RICHARDSON, Texas, April 1, 2013 /PRNewswire/ -- MetroPCS
Communications, Inc. (NYSE: PCS; "MetroPCS" or the "Company") today
mailed a letter to stockholders in connection with its proposed
combination with T-Mobile USA,
Inc. ("T-Mobile"). The letter describes the significant
benefits to MetroPCS' stockholders resulting from the proposed
combination of MetroPCS and T-Mobile and addresses certain
assumptions that ISS based its report on, leading to the wrong
conclusions regarding the proposed combination.
The full text of the letter follows:
April 1,
2013
Dear Fellow Stockholder:
The MetroPCS Communications, Inc. Special Meeting of
Stockholders on Friday, April 12,
2013 to vote on the proposed combination with T-Mobile
USA, Inc. is less than two weeks
away. Because some of the proposals required to approve the
proposed combination require the affirmative vote of a majority of
all outstanding shares, your vote is extremely
important.
Remember – the failure to vote or an abstention will have the
same effect as a vote against the proposed
combination.
- If the proposed combination is not approved, MetroPCS'
stockholders will not enjoy its compelling benefits –
many of which are only available by combining MetroPCS and
T-Mobile.
- Do not reject this proposed combination – do not take the
risk of a loss of value for MetroPCS' stockholders.
- There can be no assurance that MetroPCS
will be able to deliver the same or better stockholder value as a
stand-alone wireless company in the future.
The MetroPCS board unanimously recommends that stockholders
vote their shares FOR all of the proposals relating
to the proposed combination by returning the GREEN
proxy card with a FOR vote for all
proposals. The proposed combination will create the
value leader in the U.S. wireless marketplace and provide
significantly more value and potential equity upside to
MetroPCS stockholders than could be achieved by MetroPCS on a
stand-alone basis.
YOUR BOARD AND MANAGEMENT THOROUGHLY EXPLORED ALL
STRATEGIC ALTERNATIVES
After years of discussions and negotiations with various third
parties, only negotiations with Deutsche Telekom ("DT")
have resulted in an executed combination agreement, and no other
bidders have emerged in the six months since the proposed
combination was
announced.1
- Institutional Shareholder Services ("ISS"), an independent
proxy advisory firm, recognizes that MetroPCS' "exploration of
strategic alternatives appears to have been
thorough."2
- As a result, MetroPCS' stockholders should not assume that
another buyer will acquire MetroPCS if the proposed combination is
not approved.
- Glass Lewis, another independent proxy advisory firm, agrees
that the MetroPCS board explored all alternatives, noting that,
"In our opinion, the MetroPCS Board conducted a lengthy review
of strategic alternatives and ultimately reached perhaps the
inevitable conclusion that MetroPCS needs to combine with a larger
strategic partner in order to address its challenges as a
standalone company."3
The MetroPCS board and management team, who have decades of
experience in, and an in-depth understanding of, the wireless
marketplace, determined that the proposed combination will deliver
more value to MetroPCS stockholders than MetroPCS on a stand-alone
basis.
The proposed combination, the terms of which resulted from
months of rigorous negotiations, offers both immediate and
long-term compelling economic value to MetroPCS'
stockholders. It will provide MetroPCS' stockholders with an
immediate $1.5 billion aggregate cash
payment, or approximately $4.06 per
share (prior to the reverse stock split that will occur in
connection with the closing of the proposed combination), as well
as an approximate 26% ownership stake in the combined company that
allows all MetroPCS stockholders to participate in the expected
significant equity upside of the combined company, including
projected cost synergies of $6-7
billion net present value ("NPV")4 and annual
run-rate cost synergies projected at $1.2-1.5 billion after an integration
period.5
THE COMBINED COMPANY WILL BE WELL-POSITIONED TO PARTICIPATE
IN FUTURE INDUSTRY GROWTH AND CONSOLIDATION
The combined company will be the leading value carrier in the
U.S. wireless marketplace and will be able to compete more
effectively against the other national wireless competitors through
its expanded scale, spectrum and financial resources.
Importantly, the combined company will have significantly greater
spectrum and financial resources than MetroPCS on a stand-alone
basis and will be in a better position to participate in future
industry growth and consolidation.
