading of our network infrastructure, the integration of the networks, spectrum, technology, personnel and customer base of T-Mobile and Sprint, which is substantially complete, and investments in information technology platforms.
Income before income taxes , the components of which are discussed above, was $11.0 billion and $3.1 billion for the years ended December 31, 2023 and 2022, respectively.
Income before income taxes , the components of which are discussed above, was $14.7 billion and $11.0 billion for the years ended December 31, 2024 and 2023, respectively.
Total revenues decreased $1.0 billion, or 1%. The components of these changes are discussed below. Postpaid revenues increased $2.8 billion, or 6%, primarily from: • Higher average postpaid accounts; and • Higher postpaid ARPA. See “Postpaid ARPA” in the “ Performance Measures ” section of this MD&A. Prepaid revenues decreased slightly, primarily from: • Lower prepaid ARPU.
Total revenues increased $2.8 billion, or 4%. The components of these changes are discussed below. Postpaid revenues increased $3.6 billion, or 7%, primarily from: • Higher average postpaid accounts; and • Higher postpaid ARPA. See “Postpaid ARPA” in the “ Performance Measures ” section of this MD&A.
As of January 31, 2024, DT and SoftBank held, directly or indirectly, approximately 50.7% and 7.8%, respectively, of the outstanding T-Mobile common stock, with the remaining approximately 41.5% of the outstanding T-Mobile common stock held by other stockholders.
As of January 24, 2025, DT and SoftBank held, directly or indirectly, approximately 51.5% and 7.5%, respectively, of the outstanding T-Mobile common stock, with the remaining approximately 41.0% of the outstanding T-Mobile common stock held by other stockholders.
The table below provides a reconciliation of Adjusted Free Cash Flow to Net cash provided by operating activities, which we consider to be the most directly comparable GAAP financial measure: Year Ended December 31, 2023 Versus 2022 2022 Versus 2021 (in millions, except percentages) 2023 2022 2021 $ Change % Change $ Change % Change Net cash provided by operating activities $ 18,559 $ 16,781 $ 13,917 $ 1,778 11 % $ 2,864 21 % Cash purchases of property and equipment, including capitalized interest (9,801) (13,970) (12,326) 4,169 (30) % (1,644) 13 % Proceeds from sales of tower sites 12 9 40 3 33 % (31) (78) % Proceeds related to beneficial interests in securitization transactions 4,816 4,836 4,131 (20) — % 705 17 % Cash payments for debt prepayment or debt extinguishment costs — — (116) — — % 116 (100) % Adjusted Free Cash Flow $ 13,586 $ 7,656 $ 5,646 $ 5,930 77 % $ 2,010 36 % Net cash provided by operating activities margin (Net cash provided by operating activities divided by Service revenues) 29 % 27 % 24 % 200 bps 300 bps Adjusted Free Cash Flow margin (Adjusted Free Cash Flow divided by Service revenues) 21 % 12 % 10 % 900 bps 200 bps Adjusted Free Cash Flow increased $5.9 billion, or 77%, primarily impacted by the following: • Higher Net cash provided by operating activities, as described above; and • Lower Cash purchases of property and equipment, including capitalized interest, driven by increased capital efficiencies from accelerated investments in our nationwide 5G network in 2022. • Adjusted Free Cash Flow includes the impact of $2.0 billion and $3.4 billion in net payments for Merger-related costs for the years ended December 31, 2023 and 2022, respectively.
The table below provides a reconciliation of Adjusted Free Cash Flow to Net cash provided by operating activities, which we consider to be the most directly comparable GAAP financial measure: Year Ended December 31, 2024 Versus 2023 2023 Versus 2022 (in millions, except percentages) 2024 2023 2022 $ Change % Change $ Change % Change Net cash provided by operating activities $ 22,293 $ 18,559 $ 16,781 $ 3,734 20 % $ 1,778 11 % Cash purchases of property and equipment, including capitalized interest (8,840) (9,801) (13,970) 961 (10) % 4,169 (30) % Proceeds from sales of tower sites — 12 9 (12) (100) % 3 33 % Proceeds related to beneficial interests in securitization transactions 3,579 4,816 4,836 (1,237) (26) % (20) — % Adjusted Free Cash Flow $ 17,032 $ 13,586 $ 7,656 $ 3,446 25 % $ 5,930 77 % Net cash provided by operating activities margin (Net cash provided by operating activities divided by Service revenues) 34 % 29 % 27 % 500 bps 200 bps Adjusted Free Cash Flow margin (Adjusted Free Cash Flow divided by Service revenues) 26 % 21 % 12 % 500 bps 900 bps Adjusted Free Cash Flow increased $3.4 billion, or 25%, for the year ended December 31, 2024, primarily from: • Higher Net cash provided by operating activities, as described above; and • Lower Cash purchases of property and equipment, including capitalized interest, driven by increased capital efficiencies from accelerated investments in our nationwide 5G network in previous years; partially offset by • Lower Proceeds related to beneficial interests in securitization transactions, which were offset in Net cash provided by operating activities. • Adjusted Free Cash Flow includes the impact of $767 million and $2.0 billion for the years ended December 31, 2024 and 2023, respectively, in net payments for Merger-related costs.
