T-Mobile USA Reports Second Quarter Results, Strong Customer Numbers and OIBDA

BELLEVUE, Wash.--(BUSINESS WIRE)--T-Mobile USA, Inc. (T-Mobile USA) today reported second quarter 2007 results. At the end of the quarter, the company had almost 27 million customers, adding 857,000 net new customers during the quarter, of which 687,000 or 80% were contract customers. T-Mobile USA also reported ARPU of $53 in the quarter, OIBDA of $1.39 billion, up 14.5% compared to the second quarter of 2006, and a reduction in contract customer churn to 1.8%.

“T-Mobile USA continues to play an important role for DT and remains a major growth driver for our business in terms of revenues and profitable growth”

“In the quarter, T-Mobile continued to take bold steps to expand our user base and drive consumer-relevant innovation,” said Robert Dotson, Chief Executive Officer and President of T-Mobile USA, Inc. “We continued to add high quality customers as consumers eagerly embrace myFaves^sm and the unbounded freedom of talking as long as they like to better stay in touch with the five most important people in their lives. In the quarter, we also introduced HotSpot@Home^sm, the first in a new line of breakthrough products and services that allow customers to make unlimited calls from home while providing the best in-home wireless coverage possible. With this introduction, the landline replacement revolution has begun in earnest.”

“T-Mobile USA continues to play an important role for DT and remains a major growth driver for our business in terms of revenues and profitable growth,” said René Obermann, Chief Executive Officer, Deutsche Telekom. “In addition the team’s strong performance as a product innovator and a leader in customer service drives the way for our entire business when it comes to superior product quality and service orientation.”

Customers

--  In the second quarter of 2007, T-Mobile USA added 857,000 net new
    customers, down from 980,000 in the first quarter of 2007, and up
    from 613,000 in the second quarter of 2006.

    --  Contract customer net additions in the second quarter of 2007
        made up 80% of customer growth, up from 74% in the first
        quarter of 2007, and down from 83% in the second quarter of
        2006.

    --  Contract customers comprised 84% of T-Mobile USA's total
        customer base at June 30, 2007.

Churn

--  Contract customer churn was 1.8% in the second quarter of 2007,
    down from 1.9% in the first quarter of 2007 and 2.2% in the second
    quarter of 2006.

--  Blended churn, including both contract and prepaid customers, was
    2.7% in the second quarter of 2007, slightly up from 2.6% in the
    first quarter of 2007 and down from 2.9% in the second quarter of
    2006.

    --  On a blended basis, the impact of lower contract customer
        churn was offset by higher prepaid churn in the second quarter
        of 2007.

OIBDA and Net Income

--  T-Mobile USA reported OIBDA of $1.39 billion in the second quarter
    of 2007, up from $1.22 billion in the first quarter of 2007 and
    $1.21 billion in the second quarter of 2006.

--  OIBDA margin was 32% in the second quarter of 2007, up from 30% in
    the first quarter of 2007 and the same as in the second quarter of
    2006.

    --  The sequential margin improvement was due to the continued
        strength in revenue combined with stable CCPU and slightly
        reduced CPGA (see below).

--  Net income for the second quarter of 2007 was $350 million, up 11%
    from $315 million in the first quarter of 2007 and up 50% from
    $233 million in the second quarter of 2006.

Revenue

--  Service revenues, consisting of contract, prepaid, and roaming and
    other service revenues, rose to $4.20 billion in the second
    quarter of 2007, up from $3.99 billion in the first quarter of
    2007 and $3.59 billion in the second quarter of 2006.

    --  The increase is due primarily to growth in the number of
        customers and strong contract ARPU ("Average Revenue Per User"
        as defined in note 1 to the Selected Data, below).

--  Other revenues were $89 million in the second quarter of 2007,
    consistent with $88 million in the first quarter of 2007 and down
    from $177 million in the second quarter of 2006.

    --  The ongoing migration of Cingular's customers to its own
        network following the dissolution of our network sharing
        venture in early 2005 was the major reason for the year on
        year fall in other revenues.

    --  In 2007, WiFi revenues were reclassified to contract revenues
        and roaming and other service revenues (see note 8 to the
        Selected Data below for further explanation).

--  Total revenues, including service, equipment, and other revenues
    were $4.78 billion in the second quarter of 2007, up from $4.55
    billion in the first quarter of 2007 and $4.21 billion in the
    second quarter of 2006.