The combined company will directly benefit from its:
- Strong financial profile:
- The combined company is expected to have BB S&P credit
rating, which is two notches better than MetroPCS stand-alone and
many peers;
- Target five-year (from 2012 to 2017) compounded annual growth
rates in the range of 3% to 5% for revenues, 7% to 10% for EBITDA
and 15% to 20% for free cash flow;6
- Target EBITDA margin of 34% to 36% at the end of the five-year
period (from 2012 to 2017); and
- Projected cost synergies of $6-7
billion NPV,4 with an annual run-rate of
$1.2-1.5 billion after an integration
period.5
- Robust spectrum position:
- The combined company will have the network capacity to support
the anticipated acceleration in customers' mobile data demand.
- The combined company's spectrum position in major metropolitan
areas will be four times greater on average than MetroPCS on a
stand-alone basis.
- The combined company will have more AWS spectrum than any other
carrier. AWS is emerging as one of the primary LTE bands in
the United States.
- Complementary spectrum that allows for greater 4G LTE
bandwidth, including at least 20x20 MHz in approximately 90% of top
25 metro areas by 2014+, which is expected to yield high levels of
efficiency, capacity and throughput.
- Seasoned executive leadership:
- The combined company's senior management team has over 150
years of combined telecommunications industry experience, and is
committed to growth and cost leadership.
- John Legere, current President
and Chief Executive Officer of T-Mobile, will serve as the
President and Chief Executive Officer of the combined company and
has over 32 years of experience in the U.S. and global
telecommunications and technology industries.
- J. Braxton Carter, currently
MetroPCS' Chief Financial Officer, will serve as Chief Financial
Officer of the combined company and has over 15 years of wireless
experience.
- Highly-qualified, diverse Board:
- The combined company's board includes current and former
executives of AT&T, Dell, Rockwell International Corporation
and Madison Dearborn Partners, LLC.
THE COMBINED COMPANY WILL BE POISED FOR GROWTH AND
INCREASED PROFITABILITY
Vote FOR the proposed combination with T-Mobile to
receive an immediate cash payment and a meaningful
equity stake in the combined company, allowing you to
participate in the growth and future profitability of the combined
company that will:
- Accelerate nationwide 4G services: T-Mobile is the only
carrier that presently offers nationwide unlimited 4G to new
customers. When its $4 billion
network modernization is complete – anticipated to occur at the end
of 2013 – the combined company customer base will have better
coverage, greater network reliability and faster service speeds.
- Approximately 37,000 sites are planned to be enhanced over
three years with multi-mode radios, tower-top electronics, and new
antennas.
- Upon completion of the migration of the MetroPCS customer base
and the inclusion of selected MetroPCS sites, the combined company
will have approximately 55,000 equivalent cell sites.
- Advance high-speed LTE network: T-Mobile is
deploying the latest LTE technology (Release 10), paving the way to
LTE Advanced. T-Mobile's 4G LTE deployment will complement
its existing nationwide 4G network — which third-party tests show
rivals or beats existing competitors' LTE networks — creating what
T-Mobile expects to be the fastest 4G combination in the United States.
- T-Mobile launched its 4G LTE network in seven U.S. cities on
March 19, 2013, and by the end of
2013, the combined company's robust and high capacity LTE network
is projected to cover a population of approximately 200 million
people in the United States (100
million by mid-year 2013).
- A broad variety of devices: T-Mobile has a broad
array of devices from which its customers can choose, which will be
available to the combined company's customers.
- In tandem with the debut of its 4G LTE network service,
T-Mobile announced that it will have several 4G LTE-capable devices
available, including Samsung Galaxy S 4, BlackBerry Z10, HTC One,
T-Mobile Sonic 2.0 Mobile HotSpot LTE and Samsung Galaxy Note
II.
- Beginning April 12, 2013,
T-Mobile will offer the 4G LTE-capable iPhone 5 to customers
nationwide via one of the simplest and most competitive consumer
rate plans in the industry. iPhone 4S and iPhone 4 will also
be available in select markets.
- Focus on branding and enhanced value propositions: The
combined company will offer its services under at least two unique
brands, with a focus on simplicity, unlimited data, and "No
Surprises." T-Mobile's 100% Value plans offer visibility,
transparency, standardized pricing, and lowest out-the-door device
prices.
- Expand the MetroPCS brand geographically: The combined
company will extend the MetroPCS brand and distribution to
geographic areas where MetroPCS does not currently have a network,
and will offer a variety of unlimited wireless broadband mobile
service plans and a broad array of device choices that provide
customers with a compelling value proposition. Only a small
portion of this geographic expansion is incorporated into the
business plan of the combined company with the remainder offering
additional upside to the business plan.
