[
  {
    "title": "Cost of Services, exclusive of D&A",
    "subtitle": "",
    "markdown": "| Quarter | Cost of services, ex. D&A and Special Items | Merger-related costs | Other Special Items | % of Srvc revs, ex. D&A and Special Items |\n| --- | --- | --- | --- | --- |\n| Q2 2023 | $2,916 | $2,720 | | 17.3% |\n| Q3 2023 | $2,886 | $2,612 | | 16.4% |\n| Q4 2023 | $2,792 | $2,646 | | 16.5% |\n| Q1 2024 | $2,688 | $2,580 | | 16.0% |\n| Q2 2024 | $2,664 | $2,591 | | 15.8% |\n| | Year-Over-Year | | | |\n| | Cost of services, exclusive of D&A, decreased 9% primarily due to: | | | |\n| | Lower Merger-related costs related to network decommissioning and integration | | | |\n| | Lower employee costs primarily related to reduced headcount | | | |\n| | Higher Merger synergies | | | |\n| | Sequential | | | |\n| | Cost of services, exclusive of D&A, decreased slightly primarily due to: | | | |\n| | Slightly lower Merger-related costs related to network decommissioning and integration | | | |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "($ in millions, % of Service revenues)",
    "page": 9,
    "bbox": [
      19.9,
      505.9,
      587.1,
      739.6
    ],
    "som_region": [
      0.03248365875942255,
      0.06621990781841855,
      0.9592974295023999,
      0.3612362640072601
    ],
    "content_region": [
      0.03248365875942255,
      0.06621990781841855,
      0.9592974295023999,
      0.35366050643150254
    ],
    "flavor": "stream",
    "kind": "chart",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 100.0,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Selling, General and Administrative (SG&A) Expense",
    "subtitle": "Year-Over-Year",
    "markdown": "| Quarter | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 |\n| --- | --- | --- | --- | --- | --- |\n| SG&A expense, ex. Special Items | $5,272 | $5,334 | $5,280 | $5,138 | $5,142 |\n| Merger-related costs (gain), net | $5,138 | $4,940 | $5,164 | $5,103 | $5,187 |\n| Other Special Items |  |  |  |  |  |\n| % of Srvc revs, ex. Special Items | 32.6% | 31.0% | 32.2% | 31.7% | 31.6% |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "($ in millions, % of Service revenues)",
    "page": 9,
    "bbox": [
      12.0,
      187.0,
      574.9,
      438.2
    ],
    "som_region": [
      0.0196078431372549,
      0.44676285560684975,
      0.9394443487030228,
      0.7638878099846117
    ],
    "content_region": [
      0.0196078431372549,
      0.44676285560684975,
      0.9394443487030228,
      0.7382238368795375
    ],
    "flavor": "stream",
    "kind": "chart",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 100.0,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "2024 Outlook",
    "subtitle": "",
    "markdown": "| Metric | Previous | Revised | Change at Midpoint |\n| --- | --- | --- | --- |\n| Postpaid net customer additions | 5.2 to 5.6 million | 5.4 to 5.7 million | 150 thousand |\n| Net income (1) | N/A | N/A | N/A |\n| Effective tax rate | 24% to 26% | 24% to 25% | (50) bps |\n| Core Adjusted EBITDA (2) | $31.4 to $31.9 billion | $31.5 to $31.8 billion | No change |\n| Net cash provided by operating activities | $21.6 to $22.3 billion | $21.8 to $22.2 billion | $50 million |\n| Capital expenditures (3) | $8.6 to $9.4 billion | $8.7 to $9.1 billion | $(100) million |\n| Adjusted Free Cash Flow (4) | $16.4 to $16.9 billion | $16.6 to $17.0 billion | $150 million |",
    "footnotes": [
      "We are not able to forecast Net income on a forward-looking basis without unreasonable efforts due to the high variability and difficulty in predicting certain items that affect GAAP Net income, including, but not limited to, Income tax expense and Interest expense. Core Adjusted EBITDA should not be used to predict Net income as the difference between this measure and Net income is variable.",
      "Management uses Core Adjusted EBITDA as a measure to monitor the financial performance of our operations, excluding the impact of lease revenues from our related device financing programs. Our guidance ranges assume lease revenues of approximately $100 million for 2024.",
      "Capital expenditures means cash purchases of property and equipment, including capitalized interest.",
      "Adjusted Free Cash Flow guidance does not assume any material net cash inflows from securitization in 2024."
