Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
%
|
FY2008
millions
of €
|
||||||||||||||
Net
revenue
|
15,902 | 14,978 | 6.2 | 61,666 | |||||||||||||
Domestic
|
6,943 | 7,254 | (4.3 | ) | 28,885 | ||||||||||||
International
|
8,959 | 7,724 | 16.0 | 32,781 | |||||||||||||
Profit
from operations
|
244 | 2,298 | (89.4 | ) | 7,040 | ||||||||||||
Profit
(loss) from financial activities
|
(742 | ) | (677 | ) | (9.6 | ) | (3,588 | ) | |||||||||
Profit
(loss) before income taxes
|
(498 | ) | 1,621 |
n.a.
|
3,452 | ||||||||||||
Depreciation,
amortization and impairment losses
|
(4,698 | ) | (2,657 | ) | (76.8 | ) | (10,975 | ) | |||||||||
Net
profit (loss)
|
(1,124 | ) | 924 |
n.a.
|
1,483 | ||||||||||||
Earnings
per share/ADSa
basic/diluted
|
(€)
|
(0.26 | ) | 0.21 |
n.a.
|
0.34 | |||||||||||
Cash
capex b
|
(2,611 | ) | (1,792 | ) | (45.7 | ) | (8,707 | ) | |||||||||
Net
cash from operating activities
|
2,801 | 3,331 | (15.9 | ) | 15,368 | ||||||||||||
Mar.
31, 2009
|
Dec.
31, 2008
|
Change
Mar.
31, 2009/
Dec.
31, 2008
%
|
Mar.
31, 2008
|
Change
Mar.
31, 2009/
Mar.
31, 2008
%
|
||||||||||||||||
Deutsche
Telekom Group
|
260,798 | 227,747 | 14.5 | 237,757 | 9.7 | |||||||||||||||
Non-civil
servants
|
228,928 | 195,634 | 17.0 | 202,586 | 13.0 | |||||||||||||||
Civil
servants
|
31,870 | 32,113 | (0.8 | ) | 35,171 | (9.4 | ) | |||||||||||||
Mar.
31, 2009
|
Dec.
31, 2008
|
Change
Mar.
31, 2009/
Dec.
31, 2008
%
|
Mar.
31, 2008
|
Change
Mar.
31, 2009/
Mar.
31, 2008
%
|
|||||||||||||||||
Fixed
network access lines c,
d
|
(millions)
|
40.3 | 41.1 | (1.9 | ) | 43.6 | (7.6 | ) | |||||||||||||
Broadband
access linesd,e
|
(millions)
|
17.0 | 16.7 | 1.8 | 15.7 | 8.3 | |||||||||||||||
Mobile
customersf
|
(millions)
|
148.4 | 147.6 | 0.5 | 139.0 | 6.8 | |||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Net
revenue
|
15,902 | 14,978 | 924 | 6.2 | 61,666 | |||||||||||||||
Mobile
Communications Europea,
b
|
5,077 | 4,992 | 85 | 1.7 | 20,663 | |||||||||||||||
Mobile
Communications USAa
|
4,137 | 3,461 | 676 | 19.5 | 14,957 | |||||||||||||||
Broadband/Fixed
Networka,b,
c
|
5,882 | 5,677 | 205 | 3.6 | 22,501 | |||||||||||||||
Systems
Solutionsa,c
|
2,106 | 2,200 | (94 | ) | (4.3 | ) | 9,343 | |||||||||||||
Group
Headquarters & Shared Servicesa,b
|
878 | 884 | (6 | ) | (0.7 | ) | 3,573 | |||||||||||||
Intersegment
revenued
|
(2,178 | ) | (2,236 | ) | 58 | 2.6 | (9,371 | ) | ||||||||||||
Q1
2009
millions
of €
|
Proportion
of net revenue of the Group
%
|
Q1
2008
millions
of €
|
Proportion
of net revenue of the Group
%
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Net
revenue
|
15,902 | 100.0 | 14,978 | 100.0 | 924 | 6.2 | 61,666 | |||||||||||||||||||||
Mobile
Communications Europea
|
4,894 | 30.8 | 4,835 | 32.3 | 59 | 12 | 19,978 | |||||||||||||||||||||
Mobile
Communications USA
|
4,133 | 26.0 | 3,457 | 23.1 | 676 | 19.6 | 14,942 | |||||||||||||||||||||
Broadband/Fixed
Networka,
b
|
5,235 | 32.9 | 5,032 | 33.6 | 203 | 4.0 | 19,779 | |||||||||||||||||||||
Systems
Solutionsb
|
1,496 | 9.4 | 1,504 | 10.0 | (8 | ) | (0.5 | ) | 6,368 | |||||||||||||||||||
Group
Headquarters & Shared Servicesa
|
144 | 0.9 | 150 | 1.0 | (6 | ) | (4.0 | ) | 599 | |||||||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
|||||||||||||||||
Net
revenue
|
15,902 | 14,978 | 924 | 6,2 | 61,666 | ||||||||||||||||
Domestic
|
6,943 | 7,254 | (311 | ) | (4.3 | ) | 28,885 | ||||||||||||||
International
|
8,959 | 7,724 | 1,235 | 16.0 | 32,781 | ||||||||||||||||
Proportion
generated internationally
|
(%)
|
56.3 | 51.6 | 53.2 | |||||||||||||||||
Europe
(excluding Germany)
|
4,684 | 4,144 | 540 | 13.0 | 17,324 | ||||||||||||||||
North
America
|
4,148 | 3,460 | 688 | 19.9 | 14,931 | ||||||||||||||||
Other
|
127 | 120 | 7 | 5.8 | 526 | ||||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Cost
of sales
|
(8,906 | ) | (8,322 | ) | (584 | ) | (7.0 | ) | (34,592 | ) | ||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Selling
expenses
|
(3,996 | ) | (3,709 | ) | (287 | ) | (7.7 | ) | (15,952 | ) | ||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
General
and administrative expenses
|
(1,136 | ) | (1,103 | ) | (33 | ) | (3.0 | ) | (4,821 | ) | ||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Other
operating income
|
387 | 755 | (368 | ) | (48.7 | ) | 1,971 | |||||||||||||
Other
operating expenses
|
(2,007 | ) | (301 | ) | (1,706 | ) |
n.a.
|
(1,232 | ) | |||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Profit
(loss) from operations
|
244 | 2,298 | (2,054 | ) | (89.4 | ) | 7,040 | |||||||||||||
Mobile
Communications Europea
|
(1,166 | ) | 759 | (1,925 | ) |
n.a.
|
3,188 | |||||||||||||
Mobile
Communications USA
|
530 | 502 | 28 | 5.6 | 2,299 | |||||||||||||||
Broadband/Fixed
Networka,b
|
1,170 | 889 | 281 | 31.6 | 2,759 | |||||||||||||||
Systems
Solutionsb
|
11 | 483 | (472 | ) | (97.7 | ) | 81 | |||||||||||||
Group
Headquarters & Shared Servicesb
|
(269 | ) | (277 | ) | 8 | 2.9 | (1,198 | ) | ||||||||||||
Reconciliation
|
(32 | ) | (58 | ) | 26 | 44.8 | (89 | ) | ||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Profit
(loss) from financial activities
|
(742 | ) | (677 | ) | (65 | ) | (9.6 | ) | (3,588 | ) | ||||||||||
Finance
costs
|
(632 | ) | (572 | ) | (60 | ) | (10.5 | ) | (2,487 | ) | ||||||||||
Interest
income
|
100 | 71 | 29 | 40.8 | 408 | |||||||||||||||
Interest
expense
|
(732 | ) | (643 | ) | (89 | ) | (13.8 | ) | (2,895 | ) | ||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
5 | 11 | (6 | ) | (54.5 | ) | (388 | ) | ||||||||||||
Other
financial income (expense)
|
(115 | ) | (116 | ) | 1 | 0.9 | (713 | ) | ||||||||||||
Q1 2009 | Q1 2008 |
Change
|
Change
%
|
FY
2008
|
||||||||||||||||
Personnel
costs (millions of €)
|
(3,310 | ) | (3,320 | ) | 10 | 0.3 | (14,078 | ) | ||||||||||||
Average
number of employees
|
249,325 | 238,073 | 11,252 | 4.7 | 234,887 | |||||||||||||||
Mar.
31, 2009
|
Dec.
31, 2008
|
Change
|
Change
%
|
Mar.
