Stock Analysis on Net

T-Mobile US Inc. (NASDAQ:TMUS)

Analysis of Debt 

Microsoft Excel

Total Debt (Carrying Amount)

T-Mobile US Inc., balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Short-term debt 3,619 5,164 3,378 4,579 25
Short-term debt to affiliates 2,245
Short-term financing lease liabilities 1,260 1,161 1,120 1,063 957
Long-term debt 69,903 65,301 67,076 61,830 10,958
Long-term debt to affiliates 1,496 1,495 1,494 4,716 13,986
Long-term financing lease liabilities 1,236 1,370 1,455 1,444 1,346
Total short-term and long-term debt, including financing lease liabilities (carrying amount) 77,514 74,491 76,768 73,632 27,272

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Debt item Description The company
Total short-term and long-term debt, including financing lease liabilities (carrying amount) Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. T-Mobile US Inc. total debt decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2023
Selected Financial Data (US$ in millions)
Senior Notes to third parties 65,962
Senior Notes to affiliates 1,499
Senior Secured Notes to third parties 2,207
ABS Notes to third parties 748
Incremental Term Loan Facility to affiliates
Other debt
Financing lease liabilities 2,496
Total short-term and long-term debt, including financing lease liabilities (fair value) 72,912
Financial Ratio
Debt, fair value to carrying amount ratio 0.94

Based on: 10-K (reporting date: 2023-12-31).


Weighted-average Interest Rate on Debt

Weighted-average effective interest rate on debt and financing lease liabilities: 4.02%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
4.00% 75,400 3,016
4.60% 2,496 115
Total 77,896 3,131
4.02%

Based on: 10-K (reporting date: 2023-12-31).

1 US$ in millions

2 Weighted-average interest rate = 100 × 3,131 ÷ 77,896 = 4.02%


Interest Costs Incurred

T-Mobile US Inc., interest costs incurred

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Interest expense, net 3,335 3,364 3,342 2,701 1,111
Capitalized interest 104 61 210 440 473
Interest costs incurred 3,439 3,425 3,552 3,141 1,584

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Debt item Description The company
Interest expense, net Amount of the cost of borrowed funds accounted for as interest expense for debt. T-Mobile US Inc. interest expense, net increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Capitalized interest Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred. T-Mobile US Inc. capitalized interest decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
Interest costs incurred Total interest costs incurred during the period and either capitalized or charged against earnings. T-Mobile US Inc. interest costs incurred decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Adjusted Interest Coverage Ratio

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income 8,317 2,590 3,024 3,064 3,468
Less: Income from discontinued operations, net of tax 320
Add: Income tax expense 2,682 556 327 786 1,135
Add: Interest expense, net 3,335 3,364 3,342 2,701 1,111
Earnings before interest and tax (EBIT) 14,334 6,510 6,693 6,231 5,714
 
Interest costs incurred 3,439 3,425 3,552 3,141 1,584
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1 4.30 1.94 2.00 2.31 5.14
Adjusted interest coverage ratio (with capitalized interest)2 4.17 1.90 1.88 1.98 3.61

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest expense, net
= 14,334 ÷ 3,335 = 4.30

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= 14,334 ÷ 3,439 = 4.17


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. adjusted interest coverage ratio improved from 2021 to 2022 and from 2022 to 2023.