    ],
    "footnote_refs": [
      "(1)",
      "(2)",
      "(3)",
      "(4)"
    ],
    "units": "",
    "page": 14,
    "bbox": [
      24.8,
      216.2,
      580.0,
      728.5
    ],
    "som_region": [
      0.04045751671385921,
      0.08016019878965436,
      0.947646994995915,
      0.7269764139194681
    ],
    "content_region": [
      0.04045751671385921,
      0.08016019878965436,
      0.947646994995915,
      0.7194006563437105
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 87.04,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc. Condensed Consolidated Balance Sheets",
    "subtitle": "(Unaudited)",
    "markdown": "| | June 30, 2024 | December 31, 2023 |\n| --- | --- | --- |\n| Assets |  |  |\n| Current assets |  |  |\n| Cash and cash equivalents | $ 6,417 | $ 5,135 |\n| Accounts receivable, net of allowance for credit losses of $160 and $161 | 4,563 | 4,692 |\n| Equipment installment plan receivables, net of allowance for credit losses and imputed discount of $587 and $623 | 3,776 | 4,456 |\n| Inventory | 1,319 | 1,678 |\n| Prepaid expenses | 1,059 | 702 |\n| Other current assets | 2,163 | 2,352 |\n| Total current assets | 19,297 | 19,015 |\n| Property and equipment, net | 38,222 | 40,432 |\n| Operating lease right-of-use assets | 26,240 | 27,135 |\n| Financing lease right-of-use assets | 3,271 | 3,270 |\n| Goodwill | 13,015 | 12,234 |\n| Spectrum licenses | 98,661 | 96,707 |\n| Other intangible assets, net | 2,978 | 2,618 |\n| Equipment installment plan receivables due after one year, net of allowance for credit losses and imputed discount of $132 and $150 | 1,780 | 2,042 |\n| Other assets | 5,093 | 4,229 |\n| Total assets | $ 208,557 | $ 207,682 |\n| Liabilities and Stockholders' Equity |  |  |\n| Current liabilities |  |  |\n| Accounts payable and accrued liabilities | $ 7,591 | $ 10,373 |\n| Short-term debt | 5,867 | 3,619 |\n| Deferred revenue | 1,098 | 825 |\n| Short-term operating lease liabilities | 3,202 | 3,555 |\n| Short-term financing lease liabilities | 1,252 | 1,260 |\n| Other current liabilities | 4,028 | 1,296 |\n| Total current liabilities | 23,038 | 20,928 |\n| Long-term debt | 70,203 | 69,903 |\n| Long-term debt to affiliates | 1,496 | 1,496 |\n| Tower obligations | 3,725 | 3,777 |\n| Deferred tax liabilities | 15,022 | 13,458 |\n| Operating lease liabilities | 27,272 | 28,240 |\n| Financing lease liabilities | 1,133 | 1,236 |\n| Other long-term liabilities | 4,032 | 3,929 |\n| Total long-term liabilities | 122,883 | 122,039 |\n| Commitments and contingencies |  |  |\n| Stockholders' equity |  |  |\n| Common stock, par value $0.00001 per share, 2,000,000,000 shares authorized; 1,269,805,042 and 1,262,904,154 shares issued, 1,166,772,891 and 1,195,807,331 shares outstanding | \u2014 | \u2014 |\n| Additional paid-in capital | 68,463 | 67,705 |\n| Treasury stock, at cost, 103,032,151 and 67,096,823 shares issued | (15,270) | (9,373) |\n| Accumulated other comprehensive loss | (917) | (964) |\n| Retained earnings | 10,360 | 7,347 |\n| Total stockholders' equity | 62,636 | 64,715 |\n| Total liabilities and stockholders' equity | $ 208,557 | $ 207,682 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions, except share and per share amounts)",
    "page": 16,
    "bbox": [
      46.1,
      116.2,
      567.8,
      745.8
    ],
    "som_region": [
      0.07537581873875038,
      0.05836779661852904,
      0.9276993695427389,
      0.8532329520793877
    ],
    "content_region": [
      0.07537581873875038,
      0.05836779661852904,
      0.9276993695427389,
      0.8456571945036301
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 99.45,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc. Condensed Consolidated Statements of Comprehensive Income",
    "subtitle": "(Unaudited)",
    "markdown": "| | Three Months Ended June 30, 2024 | Three Months Ended March 31, 2024 | Three Months Ended June 30, 2023 | Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 |\n| --- | --- | --- | --- | --- | --- |\n| Revenues |  |  |  |  |  |\n| Postpaid revenues | $ 12,899 | $ 12,631 | $ 12,070 | $ 25,530 | $ 23,932 |\n| Prepaid revenues | 2,592 | 2,403 | 2,444 | 4,995 | 4,861 |\n| Wholesale and other service revenues | 938 | 1,062 | 1,224 | 2,000 | 2,491 |\n| Total service revenues | 16,429 | 16,096 | 15,738 | 32,525 | 31,284 |\n| Equipment revenues | 3,106 | 3,251 | 3,169 | 6,357 | 6,888 |\n| Other revenues | 237 | 247 | 289 | 484 | 656 |\n| Total revenues | 19,772 | 19,594 | 19,196 | 39,366 | 38,828 |\n| Operating expenses |  |  |  |  |  |\n| Cost of services, exclusive of depreciation and amortization shown separately below | 2,664 | 2,688 | 2,916 | 5,352 | 5,977 |\n| Cost of equipment sales, exclusive of depreciation and amortization shown separately below | 4,088 | 4,399 | 4,088 | 8,487 | 8,676 |\n| Selling, general and administrative | 5,142 | 5,138 | 5,272 | 10,280 | 10,697 |\n| Loss (gain) on disposal group held for sale | \u2014 | \u2014 | 17 | \u2014 | (25) |\n| Depreciation and amortization | 3,248 | 3,371 | 3,110 | 6,619 | 6,313 |\n| Total operating expenses | 15,142 | 15,596 | 15,403 | 30,738 | 31,638 |\n| Operating income | 4,630 | 3,998 | 3,793 | 8,628 | 7,190 |\n| Other expense, net |  |  |  |  |  |\n| Interest expense, net | (854) | (880) | (861) | (1,734) | (1,696) |\n| Other (expense) income, net | (8) | 20 | 6 | 12 | 15 |\n| Total other expense, net | (862) | (860) | (855) | (1,722) | (1,681) |\n| Income before income taxes | 3,768 | 3,138 | 2,938 | 6,906 | 5,509 |\n| Income tax expense | (843) | (764) | (717) | (1,607) | (1,348) |\n| Net income | $ 2,925 | $ 2,374 | $ 2,221 | $ 5,299 | $ 4,161 |\n| Net income | $ 2,925 | $ 2,374 | $ 2,221 | $ 5,299 | $ 4,161 |\n| Other comprehensive income, net of tax |  |  |  |  |  |\n| Reclassification of loss from cash flow hedges, net of tax effect of $15, $15, $13, $30 and $27 | 43 | 43 | 40 | 86 | 80 |\n| Net unrealized loss on fair value hedges, net of tax effect of $(10), $0, $0, $(10) and $0 | (30) | \u2014 | \u2014 | (30) | \u2014 |\n| Unrealized gain on foreign currency translation adjustment, net of tax effect of $0, $0, $0, $0 and $0 | \u2014 | \u2014 | 7 | \u2014 | 9 |\n| Amortization of actuarial gain, net of tax effect of $(1), $(2), $0, $(3) and $0 | (4) | (5) | \u2014 | (9) | \u2014 |\n| Other comprehensive income | 9 | 38 | 47 | 47 | 89 |\n| Total comprehensive income | $ 2,934 | $ 2,412 | $ 2,268 | $ 5,346 | $ 4,250 |\n| Earnings per share |  |  |  |  |  |\n| Basic | $ 2.50 | $ 2.00 | $ 1.86 | $ 4.50 | $ 3.45 |\n| Diluted | $ 2.49 | $ 2.00 | $ 1.86 | $ 4.49 | $ 3.44 |\n| Weighted-average shares outstanding |  |  |  |  |  |\n| Basic | 1,170,025,862 | 1,185,298,497 | 1,193,078,891 | 1,177,662,179 | 1,206,270,341 |\n| Diluted | 1,172,447,353 | 1,189,092,019 | 1,195,533,499 | 1,180,929,879 | 1,210,220,958 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions, except share and per share amounts)",
    "page": 17,
    "bbox": [
      46.1,
      144.7,
      567.8,
      745.8
    ],
    "som_region": [
      0.07537581873875038,
      0.05836779661852904,
      0.9277058520348244,
      0.8172481035945391
    ],
    "content_region": [
      0.07537581873875038,
      0.05836779661852904,
      0.9277058520348244,
      0.8096723460187816
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 99.4,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc. Condensed Consolidated Statements of Cash Flows",
    "subtitle": "(Unaudited)",
    "markdown": "| | Three Months Ended June 30, 2024 | Three Months Ended March 31, 2024 | Three Months Ended June 30, 2023 | Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 |\n| --- | --- | --- | --- | --- | --- |\n| Operating activities |  |  |  |  |  |\n| Net income | $ 2,925 | $ 2,374 | $ 2,221 | $ 5,299 | $ 4,161 |\n| Adjustments to reconcile net income to net cash provided by operating activities |  |  |  |  |  |\n| Depreciation and amortization | 3,248 | 3,371 | 3,110 | 6,619 | 6,313 |\n| Stock-based compensation expense | 164 | 140 | 167 | 304 | 344 |\n| Deferred income tax expense | 747 | 715 | 703 | 1,462 | 1,314 |\n| Bad debt expense | 255 | 282 | 213 | 537 | 435 |\n| Losses from sales of receivables | 25 | 21 | 51 | 46 | 89 |\n| Loss on remeasurement of disposal group held for sale | \u2014 | \u2014 | 22 | \u2014 | 9 |\n| Changes in operating assets and liabilities |  |  |  |  |  |\n| Accounts receivable | (1,286) | (416) | (1,514) | (1,702) | (2,782) |\n| Equipment installment plan receivables | 155 | 277 | 246 | 432 | 398 |\n| Inventory | 221 | 170 | 362 | 391 | 491 |\n| Operating lease right-of-use assets | 872 | 856 | 929 | 1,728 | 1,937 |\n| Other current and long-term assets | (416) | 160 | 354 | (256) | 212 |\n| Accounts payable and accrued liabilities | 38 | (1,734) | (864) | (1,696) | (1,746) |\n| Short- and long-term operating lease liabilities | (1,148) | (1,017) | (1,183) | (2,165) | (2,192) |\n| Other current and long-term liabilities | (360) | (172) | (466) | (532) | (649) |\n| Other, net | 81 | 57 | 4 | 138 | 72 |\n| Net cash provided by operating activities | 5,521 | 5,084 | 4,355 | 10,605 | 8,406 |\n| Investing activities |  |  |  |  |  |\n| Purchases of property and equipment, including capitalized interest of $(8), $(9), $(14), $(17) and $(28) | (2,040) | (2,627) | (2,789) | (4,667) | (5,790) |\n| Purchases of spectrum licenses and other intangible assets, including deposits | (156) | (61) | (33) | (217) | (106) |\n| Proceeds from sales of tower sites | \u2014 | \u2014 | 2 | \u2014 | 8 |\n| Proceeds related to beneficial interests in securitization transactions | 958 | 890 | 1,309 | 1,848 | 2,654 |\n| Acquisition of companies, net of cash acquired | (390) | \u2014 | \u2014 | (390) | \u2014 |\n| Other, net | (50) | 11 | 24 | (39) | 19 |\n| Net cash used in investing activities | (1,678) | (1,787) | (1,487) | (3,465) | (3,215) |\n| Financing activities |  |  |  |  |  |\n| Proceeds from issuance of long-term debt | 2,136 | 3,473 | 3,450 | 5,609 | 6,463 |\n| Repayments of financing lease obligations | (351) | (327) | (304) | (678) | (610) |\n| Repayments of long-term debt | (2,723) | (223) | (223) | (2,946) | (354) |\n| Repurchases of common stock | (2,387) | (3,594) | (3,591) | (5,981) | (8,210) |\n| Dividends on common stock | (759) | (769) | \u2014 | (1,528) | \u2014 |\n| Tax withholdings on share-based awards | (16) | (192) | (70) | (208) | (257) |\n| Other, net | (34) | (34) | (46) | (68) | (89) |\n| Net cash used in financing activities | (4,134) | (1,666) | (784) | (5,800) | (3,057) |\n| Change in cash and cash equivalents, including restricted cash and cash held for sale | (291) | 1,631 | 2,084 | 1,340 | 2,134 |\n| Cash and cash equivalents, including restricted cash and cash held for sale |  |  |  |  |  |\n| Beginning of period | 6,938 | 5,307 | 4,724 | 5,307 | 4,674 |\n| End of period | $ 6,647 | $ 6,938 | $ 6,808 | $ 6,647 | $ 6,808 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions)",