31, 2008
|
||||||||||||||||
Number
of employees at balance sheet date
|
260,798 | 227 747 | 33,051 | 14.5 | 237,757 | |||||||||||||||
Germany
|
131,312 | 131,713 | (401 | ) | (0.3 | ) | 145,003 | |||||||||||||
International
|
129,486 | 96,034 | 33,452 | 34.8 | 92,754 | |||||||||||||||
Non-civil
servants
|
228,928 | 195,634 | 33,294 | 17.0 | 202,586 | |||||||||||||||
Civil
servants
|
31,870 | 32,113 | (243 | ) | (0.8 | ) | 35,171 | |||||||||||||
Trainees
and student interns at balance sheet date
|
10,215 | 11,668 | (1,453 | ) | (12.5 | ) | 10,534 | |||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Amortization
and impairment of intangible assets
|
(2,591 | ) | (776 | ) | (1,815 | ) |
n.a.
|
(3,397 | ) | |||||||||||
Of
which: UMTS licenses
|
(209 | ) | (221 | ) | 12 | 5.4 | (868 | ) | ||||||||||||
Of
which: U.S. mobile communications licenses
|
- | (14 | ) | 14 |
n.a.
|
(21 | ) | |||||||||||||
Of
which: goodwill
|
(1,803 | ) | - | (1,803 | ) |
n.a.
|
(289 | ) | ||||||||||||
Depreciation
and impairment of property, plant and equipment
|
(2,107 | ) | (1,881 | ) | (226 | ) | (12.0 | ) | (7,578 | ) | ||||||||||
Total
depreciation, amortization and impairment losses
|
(4,698 | ) | (2,657 | ) | (2,041 | ) | (76.8 | ) | (10,975 | ) | ||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Income
taxes
|
(426 | ) | (562 | ) | 136 | 24.2 | (1,428 | ) | ||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
FY
2008
millions
of €
|
||||||||||
Net
cash from operating activities
|
2,801 | 3,331 | 15,368 | |||||||||
Net
cash used in investing activities
|
(1,344 | ) | (2,223 | ) | (11,384 | ) | ||||||
Net
cash used in financing activities
|
(387 | ) | (1,055 | ) | (3,097 | ) | ||||||
Effect
of exchange rate changes on cash and cash equivalents
|
17 | 18 | (61 | ) | ||||||||
Net
increase (decrease) in cash and cash equivalents
|
1,087 | 71 | 826 | |||||||||
Cash
and cash equivalents, at the beginning of the period
|
3,026 | 2,200 | 2,200 | |||||||||
Cash
and cash equivalents, at end of the period
|
4,113 | 2,271 | 3,026 | |||||||||
Q1
2009
millions of €
|
Q1
2008
millions of €
|
Change
millions of €
|
Change
%
|
FY
2008
millions of €
|
||||||||||||||||
Capital
expenditures
|
2,611 | 1,792 | 819 | 45.7 | 8,707 | |||||||||||||||
Investments
in subsidiaries and non-current financial assets
|
80 | 1,050 | (970 | ) | (92.4 | ) | 4,291 | |||||||||||||
Proceeds
from disposal of non-current assets and investments
|
(107 | ) | (924 | ) | 817 | 88.4 | (1,252 | ) | ||||||||||||
Other
|
(1,240 | ) | 305 | (1,545 | ) |
n.a.
|
(362 | ) | ||||||||||||
Net
cash used for investing activities
|
1,344 | 2,223 | (879 | ) | (39.5 | ) | 11,384 |
As
of March 31, 2009
|
As
of December 31,2008
|
Change
|
% Change
|
As
of March 31, 2008
|
||||||||||||||||
(millions
of €, except where indicated)
|
||||||||||||||||||||
Bonds
|
39,659 | 34,302 | 5,357 | 15.6 | 31,712 | |||||||||||||||
Liabilities
to banks
|
4,670 | 4,222 | 448 | 10.6 | 3,936 | |||||||||||||||
Promissory
notes
|
1,036 | 887 | 149 | 16.8 | 733 | |||||||||||||||
Liabilities
from derivatives
|
811 | 1,088 | (277 | ) | (25.5 | ) | 1,345 | |||||||||||||
Lease
liabilities
|
1,987 | 2,009 | (22 | ) | (1.1 | ) | 2,100 | |||||||||||||
Other
financial liabilities
|
4,949 | 4,086 | 863 | 21.1 | 2,681 | |||||||||||||||
Total
|
53,112 | 46,594 | 6,518 | 14.0 | 42,507 |
Nominal
|
Contractual and expected
maturity
|
Interest
Rate
|
|||||||
(in millions of €)
|
|||||||||
Fixed
Rate Bond
|
2,000 |
January
20, 2017
|
6.00 | % |
Q1 2009 Q1 2008 |
Net
revenue
millions
of €
|
Inter-segment
revenue
millions
of €
|
Total
revenue
millions
of €
|
Profit
(loss) from operations
millions
of €
|
Depreciation
and amortization
millions
of €
|
Impairment
losses
millions
of €
|
Segment
assets
millions
of €
|
Investments
accounted for using the equity method
millions
of €
|
||||||||||||||||||||||||||
Mobile
Communications Europe
|
4,894 | 183 | 5,077 | (1,166 | ) | (908 | ) | (1,803 | ) | 34,781 | 11 | |||||||||||||||||||||||
4,835 | 157 | 4,992 | 759 | (940 | ) | 0 | 33,842 | 1 | ||||||||||||||||||||||||||
Mobile
Communications USA
|
4,133 | 4 | 4,137 | 530 | (531 | ) | 0 | 35,932 | 16 | |||||||||||||||||||||||||
3,457 | 4 | 3,461 | 502 | (446 | ) | (14 | ) | 29,526 | 11 | |||||||||||||||||||||||||
Broadband/Fixed
Networka
|
5,235 | 647 | 5,882 | 1,170 | (998 | ) | (7 | ) | 32,546 | 69 | ||||||||||||||||||||||||
5,032 | 645 | 5,677 | 889 | (905 | ) | (2 | ) | 27,127 | 86 | |||||||||||||||||||||||||
Systems
Solutionsa
|
1,496 | 610 | 2,106 | 11 | (177 | ) | 0 | 6,896 | 50 | |||||||||||||||||||||||||
1,504 | 696 | 2,200 | 483 | (187 | ) | (1 | ) | 7,003 | 19 | |||||||||||||||||||||||||
Group
Headquarters & Shared Services
|
144 | 734 | 878 | (269 | ) | (180 | ) | (103 | ) | 13,425 | 0 | |||||||||||||||||||||||
150 | 734 | 884 | (277 | ) | (172 | ) | (5 | ) | 12,219 | 4 | ||||||||||||||||||||||||
Total
|
15,902 | 2,178 | 18,080 | 276 | (2,794 | ) | (1,913 | ) | 123,580 | 146 | ||||||||||||||||||||||||
14,978 | 2,236 | 17,214 | 2,356 | (2,650 | ) | (22 | ) | 109,717 | 121 | |||||||||||||||||||||||||
Reconciliation
|
- | (2,178 | ) | (2,178 | ) | (32 | ) | 8 | 1 | (4,122 | ) | 0 | ||||||||||||||||||||||
- | (2,236 | ) | (2,236 | ) | (58 | ) | 14 | 1 | (3,331 | ) | 0 | |||||||||||||||||||||||
Group
|
15,902 | - | 15,902 | 244 | (2,786 | ) | (1,912 | ) | 119,458 | 146 | ||||||||||||||||||||||||
14,978 | - | 14,978 | 2,298 | (2,636 | ) | (21 | ) | 106,386 | 121 | |||||||||||||||||||||||||
FY
2008
|
Net
revenue
millions
of €
|
Inter-segment
revenue
millions
of €
|
Total
revenue
millions
of €
|
Profit
(loss) from operations
millions
of €
|
Depreciation
and amortization
millions
of €
|
Impairment
losses
millions
of €
|
Segment
assets
millions
of €
|
Investments
accounted for using the equity method
millions
of €
|
Mobile
Communications Europe
|
19,978
|
685
|
20,663
|
3,188
|
(3,626)
|
(249)
|
30,441
|
3
|
Mobile
Communications USA
|
14,942
|
15
|
14,957
|
2,299
|
(1,863)
|
(21)
|
34,302
|
14
|
Broadband/Fixed
Networka
|
19,779
|
2,722
|
22,501
|
2,759
|
(3,568)
|
(68)
|
26,836
|
83
|
Systems
Solutionsa
|
6,368
|
2,975
|
9,343
|
81
|
(765)
|
(16)
|
6,863
|
46
|
Group
Headquarters & Shared Services
|
599
|
2,974
|
3,573
|
(1,198)
|
(704)
|
(127)
|
11,676
|
3,411
|
Total
|
61,666
|
9,371
|
71,037
|
7,129
|
(10,526)
|
(481)
|
110,118
|
3,557
|
Reconciliation
|
-
|
(9,371)
|
(9,371)
|
(89)
|
31
|
1
|
(3,451)
|
0
|
Group
|
61,666
|
-
|
61,666
|
7,040
|
(10,495)
|
(480)
|
106,667
|
3,557
|
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
FY
2008
millions
of
€
|
||||||||||
Total
profit (loss) of reportable segments
|
276 | 2,356 | 7,129 | |||||||||
Reconciliation
to the Group
|
(32 | ) | (58 | ) | (89 | ) | ||||||
Profit
(loss) from operations of the Group
|
244 | 2,298 | 7,040 | |||||||||
Profit
(loss) from financial activities
|
(742 | ) | (677 | ) | (3,588 | ) | ||||||
Profit
(loss) before income taxes
|
(498 | ) | 1,621 | 3,452 | ||||||||
Income
taxes
|
(426 | ) | (562 | ) | (1,428 | ) | ||||||
Profit
(loss)
|
(924 | ) | 1,059 | 2,024 | ||||||||
Mar.