SoftBank estimates that gross revenues and net profit generated by such services during the year ended December 31, 2023, were both under $0.1 million. We understand that the SoftBank subsidiary intends to continue such activities.
During the year ended December 31, 2024, SoftBank estimates that gross revenues and net profit 50 Table of Contents generated by such services were both under $0.1 million. We understand that the SoftBank subsidiary is obligated under contract and intends to continue such services.
Certain customers now serviced through reseller contracts were removed from our reported postpaid customer base resulting in the removal of 42,000 postpaid phone customers and 20,000 postpaid other customers in the second quarter of 2022. (2) In the first quarter of 2021, we acquired 11,000 postpaid phone customers and 1,000 postpaid other customers through our acquisition of an affiliate.
Certain customers now serviced through reseller contracts were removed from our reported postpaid customer base resulting in the removal of 42,000 postpaid phone customers and 20,000 postpaid other customers in the second quarter of 2022.
Cash Flows The following is a condensed schedule of our cash flows: Year Ended December 31, 2023 Versus 2022 2022 Versus 2021 (in millions) 2023 2022 2021 $ Change % Change $ Change % Change Net cash provided by operating activities $ 18,559 $ 16,781 $ 13,917 $ 1,778 11 % $ 2,864 21 % Net cash used in investing activities (5,829) (12,359) (19,386) 6,530 (53) % 7,027 (36) % Net cash (used in) provided by financing activities (12,097) (6,451) 1,709 (5,646) 88 % (8,160) (477) % Operating Activities Net cash provided by operating activities increased $1.8 billion, or 11%, primarily from: • A $5.8 billion increase in Net income, adjusted for non-cash income and expense; partially offset by • A $4.0 billion increase in net cash outflows from changes in working capital, primarily due to higher use of cash from Accounts payable and accrued liabilities, Operating lease right-of-use assets, Other current and long-term liabilities, Short- and long-term operating lease liabilities and Inventory, partially offset by lower use of cash from Equipment installment plan receivables and Other current and long-term assets. • Net cash provided by operating activities includes the impact of $2.0 billion and $3.4 billion in net payments for Merger-related costs for the years ended December 31, 2023 and 2022, respectively.
Cash Flows The following is a condensed schedule of our cash flows: Year Ended December 31, 2024 Versus 2023 2023 Versus 2022 (in millions) 2024 2023 2022 $ Change % Change $ Change % Change Net cash provided by operating activities $ 22,293 $ 18,559 $ 16,781 $ 3,734 20 % $ 1,778 11 % Net cash used in investing activities (9,072) (5,829) (12,359) (3,243) 56 % 6,530 (53) % Net cash used in financing activities (12,815) (12,097) (6,451) (718) 6 % (5,646) 88 % Operating Activities Net cash provided by operating activities increased $3.7 billion, or 20%, primarily from: • A $3.7 billion increase in Net income, adjusted for non-cash income and expenses; and • A $49 million decrease in net cash outflows from changes in working capital, primarily due to lower use of cash from Accounts receivable and Other current and long-term liabilities, partially offset by higher use of cash from Accounts payable and accrued liabilities, Equipment installment plan receivables and Operating lease right-of-use assets. • Net cash provided by operating activities includes the impact of $767 million and $2.0 billion in net payments for Merger-related costs for the years ended December 31, 2024 and 2023, respectively.
Adjusted EBITDA, Adjusted EBITDA margin, Core Adjusted EBITDA and Core Adjusted EBITDA margin have limitations as analytical tools and should not be considered in isolation or as substitutes for income from operations, net income or any other measure of financial performance reported in accordance with GAAP. 42 Table of Contents The following table illustrates the calculation of Adjusted EBITDA and Core Adjusted EBITDA and reconciles Adjusted EBITDA and Core Adjusted EBITDA to Net income, which we consider to be the most directly comparable GAAP financial measure: Year Ended December 31, 2023 Versus 2022 2022 Versus 2021 (in millions, except percentages) 2023 2022 2021 $ Change % Change $ Change % Change Net income $ 8,317 $ 2,590 $ 3,024 $ 5,727 221 % $ (434) (14) % Adjustments: Interest expense, net 3,335 3,364 3,342 (29) (1) % 22 1 % Other (income) expense, net (68) 33 199 (101) (306) % (166) (83) % Income tax expense 2,682 556 327 2,126 382 % 229 70 % Operating income 14,266 6,543 6,892 7,723 118 % (349) (5) % Depreciation and amortization 12,818 13,651 16,383 (833) (6) % (2,732) (17) % Stock-based compensation (1) 644 576 521 68 12 % 55 11 % Merger-related costs 1,034 4,969 3,107 (3,935) (79) % 1,862 60 % Impairment expense — 477 — (477) (100) % 477 NM Legal-related (recoveries) expenses, net (2) (42) 391 — (433) (111) % 391 NM (Gain) loss on disposal group held for sale (25) 1,087 — (1,112) (102) % 1,087 NM Other, net (3) 733 127 21 606 477 % 106 505 % Adjusted EBITDA 29,428 27,821 26,924 1,607 6 % 897 3 % Lease revenues (312) (1,430) (3,348) 1,118 (78) % 1,918 (57) % Core Adjusted EBITDA $ 29,116 $ 26,391 $ 23,576 $ 2,725 10 % $ 2,815 12 % Net income margin (Net income divided by Service revenues) 13 % 4 % 5 % 900 bps -100 bps Adjusted EBITDA margin (Adjusted EBITDA divided by Service revenues) 47 % 45 % 46 % 200 bps -100 bps Core Adjusted EBITDA margin (Core Adjusted EBITDA divided by Service revenues) 46 % 43 % 40 % 300 bps 300 bps (1) Stock-based compensation includes payroll tax impacts and may not agree with stock-based compensation expense on the consolidated financial statements.