- Create a multi-segment player: The combined company will
offer a full suite of services, and is ramping up its B2B
capability and invest in new capabilities to support an expanded
MVNO business.
- Capitalize on projected cost synergies: The proposed
combination of MetroPCS and T-Mobile is expected to yield projected
annual run-rate cost synergies of $1.2 – 1.5 billion after an integration period,
driven primarily by the convergence of both customer bases to a
single network.5
- We expect that approximately two and a half years following the
closing, substantially all MetroPCS customers will have been
migrated to the new network and the old MetroPCS network will be
shut down, saving the majority of the operating and capital
expenses associated with operating, maintaining and expanding the
MetroPCS legacy network.
- Additional savings are expected to come from reduced tower,
backhaul and roaming expenses and capacity and expansion capital
expenses as well as certain non-network savings. Operating on
a single network is also expected to increase asset utilization and
reduce expense per customer.
THE TERMS OF THE PROPOSED COMBINATION ARE COMPELLING TO
METROPCS' STOCKHOLDERS AND THE BEST STRATEGIC ALTERNATIVE TO
MAXIMIZE STOCKHOLDER VALUE
Simply put, a combination with T-Mobile represents more
certain and more significant value than MetroPCS could create as a
stand-alone company.
- The proposed combination offers compelling benefits to
MetroPCS' stockholders by offering immediate and significant value
for your investment in MetroPCS as well as the opportunity to
participate in the expected upside potential of the combined
company.
- The 26% equity ownership interest of MetroPCS' stockholders is
at the upper end – or above – the implied percentage ownership and
contribution analyses performed by the special committee's
independent financial advisor.
- In addition, the special committee's financial advisor's
discounted cash flow ("DCF") and multiples analyses demonstrate
that the 26% equity ownership interest results in substantial
upside over a stand-alone valuation of MetroPCS.
- If T-Mobile were contributed with $4
billion lower debt (i.e. $4
billion higher equity), per P. Schoenfeld Asset
Management LP's ("PSAM") previously filed presentation, then
the resulting MetroPCS stockholders' ownership in the combined
company would need to be adjusted to reduce MetroPCS stockholders'
ownership from 26% to 12%7 -
15%8.
- A less favorable ownership stake of between
17%7-24%8 would result after appropriate
adjustments for $1.5 billion MetroPCS
cash reserved for spectrum and $1.5
billion cash payment as disclosed in the MetroPCS amended
definitive proxy statement.
- The stand-alone MetroPCS value per share (after deducting
$1.5 billion in cash reserved for the
acquisition of spectrum) represents an approximately 22% decline
vs. the current MetroPCS share
price.9
- Even PSAM notes in its previously filed presentation that it
may be appropriate to adjust for the $1.5
billion of spectrum in a relative DCF
analysis.
Given T-Mobile's much higher asset value, DT could only
facilitate MetroPCS' stockholders' 26% stake by contributing
T-Mobile with sufficient leverage to create the intended ownership
split. The 26% stake will allow MetroPCS' stockholders to
participate meaningfully in the expected substantial upside of the
combined company resulting from the significant projected
synergies.
THE RECENT ISS REPORT IS USING DIFFERENT ASSUMPTIONS THAN
THOSE USED BY THE METROPCS MANAGEMENT AND BOARD
On March 27, 2013, ISS issued a
report regarding the proposed combination. The report is
based on assumptions that are different than those used by
MetroPCS' experienced management and board and, as a result, ISS
has reached the wrong conclusions. Importantly, ISS bases
its valuation perspectives on two important assumptions that differ
from the analysis the MetroPCS advisors and board relied
upon:
- ISS used a combined company 2013 EBITDA that excludes
$573 million of reasonable and
appropriate adjustments made by MetroPCS management to T-Mobile's
2013 forecast. It is therefore based on a T-Mobile forecasted
2013 EBITDA that is lower than what MetroPCS and T-Mobile believe
is appropriate based on extensive due diligence of the T-Mobile
plan. Although ISS noted that $250
million of the $573 million
related to the introduction of Apple products was reasonable, ISS
decided not to account for any of the adjustments "at least
until the adjustments are more fully documented and discussed
…"2
- ISS also disagreed with MetroPCS and its financial advisors
that the $1.5 billion for spectrum
should be deducted for valuation purposes. Contrary to ISS'
view, if MetroPCS uses its $1.5
billion in cash to purchase spectrum required to achieve its
long-term plan, the market will NOT increase MetroPCS' enterprise
value by $1.5 billion to account for
the spectrum value – wireless companies are valued as going
concerns based upon EBITDA and cash flow, not asset value.