31, 2009
|
Dec.
31, 2008
|
Change
Mar.
31, 2009/
Dec.
31, 2008
%
|
Mar.
31, 2008
|
Change
Mar.
31, 2009/
Mar.
31, 2008
%
|
||||||||||||||||
Mobile
Communications Europea
|
115.3 | 114.9 | 0.3 | 108.2 | 6.6 | |||||||||||||||
T-Mobile
Deutschlandb
|
39.0 | 39.1 | (0.3 | ) | 37.1 | 5.1 | ||||||||||||||
T-Mobile
UKc
|
16.7 | 16.8 | (0.6 | ) | 17.1 | (2.3 | ) | |||||||||||||
PTC
(Poland)
|
13.3 | 13.3 | 0.0 | 13.0 | 2.3 | |||||||||||||||
T-Mobile
Netherlands (NL)d
|
5.2 | 5.3 | (1.9 | ) | 5.2 | 0.0 | ||||||||||||||
T-Mobile
Austria (A)
|
3.4 | 3.4 | 0.0 | 3.3 | 3.0 | |||||||||||||||
T-Mobile CZ
(Czech Republic)
|
5.4 | 5.4 | 0.0 | 5.3 | 1.9 | |||||||||||||||
T-Mobile
Hungary
|
5.3 | 5.4 | (1.9 | ) | 4.9 | 8.2 | ||||||||||||||
T-Mobile
Croatia
|
2.8 | 2.7 | 3.7 | 2.5 | 12.0 | |||||||||||||||
T-Mobile
Slovensko (Slovakia)
|
2.3 | 2.3 | 0.0 | 2.3 | 0.0 | |||||||||||||||
Othere
|
1.9 | 1.9 | 0.0 | 1.7 | 11.8 | |||||||||||||||
COSMOTE
Greece
|
8.4 | 7.9 | 6.3 | 6.5 | 29.2 | |||||||||||||||
COSMOTE
Romania
|
6.1 | 5.9 | 3.4 | 4.2 | 45.2 | |||||||||||||||
COSMOTE
Bulgaria
|
4.0 | 4.1 | (2.4 | ) | 3.9 | 2.6 | ||||||||||||||
COSMOTE
Albania
|
1.4 | 1.4 | 0.0 | 1.2 | 16.7 | |||||||||||||||
Mobile
Communications USAa
|
33.2 | 32.8 | 1.2 | 30.8 | 7.8 | |||||||||||||||
Mobile
customers (total)a
|
148.4 | 147.6 | 0.5 | 139.0 | 6.8 | |||||||||||||||
Q1
2009
Service
Revenue
|
Q1 2009 |
Q1
2009
Average number
of customers
|
Q1
2008
Service
Revenue
|
Q1 2008 |
Q1
2008
Average number
of customers
|
|||||||||||||||||||
millions of (€)
|
ARPU (€)
|
(millions)
|
millions of (€)
|
ARPU (€)
|
(millions)
|
|||||||||||||||||||
Mobile
Communications Europe
|
||||||||||||||||||||||||
T-Mobile
Deutschland
|
1,722 | 15 | 38.9 | 1,712 | 16 | 36.5 | ||||||||||||||||||
T-Mobile UK
a
|
760 | 21 | 12.0 | 955 | 26 | 12.1 | ||||||||||||||||||
PTC
(Poland)
|
407 | 10 | 13.3 | 511 | 13 | 13.0 | ||||||||||||||||||
T-Mobile
Netherlands (NL)
|
372 | 23 | 5.3 | 383 | 25 | 5.2 | ||||||||||||||||||
T-Mobile
Austria (A)
|
256 | 25 | 3.4 | 264 | 27 | 3.3 | ||||||||||||||||||
T-Mobile CZ
(Czech Republic)
|
265 | 16 | 5.4 | 299 | 19 | 5.3 | ||||||||||||||||||
T-Mobile
Hungary
|
198 | 12 | 5.4 | 234 | 16 | 4.9 | ||||||||||||||||||
T-Mobile
Croatia
|
118 | 15 | 2.7 | 120 | 17 | 2.4 | ||||||||||||||||||
T-Mobile
Slovensko (Slovakia)
|
130 | 19 | 2.3 | 120 | 17 | 2.4 | ||||||||||||||||||
T-Mobile
Macedonia
|
38 | 9 | 1.4 | 37 | 10 | 1.2 | ||||||||||||||||||
COSMOTE
Greece
|
222 | 13 | 5.5 | --- | --- | --- | ||||||||||||||||||
COSMOTE
Romania
|
58 | 5 | 4.0 | --- | --- | --- | ||||||||||||||||||
COSMOTE
Bulgaria
|
62 | 8 | 2.7 | --- | --- | --- | ||||||||||||||||||
COSMOTE
Albania
|
25 | 9 | 0.9 | --- | --- | --- | ||||||||||||||||||
Mobile
Communications USA
|
3,570 | 36 | 33.0 | 2,973 | 34 | 29.5 |
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Total
revenuea
|
5,077 | 4,992 | 85 | 1.7 | 20,663 | |||||||||||||||
Of
which:
T-Mobile
Deutschland
|
1,874 | 1,884 | (10 | ) | (0.5 | ) | 7,770 | |||||||||||||
T-Mobile
UK
|
836 | 1,058 | (222 | ) | (21.0 | ) | 4,051 | |||||||||||||
PTC
|
416 | 524 | (108 | ) | (20.6 | ) | 2,260 | |||||||||||||
T-Mobile
NL
|
444 | 416 | 28 | 6.7 | 1,806 | |||||||||||||||
T-Mobile
A
|
267 | 274 | (7 | ) | (2.6 | ) | 1,085 | |||||||||||||
T-Mobile
CZ
|
275 | 311 | (36 | ) | (11.6 | ) | 1,329 | |||||||||||||
T-Mobile
Hungary
|
218 | 258 | (40 | ) | (15.5 | ) | 1,117 | |||||||||||||
T-Mobile
Croatia
|
134 | 129 | 5 | 3.9 | 616 | |||||||||||||||
T-Mobile
Slovensko
|
140 | 128 | 12 | 9.4 | 571 | |||||||||||||||
Otherb
|
55 | 53 | 2 | 3.8 | 248 | |||||||||||||||
COSMOTE
Greecec
|
286 | - |
n.a.
|
n.a.
|
- | |||||||||||||||
COSMOTE
Romaniac
|
77 | - |
n.a.
|
n.a.
|
- | |||||||||||||||
COSMOTE
Bulgariac
|
81 | - |
n.a.
|
n.a.
|
- | |||||||||||||||
COSMOTE
Albania
|
26 | - |
n.a.
|
n.a.
|
- | |||||||||||||||
Profit
(loss) from operationsd
|
(1,166 | ) | 759 | (1,925 | ) |
n.a.
|
3,188 | |||||||||||||
Depreciation,
amortization and impairment lossesd
|
(2,711 | ) | (940 | ) | (1,771 | ) |
n.a.
|
(3,875 | ) | |||||||||||
Cash
capexe
|
(642 | ) | (471 | ) | (171 | ) | (36.3 | ) | (1,897 | ) | ||||||||||
Number
of employeesf
|
35,481 | 29,279 | 6,202 | 21.2 | 29,237 | |||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Total
revenue
|
4,137 | 3,461 | 676 | 19.5 | 14,957 | |||||||||||||||
Profit
from operations
|
530 | 502 | 28 | 5.6 | 2,299 | |||||||||||||||
Depreciation,
amortization and impairment losses
|
(531 | ) | (460 | ) | (71 | ) | (15.4 | ) | (1,884 | ) | ||||||||||
Cash
capex a
|
(865 | ) | (480 | ) | (385 | ) | (80.2 | ) | (2,540 | ) | ||||||||||
Number
of employeesb
|
37,720 | 34,452 | 3,268 | 9.5 | 36,076 | |||||||||||||||
Mar.