Adjusted EBITDA, Adjusted EBITDA margin, Core Adjusted EBITDA and Core Adjusted EBITDA margin have limitations as analytical tools and should not be considered in isolation or as substitutes for income from operations, net income or any other measure of financial performance reported in accordance with GAAP. 41 Table of Contents The following table illustrates the calculation of Adjusted EBITDA and Core Adjusted EBITDA and reconciles Adjusted EBITDA and Core Adjusted EBITDA to Net income, which we consider to be the most directly comparable GAAP financial measure: Year Ended December 31, 2024 Versus 2023 2023 Versus 2022 (in millions, except percentages) 2024 2023 2022 $ Change % Change $ Change % Change Net income $ 11,339 $ 8,317 $ 2,590 $ 3,022 36 % $ 5,727 221 % Adjustments: Interest expense, net 3,411 3,335 3,364 76 2 % (29) (1) % Other (income) expense, net (113) (68) 33 (45) 66 % (101) (306) % Income tax expense 3,373 2,682 556 691 26 % 2,126 382 % Operating income 18,010 14,266 6,543 3,744 26 % 7,723 118 % Depreciation and amortization 12,919 12,818 13,651 101 1 % (833) (6) % Stock-based compensation (1) 586 644 576 (58) (9) % 68 12 % Merger-related costs (2) 121 1,034 4,969 (913) (88) % (3,935) (79) % Impairment expense — — 477 — NM (477) (100) % Legal-related (recoveries) expenses, net (3) (89) (42) 391 (47) 112 % (433) (111) % (Gain) loss on disposal group held for sale — (25) 1,087 25 (100) % (1,112) (102) % Other, net (4) 317 733 127 (416) (57) % 606 477 % Adjusted EBITDA 31,864 29,428 27,821 2,436 8 % 1,607 6 % Lease revenues (93) (312) (1,430) 219 (70) % 1,118 (78) % Core Adjusted EBITDA $ 31,771 $ 29,116 $ 26,391 $ 2,655 9 % $ 2,725 10 % Net income margin (Net income divided by Service revenues) 17 % 13 % 4 % 400 bps 900 bps Adjusted EBITDA margin (Adjusted EBITDA divided by Service revenues) 48 % 47 % 45 % 100 bps 200 bps Core Adjusted EBITDA margin (Core Adjusted EBITDA divided by Service revenues) 48 % 46 % 43 % 200 bps 300 bps (1) Stock-based compensation includes payroll tax impacts and may not agree with stock-based compensation expense on the consolidated financial statements.
Adjusted Free Cash Flow is a non-GAAP financial measure utilized by management, investors and analysts of our financial information to evaluate cash available to pay debt, repurchase shares, pay dividends and provide further investment in the business. Starting in the first quarter of 2023, we renamed Free Cash Flow to Adjusted Free Cash Flow.
Adjusted Free Cash Flow is a non-GAAP financial measure utilized by management, investors and analysts of our financial information to evaluate cash available to pay debt, repurchase shares, pay dividends and provide further investment in the business. Adjusted Free Cash Flow margin is calculated as Adjusted Free Cash Flow divided by Service revenues.
For more information regarding our spectrum licenses, see Note 6 – Goodwill, Spectrum License Transactions and Other Intangible Assets of the Notes to the Consolidated Financial Statements.
See Note 7 – Goodwill, Spectrum License Transactions and Other Intangible Assets of the Notes to the Consolidated Financial Statements for further information.
The summarized financial information of each obligor group is presented on a combined basis with balances and transactions within the obligor group eliminated. Investments in and the equity in earnings of non-guarantor subsidiaries, which would otherwise be consolidated in accordance with GAAP, are excluded from the below summarized financial information pursuant to SEC Regulation S-X Rule 13-01.
Investments in and the equity in earnings of non-guarantor subsidiaries, which would otherwise be consolidated in accordance with GAAP, are excluded from the below summarized financial information pursuant to SEC Regulation S-X Rule 13-01.