ARPU

--  Blended ARPU was $53 in the second quarter of 2007, up from $52 in
    the first quarter of 2007 and the second quarter of 2006.

--  Contract ARPU was $57 in the second quarter of 2007, up from $56
    in the first quarter of 2007 and up from $55 in the second quarter
    of 2006, driven by increases in data and airtime revenues.

--  Data services revenues (see notes 1 and 8 below) were $616 million
    in the second quarter of 2007, representing 14.7% of blended ARPU,
    or $7.80 per customer, compared to 14.3%, or $7.50 in the first
    quarter of 2007, and 10.9%, or $5.70 in second quarter of 2006.

    --  Strong growth in messaging revenue continued to be the most
        significant driver increasing data ARPU. The total number of
        SMS and MMS messages increased to 18 billion in the second
        quarter of 2007, compared to almost 16 billion in the first
        quarter of 2007 and 8 billion in the second quarter of 2006.

    --  Strong take-up of converged devices, such the T-Mobile
        SideKick, the T-Mobile Dash and BlackBerry devices, continued
        during the quarter.

CPGA and CCPU

--  The average cost of acquiring a customer, Cost Per Gross Add
    ("CPGA" as defined in note 3 to the Selected Data, below) was $300
    in the second quarter of 2007, down from $310 in the first quarter
    of 2007 and $320 in the second quarter of 2006.

    --  The lower CPGA compared to the first quarter of 2007 is due to
        lower costs of acquisition, due primarily to a reduced subsidy
        loss.

--  The average cash cost of serving customers, Cash Cost Per User
    ("CCPU" as defined in note 2 to the Selected Data, below), was $25
    per customer per month in the second quarter of 2007, in line with
    the first quarter of 2007 and the second quarter of 2006.

    --  CCPU was consistent compared to the first quarter of 2007 and
        the second quarter of 2006 due to higher network costs being
        offset by lower subsidy losses.

Capital Expenditures

--  Ongoing operational capital expenditures (purchases of property
    and equipment) were $546 million in the second quarter of 2007,
    compared with $622 million in the first quarter of 2007 and $593
    million in the second quarter of 2006.

    --  The reduction in cash capital expenditures compared to the
        first quarter of 2007 was due to higher incurred capital spend
        being more than offset by cash payment timing differences.

--  T-Mobile USA continued its commitment to invest in network
    coverage and quality in the second quarter of 2007, adding almost
    600 new cell sites, bringing the total number of cell sites at the
    end of the quarter to almost 36,400.

Other Highlights

--  For the sixth consecutive reporting period, according to the J.D.
    Power and Associates 2007 Wireless Customer Care Performance
    Study(SM) released in July 2007, T-Mobile not only earned the
    highest ranking once again, but its overall customer care score
    was significantly higher than that of any other wireless carrier.

--  Also, earlier in the second quarter of 2007, J.D. Power and
    Associates announced that T-Mobile ranked highest in Overall
    Customer Satisfaction with Wireless Retail Service for the fifth
    reporting period in a row. T-Mobile has now received the highest
    ranking in every J.D. Power wireless retail service study over the
    past three years, tying in 2005.

This press release includes non-GAAP financial measures. The non-GAAP financial measures should be considered in addition to, but not as a substitute for, the information provided in accordance with GAAP. Reconciliations from the non-GAAP financial measures to the most directly comparable GAAP financial measures are provided below following Selected Data and the financial statements.

T-Mobile USA is the U.S. operation of T-Mobile International AG ("T-Mobile International"), the mobile communications subsidiary of Deutsche Telekom AG (“Deutsche Telekom“) (NYSE:DT). In order to provide comparability with the results of other US wireless carriers all financial amounts are in US dollars and are based on accounting principles generally accepted in the United States (“GAAP”). T-Mobile USA results are included in the consolidated results of Deutsche Telekom, but differ from the information contained herein as Deutsche Telekom reports financial results in accordance with International Financial Reporting Standards (IFRS).