31,
2009
millions
|
Dec.
31,
2008
millions
|
Change
Mar.
31, 2009/
Dec.
31, 2008
%
|
Mar.
31,
2008
millions
|
Change
Mar.
31, 2009/
Mar.
31, 2008
%
|
||
Broadband
|
||||||
Access
Lines (total)a,b,c
|
17.0
|
16.7
|
1.8
|
15.7
|
8.3
|
|
Of
which: retail
|
14.2
|
13.6
|
4.4
|
11.9
|
19.3
|
|
Domestica,b
|
13.5
|
13.3
|
1.5
|
13.0
|
3.8
|
|
Of
which: retailb
|
11.0
|
10.6
|
3.8
|
9.6
|
14.6
|
|
Internationala,b,c,d
|
3.5
|
3.3
|
6.1
|
2.8
|
25.0
|
|
Of
which: Magyar Telekom
|
0.9
|
0.9
|
0.0
|
0.8
|
12.5
|
|
Of
which: T-Hrvatski Telekom
|
0.5
|
0.5
|
0.0
|
0.4
|
25.0
|
|
Of
which: Slovak Telekom
|
0.4
|
0.3
|
33.3
|
0.3
|
33.3
|
|
Of
which: OTE Greecec
|
1.0
|
1.0
|
0.0
|
0.8
|
25.0
|
|
Of
which: Romtelecomc
|
0.7
|
0.7
|
0.0
|
0.4
|
75.0
|
|
Fixed
Network
|
||||||
Access
Lines (total)a,b,c
|
40.3
|
41.1
|
(1.9)
|
43.6
|
(7.6)
|
|
Domestica,b
|
27.7
|
28.3
|
(2.1)
|
30.2
|
(8.3)
|
|
Internationala,b,c,d
|
12.6
|
12.8
|
(1.6)
|
13.4
|
(6.0)
|
|
Of
which: Magyar Telekom
|
2.5
|
2.6
|
(3.8)
|
2.7
|
(7.4)
|
|
Of
which: T-Hrvatski Telekom
|
1.5
|
1.6
|
(6.3)
|
1.6
|
(6.3)
|
|
Of
which: Slovak Telekom
|
1.1
|
1.1
|
(0.0)
|
1.1
|
0.0
|
|
Of
which: OTE Greecec
|
4.5
|
4.6
|
(2.2)
|
4.9
|
(8.2)
|
|
Of
which: Romtelecomc
|
3.0
|
3.0
|
(0.0)
|
3.1
|
(3.2)
|
|
Wholesale/resale
|
||||||
Resale/IP-BSA
c,d,e
|
2.5
|
2.8
|
(10.7)
|
3.8
|
(34.2)
|
|
Of
which: domestic
|
2.2
|
2.5
|
(12.0)
|
3.4
|
(35.3)
|
|
ULLsc,d,f
|
9.4
|
9.0
|
4.4
|
7.3
|
28.8
|
|
Of
which: domestic
|
8.6
|
8.3
|
3.6
|
7.0
|
22.9
|
|
IP-BSA
SAc,d,g
|
0.3
|
0.2
|
50.0
|
n.a.
|
n.a.
|
|
Of
which: domestic
|
0.3
|
0.2
|
50.0
|
n.a.
|
n.a.
|
|
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Total
revenue
|
5,882 | 5,677 | 205 | 3.6 | 22,501 | |||||||||||||||
Domestic
|
4,836 | 5,126 | (290 | ) | (5.7 | ) | 20,226 | |||||||||||||
Of
which: network communications
|
1,512 | 1,802 | (290 | ) | (16.1 | ) | 6,737 | |||||||||||||
Of
which: IP/Internet
|
1,445 | 1,332 | 113 | 8.5 | 5,531 | |||||||||||||||
Of
which: other fixed-network services
|
319 | 341 | (22 | ) | (6.5 | ) | 1,391 | |||||||||||||
Of
which: wholesale services
|
1,264 | 1,354 | (90 | ) | (6.6 | ) | 5,355 | |||||||||||||
International
|
1,063 | 564 | 499 | 88.5 | 2,329 | |||||||||||||||
Profit
from operations
|
1,170 | 889 | 281 | 31.6 | 2,759 | |||||||||||||||
Depreciation,
amortization and impairment losses
|
(1,005 | ) | (907 | ) | (98 | ) | (10.8 | ) | (3,636 | ) | ||||||||||
Cash
capexa
|
(899 | ) | (627 | ) | (272 | ) | (43.4 | ) | (3,150 | ) | ||||||||||
Number
of employeesb
|
112,613 | 104,051 | 8 562 | 8.2 | 100,671 | |||||||||||||||
Domestic
|
80,923 | 88,235 | (7,312 | ) | (8.3 | ) | 85,192 | |||||||||||||
International
|
31,690 | 15,816 | 15,874 |
n.a.
|
15,479 | |||||||||||||||
Mar.
31, 2009
|
Dec.
31, 2008
|
Change
Mar.
31, 2009/
Dec.
31, 2008
%
|
Mar.
31, 2008
|
Change
Mar.
31, 2009/
Mar.
31, 2008
%
|
|||||||||||||||||
Computing
& Desktop Services
|
|||||||||||||||||||||
Number
of servers managed and serviced
|
(units)
|
53,536 | 56,734 | (5.6 | ) | 41,026 | 30.5 | ||||||||||||||
Number
of workstations managed and serviced
|
(millions)
|
1.50 | 1.51 | (0.7 | ) | 1.45 | 3.4 | ||||||||||||||
Systems
Integrationa
|
|||||||||||||||||||||
Hours
billedb
|
(millions)
|
2.6 | 10.7 |
n.a.
|
2.7 | (3.7 | ) | ||||||||||||||
Utilization
ratec
|
(%)
|
80.6 | 80.9 | (0.3 | )p | 80.0 | 0.6 | p | |||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Total
revenue
|
2,106 | 2,200 | (94 | ) | (4.3 | ) | 9,343 | |||||||||||||
Computing
& Desktop Services
|
900 | 898 | 2 | 0.2 | 3,877 | |||||||||||||||
Systems
Integration
|
400 | 423 | (23 | ) | (5.4 | ) | 1,741 | |||||||||||||
Telecommunications
|
806 | 879 | (73 | ) | (8.3 | ) | 3,725 | |||||||||||||
Profit
from operations
|
11 | 483 | (472 | ) | (97.7 | ) | 81 | |||||||||||||
Depreciation,
amortization and impairment losses
|
(177 | ) | (188 | ) | 11 | 5.9 | (781 | ) | ||||||||||||
Cash
capexa
|
(161 | ) | (134 | ) | (27 | ) | (20.1 | ) | (823 | ) | ||||||||||
Number
of employeesb
|
44,449 | 46,554 | (2,105 | ) | (4.5 | ) | 46,095 | |||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Total
revenue
|
878 | 884 | (6 | ) | (0.7 | ) | 3,573 | |||||||||||||
Loss
from operations
|
(269 | ) | (277 | ) | 8 | 2.9 | (1,198 | ) | ||||||||||||
Depreciation,
amortization and impairment losses
|
(283 | ) | (177 | ) | (106 | ) | (59.9 | ) | (831 | ) | ||||||||||
Cash
capex a
|
(108 | ) | (103 | ) | (5 | ) | (4.9 | ) | (435 | ) | ||||||||||
Number
of employeesb
|
19,062 | 23,737 | (4,675 | ) | (19.7 | ) | 22,808 | |||||||||||||
Of
which: at Viventoc
|
8,400 | 8,400 | - | - | 8,200 | |||||||||||||||
Mar.
31, 2009
millions
of €
|
Dec.
31, 2008a
millions
of €
|
Change
millions
of €
|
Change
%
|
Mar.