We continue to monitor the impact of these trends on the payment performance of our customers. 33 Table of Contents Results of Operations Set forth below is a summary of our consolidated financial results: Year Ended December 31, 2023 Versus 2022 2022 Versus 2021 (in millions) 2023 2022 2021 $ Change % Change $ Change % Change Revenues Postpaid revenues $ 48,692 $ 45,919 $ 42,562 $ 2,773 6 % $ 3,357 8 % Prepaid revenues 9,767 9,857 9,733 (90) (1) % 124 1 % Wholesale and other service revenues 4,782 5,547 6,074 (765) (14) % (527) (9) % Total service revenues 63,241 61,323 58,369 1,918 3 % 2,954 5 % Equipment revenues 14,138 17,130 20,727 (2,992) (17) % (3,597) (17) % Other revenues 1,179 1,118 1,022 61 5 % 96 9 % Total revenues 78,558 79,571 80,118 (1,013) (1) % (547) (1) % Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below 11,655 14,666 13,934 (3,011) (21) % 732 5 % Cost of equipment sales, exclusive of depreciation and amortization shown separately below 18,533 21,540 22,671 (3,007) (14) % (1,131) (5) % Selling, general and administrative 21,311 21,607 20,238 (296) (1) % 1,369 7 % Impairment expense — 477 — (477) (100) % 477 NM (Gain) loss on disposal group held for sale (25) 1,087 — (1,112) (102) % 1,087 NM Depreciation and amortization 12,818 13,651 16,383 (833) (6) % (2,732) (17) % Total operating expenses 64,292 73,028 73,226 (8,736) (12) % (198) — % Operating income 14,266 6,543 6,892 7,723 118 % (349) (5) % Other expense, net Interest expense, net (3,335) (3,364) (3,342) 29 (1) % (22) 1 % Other income (expense), net 68 (33) (199) 101 (306) % 166 (83) % Total other expense, net (3,267) (3,397) (3,541) 130 (4) % 144 (4) % Income before income taxes 10,999 3,146 3,351 7,853 250 % (205) (6) % Income tax expense (2,682) (556) (327) (2,126) 382 % (229) 70 % Net income $ 8,317 $ 2,590 $ 3,024 $ 5,727 221 % $ (434) (14) % Statement of Cash Flows Data Net cash provided by operating activities $ 18,559 $ 16,781 $ 13,917 $ 1,778 11 % $ 2,864 21 % Net cash used in investing activities (5,829) (12,359) (19,386) 6,530 (53) % 7,027 (36) % Net cash (used in) provided by financing activities (12,097) (6,451) 1,709 (5,646) 88 % (8,160) (477) % Non-GAAP Financial Measures Adjusted EBITDA $ 29,428 $ 27,821 $ 26,924 $ 1,607 6 % $ 897 3 % Core Adjusted EBITDA 29,116 26,391 23,576 2,725 10 % 2,815 12 % Adjusted Free Cash Flow 13,586 7,656 5,646 5,930 77 % 2,010 36 % NM - Not Meaningful 34 Table of Contents The following discussion and analysis is for the year ended December 31, 2023, compared to the same period in 2022, unless otherwise stated.
We continue to monitor the impact of these trends on the payment performance of our customers. 32 Table of Contents Results of Operations Set forth below is a summary of our consolidated financial results: Year Ended December 31, 2024 Versus 2023 2023 Versus 2022 (in millions) 2024 2023 2022 $ Change % Change $ Change % Change Revenues Postpaid revenues $ 52,340 $ 48,692 $ 45,919 $ 3,648 7 % $ 2,773 6 % Prepaid revenues 10,399 9,767 9,857 632 6 % (90) (1) % Wholesale and other service revenues 3,439 4,782 5,547 (1,343) (28) % (765) (14) % Total service revenues 66,178 63,241 61,323 2,937 5 % 1,918 3 % Equipment revenues 14,263 14,138 17,130 125 1 % (2,992) (17) % Other revenues 959 1,179 1,118 (220) (19) % 61 5 % Total revenues 81,400 78,558 79,571 2,842 4 % (1,013) (1) % Operating expenses Cost of services, exclusive of depreciation and amortization shown separately below 10,771 11,655 14,666 (884) (8) % (3,011) (21) % Cost of equipment sales, exclusive of depreciation and amortization shown separately below 18,882 18,533 21,540 349 2 % (3,007) (14) % Selling, general and administrative 20,818 21,311 21,607 (493) (2) % (296) (1) % Impairment expense — — 477 — NM (477) (100) % (Gain) loss on disposal group held for sale — (25) 1,087 25 (100) % (1,112) (102) % Depreciation and amortization 12,919 12,818 13,651 101 1 % (833) (6) % Total operating expenses 63,390 64,292 73,028 (902) (1) % (8,736) (12) % Operating income 18,010 14,266 6,543 3,744 26 % 7,723 118 % Other expense, net Interest expense, net (3,411) (3,335) (3,364) (76) 2 % 29 (1) % Other income (expense), net 113 68 (33) 45 66 % 101 (306) % Total other expense, net (3,298) (3,267) (3,397) (31) 1 % 130 (4) % Income before income taxes 14,712 10,999 3,146 3,713 34 % 7,853 250 % Income tax expense (3,373) (2,682) (556) (691) 26 % (2,126) 382 % Net income $ 11,339 $ 8,317 $ 2,590 $ 3,022 36 % $ 5,727 221 % Statement of Cash Flows Data Net cash provided by operating activities $ 22,293 $ 18,559 $ 16,781 $ 3,734 20 % $ 1,778 11 % Net cash used in investing activities (9,072) (5,829) (12,359) (3,243) 56 % 6,530 (53) % Net cash used in financing activities (12,815) (12,097) (6,451) (718) 6 % (5,646) 88 % Non-GAAP Financial Measures Adjusted EBITDA $ 31,864 $ 29,428 $ 27,821 $ 2,436 8 % $ 1,607 6 % Core Adjusted EBITDA 31,771 29,116 26,391 2,655 9 % 2,725 10 % Adjusted Free Cash Flow 17,032 13,586 7,656 3,446 25 % 5,930 77 % NM - Not meaningful 33 Table of Contents The following discussion and analysis is for the year ended December 31, 2024, compared to the same period in 2023, unless otherwise stated.