Therefore, MetroPCS would effectively need multiple expansion of
over 1x to make up for such value. In short, MetroPCS
believes that, should it spend the $1.5
billion on spectrum, its equity valuation will not benefit
from the value when adjusting from Enterprise to Equity Value (or
value per share).
- Despite providing a detailed DCF valuation of the projected
$6 - $7 billion in synergies, ISS
only used a $4 billion valuation for
synergies, which understates the combined company's synergy value
by approximately $1.7610
per share.
THE COMBINED COMPANY DEBT IS APPROPRIATE AND
MARKET-BASED
Market demand does not exist for the size of the required
$21 billion debt commitment from DT –
at signing or today. The pricing mechanism for the DT debt is
designed to reflect market conditions when the notes are priced,
based on comparable bonds and high-yield indices, including
MetroPCS' own high yield debt. Since the end of the year,
rates in the market have improved, which has resulted in the
current blended rate of the DT debt dropping to approximately 7.2%
as of March 22, 2013. The
estimated spread between the 8- and 10-year DT notes and the 6.25%
and 6.625% MetroPCS Notes is 60bps and 47bps, respectively.
In light of the overall size of the DT notes and the low fees
payable to DT, this spread is very reasonable.
The 7.7% weighted average interest rate cited in PSAM's report
is based on mistaken assumptions and is stale as it is from the end
of 2012, which is the period to which the year-end pro-forma
financials disclosed in the amended definitive proxy relate.
The DT debt avoids significant financing and underwriting fees for
the combined company and its shareholders equating to a
$1.3 billion saving11 or
~$0.90 per combined company
share,12 compared to a third party financing if it were
available.
Importantly, DT's financing provides the combined company
with significant breathing room through a long-lasting capital
structure with no maturities before 2018, which allows the
combined company to focus on the business and on realizing
synergies from the combination immediately post-closing without
having to refinance significant debt. By then, the
combined company is expected to have de-levered significantly
through cost savings initiatives, including cost reductions
related to tower, backhaul and roaming expenses, customer migration
to more cost-efficient HSPA+, capital expenditure savings and
post-integration synergies.
The combined company's last 12 months ("LTM") leverage is
in-line with peers and MetroPCS, and its S&P credit rating of
BB is higher than ratings of MetroPCS and many peers, as shown in
the table below:
Comparison of NewCo Peers – Leverage and Credit
Rating13
Based
on LTM EBITDA
|
|
Leap
|
PF
Sprint14
|
NewCo
|
MetroPCS
|
T-Mobile15
|
Gross
Leverage
|
5.5x
|
5.5x
|
3.6x
|
3.1x
|
3.6x
|
Net
Leverage
|
4.4x
|
3.0x
|
3.4x
|
2.4x[16]
|
3.6x
|
S&P
Rating
|
B-
|
B+
|
BB
|
B+
|
NA
|
- The combined company is expected to de-lever organically after
2013 as a result of cost savings initiatives, significantly lower
capital expenditures and post-integration synergies.
- The combined company's agreement with Apple is projected to be
accretive to operating free cash flow and EBITDA beginning in
2014.
- Investor comfort with the combined company's capital structure
and credit profile is underscored by strong support for the
combined company's March 2013 senior
notes offering as well as the December
2012 consent solicitation on MetroPCS' existing senior
notes.
- Appropriate leverage, such as is present here, allows
stockholders to benefit exponentially from increases in company
value.
Further, the call protection of the DT notes is market standard
and appropriate. Without this call protection, rates would
have been significantly higher. The make-whole provisions
also are market standard. The call protection and make-whole
provisions do not deter a future M&A transaction. ISS is
mistaken that the call protection prevents deleveraging of the
combined company. The combined company will de-lever as its
cash levels increase from free cash flow over time.
VOTE "FOR" THE PROPOSED COMBINATION WITH T-MOBILE ON THE
GREEN PROXY CARD
MetroPCS asks that stockholders vote FOR the proposals by
telephone, Internet, mail or in person according to the
instructions on the GREEN proxy card, and below.