31, 2008a
millions
of €
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Current
assets
|
18,741 | 15,431 | 3,310 | 21.5 | 15,948 | |||||||||||||||
Cash
and cash equivalents
|
4,113 | 3,026 | 1,087 | 35.9 | 2,271 | |||||||||||||||
Trade
and other receivables
|
8,139 | 7,393 | 746 | 10.1 | 7,130 | |||||||||||||||
Current
recoverable income taxes
|
177 | 273 | (96 | ) | (35.2 | ) | 188 | |||||||||||||
Other
financial assets
|
1,809 | 1,692 | 117 | 6.9 | 2,440 | |||||||||||||||
Inventories
|
1,543 | 1,294 | 249 | 19.2 | 1,243 | |||||||||||||||
Non-current
assets and disposal groups held for sale
|
530 | 434 | 96 | 22.1 | 632 | |||||||||||||||
Other
assets
|
2,430 | 1,319 | 1,111 | 84.2 | 2,044 | |||||||||||||||
Non-current
assets
|
115,023 | 107,709 | 7,314 | 6.8 | 102,421 | |||||||||||||||
Intangible
assets
|
57,808 | 53,927 | 3,881 | 7.2 | 53,428 | |||||||||||||||
Property,
plant and equipment
|
48,231 | 41,559 | 6,672 | 16.1 | 41,298 | |||||||||||||||
Investments
accounted for using the equity method
|
146 | 3,557 | (3,411 | ) | (95.9 | ) | 121 | |||||||||||||
Other
financial assets
|
2,078 | 1,863 | 215 | 11.5 | 820 | |||||||||||||||
Deferred
tax assets
|
6,150 | 6,234 | (84 | ) | (1.3 | ) | 6,253 | |||||||||||||
Other
assets
|
610 | 569 | 41 | 7.2 | 501 | |||||||||||||||
Total
assets
|
133,764 | 123,140 | 10,624 | 8.6 | 118,369 | |||||||||||||||
Liabilities
and shareholders’ equity
|
||||||||||||||||||||
Current
liabilities
|
25,279 | 24,242 | 1,037 | 4.3 | 21,545 | |||||||||||||||
Financial
liabilities
|
9,827 | 9,584 | 243 | 2.5 | 8,366 | |||||||||||||||
Trade
and other payables
|
7,155 | 7,073 | 82 | 1.2 | 5,750 | |||||||||||||||
Income
tax liabilities
|
469 | 585 | (116 | ) | (19.8 | ) | 455 | |||||||||||||
Other
provisions
|
3,491 | 3,437 | 54 | 1.6 | 3,173 | |||||||||||||||
Liabilities
directly associated with non-current assets and disposal groups held for
sale
|
22 | 95 | (73 | ) | (76.8 | ) | 32 | |||||||||||||
Other
liabilities
|
4,315 | 3,468 | 847 | 24.4 | 3,769 | |||||||||||||||
Non-current
liabilities
|
63,327 | 55,786 | 7,541 | 13.5 | 52,287 | |||||||||||||||
Financial
liabilities
|
43,285 | 37,010 | 6,275 | 17.0 | 34,141 | |||||||||||||||
Provisions
for pensions and other employee benefits
|
5,831 | 5,157 | 674 | 13.1 | 5,365 | |||||||||||||||
Other
provisions
|
2,855 | 3,304 | (449 | ) | (13.6 | ) | 3,596 | |||||||||||||
Deferred
tax liabilities
|
7,893 | 7,108 | 785 | 11.0 | 6,398 | |||||||||||||||
Other
liabilities
|
3,463 | 3,207 | 256 | 8.0 | 2,787 | |||||||||||||||
Liabilities
|
88,606 | 80,028 | 8,578 | 10.7 | 73,832 | |||||||||||||||
Shareholders'
equity
|
45,158 | 43,112 | 2,046 | 4.7 | 44,537 | |||||||||||||||
Issued
capital
|
11,165 | 11,165 | 0 | 0.0 | 11,165 | |||||||||||||||
Capital
reserves
|
51,526 | 51,526 | 0 | 0.0 | 51,525 | |||||||||||||||
Retained
earnings including carryforwards
|
(17,255 | ) | (18,761 | ) | 1,506 | 8.0 | (15,611 | ) | ||||||||||||
Total
other comprehensive income
|
(5,232 | ) | (5,411 | ) | 179 | 3.3 | (6,750 | ) | ||||||||||||
Net profit(loss)
|
(1,124 | ) | 1,483 | (2,607 | ) |
n.a.
|
924 | |||||||||||||
Treasury
shares
|
(5 | ) | (5 | ) | 0 | 0.0 | (5 | ) | ||||||||||||
Issued
capital and reserves attributable to owners of the parent
|
39,075 | 39,997 | (922 | ) | (2.3 | ) | 41,248 | |||||||||||||
Non-controlling
interests
|
6,083 | 3,115 | 2,968 | 95.3 | 3,289 | |||||||||||||||
Total
liabilities and shareholders’ equity
|
133,764 | 123,140 | 10,624 | 8.6 | 118,369 | |||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Net
revenue
|
15,902 | 14,978 | 924 | 6.2 | 61,666 | |||||||||||||||
Cost
of sales
|
(8,906 | ) | (8,322 | ) | (584 | ) | (7.0 | ) | (34,592 | ) | ||||||||||
Gross
profit
|
6,996 | 6,656 | 340 | 5.1 | 27,074 | |||||||||||||||
Selling
expenses
|
(3,996 | ) | (3,709 | ) | (287 | ) | (7.7 | ) | (15,952 | ) | ||||||||||
General
and administrative expenses
|
(1,136 | ) | (1,103 | ) | (33 | ) | (3.0 | ) | (4,821 | ) | ||||||||||
Other
operating income
|
387 | 755 | (368 | ) | (48.7 | ) | 1,971 | |||||||||||||
Other
operating expenses
|
(2,007 | ) | (301 | ) | (1,706 | ) |
n.a.
|
(1,232 | ) | |||||||||||
Profit
(loss) from operations
|
244 | 2,298 | (2,054 | ) | (89.4 | ) | 7,040 | |||||||||||||
Finance
costs
|
(632 | ) | (572 | ) | (60 | ) | (10.5 | ) | (2,487 | ) | ||||||||||
Interest
income
|
100 | 71 | 29 | 40.8 | 408 | |||||||||||||||
Interest
expense
|
(732 | ) | (643 | ) | (89 | ) | (13.8 | ) | (2,895 | ) | ||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
5 | 11 | (6 | ) | (54.5 | ) | (388 | ) | ||||||||||||
Other
financial income (expense)
|
(115 | ) | (116 | ) | 1 | 0.9 | (713 | ) | ||||||||||||
Profit
(loss) from financial activities
|
(742 | ) | (677 | ) | (65 | ) | (9.6 | ) | (3,588 | ) | ||||||||||
Profit
(loss) before income taxes
|
(498 | ) | 1,621 | (2,119 | ) |
n.a.
|
3,452 | |||||||||||||
Income
taxes
|
(426 | ) | (562 | ) | 136 | 24.2 | (1,428 | ) | ||||||||||||
Profit
(loss)
|
(924 | ) | 1,059 | (1,983 | ) |
n.a.
|
2,024 | |||||||||||||
Profit
(loss) attributable to
|
(924 | ) | 1,059 | (1,983 | ) |
n.a.
|
2,024 | |||||||||||||
Owners
of the parent (net profit (loss))
|
(1,124 | ) | 924 | (2,048 | ) |
n.a.
|
1,483 | |||||||||||||
Non-controlling
interests
|
200 | 135 | 65 | 48.1 | 541 | |||||||||||||||
Q1
2009
|
Q1
2008
|
Change
|
Change
%
|
FY
2008
|
||
Earnings
per share/ADS
|
||||||
Basic
|
(€)
|
(0.26)
|
0.21
|
(0.47)
|
n.a.
|
0.34
|
Diluted
|
(€)
|
(0.26)
|
0.21
|
(0.47)
|
n.a.
|
0.34
|
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of
€
|
||||||||||||||||
Profit
(loss)
|
(924 | ) | 1,059 | (1,983 | ) |
n.a.
|
2,024 | |||||||||||||
Actuarial
gains and losses on defined benefit plans and other employee
benefits
|
0 | 0 | 0 | - | 227 | |||||||||||||||
Revaluation
due to business combinations
|
(33 | ) | 0 | (33 | ) |
n.a.
|
0 | |||||||||||||
Exchange
differences on translating foreign operations
|
172 | (1,708 | ) | 1,880 |
n.a.
|
(352 | ) | |||||||||||||
Available-for-sale
financial assets
|
||||||||||||||||||||
Change
in other comprehensive income (not recognized in income
statement)
|
(3 | ) | 1 | (4 | ) |
n.a.
|
1 | |||||||||||||
Recognition
of other comprehensive income in income statement
|
0 | 0 | 0 | - | 0 | |||||||||||||||
Fair
value measurement of hedging instruments
|
||||||||||||||||||||
Change
in other comprehensive income (not recognized in income
statement)
|
(75 | ) | (80 | ) | 5 | 6.3 | 60 | |||||||||||||
Recognition
of other comprehensive income in income statement
|
61 | (9 | ) | 70 |
n.a.
|
(101 | ) | |||||||||||||
Other
income and expense recognized directly in equity
|
11 | 0 | 11 |
n.a.
|
(8 | ) | ||||||||||||||
Income
taxes relating to components of other comprehensive income
|
3 | 28 | (25 | ) | (89.3 | ) | (53 | ) | ||||||||||||
Other
comprehensive income
|
136 | (1,768 | ) | 1,904 |
n.a.