Postpaid ARPA is calculated as Postpaid revenues for the specified period divided by the average number of postpaid accounts during the period, further divided by the number of months in the period.
Postpaid Average Revenue Per Account Postpaid Average Revenue per Account (“ARPA”) represents the average monthly postpaid service revenue earned per account. Postpaid ARPA is calculated as Postpaid revenues for the specified period divided by the average number of postpaid accounts during the period, further divided by the number of months in the period.
ARPU is calculated as service revenues for the specified period divided by the average number of customers during the period, further divided by the number of months in the period.
Average Revenue Per User Average Revenue per User (“ARPU”) represents the average monthly service revenue earned per customer. ARPU is calculated as service revenues for the specified period divided by the average number of customers during the period, further divided by the number of months in the period.
The following table sets forth the churn: Year Ended December 31, Bps Change 2023 Versus 2022 Bps Change 2022 Versus 2021 2023 2022 2021 Postpaid phone churn 0.87 % 0.88 % 0.98 % -1 bps -10 bps Prepaid churn 2.76 % 2.77 % 2.83 % -1 bps -6 bps Postpaid phone churn decreased 1 basis point, primarily from improved customer retention driven by a differentiated value proposition and network experience.
The following table sets forth the churn: Year Ended December 31, Bps Change 2024 Versus 2023 Bps Change 2023 Versus 2022 2024 2023 2022 Postpaid phone churn 0.86 % 0.87 % 0.88 % -1 bps -1 bps Prepaid churn 2.73 % 2.76 % 2.77 % -3 bps -1 bps Postpaid phone churn decreased 1 basis point, primarily from improved customer retention, including the benefits of a differentiated value proposition and network experience. 39 Table of Contents Prepaid churn decreased 3 basis points, primarily from improved customer retention.
On July 25, 2023, we established an unsecured short-term commercial paper program with the ability to borrow up to $2.0 billion from time to time. This program supplements our other available external financing arrangements and proceeds are expected to be used for general corporate purposes. As of December 31, 2023, there was no outstanding balance under this program.
We maintain an unsecured short-term commercial paper program with the ability to borrow up to $2.0 billion from time to time. This program supplements our other available external financing arrangements and proceeds are expected to be used for general corporate purposes.
For additional information regarding the 2022 Stock Repurchase Program and the 2023-2024 Stockholder Return Program, see Note 13 – Stockholder Return Programs of the Notes to the Consolidated Financial Statements. Contractual Obligations In connection with the regulatory approvals of the Transactions, we made commitments to various state and federal agencies, including the U.S. Department of Justice and FCC.
For additional information regarding the 2023-2024 Stockholder Return Program and the 2025 Stockholder Return Program, see Note 1 5 – Stockholder Return Progra ms of the Notes to the Consolidated Financial Statements. 48 Table of Contents Contractual Obligations In connection with the regulatory approvals of the Transactions, we made commitments to various state and federal agencies, including the U.S.
Restructuring costs are disclosed in Note 18 – Restructuring Costs of the Notes to the Consolidated Financial Statements. Merger-related costs have been excluded from our calculations of Adjusted EBITDA and Core Adjusted EBITDA, which are non-GAAP financial measures, as we do not consider these costs to be reflective of our ongoing operating performance.
Merger-related costs have been excluded from our calculations of Adjusted EBITDA and Core Adjusted EBITDA, which are non-GAAP financial measures, as we do not consider these costs to be reflective of our ongoing operating performance. See “Adjusted EBITDA and Core Adjusted EBITDA” in the “ Performance Measures ” section of this MD&A.
The following table sets forth our operating measure ARPA: (in dollars) Year Ended December 31, 2023 Versus 2022 2022 Versus 2021 2023 2022 2021 $ Change % Change $ Change % Change Postpaid ARPA $ 139.27 $ 137.43 $ 134.03 $ 1.84 1 % $ 3.40 3 % Postpaid ARPA increased slightly, primarily from: • Higher premium services, primarily high-end rate plans, net of contra-revenue for content included in such plans, and discounts for specific affinity groups, such as 55+, Military and First Responder; and • An increase in customers per account, including growth in Enterprise business and continued adoption of High Speed Internet; partially offset by • Increased promotional activity; and • An increase in High Speed Internet only accounts. 41 Table of Contents Average Revenue Per User Average Revenue per User (“ARPU”) represents the average monthly service revenue earned per customer.
The following table sets forth our operating measure ARPA: (in dollars) Year Ended December 31, 2024 Versus 2023 2023 Versus 2022 2024 2023 2022 $ Change % Change $ Change % Change Postpaid ARPA $ 143.85 $ 139.27 $ 137.43 $ 4.58 3 % $ 1.84 1 % Postpaid ARPA increased $4.58, or 3%, primarily from: • Higher premium services, primarily high-end rate plans, net of contra-revenues for content included in such plans, and discounts for specific affinity groups, such as 55+, military and first responders; • An increase in customers per account, including continued adoption of High Speed Internet; and • The impact from rate plan optimizations; partially offset by • Increased promotional activity; and • An increase in total High Speed Internet only accounts.