    "page": 18,
    "bbox": [
      44.6,
      141.1,
      569.3,
      745.8
    ],
    "som_region": [
      0.07292483834659352,
      0.05836779661852904,
      0.9301568324269812,
      0.8218313660284485
    ],
    "content_region": [
      0.07292483834659352,
      0.05836779661852904,
      0.9301568324269812,
      0.814255608452691
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 99.05,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc. Condensed Consolidated Statements of Cash Flows (Continued)",
    "subtitle": "(Unaudited)",
    "markdown": "| | Three Months Ended June 30, 2024 | Three Months Ended March 31, 2024 | Three Months Ended June 30, 2023 | Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 |\n| --- | --- | --- | --- | --- | --- |\n| Supplemental disclosure of cash flow information |  |  |  |  |  |\n| Interest payments, net of amounts capitalized | $ 935 | $ 896 | $ 896 | $ 1,831 | $ 1,736 |\n| Operating lease payments | 1,457 | 1,344 | 1,483 | 2,801 | 2,797 |\n| Income tax payments | 107 | 7 | 95 | 114 | 122 |\n| Non-cash investing and financing activities |  |  |  |  |  |\n| Non-cash beneficial interest obtained in exchange for securitized receivables | $ 833 | $ 661 | $ 1,109 | $ 1,494 | $ 2,228 |\n| Change in accounts payable and accrued liabilities for purchases of property and equipment | (232) | (894) | (408) | (1,126) | (737) |\n| Operating lease right-of-use assets obtained in exchange for lease obligations | 344 | 487 | 674 | 831 | 1,113 |\n| Financing lease right-of-use assets obtained in exchange for lease obligations | 311 | 263 | 324 | 574 | 563 |\n| Contingent and other deferred consideration related to the Ka'ena Acquisition | 210 | \u2014 | \u2014 | 210 | \u2014 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions)",
    "page": 19,
    "bbox": [
      44.6,
      481.5,
      569.3,
      745.8
    ],
    "som_region": [
      0.07292483834659352,
      0.05836779661852904,
      0.9301568324269812,
      0.3920586711228496
    ],
    "content_region": [
      0.07292483834659352,
      0.05836779661852904,
      0.9301568324269812,
      0.384482913547092
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 96.04,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc.",
    "subtitle": "Supplementary Operating and Financial Data (Unaudited)",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Customers, end of period |  |  |  |  |  |  |  |  |\n| Postpaid phone customers (1) | 73,372 | 74,132 | 74,982 | 75,936 | 76,468 | 77,245 | 74,132 | 77,245 |\n| Postpaid other customers (1) | 20,153 | 20,954 | 21,330 | 22,116 | 22,804 | 23,365 | 20,954 | 23,365 |\n| Total postpaid customers | 93,525 | 95,086 | 96,312 | 98,052 | 99,272 | 100,610 | 95,086 | 100,610 |\n| Prepaid customers (2) | 21,392 | 21,516 | 21,595 | 21,648 | 21,600 | 25,283 | 21,516 | 25,283 |\n| Total customers | 114,917 | 116,602 | 117,907 | 119,700 | 120,872 | 125,893 | 116,602 | 125,893 |\n| Adjustments to customers (1) (2) | \u2014 | \u2014 | \u2014 | 170 | \u2014 | 3,504 | \u2014 | 3,504 |",
    "footnotes": [
      "In the fourth quarter of 2023, we recognized an additional base adjustment to increase postpaid phone customers by 20,000 and increase postpaid other customers by 150,000 due to fewer customers than expected whose service was deactivated as a result of the network shutdowns.",
      "In the second quarter of 2024, we acquired 3,504,000 prepaid customers through our acquisition of Ka'ena, which includes the impact of certain base adjustments to align the policies of Ka'ena and T-Mobile."
    ],
    "footnote_refs": [
      "(1)",
      "(2)"
    ],
    "units": "(in thousands)",
    "page": 20,
    "bbox": [
      39.0,
      526.2,
      569.5,
      745.8
    ],
    "som_region": [
      0.06372549019607843,
      0.05836779661852904,
      0.930583180944904,
      0.33566619410659326
    ],
    "content_region": [
      0.06372549019607843,
      0.05836779661852904,
      0.930583180944904,
      0.3182376129458649
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 95.44,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Net customer additions (losses)",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Postpaid phone customers | 538 | 760 | 850 | 934 | 532 | 777 | 1,298 | 1,309 |\n| Postpaid other customers | 755 | 801 | 376 | 636 | 688 | 561 | 1,556 | 1,249 |\n| Total postpaid customers | 1,293 | 1,561 | 1,226 | 1,570 | 1,220 | 1,338 | 2,854 | 2,558 |\n| Prepaid customers | 26 | 124 | 79 | 53 | (48) | 179 | 150 | 131 |\n| Total net customer additions | 1,319 | 1,685 | 1,305 | 1,623 | 1,172 | 1,517 | 3,004 | 2,689 |\n| Migrations from prepaid to postpaid plans | 145 | 140 | 155 | 170 | 145 | 140 | 285 | 285 |",
    "footnotes": [
      "In the fourth quarter of 2023, we recognized an additional base adjustment to increase postpaid phone customers by 20,000 and increase postpaid other customers by 150,000 due to fewer customers than expected whose service was deactivated as a result of the network shutdowns.",
      "In the second quarter of 2024, we acquired 3,504,000 prepaid customers through our acquisition of Ka'ena, which includes the impact of certain base adjustments to align the policies of Ka'ena and T-Mobile."
