Attached files
| file | filename |
|---|---|
| EX-31.1 - TMUS EXHIBIT 31.1 - T-Mobile US, Inc. | tmus12312017ex311.htm |
| 10-K - TMUS FORM 10-K - T-Mobile US, Inc. | tmus12312017form10-k.htm |
| EX-32.2 - TMUS EXHIBIT 32.2 - T-Mobile US, Inc. | tmus12312017ex322.htm |
| EX-32.1 - TMUS EXHIBIT 32.1 - T-Mobile US, Inc. | tmus12312017ex321.htm |
| EX-31.2 - TMUS EXHIBIT 31.2 - T-Mobile US, Inc. | tmus12312017ex312.htm |
| EX-23.1 - TMUS EXHIBIT 23.1 - T-Mobile US, Inc. | tmus12312017ex231.htm |
| EX-21.1 - TMUS EXHIBIT 21.1 - T-Mobile US, Inc. | tmus12312017ex211.htm |
| EX-10.76 - TMUS EXHIBIT 10.76 - T-Mobile US, Inc. | tmus12312017ex1076.htm |
| EX-10.69 - TMUS EXHIBIT 10.69 - T-Mobile US, Inc. | tmus12312017ex1069.htm |
| EX-10.48 - TMUS EXHIBIT 10.48 - T-Mobile US, Inc. | tmus12312017ex1048.htm |
| EX-10.31 - TMUS EXHIBIT 10.31 - T-Mobile US, Inc. | tmus12312017ex1031.htm |
| EX-4.56 - TMUS EXHIBIT 4.56 - T-Mobile US, Inc. | tmus12312017ex456.htm |
| EX-4.24 - TMUS EXHIBIT 4.24 - T-Mobile US, Inc. | tmus12312017ex424.htm |
EXHIBIT 12.1
Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings to Combined Fixed Charges
and Preferred Stock Dividends
Year Ended December 31, | |||||||||||||||||||
(in millions, except ratio) | 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||
Earnings available for fixed charges: | |||||||||||||||||||
Income (loss) before income taxes and earnings from unconsolidated affiliates | $ | 3,161 | $ | 2,331 | $ | 990 | $ | 461 | $ | 94 | |||||||||
Adjustments: | |||||||||||||||||||
Fixed charges | 2,757 | 2,799 | 2,656 | 2,377 | 2,118 | ||||||||||||||
Amortization of capitalized interest | 71 | 60 | 49 | 35 | 34 | ||||||||||||||
Capitalized interest | (136 | ) | (142 | ) | (230 | ) | (81 | ) | (5 | ) | |||||||||
Earnings available for fixed charges | $ | 5,853 | $ | 5,048 | $ | 3,465 | $ | 2,792 | $ | 2,241 | |||||||||
Fixed charges and combined fixed charges and preferred stock dividends: | |||||||||||||||||||
Interest expense including capitalized interest | $ | 1,807 | $ | 1,871 | $ | 1,726 | $ | 1,433 | $ | 1,229 | |||||||||
Portion of rent expense representative of interest (1) | 950 | 928 | 930 | 944 | 889 | ||||||||||||||
Fixed charges | $ | 2,757 | $ | 2,799 | $ | 2,656 | $ | 2,377 | $ | 2,118 | |||||||||
Dividends on preferred stock (pre-tax) | 72 | 88 | 73 | — | — | ||||||||||||||
Combined fixed charges and preferred stock dividends | $ | 2,829 | $ | 2,887 | $ | 2,729 | $ | 2,377 | $ | 2,118 | |||||||||
Ratio of earnings to fixed charges | 2.12 | 1.80 | 1.30 | 1.17 | 1.06 | ||||||||||||||
Ratio of earnings to combined fixed charges and preferred stock dividends | 2.07 | 1.75 | 1.27 | 1.17 | 1.06 | ||||||||||||||
(1) | The portion of total rental expense that represents a reasonable approximation of the interest factor is estimated to be 33%. |