SELECTED DATA FOR T-MOBILE USA

(thousands)	Q2 07		Q1 07		YE 06		Q4 06		Q3 06		Q2 06
Covered population⁷	282,000		280,000		277,000		277,000		276,000		275,000
Customers, end of period	26,877		26,020		25,041		25,041		24,139		23,338
Thereof contract customers¹⁰	22,624		21,937		21,211		21,211		20,428		19,656
Thereof prepay customers	4,253		4,083		3,829		3,829		3,711		3,682
Net customer additions	857		980		3,351		901		802		613

Minutes of use/contract customer/month	1,150		1,090		1,030		1,020		1,050		1,040
Contract churn	1.80	%	1.90	%	2.20	%	2.10	%	2.30	%	2.20	%
Blended churn	2.70	%	2.60	%	2.90	%	2.90	%	3.00	%	2.90	%

($ / month)
ARPU (blended)^{1, 8}	53		52		52		52		52		52
ARPU (contract)	57		56		55		56		56		55
ARPU (prepaid)	19		19		22		21		22		22
Cost of serving (CCPU)²	25		25		25		25		25		25
Cost per gross add (CPGA)³	300		310		300		300		300		320

($ million)
Total revenues	4,780		4,546		17,138		4,523		4,367		4,209
Service revenues¹	4,195		3,994		14,511		3,813		3,723		3,586
OIBDA⁴	1,386		1,225		4,712		1,172		1,227		1,210
OIBDA margin ⁵	32	%	30	%	31	%	30	%	32	%	32	%
Capital expenditures⁶	546		622		2,608		675		569		593

Cell sites on-air⁹	36,400		35,800		35,400		34,400		33,400		32,600

Since all companies do not calculate these figures in the same manner, the information contained in this press release may not be comparable to similarly titled measures reported by other companies.

¹ Average Revenue Per User ("ARPU") represents the average monthly service revenue we earn from our customers. ARPU is calculated by dividing service revenues for the specified period by the average customers during the period, and further dividing by the number of months in the period. We believe ARPU provides management with useful information to evaluate the recurring revenues generated from our customer base.

Service revenues include contract, prepaid, and roaming and other service revenues, and do not include equipment sales and other revenues. Data services revenues is a component of service revenues. Per the consolidated financial statements below, among other items other revenues include co-location rental income and wholesale revenues from the usage of our network in California, Nevada, and New York by Cingular customers, and are therefore not included in ARPU.

² The average cash cost of serving customers, or Cash Cost Per User ("CCPU") is a non-GAAP financial measure and includes all network and general and administrative costs as well as the subsidy loss unrelated to customer acquisition. Subsidy loss unrelated to customer acquisition includes upgrade handset costs offset by upgrade equipment revenues and other related direct costs. This measure is calculated as a per month average by dividing the total costs for the specified period by the average total customers during the period and further dividing by the number of months in the period. We believe that CCPU, which is a measure of the costs of serving a customer, provides relevant and useful information and is used by our management to evaluate the operating performance of our business.

³ Cost Per Gross Add ("CPGA") is a non-GAAP financial measure and is calculated by dividing the costs of acquiring a new customer, consisting of customer acquisition costs plus the subsidy loss related to customer acquisition for the specified period, by gross customers added during the period. Subsidy loss related to customer acquisition consists primarily of the excess of handset and accessory costs over related revenues incurred to acquire new customers. We believe that CPGA, which is a measure of the cost of acquiring a customer, provides relevant and useful information and is used by our management to evaluate the operating performance of our business.

⁴ OIBDA is a non-GAAP financial measure, which we define as operating income before depreciation and amortization. In a capital-intensive industry such as wireless telecommunications, we believe OIBDA, as well as the associated percentage margin calculation, to be meaningful measures of our operating performance. OIBDA should not be construed as an alternative to operating income or net income as determined in accordance with GAAP, as an alternative to cash flows from operating activities as determined in accordance with GAAP or as a measure of liquidity. We use OIBDA as an integral part of our planning and internal financial reporting processes, to evaluate the performance of our senior management and to compare our performance with that of many of our competitors. We believe that operating income is the financial measure calculated and presented in accordance with GAAP that is the most directly comparable to OIBDA.

⁵ OIBDA margin is a non-GAAP financial measure, which we define as OIBDA (as described in note 4 above) divided by total revenues less equipment sales.

⁶ Capital expenditures include amounts paid by T-Mobile USA for purchases of property, plant and equipment.

⁷ The covered population statistic represents T-Mobile USA's GSM / GPRS 1900 voice and data network coverage, combined with roaming and other agreements.