    ],
    "footnote_refs": [
      "(1)",
      "(2)"
    ],
    "units": "(in thousands)",
    "page": 20,
    "bbox": [
      41.6,
      390.6,
      568.8,
      526.2
    ],
    "som_region": [
      0.06802287756227979,
      0.33566619410659326,
      0.929473876953125,
      0.5068065373584477
    ],
    "content_region": [
      0.06802287756227979,
      0.33566619410659326,
      0.929473876953125,
      0.49800564544369474
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 98.82,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Churn",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Churn |  |  |  |  |  |  |  |  |\n| Postpaid phone churn | 0.89 % | 0.77 % | 0.87 % | 0.96 % | 0.86 % | 0.80 % | 0.83 % | 0.83 % |\n| Prepaid churn | 2.76 % | 2.62 % | 2.81 % | 2.86 % | 2.75 % | 2.54 % | 2.69 % | 2.64 % |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "",
    "page": 20,
    "bbox": [
      41.6,
      308.8,
      572.2,
      390.6
    ],
    "som_region": [
      0.06802287756227979,
      0.5068065373584477,
      0.9350490196078431,
      0.6100893694945057
    ],
    "content_region": [
      0.06802287756227979,
      0.5068065373584477,
      0.9350490196078431,
      0.6012884583136048
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 96.45,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Postpaid upgrade rate",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Postpaid device upgrade rate | 3.2 % | 2.6 % | 2.7 % | 3.2 % | 2.4 % | 2.3 % | 5.8 % | 4.9 % |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "",
    "page": 20,
    "bbox": [
      42.0,
      240.7,
      571.9,
      308.8
    ],
    "som_region": [
      0.06862745098039216,
      0.6100893694945057,
      0.9344280965967116,
      0.6960485439107875
    ],
    "content_region": [
      0.06862745098039216,
      0.6100893694945057,
      0.9344280965967116,
      0.68847278633503
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 92.93,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc.",
    "subtitle": "Supplementary Operating and Financial Data (Unaudited)",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Accounts, end of period |  |  |  |  |  |  |  |  |\n| Total postpaid customer accounts | 28,813 | 29,112 | 29,498 | 29,797 | 30,015 | 30,316 | 29,112 | 30,316 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in thousands)",
    "page": 21,
    "bbox": [
      41.6,
      625.3,
      570.4,
      745.8
    ],
    "som_region": [
      0.06802287756227979,
      0.05836779661852904,
      0.9319771162045547,
      0.2105186924789891
    ],
    "content_region": [
      0.06802287756227979,
      0.05836779661852904,
      0.9319771162045547,
      0.2017178005642361
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 88.68,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Accounts, end of period",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Net account additions |  |  |  |  |  |  |  |  |\n| Postpaid net account additions | 287 | 299 | 386 | 299 | 218 | 301 | 586 | 519 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in thousands)",
    "page": 21,
    "bbox": [
      41.6,
      556.2,
      570.4,
      625.3
    ],
    "som_region": [
      0.06802287756227979,
      0.2105186924789891,
      0.9319771162045547,
      0.2977030205004143
    ],
    "content_region": [
      0.06802287756227979,
      0.2105186924789891,
      0.9319771162045547,
      0.2889021285856613
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 93.64,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "High speed internet customers, end of period",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Postpaid high speed internet customers | 2,855 | 3,302 | 3,807 | 4,288 | 4,634 | 4,992 | 3,302 | 4,992 |\n| Prepaid high speed internet customers | 314 | 376 | 428 | 488 | 547 | 595 | 376 | 595 |\n| Total high speed internet customers, end of period | 3,169 | 3,678 | 4,235 | 4,776 | 5,181 | 5,587 | 3,678 | 5,587 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in thousands)",
    "page": 21,
    "bbox": [
      42.0,
      461.7,
      570.0,
      556.2
    ],
    "som_region": [
      0.06862745098039216,
      0.2977030205004143,
      0.9313561931934232,
      0.4170843182188092
    ],
    "content_region": [
      0.06862745098039216,
      0.2977030205004143,
      0.9313561931934232,
      0.4082834263040562
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 96.5,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "High speed internet - net customer additions",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Postpaid high speed internet customers | 445 | 447 | 505 | 481 | 346 | 358 | 892 | 704 |\n| Prepaid high speed internet customers | 78 | 62 | 52 | 60 | 59 | 48 | 140 | 107 |\n| Total high speed internet net customer additions | 523 | 509 | 557 | 541 | 405 | 406 | 1,032 | 811 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in thousands)",
    "page": 21,
    "bbox": [
      41.6,
      367.1,
      570.4,
      461.7
    ],
    "som_region": [
      0.06802287756227979,
      0.4170843182188092,
      0.9319771162045547,
      0.5364656352033519