The following table sets forth our operating measure ARPU: (in dollars) Year Ended December 31, 2023 Versus 2022 2022 Versus 2021 2023 2022 2021 $ Change % Change $ Change % Change Postpaid phone ARPU $ 48.83 $ 48.78 $ 47.75 $ 0.05 — % $ 1.03 2 % Prepaid ARPU 37.92 38.76 38.79 (0.84) (2) % (0.03) — % Postpaid Phone ARPU Postpaid phone ARPU was relatively flat, primarily from: • Higher premium services, primarily high-end rate plans, net of contra-revenue for content included in such plans, and discounts for specific affinity groups, such as 55+, Military and First Responders; offset by • Increased promotional activity; and • Growth in business with lower ARPU given larger account sizes.
The following table sets forth our operating measure ARPU: (in dollars) Year Ended December 31, 2024 Versus 2023 2023 Versus 2022 2024 2023 2022 $ Change % Change $ Change % Change Postpaid phone ARPU $ 49.35 $ 48.83 $ 48.78 $ 0.52 1 % $ 0.05 — % Prepaid ARPU 36.06 37.92 38.76 (1.86) (5) % (0.84) (2) % Postpaid Phone ARPU Postpaid phone ARPU increased slightly, primarily from: • Higher premium services, primarily high-end rate plans, net of contra-revenues for content included in such plans, and discounts for specific affinity groups, such as 55+, military and first responders; and • The impact from rate plan optimizations; mostly offset by • Increased promotional activity.
During the year ended December 31, 2023, we repurchased 15,464,107 shares of our common stock at an average price per share of $144.95 for a total purchase price of $2.2 billion under the 2023-2024 Stockholder Return Program, all of which were repurchased during the three months ended December 31, 2023.
During the year ended December 31, 2024, we repurchased 59,376,922 shares of our common stock at an average price per share of $187.07 for a total purchase price of $11.1 billion, all of which were purchased under the 2023-2024 Stockholder Return Program.
We also committed to make payments totaling $700 million under an IP transit services agreement, consisting of (i) $350 million in equal monthly installments during the first year after the closing of the Wireline Transaction and (ii) $350 million in equal monthly installments over the subsequent 42 months (the transactions as contemplated by the Wireline Sale Agreement and the IP transit services agreement are collectively referred to as the “Wireline Transaction”).
Under the terms of the Wireline Sale Agreement, the Company agreed to make payments pursuant to an IP transit services agreement totaling $700 million, consisting of (i) $350 million in equal monthly installments during the first year after the closing and (ii) $350 million in equal monthly installments over the subsequent 42 months.
Together, the licenses with closings deferred into the second closing tranche represent approximately $1.1 billion of the aggregate $3.5 billion cash consideration. The FCC approved the purchase of the first tranche on December 29, 2023, and we expect the closing of the first tranche to occur in the second quarter of 2024.
Together, the licenses with closings deferred into the second closing tranche represent approximately $1.1 billion of the aggregate $3.5 billion cash consideration. The FCC approved the purchase of the first tranche on December 29, 2023. The first tranche closed on June 24, 2024, and the associated payment of $2.4 billion was made on August 5, 2024.
Financing Activities Net cash used in financing activities increased $5.6 billion, or 88%.
Financing Activities Net cash used in financing activities increased $718 million, or 6%.
The indentures, supplemental indentures and credit agreements governing the long-term debt contain covenants that, among other things, limit the ability of the Issuers or borrowers and the Guarantor Subsidiaries to incur more debt, create liens or other encumbrances, and merge, consolidate or sell, or otherwise dispose of, substantially all of their assets. 37 Table of Contents Basis of Presentation The following tables include summarized financial information of the obligor groups of debt issued by T-Mobile USA, Inc., Sprint and Sprint Capital Corporation.
The indentures, supplemental indentures and credit agreements governing the long-term debt contain covenants that, among other things, limit the ability of the Issuers or borrowers and the Guarantor Subsidiaries to incur more debt, create liens or other encumbrances, and to merge, consolidate or sell, or otherwise dispose of, substantially all of their assets.
On September 6, 2023, our Board of Directors authorized our 2023-2024 Stockholder Return Program for up to $19.0 billion that will run from October 1, 2023, through December 31, 2024. The 2023-2024 Stockholder Return Program consists of additional repurchases of shares of our common stock and the payment of cash dividends.
On December 13, 2024, we announced that our Board of Directors authorized our 2025 Stockholder Return Program of up to $14.0 billion that will run through December 31, 2025. The 2025 Stockholder Return Program is expected to consist of additional repurchases of shares of our common stock and the payment of cash dividends.
Postpaid Net Account Additions The following table sets forth the number of postpaid net account additions: Year Ended December 31, 2023 Versus 2022 2022 Versus 2021 (in thousands) 2023 2022 2021 # Change % Change # Change % Change Postpaid net account additions 1,271 1,436 1,188 (165) (11) % 248 21 % 39 Table of Contents Postpaid net account additions decreased 165,000, or 11%, primarily from: • Continued moderation of industry growth; • Higher postpaid account deactivations from a growing customer base; and • Fewer High Speed Internet only net account additions.