⁸ Data ARPU is defined as total data revenues from contract customers, prepaid customers, and other data revenues, divided by average contract and prepaid customers during the period. Wi-Fi revenues have historically been reported in other (non-service) revenues. Beginning in the first quarter of 2007, Wi-Fi revenues are shown as a component of service revenues. As a result of this change, data ARPU was approximately $0.60 higher in the second quarter of 2007. If this change was applied retrospectively it would have had similar impacts on data ARPU and data revenue in each of the four quarters of 2006. Since the impacts of this change on contract ARPU, blended ARPU, and service revenues are immaterial, these metrics have not been retroactively adjusted in prior periods.

⁹ Cell sites are defined as the total number of sites in service at the end of the period, excluding small low power, low gain access sites. A site is in service when all equipment is installed and the site is integrated into the network. Prior quarter cell site information has been updated to align with this definition.

¹⁰ In the quarter, postpay customers were renamed contract customers in line with Deutsche Telekom group reporting terminology.

T-MOBILE USA
Condensed Consolidated Balance Sheets
(dollars in millions)
(unaudited)

	June 30,			Dec. 31,
		2007			2006
ASSETS
Current assets:
Cash and cash equivalents	$	60		$	78
Accounts receivable, net of allowances of $260 and $203, respectively		2,466			2,448
Accounts receivable from affiliates		251			136
Inventory		472			612
Current portion of net deferred tax assets		666			598
Licenses held for exchange		20			1,145
Other current assets		422			446
Total current assets		4,357			5,463
Property and equipment, net of accumulated depreciation of $8,234 and $7,058, respectively		10,611			10,932
Goodwill		10,701			10,701
Spectrum licenses		14,593			14,516
Other intangible assets, net of accumulated amortization of $451 and $421, respectively		71			102
Other assets		181			181
	$	40,514		$	41,895

LIABILITIES AND STOCKHOLDER’S EQUITY
Current liabilities:
Accounts payable and accrued liabilities	$	2,650		$	2,955
Current payables to affiliates		749			1,183
Liability for license exchange		-			1,145
Deferred revenue		380			365
Total current liabilities		3,779			5,648

Long-term payables to affiliates		7,067			7,773
Deferred tax liabilities		930			491
Other long-term liabilities		840			756
Total long-term liabilities		8,837			9,020

Minority interest in equity of consolidated subsidiaries		86			84

Commitments and contingencies

Stockholder’s equity:
Common stock		44,466			44,462
Accumulated deficit		(16,654	)		(17,319	)
Total stockholder’s equity		27,812			27,143
	$	40,514		$	41,895

T-MOBILE USA
Condensed Consolidated Statements of Operations
(dollars in millions)
(unaudited)

	Quarter Ended June 30, 2007			Quarter Ended March 31, 2007			Quarter Ended June 30, 2006
Revenues:
Contract	$	3,814		$	3,617		$	3,218
Prepaid		232			229			241
Roaming and other service		149			147			127
Equipment sales		496			465			446
Other		89			88			177
Total revenues		4,780			4,546			4,209
Operating expenses:
Network		1,082			1,007			878
Cost of equipment sales		747			761			702
General and administrative		788			758			682
Customer acquisition		777			795			737
Depreciation and amortization		659			626			651
Total operating expenses		4,053			3,947			3,650
Operating income		727			599			559
Other expense, net		(157	)		(113	)		(122	)
Income before income taxes		570			486			437
Income tax expense		(220	)		(171	)		(204	)
Net income	$	350		$	315		$	233

T-MOBILE USA
Condensed Consolidated Statements of Cash Flows
(dollars in millions)
(unaudited)

	Quarter Ended June 30, 2007			Quarter Ended June 30, 2006
Operating activities:
Net income	$	350		$	233
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		659			651
Income tax expense		220			204
Other, net		110			81
Changes in operating assets and liabilities:
Accounts receivable		(46	)		97
Inventory		129			(82	)
Other current assets		24			3
Accounts payable and accrued liabilities		(147	)		(9	)
Net cash provided by operating activities		1,299			1,178
Investing activities:
Purchases of property and equipment		(546	)		(593	)
Acquisitions for wireless properties and network build		(46	)		-
Short-term loan receivable from affiliate		(600	)		(600	)
Other, net		-			21
Net cash used in investing activities		(1,192	)		(1,172	)
Financing activities:
Long-term debt repayments to affiliates		(100	)		-
Other, net		1			-
Net cash used in financing activities		(99	)		-

Change in cash and cash equivalents		8			6
Cash and cash equivalents, beginning of period		52			44
Cash and cash equivalents, end of period	$	60		$	50

Non-cash investing and financing activities with related parties:

T-Mobile USA remitted $600 million to affiliates in the second quarter of 2007 as a short term receivable, the cash outflow was later used during the period as settlement of debt in line with the repayment schedule.