    ],
    "content_region": [
      0.06802287756227979,
      0.4170843182188092,
      0.9319771162045547,
      0.5276647240224511
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 96.5,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Device financing - equipment installment plans / leased devices",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Device financing - equipment installment plans |\n| Gross EIP financed | $ 3,335 | $ 2,858 | $ 3,116 | $ 4,275 | $ 3,218 | $ 3,037 | $ 6,193 | $ 6,255 |\n| EIP billings | 3,871 | 3,732 | 3,622 | 3,829 | 3,880 | 3,604 | 7,603 | 7,484 |\n| EIP receivables, net | 7,262 | 6,745 | 6,349 | 6,498 | 5,967 | 5,556 | 6,745 | 5,556 |\n| Device financing - leased devices |\n| Lease revenues | $ 147 | $ 69 | $ 53 | $ 43 | $ 35 | $ 26 | $ 216 | $ 61 |\n| Leased device depreciation | 58 | 46 | 37 | 29 | 22 | 15 | 104 | 37 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions)",
    "page": 21,
    "bbox": [
      41.6,
      221.6,
      567.4,
      367.1
    ],
    "som_region": [
      0.06802287756227979,
      0.5364656352033519,
      0.9271698995353349,
      0.720240891581834
    ],
    "content_region": [
      0.06802287756227979,
      0.5364656352033519,
      0.9271698995353349,
      0.7114399611347854
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 98.14,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Operating measures",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Operating measures |  |  |  |  |  |  |  |  |\n| Postpaid ARPA | $ 138.04 | $ 138.94 | $ 139.83 | $ 140.23 | $ 140.88 | $ 142.54 | $ 138.49 | $ 141.71 |\n| Postpaid phone ARPU | 48.63 | 48.84 | 48.93 | 48.91 | 48.79 | 49.07 | 48.73 | 48.93 |\n| Prepaid ARPU | 37.98 | 37.98 | 38.18 | 37.55 | 37.18 | 35.94 | 37.98 | 36.52 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in dollars)",
    "page": 21,
    "bbox": [
      42.0,
      128.0,
      570.0,
      221.6
    ],
    "som_region": [
      0.06862745098039216,
      0.720240891581834,
      0.9313561931934232,
      0.8383970934935291
    ],
    "content_region": [
      0.06862745098039216,
      0.720240891581834,
      0.9313561931934232,
      0.8308213359177715
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 96.27,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc. Supplementary Operating and Financial Data (continued)",
    "subtitle": "(Unaudited)",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Financial measures |  |  |  |  |  |  |  |  |\n| Service revenues | $ 15,546 | $ 15,738 | $ 15,914 | $ 16,043 | $ 16,096 | $ 16,429 | $ 31,284 | $ 32,525 |\n| Equipment revenues | $ 3,719 | $ 3,169 | $ 3,076 | $ 4,174 | $ 3,251 | $ 3,106 | $ 6,888 | $ 6,357 |\n| Lease revenues | 147 | 69 | 53 | 43 | 35 | 26 | 216 | 61 |\n| Equipment sales | $ 3,572 | $ 3,100 | $ 3,023 | $ 4,131 | $ 3,216 | $ 3,080 | $ 6,672 | $ 6,296 |\n| Total revenues | $ 19,632 | $ 19,196 | $ 19,252 | $ 20,478 | $ 19,594 | $ 19,772 | $ 38,828 | $ 39,366 |\n| Net income | $ 1,940 | $ 2,221 | $ 2,142 | $ 2,014 | $ 2,374 | $ 2,925 | $ 4,161 | $ 5,299 |\n| Net income margin | 12.5 % | 14.1 % | 13.5 % | 12.6 % | 14.7 % | 17.8 % | 13.3 % | 16.3 % |\n| Adjusted EBITDA | $ 7,199 | $ 7,405 | $ 7,600 | $ 7,224 | $ 7,652 | $ 8,053 | $ 14,604 | $ 15,705 |\n| Adjusted EBITDA margin | 46.3 % | 47.1 % | 47.8 % | 45.0 % | 47.5 % | 49.0 % | 46.7 % | 48.3 % |\n| Core Adjusted EBITDA | $ 7,052 | $ 7,336 | $ 7,547 | $ 7,181 | $ 7,617 | $ 8,027 | $ 14,388 | $ 15,644 |\n| Core Adjusted EBITDA margin | 45.4 % | 46.6 % | 47.4 % | 44.8 % | 47.3 % | 48.9 % | 46.0 % | 48.1 % |\n| Cost of services, exclusive of depreciation and amortization | $ 3,061 | $ 2,916 | $ 2,886 | $ 2,792 | $ 2,688 | $ 2,664 | $ 5,977 | $ 5,352 |\n| Merger-related costs | 208 | 178 | 120 | 146 | 107 | 73 | 386 | 180 |\n| Other Special Items | 23 | 18 | 154 | \u2014 | 1 | \u2014 | 41 | 1 |\n| Cost of services, excluding depreciation and amortization and Special Items | $ 2,830 | $ 2,720 | $ 2,612 | $ 2,646 | $ 2,580 | $ 2,591 | $ 5,550 | $ 5,171 |\n| Cost of equipment sales, exclusive of depreciation and amortization | $ 4,588 | $ 4,088 | $ 4,249 | $ 5,608 | $ 4,399 | $ 4,088 | $ 8,676 | $ 8,487 |\n| Merger-related recoveries | (9) | \u2014 | (3) | \u2014 | \u2014 | \u2014 | (9) | \u2014 |\n| Cost of equipment sales, excluding depreciation and amortization and Special Items | $ 4,597 | $ 4,088 | $ 4,252 | $ 5,608 | $ 4,399 | $ 4,088 | $ 8,685 | $ 8,487 |\n| Selling, general and administrative | $ 5,425 | $ 5,272 | $ 5,334 | $ 5,280 | $ 5,138 | $ 5,142 | $ 10,697 | $ 10,280 |\n| Merger-related costs (gain), net | 159 | 98 | 35 | 102 | 23 | (82) | 257 | (59) |\n| Other Special Items | 87 | 36 | 359 | 14 | 12 | 37 | 123 | 49 |\n| Selling, general and administrative, excluding Special Items | $ 5,179 | $ 5,138 | $ 4,940 | $ 5,164 | $ 5,103 | $ 5,187 | $ 10,317 | $ 10,290 |\n| Total bad debt expense and losses from sales of receivables | $ 260 | $ 264 | $ 274 | $ 265 | $ 303 | $ 280 | $ 524 | $ 583 |\n| Bad debt and losses from sales of receivables as a percentage of Total revenues | 1.3 % | 1.4 % | 1.4 % | 1.3 % | 1.5 % | 1.4 % | 1.4 % | 1.5 % |\n| Cash purchases of property and equipment including capitalized interest | $ 3,001 | $ 2,789 | $ 2,424 | $ 1,587 | $ 2,627 | $ 2,040 | $ 5,790 | $ 4,667 |\n| Capitalized interest | 14 | 14 | 66 | 10 | 9 | 8 | 28 | 17 |\n| Net cash proceeds from securitization | $ (29) | $ (31) | $ (33) | $ (21) | $ (29) | $ (30) | $ (60) | $ (59) |\n| Net cash payments for Merger-related costs | $ 484 | $ 728 | $ 345 | $ 416 | $ 293 | $ 241 | $ 1,212 | $ 534 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions, except percentages)",