- Telephone. Call toll free: 1-800-PROXIES
(1-800-776-9437) in the United
States or 1-718-921-8500 from foreign countries.
Stockholders must have their control number in hand. Follow the
instructions provided.
- Internet. Log onto the website: www.voteproxy.com.
Stockholders must have their control number in hand. Follow the
instructions provided.
- Mail. To vote your shares, please sign, date and mail
your GREEN proxy card today.
- In person. For stockholders who wish to vote in person,
the MetroPCS Special Meeting of stockholders will be held on
April 12, 2013, at 8:00 a.m. local time, at the Eisemann Center
located at 2351 Performance Drive, Richardson, Texas 75082.
MetroPCS urges you to discard any white proxy cards, which
were sent by a dissident stockholder. If you previously
submitted a white proxy card, MetroPCS urges you to vote as
instructed on the GREEN proxy card, which will revoke any earlier
dated proxy card that was submitted, including any white proxy
card.
If you have questions or need assistance in voting your shares,
please contact our proxy solicitor, MacKenzie Partners, Inc.
toll-free at (800) 322-2885 or call collect at (212) 929-5500.
On behalf of your board of directors, we thank you for your
continued support.
Sincerely,
Roger D. Linquist
Chairman of the Board and Chief Executive Officer
If you have any questions or need assistance with voting your
GREEN proxy card, please contact our proxy solicitor, MacKenzie
Partners, at the phone numbers listed below.
MacKenzie Partners, Inc.
105 Madison Avenue
New York, NY 10016
(212) 929-5500 (call collect)
Or
TOLL-FREE (800) 322-2885
Additional Information and Where to Find It
This document relates to a proposed transaction between MetroPCS
and Deutsche Telekom. In connection with the proposed transaction,
MetroPCS has filed with the Securities and Exchange Commission (the
"SEC") an amended definitive proxy statement. Security holders are
urged to read carefully the amended definitive proxy statement and
all other relevant documents filed with the SEC or sent to
stockholders as they become available because they will contain
important information about the proposed transaction. All documents
are, and when filed will be, available free of charge at the SEC's
website (www.sec.gov). You may also obtain these documents by
contacting MetroPCS' Investor Relations department at 214-570-4641,
or via e-mail at investor_relations@metropcs.com. This
communication does not constitute a solicitation of any vote or
approval.
Participants in the Solicitation
MetroPCS and its directors and executive officers will be deemed
to be participants in any solicitation of proxies in connection
with the proposed transaction. Information about MetroPCS'
directors and executive officers is available in MetroPCS' annual
report on Form 10-K filed with the SEC on March 1, 2013. Other information regarding the
participants in the proxy solicitation and a description of their
direct and indirect interests, by security holdings or otherwise,
is contained in the amended definitive proxy statement and other
relevant materials filed with the SEC regarding the proposed
transaction. Investors should read the amended definitive proxy
statement carefully before making any voting or investment
decisions.
Cautionary Statement Regarding Forward-Looking
Statements
This document includes "forward-looking statements" for the
purpose of the "safe harbor" provisions within the meaning of the
Private Securities Litigation Reform Act of 1995, as amended. Any
statements made in this document that are not statements of
historical fact, and statements about our beliefs, opinions,
projections, strategies, and expectations, are forward-looking
statements and should be evaluated as such. These forward-looking
statements often include words such as "anticipate," "expect,"
"suggests," "plan," "believe," "intend," "estimates," "targets,"
"views," "projects," "should," "would," "could," "may," "become,"
"forecast," and other similar expressions. These forward-looking
statements include, among others, statements about the benefits of
the proposed combination, the prospects, value and value creation
capability of the combined company and MetroPCS on a stand-alone
basis, projected valuation and valuation modeling, the projected
synergies and cost savings resulting from the proposed combination,
the positioning of the combined company and MetroPCS stand-alone
versus its competitors, compelling terms and nature of the proposed
combination, future expansion of the MetroPCS brand into new areas,
benefits to MetroPCS customers, value of the proposed combination
to MetroPCS stockholders, future MetroPCS stock prices, customer
perceptions of the combined company's service, projected population
coverage, the combined company's ability to achieve projected cost
synergies, forecasts of combined company revenues, EBITDA, and FCF,
projected 5-year CAGRs, forecast, projections and success of
strategic plans of MetroPCS and impact on business and stock price,
the combined company's leverage ratios, the benefits of leverage
and its ability to de-leverage organically and over time, the
combined company's spectrum position and compatibility, the
combined company's competitive position, impact of the proposed
combination on the benefits of the LTE network, T-Mobile's 4G
network plans and its ability to achieve it, expected completion
dates for T-Mobile's LTE network, T-Mobile's strategy and plans for
decommissioning MetroPCS' network and the ability to achieve it,
the benefits of 4G, the relationship between equity value and
investments in spectrum, MetroPCS' projected upgrade rate,
diversity and availability of handsets, projected financing costs,
ability of obtaining financing in the market, ability to secure
acceptable rates and terms in the market, if at all, nature and
extent of acceptable and marketable financing terms, the projected
future rates, credit ratings and fees associated with financing,
the success of the combined company, its operating structure,
management or future governance and compliance, and other
statements regarding the combined company's strategies, prospects,
projected results, plans, or future performance.