|
(226 | ) | |||||||||||||
Total
comprehensive income
|
(788 | ) | (709 | ) | (79 | ) | (11.1 | ) | 1,798 | |||||||||||
Total
comprehensive income attributable to
|
(788 | ) | (709 | ) | (79 | ) | (11.1 | ) | 1,798 | |||||||||||
Owners
of the parent
|
(922 | ) | (883 | ) | (39 | ) | (4.4 | ) | 1,251 | |||||||||||
Non-controlling
interests
|
134 | 174 | (40 | ) | (23.0 | ) | 547 | |||||||||||||
Issued
capital and reserves attributable to owners of the parent
|
||||||||||||||||||||||||||||
Equity
contributed
|
Consolidated
shareholders' equity generated
|
Total
other
comprehensive
income
|
||||||||||||||||||||||||||
Issued
capital
millions
of €
|
Capital
reserves
millions
of €
|
Retained
earnings incl. carry-forwards
millions
of €
|
Net
profit (loss)
millions
of €
|
Translation
of foreign operations
millions
of €
|
Revaluation
surplus
millions
of €
|
Available-
for-sale
financial assets
millions
of €
|
||||||||||||||||||||||
Balance
at January 1, 2008
|
11,165 | 51,524 | (16,218 | ) | 571 | (5,999 | ) | 308 | 2 | |||||||||||||||||||
Unappropriated
profit (loss) carried forward
|
571 | (571 | ) | |||||||||||||||||||||||||
Proceeds
from the exercise of stock options
|
1 | |||||||||||||||||||||||||||
Total
comprehensive income
|
924 | (1,747 | ) | 1 | ||||||||||||||||||||||||
Transfer
to retained earnings
|
36 | (36 | ) | |||||||||||||||||||||||||
Balance
at March 31, 2008
|
11,165 | 51,525 | (15,611 | ) | 924 | (7,746 | ) | 272 | 3 | |||||||||||||||||||
Balance
at January 1, 2009
|
11,165 | 51,526 | (18,761 | ) | 1,483 | (6,356 | ) | 202 | 3 | |||||||||||||||||||
Changes
in the composition of the Group
|
||||||||||||||||||||||||||||
Unappropriated
profit (loss) carried forward
|
1,483 | (1,483 | ) | |||||||||||||||||||||||||
Dividends
|
||||||||||||||||||||||||||||
Total
comprehensive income
|
(1,124 | ) | 237 | (33 | ) | (2 | ) | |||||||||||||||||||||
Transfer
to retained earnings
|
23 | (23 | ) | |||||||||||||||||||||||||
Balance
at March 31, 2009
|
11,165 | 51,526 | (17,255 | ) | (1,124 | ) | (6,119 | ) | 146 | 1 | ||||||||||||||||||
Issued
capital and reserves attributable to owners of the parent
|
Total
|
Non-controlling
interests
|
Total
share-holders’
equity
|
||||
Total
other
comprehensive
income
|
Treasury
shares
|
||||||
Cash
flow
hedges
millions
of €
|
Other
comprehen-sive income
millions
of €
|
Deferred
taxes
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
|
Balance
at January 1, 2008
|
1,126
|
0
|
(344)
|
(5)
|
42,130
|
3,115
|
45,245
|
Unappropriated
profit (loss) carried forward
|
0
|
0
|
|||||
Proceeds
from the exercise of stock options
|
1
|
1
|
|||||
Total
comprehensive income
|
(89)
|
28
|
(883)
|
174
|
(709)
|
||
Transfer
to retained earnings
|
0
|
0
|
|||||
Balance
at March 31, 2008
|
1,037
|
0
|
(316)
|
(5)
|
41,248
|
3,289
|
44,537
|
Balance
at January 1, 2009
|
1,085
|
(11)
|
(334)
|
(5)
|
39,997
|
3,115
|
43,112
|
Changes
in the composition of the Group
|
0
|
2,907
|
2,907
|
||||
Unappropriated
profit (loss) carried forward
|
0
|
0
|
0
|
||||
Dividends
|
0
|
(73)
|
(73)
|
||||
Total
comprehensive income
|
(14)
|
11
|
3
|
(922)
|
134
|
(788)
|
|
Transfer
to retained earnings
|
0
|
0
|
|||||
Balance
at March 31, 2009
|
1,071
|
0
|
(331)
|
(5)
|
39,075
|
6,083
|
45,158
|
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
FY
2008
millions
of €
|
||||||||||
Profit
(loss)
|
(924 | ) | 1,059 | 2,024 | ||||||||
Depreciation,
amortization and impairment losses
|
4,698 | 2,657 | 10,975 | |||||||||
Income
tax expense (benefit)
|
426 | 562 | 1,428 | |||||||||
Interest
income and interest expenses
|
632 | 572 | 2,487 | |||||||||
Other
financial (income) expense
|
115 | 116 | 713 | |||||||||
Share
of (profit) loss of associates and joint ventures accounted for using the
equity method
|
(5 | ) | (11 | ) | 388 | |||||||
Profit
on the disposal of fully consolidated subsidiaries
|
(17 | ) | (501 | ) | (455 | ) | ||||||
Other
non-cash transactions
|
(83 | ) | (10 | ) | (147 | ) | ||||||
(Gain)
loss from the disposal of intangible assets and property, plant and
equipment
|
18 | 7 | 70 | |||||||||
Change
in assets carried as working capital
|
(292 | ) | (212 | ) | 286 | |||||||
Change
in provisions
|
(377 | ) | (184 | ) | 493 | |||||||
Change
in other liabilities carried as working capital
|
(472 | ) | (171 | ) | (130 | ) | ||||||
Income
taxes received (paid)
|
(288 | ) | (152 | ) | (520 | ) | ||||||
Dividends
received
|
0 | 36 | 13 | |||||||||
Cash
generated from operations
|
3,431 | 3,768 | 17,625 | |||||||||
Interest
paid
|
(1,001 | ) | (680 | ) | (3,431 | ) | ||||||
Interest
received
|
371 | 243 | 1,174 | |||||||||
Net
cash from operating activities
|
2,801 | 3,331 | 15,368 | |||||||||
Cash
outflows for investments in
|
||||||||||||
Intangible
assets
|
(283 | ) | (221 | ) | (1,799 | ) | ||||||
Property,
plant and equipment
|
(2,328 | ) | (1,571 | ) | (6,908 | ) | ||||||
Non-current
financial assets
|
(80 | ) | (22 | ) | (3,261 | ) | ||||||
Investments
in fully consolidated subsidiaries and business units
|
0 | (1,028 | ) | (1,030 | ) | |||||||
Proceeds
from disposal of
|
||||||||||||
Intangible
assets
|
2 | 3 | 34 | |||||||||
Property,
plant and equipment
|
59 | 87 | 338 | |||||||||
Non-current
financial assets
|
18 | 99 | 102 | |||||||||
Investments
in fully consolidated subsidiaries and business units
|
28 | 735 | 778 | |||||||||
Net
change in short-term investments and marketable securities and
receivables
|
(225 | ) | (300 | ) | 611 | |||||||
Net
change in cash and cash equivalents due to inclusion of
OTE
|
1,558 | - | - | |||||||||
Other
|
(93 | ) | (5 | ) | (249 | ) | ||||||
Net
cash used in investing activities
|
(1,344 | ) | (2,223 | ) | (11,384 | ) | ||||||
Proceeds
from issue of current financial liabilities
|
310 | 7,732 | 39,281 | |||||||||
Repayment
of current financial liabilities
|
(2,735 | ) | (10,467 | ) | (44,657 | ) | ||||||
Proceeds
from issue of non-current financial liabilities
|
2,236 | 1,746 | 6,477 | |||||||||
Repayment
of non-current financial liabilities
|
(95 | ) | (32 | ) | (96 | ) | ||||||
Dividend
payments
|
(72 | ) | - | (3,963 | ) | |||||||
Proceeds
from the exercise of stock options
|
0 | 2 | 3 | |||||||||
Repayment
of lease liabilities
|
(31 | ) | (36 | ) | (142 | ) | ||||||
Net
cash used in financing activities
|
(387 | ) | (1,055 | ) | (3,097 | ) | ||||||
Effect
of exchange rate changes on cash and cash equivalents
|
17 | 18 | (61 | ) | ||||||||
Net
increase (decrease) in cash and cash equivalents
|
1,087 | 71 | 826 | |||||||||
Cash
and cash equivalents, at the beginning of the period
|
3,026 | 2,200 | 2,200 | |||||||||
Cash
and cash equivalents, at end of the period
|
4,113 | 2,271 | 3,026 | |||||||||
Interest
%
|
billions
of €
|
|||||||
Purchase
price for acquired shares