Postpaid Net Account Additions The following table sets forth the number of postpaid net account additions: Year Ended December 31, 2024 Versus 2023 2023 Versus 2022 (in thousands) 2024 2023 2022 # Change % Change # Change % Change Postpaid net account additions 1,097 1,271 1,436 (174) (14) % (165) (11) % Postpaid net account additions decreased 174,000, or 14%, for the year ended December 31, 2024, primarily from fewer High Speed Internet only additions.
Certain commitments and obligations are included in the table based on the year of required payment or an estimate of the year of payment. Other long-term liabilities have been omitted from the table above due to the uncertainty of the timing of payments, combined with the lack of historical trends to predict future payments.
Other long-term liabilities have been omitted from the table above due to the uncertainty of the timing of payments, combined with the lack of historical trends to predict future payments.
Management believes analysts and investors use Adjusted EBITDA and Core Adjusted EBITDA as supplemental measures to evaluate overall operating performance and to facilitate comparisons with other wireless communications services companies because they are indicative of our ongoing operating performance and trends by excluding the impact of interest expense from financing, non-cash depreciation and amortization from capital investments, stock-based compensation, Merger-related costs, including network decommissioning costs, impairment expense, loss and gain on disposal groups held for sale and certain legal-related recoveries and expenses, as well as other special income and expenses, including severance and related costs associated with the August 2023 workforce reduction, which are not reflective of our core business activities.
Management believes analysts and investors use Adjusted EBITDA and Core Adjusted EBITDA as supplemental measures to evaluate overall operating performance and to facilitate comparisons with other wireless communications services companies because they are indicative of our ongoing operating performance and trends by excluding the impact of interest expense from financing, non-cash depreciation and amortization from capital investments, non-cash stock-based compensation, and Special Items.
Additionally, on September 12, 2023, we entered into a License Purchase Agreement to acquire spectrum in the 600 MHz band from Comcast in exchange for total cash consideration of between $1.2 billion and $3.3 billion. The agreement remains subject to an application for FCC approval. Total consideration for these License Purchase Agreements is excluded from our reported purchase obligations above.
On September 12, 2023, we entered into a License Purchase Agreement to acquire spectrum in the 600 MHz band from Comcast in exchange for total cash consideration of between $1.2 billion and $3.3 billion. On January 13, 2025, we and Comcast entered into an amendment to the License Purchase Agreement pursuant to which we will acquire additional spectrum.
Additionally, certain stock-based compensation expenses associated with the Transactions have been included in Merger-related costs. (2) Legal-related (recoveries) expenses, net, consists of the settlement of certain litigation associated with the August 2021 cyberattack and is presented net of insurance recoveries.
(3) Legal-related (recoveries) expenses, net, consists of the settlement of certain litigation associated with the August 2021 cyberattack and is presented net of insurance recoveries.
We use Adjusted EBITDA and Core Adjusted EBITDA as benchmarks to evaluate our operating performance in comparison to our competitors.
We historically used Adjusted EBITDA, and we currently use Core Adjusted EBITDA internally as a measure to evaluate and compensate our personnel and management for their performance. We use Adjusted EBITDA and Core Adjusted EBITDA as benchmarks to evaluate our operating performance in comparison to our competitors.
During the year ended December 31, 2023, we issued long-term debt for net proceeds of $8.4 billion and redeemed and repaid short-term debt with an aggregate principal amount of $5.1 billion.
During the year ended December 31, 2024, we issued long-term debt for net proceeds of $8.6 billion and repaid short-term debt with an aggregate principal amount of $5.1 billion. For more information regarding our debt financing transactions, see Note 9 – Debt of the Notes to the Consolidated Financial Statements.
During the years ended December 31, 2023 and 2022, there were no significant net cash proceeds from securitization. Borrowing Capacity We maintain a revolving credit facility (the “Revolving Credit Facility”) with an aggregate commitment amount of $7.5 billion. As of December 31, 2023, there was no outstanding balance under the Revolving Credit Facility.
The Pledge Amendments did not have a net impact on Adjusted Free Cash Flow. Borrowing Capacity We maintain a revolving credit facility (the “Revolving Credit Facility”) with an aggregate commitment amount of $7.5 billion. As of December 31, 2024, there was no outstanding balance under the Revolving Credit Facility.
The increase was primarily from: • Higher Total service revenues; • Lower Cost of equipment sales, excluding Merger-related costs; and • Lower Cost of services, excluding Merger-related costs and other special items, such as severance and related costs associated with the August 2023 workforce reduction; partially offset by • Lower Equipment revenues, excluding lease revenues.
The increase was primarily from: • Higher Total service revenues; • Higher Equipment revenues, excluding lease revenues; and • Lower Cost of services, excluding Special Items; partially offset by • Higher Selling, general and administrative expenses, excluding Special Items; and • Higher Cost of equipment sales, excluding Special Items.
The following table sets forth the number of ending postpaid accounts: As of December 31, 2023 Versus 2022 2022 Versus 2021 (in thousands) 2023 2022 2021 # Change % Change # Change % Change Postpaid accounts (1) (2) 29,797 28,526 27,216 1,271 4 % 1,310 5 % (1) Customers impacted by the decommissioning of the legacy Sprint CDMA and LTE and T-Mobile UMTS networks have been excluded from our postpaid account base resulting in the removal of 57,000 postpaid accounts in the first quarter of 2022 and 69,000 postpaid accounts in the second quarter of 2022.