All forward-looking statements involve significant risks and
uncertainties that could cause actual results to differ materially
from those in the forward-looking statements, many of which are
generally outside the control of MetroPCS, Deutsche Telekom and
T-Mobile and are difficult to predict. Examples of such risks and
uncertainties include, but are not limited to, the possibility that
the proposed transaction is delayed or does not close, including
due to the failure to receive the required stockholder approvals,
the failure to satisfy other closing conditions, the possibility
that the expected synergies will not be realized, or will not be
realized within the expected time period, the significant capital
commitments of MetroPCS and T-Mobile, global economic conditions,
fluctuations in exchange rates, competitive actions taken by other
companies, natural disasters, difficulties in integrating the two
companies, disruption from the transaction making it more difficult
to maintain business and operational relationships, actions taken
or conditions imposed by governmental or other regulatory
authorities and the exposure to litigation. Additional
factors that could cause results to differ materially from those
described in the forward-looking statements can be found in
MetroPCS' annual report on Form 10-K, filed March 1, 2013, and other filings with the SEC
available at the SEC's website (www.sec.gov). The results for
any prior period may not be indicative of results for any future
period.
The forward-looking statements speak only as to the date made,
are based on current assumptions and expectations, and are subject
to the factors above, among others, and involve risks,
uncertainties and assumptions, many of which are beyond our ability
to control or ability to predict. You should not place undue
reliance on these forward-looking statements. MetroPCS, Deutsche
Telekom and T-Mobile do not undertake a duty to update any
forward-looking statement to reflect events after the date of this
document, except as required by law.
1 As detailed in the background section of MetroPCS'
amended definitive proxy statement.
2 From March 27, 2013, ISS
Report. Permission to use quotations neither sought nor
obtained.
3 From March 28, 2013,
Glass, Lewis & Co., LLC Report. Permission to use
quotations neither sought nor obtained.
4 Net present value calculated with 9% discount rate and
38% tax rate. Synergies are preliminary projections and subject to
change.
5 Synergies expected after an initial integration period
estimated to be between two and a half to four years.
6 Free Cash Flow is calculated by EBITDA less Capital
Expenditure (excluding spectrum spend).
7 EBITDA is based on unadjusted T-Mobile management's
forecast of combined company EBITDA for 2013, which forecast is set
forth in the MetroPCS amended definitive proxy statement.
8 EBITDA is based on MetroPCS management's forecast of
combined company EBITDA for 2013, which forecast is set forth in
the MetroPCS amended definitive proxy statement.
9 Based on MetroPCS share price of $10.90 as of NYSE market close on March 28, 2013.
10 Based on the midpoint of the expected synergy range
for the combined company, MetroPCS' 26% equity stake and 370
million MetroPCS shares outstanding per the amended definitive
proxy filed March 12, 2013.
11 Based on indicative terms at the time of
announcement.
12 Based on a pre-split 1.4 billion combined company
shares.
13 Based on latest reported financials; NewCo numbers
represent the sum of T-Mobile and MetroPCS.
14 Based on Sprint (PF Clearwire), US Cellular and
Softbank transactions.
15 Based on target net debt of $17.5 billion ($15
billion DT notes and $2.5
billion tower financing obligation as of December 31, 2012).
16 Includes $1.5 billion
in cash reserved for the acquisition of spectrum.
SOURCE MetroPCS Communications, Inc.