beatandraise : SEC Filings Research with AI

beatandraise

beta

T-Mobile US, Inc.

Exhibits

d639322ds4.htm d639322dex33.htm d639322dex34.htm d639322dex35.htm d639322dex36.htm d639322dex37.htm d639322dex38.htm d639322dex39.htm d639322dex310.htm d639322dex311.htm d639322dex312.htm d639322dex313.htm d639322dex314.htm d639322dex315.htm d639322dex316.htm d639322dex317.htm d639322dex318.htm d639322dex319.htm d639322dex320.htm d639322dex321.htm d639322dex322.htm d639322dex323.htm d639322dex324.htm d639322dex325.htm d639322dex326.htm d639322dex327.htm d639322dex328.htm d639322dex329.htm d639322dex330.htm d639322dex331.htm d639322dex332.htm d639322dex333.htm d639322dex334.htm d639322dex335.htm d639322dex336.htm d639322dex337.htm d639322dex338.htm d639322dex339.htm d639322dex340.htm d639322dex341.htm d639322dex342.htm d639322dex343.htm d639322dex344.htm d639322dex345.htm d639322dex346.htm d639322dex347.htm d639322dex348.htm d639322dex349.htm d639322dex350.htm d639322dex351.htm d639322dex352.htm d639322dex353.htm d639322dex354.htm d639322dex355.htm d639322dex356.htm d639322dex357.htm d639322dex358.htm d639322dex359.htm d639322dex360.htm d639322dex361.htm d639322dex362.htm d639322dex363.htm d639322dex364.htm d639322dex365.htm d639322dex366.htm d639322dex367.htm d639322dex368.htm d639322dex369.htm d639322dex370.htm d639322dex371.htm d639322dex372.htm d639322dex373.htm d639322dex374.htm d639322dex375.htm d639322dex376.htm d639322dex377.htm d639322dex378.htm d639322dex412.htm d639322dex413.htm d639322dex414.htm d639322dex51.htm d639322dex121.htm d639322dex231.htm d639322dex232.htm d639322dex251.htm d639322dex991.htm d639322dex992.htm d639322dex993.htm d639322dex994.htm

Graphics

g639322ex3_40pg013.jpg g639322ex5_1pg01.jpg g639322g02u55.jpg g639322g18t65.jpg g639322g31s46.jpg g639322g49e40.jpg g639322g76h99.jpg g639322g77e47.jpg

Something amiss? let us know.

[email protected]

Source Link

beatandraise.com

beatandraise.com

beta

T-Mobile US, Inc.

Exhibits

d639322ds4.htm d639322dex33.htm d639322dex34.htm d639322dex35.htm d639322dex36.htm d639322dex37.htm d639322dex38.htm d639322dex39.htm d639322dex310.htm d639322dex311.htm d639322dex312.htm d639322dex313.htm d639322dex314.htm d639322dex315.htm d639322dex316.htm d639322dex317.htm d639322dex318.htm d639322dex319.htm d639322dex320.htm d639322dex321.htm d639322dex322.htm d639322dex323.htm d639322dex324.htm d639322dex325.htm d639322dex326.htm d639322dex327.htm d639322dex328.htm d639322dex329.htm d639322dex330.htm d639322dex331.htm d639322dex332.htm d639322dex333.htm d639322dex334.htm d639322dex335.htm d639322dex336.htm d639322dex337.htm d639322dex338.htm d639322dex339.htm d639322dex340.htm d639322dex341.htm d639322dex342.htm d639322dex343.htm d639322dex344.htm d639322dex345.htm d639322dex346.htm d639322dex347.htm d639322dex348.htm d639322dex349.htm d639322dex350.htm d639322dex351.htm d639322dex352.htm d639322dex353.htm d639322dex354.htm d639322dex355.htm d639322dex356.htm d639322dex357.htm d639322dex358.htm d639322dex359.htm d639322dex360.htm d639322dex361.htm d639322dex362.htm d639322dex363.htm d639322dex364.htm d639322dex365.htm d639322dex366.htm d639322dex367.htm d639322dex368.htm d639322dex369.htm d639322dex370.htm d639322dex371.htm d639322dex372.htm d639322dex373.htm d639322dex374.htm d639322dex375.htm d639322dex376.htm d639322dex377.htm d639322dex378.htm d639322dex412.htm d639322dex413.htm d639322dex414.htm d639322dex51.htm d639322dex121.htm d639322dex231.htm d639322dex232.htm d639322dex251.htm d639322dex991.htm d639322dex992.htm d639322dex993.htm d639322dex994.htm

Graphics

g639322ex3_40pg013.jpg g639322ex5_1pg01.jpg g639322g02u55.jpg g639322g18t65.jpg g639322g31s46.jpg g639322g49e40.jpg g639322g76h99.jpg g639322g77e47.jpg

beatandraise.com

beta

T-Mobile US, Inc.