|
25.0 | 3.1 | ||||||
Shares
acquired from Marfin Investment Group
|
20.0 | 2.6 | ||||||
Shares
acquired from the market
|
2.0 | 0.1 | ||||||
Shares
acquired from the Hellenic Republic
|
3.0 | 0.4 | ||||||
Put
Option I
|
5.0 | 0.7 | ||||||
Put
Option II
|
10.0 | 0.7 | ||||||
Dividend
received from pre-acquisition profits
|
(0.1 | ) | ||||||
Purchase
price
|
40.0 | 4.4 | ||||||
Fair
value at acquisition date
millions
of €
|
Carrying
amounts immediately prior to the business combination
millions
of €
|
|||||||
Assets
|
16,674 | 14,567 | ||||||
Current
assets
|
3,455 | 3,455 | ||||||
Cash
and cash equivalents
|
1,580 | 1,580 | ||||||
Non-current
assets and disposal groups held for sale
|
159 | 159 | ||||||
Other
assets
|
1,716 | 1,716 | ||||||
Non-current
assets
|
13,219 | 11,112 | ||||||
Intangible
assets
|
5,346 | 4,751 | ||||||
Of
which: goodwill
|
2,482 | 3,835 | ||||||
Property,
plant and equipment
|
7,091 | 5,611 | ||||||
Other
assets
|
782 | 750 | ||||||
Liabilities
|
9,854 | 9,441 | ||||||
Current
liabilities
|
3,012 | 3,012 | ||||||
Financial
liabilities
|
637 | 637 | ||||||
Trade
and other payables
|
901 | 901 | ||||||
Liabilities
directly associated with non-current assets and disposal groups held for
sale
|
21 | 21 | ||||||
Other
liabilities
|
1,453 | 1,453 | ||||||
Non-current
liabilities
|
6,842 | 6,429 | ||||||
Financial
liabilities
|
5,133 | 5,411 | ||||||
Other
liabilities
|
1,709 | 1,018 | ||||||
Mobile
Communications
Europe
millions
of €
|
Mobile
Communications
USA
millions
of €
|
Broadband/
Fixed
Network
millions
of €
|
Systems
Solutions
millions
of €
|
Group
Headquarters & Shared Services
millions
of €
|
Total
millions
of €
|
|||||||||||||||||||
Net
revenue
|
438 | 102 | 504 | (4 | ) | (2 | ) | 1,038 | ||||||||||||||||
Cost
of sales
|
(277 | ) | (42 | ) | (176 | ) | (1 | ) | (6 | ) | (502 | ) | ||||||||||||
Gross
profit (loss)
|
161 | 60 | 328 | (5 | ) | (8 | ) | 536 | ||||||||||||||||
Selling
expenses
|
(123 | ) | (39 | ) | (52 | ) | 2 | 1 | (211 | ) | ||||||||||||||
General
and administrative expenses
|
(24 | ) | (4 | ) | (39 | ) | 0 | 15 | (52 | ) | ||||||||||||||
Other
operating income
|
3 | 0 | 3 | 0 | 10 | 16 | ||||||||||||||||||
Other
operating expenses
|
(4 | ) | 0 | 0 | 0 | (4 | ) | (8 | ) | |||||||||||||||
Profit
(loss) from operations
|
13 | 17 | 240 | (3 | ) | 14 | 281 | |||||||||||||||||
Finance
costs
|
4 | 0 | (10 | ) | 0 | (59 | ) | (65 | ) | |||||||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other
financial income (expense)
|
10 | 0 | 1 | 0 | 0 | 11 | ||||||||||||||||||
Profit
(loss) from financial activities
|
14 | 0 | (9 | ) | 0 | (59 | ) | (54 | ) | |||||||||||||||
Profit
(loss) before income taxes
|
27 | 17 | 231 | (3 | ) | (45 | ) | 227 | ||||||||||||||||
Income
taxes
|
(9 | ) | (6 | ) | (53 | ) | 0 | (4 | ) | (72 | ) | |||||||||||||
Profit
(loss)
|
18 | 11 | 178 | (3 | ) | (49 | ) | 155 | ||||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Net
revenue
|
15,902 | 14,978 | 924 | 6.2 | 61,666 | |||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Cost
of sales
|
(8,906 | ) | (8,322 | ) | (584 | ) | (7.0 | ) | (34,592 | ) | ||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Selling
expenses
|
(3,996 | ) | (3,709 | ) | (287 | ) | (7.7 | ) | (15,952 | ) | ||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
General
and administrative expenses
|
(1,136 | ) | (1,103 | ) | (33 | ) | (3.0 | ) | (4,821 | ) | ||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Other
operating income
|
387 | 755 | (368 | ) | (48.7 | ) | 1,971 | |||||||||||||
Other
operating expenses
|
(2,007 | ) | (301 | ) | (1,706 | ) |
n.a.
|
(1,232 | ) | |||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Profit
(loss) from financial activities
|
(742 | ) | (677 | ) | (65 | ) | (9.6 | ) | (3,588 | ) | ||||||||||
Finance
costs
|
(632 | ) | (572 | ) | (60 | ) | (10.5 | ) | (2,487 | ) | ||||||||||
Interest
income
|
100 | 71 | 29 | 40.8 | 408 | |||||||||||||||
Interest
expense
|
(732 | ) | (643 | ) | (89 | ) | (13.8 | ) | (2,895 | ) | ||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
5 | 11 | (6 | ) | (54.5 | ) | (388 | ) | ||||||||||||
Other
financial income (expense)
|
(115 | ) | (116 | ) | 1 | 0.9 | (713 | ) | ||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Income
taxes
|
(426 | ) | (562 | ) | 136 | 24.2 | (1,428 | ) | ||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Personnel
costs
|
(3,310 | ) | (3,320 | ) | 10 | 0.3 | (14,078 | ) | ||||||||||||
Average
number of employees
|
249,325 | 238,073 | 11,252 | 4.7 | 234,887 | |||||||||||||||
Mar.
31, 2009
|
Dec.
31, 2008
|
Change
|
Change
%
|
Mar.
31, 2008
|
||||||||||||||||
Number
of employees at balance sheet date
|
260,798 | 227,747 | 33,051 | 14.5 | 237,757 | |||||||||||||||
Germany
|
131,312 | 131,713 | (401 | ) | (0.3 | ) | 145,003 | |||||||||||||
International
|
129,486 | 96,034 | 33,452 | 34.8 | 92,754 | |||||||||||||||
Non-civil
servants
|
228,928 | 195,634 | 33,294 | 17.0 | 202,586 | |||||||||||||||
Civil
servants
|
31,870 | 32,113 | (243 | ) | (0.8 | ) | 35,171 | |||||||||||||
Trainees
and student interns at balance sheet date
|
10,215 | 11,668 | (1,453 | ) | (12.5 | ) | 10,534 | |||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Amortization
and impairment of intangible assets
|
(2,591 | ) | (776 | ) | (1,815 | ) |
n.a.
|
(3,397 | ) | |||||||||||
Of
which: UMTS licenses
|
(209 | ) | (221 | ) | 12 | 5,4 | (868 | ) | ||||||||||||
Of
which: U.S. mobile communications licenses
|
- | (14 | ) | 14 |
n.a.
|
(21 | ) | |||||||||||||
Of
which: goodwill
|
(1,803 | ) | - | (1,803 | ) |
n.a.
|
(289 | ) | ||||||||||||
Depreciation
and impairment of property, plant and equipment
|
(2,107 | ) | (1,881 | ) | (226 | ) | (12.0 | ) | (7,578 | ) | ||||||||||
Total
depreciation, amortization and impairment losses
|
(4,698 | ) | (2,657 | ) | (2,041 | ) | (76.8 | ) | (10,975 | ) | ||||||||||
Mar.
31, 2009
millions
of €
|
Dec.
31, 2008
millions
of €
|
Change
millions
of €
|
Change
%
|
Mar.
31, 2008
millions
of €
|
||||||||||||||||
Intangible
assets
|
57,808 | 53,927 | 3,881 | 7.2 | 53,428 | |||||||||||||||
Of
which: UMTS licenses
|
10,109 | 10,005 | 104 | 1.0 | 11,311 | |||||||||||||||
Of
which: U.S. mobile communications licenses
|
18,491 | 17,666 | 825 | 4.7 | 15,498 | |||||||||||||||
Of
which: goodwill
|
21,216 | 20,626 | 590 | 2.9 | 21,197 | |||||||||||||||
Property,
plant and equipment
|
48,231 | 41,559 | 6,672 | 16.1 | 41,298 | |||||||||||||||
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||
Additions
to assets
|
4,428 | 2,565 | 1,863 | 72.6 | 10,117 | |||||||||||||||
Intangible
assets
|
2,697 | 1,244 | 1,453 |
n.a.
|
2,740 | |||||||||||||||
Property,
plant and equipment
|
1,731 | 1,321 | 410 | 31.0 | 7,377 | |||||||||||||||
Mar.