    "page": 22,
    "bbox": [
      41.6,
      208.4,
      572.2,
      745.8
    ],
    "som_region": [
      0.06802287756227979,
      0.05836779661852904,
      0.9350490196078431,
      0.7368444577612058
    ],
    "content_region": [
      0.06802287756227979,
      0.05836779661852904,
      0.9350490196078431,
      0.7291799217763574
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 99.1,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Stockholder returns",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Total repurchases | $ 4,766 | $ 3,525 | $ 2,675 | $ 2,241 | $ 3,568 | $ 2,277 | $ 8,291 | $ 5,845 |\n| Total shares repurchased | 32,963,940 | 25,183,838 | 19,313,159 | 15,464,107 | 21,933,790 | 13,979,843 | 58,147,778 | 35,913,633 |\n| Average purchase price per share | $ 144.57 | $ 140.00 | $ 138.48 | $ 144.95 | $ 162.69 | $ 162.85 | $ 142.59 | $ 162.75 |\n| Total dividends paid | $ \u2014 | $ \u2014 | $ \u2014 | $ 747 | $ 769 | $ 759 | $ \u2014 | $ 1,528 |\n| Dividends per share | $ \u2014 | $ \u2014 | $ \u2014 | $ 0.65 | $ 0.65 | $ 0.65 | $ \u2014 | $ 1.30 |\n| Total stockholder returns | $ 4,766 | $ 3,525 | $ 2,675 | $ 2,988 | $ 4,337 | $ 3,036 | $ 8,291 | $ 7,373 |\n| Cumulative stockholder returns | $ 7,766 | $ 11,291 | $ 13,966 | $ 16,954 | $ 21,291 | $ 24,327 | $ 11,291 | $ 24,327 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions, except share and per share amounts)",
    "page": 22,
    "bbox": [
      41.6,
      66.2,
      571.9,
      208.4
    ],
    "som_region": [
      0.06802287756227979,
      0.7368444577612058,
      0.9344444524228962,
      0.9163642652107008
    ],
    "content_region": [
      0.06802287756227979,
      0.7368444577612058,
      0.9344444524228962,
      0.9087885076349432
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 90.94,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc. Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures",
    "subtitle": "(Unaudited)",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Net income | $ 1,940 | $ 2,221 | $ 2,142 | $ 2,014 | $ 2,374 | $ 2,925 | $ 4,161 | $ 5,299 |\n| Adjustments: |  |  |  |  |  |  |  |  |\n| Interest expense, net | 835 | 861 | 790 | 849 | 880 | 854 | 1,696 | 1,734 |\n| Other (income) expense, net | (9) | (6) | (41) | (12) | (20) | 8 | (15) | (12) |\n| Income tax expense | 631 | 717 | 705 | 629 | 764 | 843 | 1,348 | 1,607 |\n| Operating income | 3,397 | 3,793 | 3,596 | 3,480 | 3,998 | 4,630 | 7,190 | 8,628 |\n| Depreciation and amortization | 3,203 | 3,110 | 3,187 | 3,318 | 3,371 | 3,248 | 6,313 | 6,619 |\n| Stock-based compensation (1) | 173 | 155 | 152 | 164 | 140 | 147 | 328 | 287 |\n| Merger-related costs (gain), net (2) | 358 | 276 | 152 | 248 | 130 | (9) | 634 | 121 |\n| Legal-related (recoveries) expenses, net (3) | (43) | \u2014 | \u2014 | 1 | \u2014 | 15 | (43) | 15 |\n| (Gain) loss on disposal group held for sale | (42) | 17 | \u2014 | \u2014 | \u2014 | \u2014 | (25) | \u2014 |\n| Other, net (4) | 153 | 54 | 513 | 13 | 13 | 22 | 207 | 35 |\n| Adjusted EBITDA | 7,199 | 7,405 | 7,600 | 7,224 | 7,652 | 8,053 | 14,604 | 15,705 |\n| Lease revenues | (147) | (69) | (53) | (43) | (35) | (26) | (216) | (61) |\n| Core Adjusted EBITDA | $ 7,052 | $ 7,336 | $ 7,547 | $ 7,181 | $ 7,617 | $ 8,027 | $ 14,388 | $ 15,644 |\n| Net income margin (Net income divided by Service revenues) | 12.5 % | 14.1 % | 13.5 % | 12.6 % | 14.7 % | 17.8 % | 13.3 % | 16.3 % |\n| Adjusted EBITDA margin (Adjusted EBITDA divided by Service revenues) | 46.3 % | 47.1 % | 47.8 % | 45.0 % | 47.5 % | 49.0 % | 46.7 % | 48.3 % |\n| Core Adjusted EBITDA margin (Core Adjusted EBITDA divided by Service revenues) | 45.4 % | 46.6 % | 47.4 % | 44.8 % | 47.3 % | 48.9 % | 46.0 % | 48.1 % |",
    "footnotes": [
      "Stock-based compensation includes payroll tax impacts and may not agree to stock-based compensation expense on the Condensed Consolidated Financial Statements. Additionally, certain stock-based compensation expenses associated with the Sprint Merger have been included in Merger-related costs (gain), net.",
      "Merger-related costs (gain), net, for the three and six months ended June 30, 2024, includes the $100 million gain recognized for the extension fee previously paid by DISH associated with the DISH License Purchase Agreement.",
      "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.",
      "Other, net, primarily consists of certain severance, restructuring and other expenses, gains and losses, including severance and related costs associated with the August 2023 workforce reduction, 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."