Postpaid accounts generally consist of customers that are qualified for postpaid service utilizing phones, High Speed Internet modems, mobile internet devices (including tablets and hotspots), wearables, DIGITS and other connected devices (including SyncUP and IoT), where they generally pay after receiving service. 37 Table of Contents The following table sets forth the number of ending postpaid accounts: As of December 31, 2024 Versus 2023 2023 Versus 2022 (in thousands) 2024 2023 2022 # Change % Change # Change % Change Postpaid accounts (1) 30,894 29,797 28,526 1,097 4 % 1,271 4 % (1) Customers impacted by the decommissioning of the legacy Sprint CDMA and LTE and T-Mobile UMTS networks have been excluded from our postpaid account base resulting in the removal of 57,000 postpaid accounts in the first quarter of 2022 and 69,000 postpaid accounts in the second quarter of 2022.
Net income , the components of which are discussed above, was $8.3 billion and $2.6 billion for the years ended December 31, 2023 and 2022, respectively.
Our effective tax rate was 22.9% and 24.4% for the years ended December 31, 2024 and 2023, respectively. 35 Table of Contents Net income , the components of which are discussed above, was $11.3 billion and $8.3 billion for the years ended December 31, 2024 and 2023, respectively.
Subsequent to December 31, 2023, on January 24, 2024, our Board of Directors declared a cash dividend of $0.65 per share on our issued and outstanding common stock, which is payable on March 14, 2024, to stockholders of record as of the close of business on March 1, 2024.
On November 21, 2024, our Board of Directors declared a cash dividend of $0.88 per share on our issued and outstanding common stock, which will be paid on March 13, 2025, to stockholders of record as of the close of business on February 28, 2025.
The licenses are subject to an exclusive leasing arrangement between us and Comcast entered into contemporaneously with the License Purchase Agreement. We anticipate the closing will occur in the first half of 2028.
The licenses are subject to an exclusive leasing arrangement between us and Comcast entered into contemporaneously with the License Purchase Agreement. On January 13, 2025, we and Comcast entered into an amendment to the License Purchase Agreement pursuant to which we will acquire additional spectrum.
Subsequent to December 31, 2023, from January 1, 2024, through January 31, 2024, we repurchased 9,024,185 shares of our common stock at an average price per share of $162.98 for a total purchase price of $1.5 billion.
Subsequent to December 31, 2024, from January 1, 2025, through January 24, 2025, we repurchased 2,855,113 shares of our common stock at an average price per share of $216.03 for a total purchase price of $617 million under the 2025 Stockholder Return Program.
Performance Measures In managing our business and assessing financial performance, we supplement the information provided by our consolidated financial statements with other operating or statistical data and non-GAAP financial measures. These operating and financial measures are utilized by our management to evaluate our operating performance and, in certain cases, our ability to meet liquidity requirements.
These operating and financial measures are utilized by our management to evaluate our operating performance and, in certain cases, our ability to meet liquidity requirements.
As a result of the Proxy, Lock-Up and ROFR Agreement, dated April 1, 2020, by and between DT and SoftBank, DT has voting control, as of January 31, 2024, over approximately 58.1% of the outstanding T-Mobile common stock. 49 Table of Contents Disclosure of Iranian Activities under Section 13(r) of the Exchange Act Section 219 of the Iran Threat Reduction and the Syria Human Rights Act of 2012 added Section 13(r) to the Exchange Act.
As a result of the Proxy, Lock-Up and ROFR Agreement, dated April 1, 2020, by and between DT and SoftBank, DT has voting control, as of January 24, 2025, over approximately 58.7% of the outstanding T-Mobile common stock.
Prepaid ARPU Prepaid ARPU decreased $0.84, or 2%, primarily from dilution from promotional rate plan mix. Adjusted EBITDA and Core Adjusted EBITDA Adjusted EBITDA represents earnings before Interest expense, net of Interest income, Income tax expense, Depreciation and amortization, stock-based compensation and certain income and expenses not reflective of our ongoing operating performance.
Prepaid ARPU Prepaid ARPU decreased $1.86, or 5%, primarily from the inclusion of lower ARPU prepaid customers associated with the Ka’ena Acquisition. 40 Table of Contents Adjusted EBITDA and Core Adjusted EBITDA Adjusted EBITDA represents earnings before Interest expense, net of Interest income, Income tax expense, Depreciation and amortization, stock-based compensation and certain expenses, gains and losses, which are not reflective of our ongoing operating performance (“Special Items”).
In addition, Wholesale and other service revenues are expected to continue to decline due to the migration by Verizon of legacy TracFone customers off of the T-Mobile network and as DISH services more of its Boost customers with their standalone network. 32 Table of Contents Operating Expense Trends In 2024, we expect Total operating expenses to increase, primarily driven by higher Depreciation and amortization from assets placed into service associated with the accelerated build-out of our nationwide 5G network and the acceleration of certain technology assets as we continue to modernize our network and technology systems and platforms, as well as higher Cost of equipment sales, driven by higher expected unit sales from a growing customer base.
Operating Expense Trends In 2025, we expect Total operating expenses to increase, primarily driven by higher Depreciation and amortization from assets placed into service associated with our continued build-out of our nationwide 5G network, a s well as higher Cost of equipment sales, driven by higher expected unit sales from a growing customer base.