31, 2009
millions
of €
|
Due
≤1
year
millions of
€
|
Due
>1
year
≤3
years
millions
of €
|
Due
>3
year
≤5
years
millions
of €
|
Due
>
5 years
millions of
€
|
||||||||||||||||
Bonds
and other securitized liabilities
|
39,659 | 4,726 | 8,576 | 7,257 | 19,100 | |||||||||||||||
Liabilities
to banks
|
4,670 | 257 | 1,278 | 1,513 | 1,622 | |||||||||||||||
Lease
liabilities
|
1,987 | 128 | 211 | 229 | 1,419 | |||||||||||||||
Liabilities
to non-banks from promissory notes
|
1,036 | - | - | 88 | 948 | |||||||||||||||
Other
interest-bearing liabilities
|
655 | 340 | 145 | 40 | 130 | |||||||||||||||
Other
non-interest-bearing liabilities
|
4,294 | 4,195 | 89 | 8 | 2 | |||||||||||||||
Derivative
financial liabilities
|
811 | 181 | 241 | 310 | 79 | |||||||||||||||
Financial
liabilities
|
53,112 | 9,827 | 10,540 | 9,445 | 23,300 | |||||||||||||||
Mar.
31, 2009
|
Mar.
31, 2008
|
|||||||||||||||||||||||
Before
tax amount
millions
of €
|
Tax
(expense) benefit
millions
of €
|
Net
of tax amount
millions
of €
|
Before
tax amount
millions
of €
|
Tax
(expense) benefit
millions
of €
|
Net
of tax amount
millions
of €
|
|||||||||||||||||||
Revaluation
due to business combinations
|
(33 | ) | 0 | (33 | ) | 0 | 0 | 0 | ||||||||||||||||
Exchange
differences on translation of foreign subsidiaries
|
172 | 0 | 172 | (1,708 | ) | 0 | (1,708 | ) | ||||||||||||||||
Available-for-sale
financial assets
|
(3 | ) | 0 | (3 | ) | 1 | 0 | 1 | ||||||||||||||||
of
which: recognized in income statement
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Fair
value measurement of hedging instruments
|
(14 | ) | 3 | (11 | ) | (89 | ) | 27 | (62 | ) | ||||||||||||||
of
which: recognized in income statement
|
61 | (17 | ) | 44 | (9 | ) | 1 | (8 | ) | |||||||||||||||
Other
income and expense recognized directly in equity
|
11 | 0 | 11 | 0 | 1 | 1 | ||||||||||||||||||
Other
comprehensive income
|
133 | 3 | 136 | (1,796 | ) | 28 | (1,768 | ) | ||||||||||||||||
Profit(loss)
|
(924 | ) | 1,059 | |||||||||||||||||||||
Total
comprehensive income
|
(788 | ) | (709 | ) | ||||||||||||||||||||
Q1 2009 Q1 2008 |
Net
revenue
millions
of €
|
Inter-segment
revenue
millions
of €
|
Total
revenue
millions
of €
|
Profit
(loss) from operations
millions
of €
|
Depreciation
and amortization
millions
of €
|
Impairment
losses
millions
of €
|
Segment
assets
millions
of €
|
Investments
accounted for using the equity method
millions
of €
|
||||||||||||||||||||||||||
Mobile
Communications Europe
|
4,894 | 183 | 5,077 | (1,166 | ) | (908 | ) | (1,803 | ) | 34,781 | 11 | |||||||||||||||||||||||
4,835 | 157 | 4,992 | 759 | (940 | ) | 0 | 33,842 | 1 | ||||||||||||||||||||||||||
Mobile
Communications USA
|
4,133 | 4 | 4,137 | 530 | (531 | ) | 0 | 35,932 | 16 | |||||||||||||||||||||||||
3,457 | 4 | 3,461 | 502 | (446 | ) | (14 | ) | 29,526 | 11 | |||||||||||||||||||||||||
Broadband/Fixed
Networka
|
5,235 | 647 | 5,882 | 1,170 | (998 | ) | (7 | ) | 32,546 | 69 | ||||||||||||||||||||||||
5,032 | 645 | 5,677 | 889 | (905 | ) | (2 | ) | 27,127 | 86 | |||||||||||||||||||||||||
Systems
Solutionsa
|
1,496 | 610 | 2,106 | 11 | (177 | ) | 0 | 6,896 | 50 | |||||||||||||||||||||||||
1,504 | 696 | 2,200 | 483 | (187 | ) | (1 | ) | 7,003 | 19 | |||||||||||||||||||||||||
Group
Headquarters & Shared Services
|
144 | 734 | 878 | (269 | ) | (180 | ) | (103 | ) | 13,425 | 0 | |||||||||||||||||||||||
150 | 734 | 884 | (277 | ) | (172 | ) | (5 | ) | 12,219 | 4 | ||||||||||||||||||||||||
Total
|
15,902 | 2,178 | 18,080 | 276 | (2,794 | ) | (1,913 | ) | 123,580 | 146 | ||||||||||||||||||||||||
14,978 | 2,236 | 17,214 | 2,356 | (2,650 | ) | (22 | ) | 109,717 | 121 | |||||||||||||||||||||||||
Reconciliation
|
- | (2,178 | ) | (2,178 | ) | (32 | ) | 8 | 1 | (4,122 | ) | 0 | ||||||||||||||||||||||
- | (2,236 | ) | (2,236 | ) | (58 | ) | 14 | 1 | (3,331 | ) | 0 | |||||||||||||||||||||||
Group
|
15,902 | - | 15,902 | 244 | (2,786 | ) | (1,912 | ) | 119,458 | 146 | ||||||||||||||||||||||||
14,978 | - | 14,978 | 2,298 | (2,636 | ) | (21 | ) | 106,386 | 121 | |||||||||||||||||||||||||
FY
2008
|
Net
revenue
millions
of €
|
Inter-segment
revenue
millions
of €
|
Total
revenue
millions
of €
|
Profit
(loss) from operations
millions
of €
|
Depreciation
and amortization
millions
of €
|
Impairment
losses
millions
of €
|
Segment
assets
millions
of €
|
Investments
accounted for using the equity method
millions
of €
|
Mobile
Communications Europe
|
19,978
|
685
|
20,663
|
3,188
|
(3,626)
|
(249)
|
30,441
|
3
|
Mobile
Communications USA
|
14,942
|
15
|
14,957
|
2,299
|
(1,863)
|
(21)
|
34,302
|
14
|
Broadband/Fixed
Networka
|
19,779
|
2,722
|
22,501
|
2,759
|
(3,568)
|
(68)
|
26,836
|
83
|
Systems
Solutionsa
|
6,368
|
2,975
|
9,343
|
81
|
(765)
|
(16)
|
6,863
|
46
|
Group
Headquarters & Shared Services
|
599
|
2,974
|
3,573
|
(1,198)
|
(704)
|
(127)
|
11,676
|
3,411
|
Total
|
61,666
|
9,371
|
71,037
|
7,129
|
(10,526)
|
(481)
|
110,118
|
3,557
|
Reconciliation
|
-
|
(9,371)
|
(9,371)
|
(89)
|
31
|
1
|
(3,451)
|
0
|
Group
|
61,666
|
-
|
61,666
|
7,040
|
(10,495)
|
(480)
|
106,667
|
3,557
|
Q1
2009
millions
of €
|
Q1
2008
millions
of €
|
FY
2008
millions
of €
|
||||||||||
Total
profit (loss) of reportable segments
|
276 | 2,356 | 7,129 | |||||||||
Reconciliation
to the Group
|
(32 | ) | (58 | ) | (89 | ) | ||||||
Profit
(loss) from operations (EBIT) of the Group
|
244 | 2,298 | 7,040 | |||||||||
Profit
(loss) from financial activities
|
(742 | ) | (677 | ) | (3,588 | ) | ||||||
Profit
(loss) before income taxes
|
(498 | ) | 1,621 | 3,452 | ||||||||
Income
taxes
|
(426 | ) | (562 | ) | (1,428 | ) | ||||||
Profit
(loss)
|
(924 | ) | 1,059 | 2,024 | ||||||||
DEUTSCHE
TELEKOM AG
|
|
By:
|
/s/
Guido Kerkhoff
|
Name:
|
Guido
Kerkhoff
|
Title:
|
Member
of the Management Board for Southern and Eastern
Europe
|