Exhibits

d639322ds4.htm d639322dex33.htm d639322dex34.htm d639322dex35.htm d639322dex36.htm d639322dex37.htm d639322dex38.htm d639322dex39.htm d639322dex310.htm d639322dex311.htm d639322dex312.htm d639322dex313.htm d639322dex314.htm d639322dex315.htm d639322dex316.htm d639322dex317.htm d639322dex318.htm d639322dex319.htm d639322dex320.htm d639322dex321.htm d639322dex322.htm d639322dex323.htm d639322dex324.htm d639322dex325.htm d639322dex326.htm d639322dex327.htm d639322dex328.htm d639322dex329.htm d639322dex330.htm d639322dex331.htm d639322dex332.htm d639322dex333.htm d639322dex334.htm d639322dex335.htm d639322dex336.htm d639322dex337.htm d639322dex338.htm d639322dex339.htm d639322dex340.htm d639322dex341.htm d639322dex342.htm d639322dex343.htm d639322dex344.htm d639322dex345.htm d639322dex346.htm d639322dex347.htm d639322dex348.htm d639322dex349.htm d639322dex350.htm d639322dex351.htm d639322dex352.htm d639322dex353.htm d639322dex354.htm d639322dex355.htm d639322dex356.htm d639322dex357.htm d639322dex358.htm d639322dex359.htm d639322dex360.htm d639322dex361.htm d639322dex362.htm d639322dex363.htm d639322dex364.htm d639322dex365.htm d639322dex366.htm d639322dex367.htm d639322dex368.htm d639322dex369.htm d639322dex370.htm d639322dex371.htm d639322dex372.htm d639322dex373.htm d639322dex374.htm d639322dex375.htm d639322dex376.htm d639322dex377.htm d639322dex378.htm d639322dex412.htm d639322dex413.htm d639322dex414.htm d639322dex51.htm d639322dex121.htm d639322dex231.htm d639322dex232.htm d639322dex251.htm d639322dex991.htm d639322dex992.htm d639322dex993.htm d639322dex994.htm

Graphics

g639322ex3_40pg013.jpg g639322ex5_1pg01.jpg g639322g02u55.jpg g639322g18t65.jpg g639322g31s46.jpg g639322g49e40.jpg g639322g76h99.jpg g639322g77e47.jpg

EX-12.1

Exhibit 12.1

Calculation of Ratio of Earnings to Fixed Charges


		Year Ended December 31,																				Nine Months Ended
(dollars in millions)		2008				2009				2010				2011				2012				September 30, 2013
Earnings available for fixed charges:
Income (loss) before income taxes and earnings from unconsolidated affiliates		$	2,982			$	2,328			$	2,180			$	(4,919	)		$	(6,991	)		$	220
Adjustments:
Fixed charges			1,172				1,562				1,395				1,487				1,474				1,555
Amortization of capitalized interest			14				24				27				31				34				26
Capitalized interest			(86	)			(56	)			(35	)			(24	)			(9	)			(3	)
Earnings from Non-Controlling Interests			(6	)			(6	)			(3	)			—				—				—

Earnings available for fixed charges		$	4,076			$	3,852			$	3,564			$	(3,425	)		$	(5,492	)		$	1,798

Fixed charges:
Interest expense including capitalized interest		$	489			$	796			$	591			$	694			$	686			$	899
Portion of rent expense representative of interest (1)			683				766				804				793				788				656

Fixed charges		$	1,172			$	1,562			$	1,395			$	1,487			$	1,474			$	1,555

Ratio of earnings to fixed charges (2)			3.48				2.47				2.55				—				—				1.16

(1)

The portion of operating rental expense that management believes is representative of interest is estimated to be 33%.

(2)

Due primarily to T-Mobile’s non-cash impairment charges in the years ended December 31, 2012 and 2011, the ratio coverage was less than 1:1 in each of these periods. The Company would have needed to generate additional earnings of $7.0 billion and $4.9 billion in the year ended December 31, 2012 and 2011, respectively, to achieve a coverage of 1:1 in each of these periods.