T-MOBILE USA
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures
(dollars in millions, except for CPGA and CCPU)
(unaudited)

OIBDA can be reconciled to our operating income as follows:

	Q2 2007			Q1 2007			YE 2006			Q4 2006			Q3 2006			Q2 2006
OIBDA	$	1,386		$	1,225		$	4,712		$	1,172		$	1,227		$	1,210
Depreciation and amortization		(659	)		(626	)		(2,522	)		(623	)		(654	)		(651	)
Operating income	$	727		$	599		$	2,190		$	549		$	573		$	559

The following schedule reflects the CPGA calculation and provides a reconciliation of cost of acquiring customers used for the CPGA calculation to customer acquisition costs reported on our condensed consolidated statements of operations:

	Q2 2007			Q1 2007			YE 2006			Q4 2006			Q3 2006			Q2 2006
Customer acquisition costs	$	777		$	795		$	3,020		$	819		$	775		$	737

Plus: Subsidy loss Equipment sales		(496	)		(465	)		(1,983	)		(588	)		(497	)		(446	)
Cost of equipment sales		747			761			3,078			881			758			702
Total subsidy loss		251			296			1,095			293			261			256

Less: Subsidy loss unrelated to customer acquisition		(146	)		(177	)		(715	)		(193	)		(160	)		(162	)
Subsidy loss related to customer acquisition		105			119			380			100			101			94
Cost of acquiring customers	$	882		$	914		$	3,400		$	919		$	876		$	831

CPGA ($ / new customer added)	$	300		$	310		$	300		$	300		$	300		$	320

T-MOBILE USA
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures
(dollars in millions, except for CPGA and CCPU)
(unaudited)

The following schedule reflects the CCPU calculation and provides a reconciliation of the cost of serving customers used for the CCPU calculation to total network costs plus general and administrative costs reported on our condensed consolidated statements of operations:

	Q2 2007		Q1 2007		YE 2006		Q4 2006		Q3 2006		Q2 2006
Network costs	$	1,082	$	1,007	$	3,621	$	954	$	940	$	878
General and administrative		788		758		2,707		697		667		682
Total network and general and administrative costs		1,870		1,765		6,328		1,651		1,607		1,560

Plus: Subsidy loss unrelated to customer acquisition		146		177		715		193		160		162
Total cost of serving customers	$	2,016	$	1,942	$	7,043	$	1,844	$	1,767	$	1,722

CCPU ($ / customer per month)	$	25	$	25	$	25	$	25	$	25	$	25

About T-Mobile USA:

Based in Bellevue, WA, T-Mobile USA, Inc. is a member of the T-Mobile International group, the mobile telecommunications subsidiary of Deutsche Telekom AG (NYSE:DT).

T-Mobile USA’s innovative wireless products and services help empower people to connect effortlessly to those who matter most. In addition, T-Mobile USA operates one of the largest carrier-owned Wi-Fi (802.11b) wireless broadband (WLAN) networks in the country, available in more than 8,800 convenient public access locations nationwide including roaming locations. Multiple independent research studies continue to rank T-Mobile USA highest in wireless customer satisfaction, wireless call quality and wireless customer care in numerous regions throughout the U.S. For more information, visit the company website at www.t-mobile.com.

About T-Mobile International:

T-Mobile International is one of the world’s leading companies in mobile communications. As one of Deutsche Telekom AG’s (NYSE:DT) three strategic business areas, T-Mobile International concentrates on the key markets in Europe and the United States.

By the end of the second quarter of 2007, approximately 112 million mobile customers were served by the mobile segment of the Deutsche Telekom group, all over a common technology platform based on GSM, the world’s most widely used digital wireless standard.

For more information about T-Mobile International, please visit www.t-mobile.net. For further information on Deutsche Telekom, please visit www.telekom.com/investor-relations.