    ],
    "footnote_refs": [
      "(1)",
      "(2)",
      "(3)",
      "(4)"
    ],
    "units": "(in millions, except percentages)",
    "page": 23,
    "bbox": [
      39.0,
      177.3,
      572.8,
      745.8
    ],
    "som_region": [
      0.06372549019607843,
      0.05836779661852904,
      0.9358725952946282,
      0.7760990797871291
    ],
    "content_region": [
      0.06372549019607843,
      0.05836779661852904,
      0.9358725952946282,
      0.7685233222113715
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 94.83,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "T-Mobile US, Inc.",
    "subtitle": "Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures (continued) (Unaudited)",
    "markdown": "| | Mar 31, 2023 | Jun 30, 2023 | Sep 30, 2023 | Dec 31, 2023 | Mar 31, 2024 | Jun 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- |\n| Short-term debt | $ 5,215 | $ 7,731 | $ 3,437 | $ 3,619 | $ 5,356 | $ 5,867 |\n| Short-term financing lease liabilities | 1,180 | 1,220 | 1,286 | 1,260 | 1,265 | 1,252 |\n| Long-term debt | 68,035 | 68,646 | 70,365 | 69,903 | 71,361 | 70,203 |\n| Long-term debt to affiliates | 1,495 | 1,495 | 1,496 | 1,496 | 1,496 | 1,496 |\n| Financing lease liabilities | 1,284 | 1,254 | 1,273 | 1,236 | 1,163 | 1,133 |\n| Less: Cash and cash equivalents | (4,540) | (6,647) | (5,030) | (5,135) | (6,708) | (6,417) |\n| Net debt (excluding tower obligations) | $ 72,669 | $ 73,699 | $ 72,827 | $ 72,379 | $ 73,933 | $ 73,534 |\n| Divided by: Last twelve months Net income | $ 3,817 | $ 6,146 | $ 7,780 | $ 8,317 | $ 8,751 | $ 9,455 |\n| Net debt (excluding tower obligations) to LTM Net income Ratio | 19.0 | 12.0 | 9.4 | 8.7 | 8.4 | 7.8 |\n| Divided by: Last twelve months Adjusted EBITDA | $ 28,070 | $ 28,471 | $ 29,032 | $ 29,428 | $ 29,881 | $ 30,529 |\n| Net debt (excluding tower obligations) to LTM Adjusted EBITDA Ratio | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.4 |\n| Divided by: Last twelve months Core Adjusted EBITDA | $ 26,980 | $ 27,698 | $ 28,517 | $ 29,116 | $ 29,681 | $ 30,372 |\n| Net debt (excluding tower obligations) to LTM Core Adjusted EBITDA Ratio | 2.7 | 2.7 | 2.6 | 2.5 | 2.5 | 2.4 |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions, except net debt ratios)",
    "page": 24,
    "bbox": [
      39.0,
      474.7,
      571.8,
      745.8
    ],
    "som_region": [
      0.06372549019607843,
      0.05836779661852904,
      0.9343950857523999,
      0.4005813983955769
    ],
    "content_region": [
      0.06372549019607843,
      0.05836779661852904,
      0.9343950857523999,
      0.3930056408198193
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 98.28,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "Adjusted Free Cash Flow is calculated as follows:",
    "subtitle": "",
    "markdown": "| | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Six Months Ended June 30, 2023 | Six Months Ended June 30, 2024 |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| Net cash provided by operating activities | $ 4,051 | $ 4,355 | $ 5,294 | $ 4,859 | $ 5,084 | $ 5,521 | $ 8,406 | $ 10,605 |\n| Cash purchases of property and equipment, including capitalized interest | (3,001) | (2,789) | (2,424) | (1,587) | (2,627) | (2,040) | (5,790) | (4,667) |\n| Proceeds from sales of tower sites | 6 | 2 | 2 | 2 | \u2014 | \u2014 | 8 | \u2014 |\n| Proceeds related to beneficial interests in securitization transactions | 1,345 | 1,309 | 1,131 | 1,031 | 890 | 958 | 2,654 | 1,848 |\n| Adjusted Free Cash Flow | $ 2,401 | $ 2,877 | $ 4,003 | $ 4,305 | $ 3,347 | $ 4,439 | $ 5,278 | $ 7,786 |\n| Net cash provided by operating activities margin | 26.1 % | 27.7 % | 33.3 % | 30.3 % | 31.6 % | 33.6 % | 26.9 % | 32.6 % |\n| Adjusted Free Cash Flow margin | 15.4 % | 18.3 % | 25.2 % | 26.8 % | 20.8 % | 27.0 % | 16.9 % | 23.9 % |",
    "footnotes": [],
    "footnote_refs": [],
    "units": "(in millions, except percentages)",
    "page": 24,
    "bbox": [
      39.0,
      296.6,
      572.2,
      460.6
    ],
    "som_region": [
      0.06372549019607843,
      0.4183950327863597,
      0.9350490196078431,
      0.6254551434757734
    ],
    "content_region": [
      0.06372549019607843,
      0.4183950327863597,
      0.9350490196078431,
      0.6178793859000158
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 98.23,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "The current guidance range for Adjusted Free Cash Flow is calculated as follows:",
    "subtitle": "",
    "markdown": "| FY 2024 Guidance Range |  |  |\n| --- | --- | --- |\n| Net cash provided by operating activities | $ 21,800 | $ 22,200 |\n| Cash purchases of property and equipment, including capitalized interest | (8,700) | (9,100) |\n| Proceeds related to beneficial interests in securitization transactions (1) | 3,500 | 3,900 |\n| Adjusted Free Cash Flow | $ 16,600 | $ 17,000 |",
    "footnotes": [
      "Adjusted Free Cash Flow guidance does not assume any material net cash inflows from securitization in 2024."
    ],
    "footnote_refs": [
      "(1)"
    ],
    "units": "(in millions)",
    "page": 25,
    "bbox": [
      39.0,
      581.8,
      572.3,
      698.0
    ],
    "som_region": [
      0.06372549019607843,
      0.11871068164555715,
      0.9350556018305759,
      0.26546042856543955
    ],
    "content_region": [
      0.06372549019607843,
      0.11871068164555715,
      0.9350556018305759,
      0.2572859176481613
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 100.0,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  },
  {
    "title": "The previous guidance range for Adjusted Free Cash Flow was calculated as follows:",
    "subtitle": "",
    "markdown": "| | FY 2024 Guidance Range | |\n| --- | --- | --- |\n| Net cash provided by operating activities | $ 21,600 | $ 22,300 |\n| Cash purchases of property and equipment, including capitalized interest | (8,600) | (9,400) |\n| Proceeds related to beneficial interests in securitization transactions (1) | 3,400 | 4,000 |\n| Adjusted Free Cash Flow | $ 16,400 | $ 16,900 |",
    "footnotes": [
      "Adjusted Free Cash Flow guidance does not assume any material net cash inflows from securitization in 2024."
    ],
    "footnote_refs": [
      "(1)"
    ],
    "units": "(in millions)",
    "page": 25,
    "bbox": [
      39.0,
      465.5,
      572.3,
      581.8
    ],
    "som_region": [
      0.06372549019607843,
      0.26546042856543955,
      0.9350556018305759,
      0.41221017548532196
    ],
    "content_region": [
      0.06372549019607843,
      0.26546042856543955,
      0.9350556018305759,
      0.4046344179095644
    ],
    "flavor": "stream",
    "kind": "text_table",
    "source": "/home/mande/repo/quber/.cache/s3/qubera-docs/tmus/TMUS_992_Q224.pdf",
    "camelot_accuracy": 100.0,
    "classifier_decision": null,
    "llm_corrected": true,
    "extraction_record": null
  }
]