v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net loss $ (109,849) $ (97,645)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 151,328 144,930
Amortization of debt costs and discounts 2,534 1,106
Amortization of discounts, due from T-Mobile, IP Transit Services & Purchase Agreements (9,842) (13,186)
Equity-based compensation expense (net of amounts capitalized) 12,677 10,516
Loss on debt extinguishment and redemption - 2026 notes 5,606  
Gain on bargain purchase - Sprint   (22,202)
Gain on finance lease termination   (3,332)
Deferred income taxes (35,802) (43,554)
Changes in operating assets and liabilities:    
Accounts receivable 1,807 23,799
Prepaid expenses and other current assets (6,222) 12,900
Due to T-Mobile - Transition Services Agreement (516) (64,622)
Due from T-Mobile - Transition Services Agreement (57) (11,671)
Accounts payable, accrued liabilities and other long-term liabilities (17,784) 62,698
Deposits and other assets (1,567) (2,688)
Net cash used in operating activities (7,687) (2,951)
Cash flows from investing activities:    
Cash receipts - IP Transit Services Agreement - T-Mobile 50,000 154,167
Acquisition of Sprint - severance reimbursement   12,323
Purchases of property and equipment (114,288) (89,650)
Net cash (used in) provided by investing activities (64,288) 76,840
Cash flows from financing activities:    
Dividends paid (98,693) (93,782)
Purchases of common stock (11,517) (7,968)
Debt extinguishment and redemption - 2026 notes (505,000)  
Proceeds from exercises of stock options 151 204
Settlement of finance lease - at a discount   (114,576)
Principal payments of finance lease obligations (16,523) (42,131)
Net cash provided by financing activities 136,739 232,046
Effect of exchange rates changes on cash 14,045 6,525
Net increase in cash, cash equivalents and restricted cash 78,809 312,460
Cash, cash equivalents and restricted cash, beginning of period 227,916 113,781
Cash, cash equivalents and restricted cash, end of period 306,725 426,241
Supplemental disclosure of non-cash financing activities:    
Finance lease obligations incurred 118,037 96,606
Senior unsecured 2027 notes    
Cash flows from financing activities:    
Net proceeds from issuance of senior unsecured 2027 notes - net of discount of $6.8 million and debt costs of $1.4 million   291,879
Secured IPv4 notes    
Cash flows from financing activities:    
Net proceeds from issuance 170,479 $ 198,420
Senior secured 2032 notes    
Cash flows from financing activities:    
Net proceeds from issuance $ 597,842