Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
|||||||||||||||||||||||
Net
revenue
|
16,262 | 15,454 | 5.2 | 48,402 | 45,557 | 6.2 | 61,666 | ||||||||||||||||||||||
Domestic
|
7,201 | 7,158 | 0.6 | 20,961 | 21,596 | (2.9 | ) | 28,885 | |||||||||||||||||||||
International
|
9,061 | 8,296 | 9.2 | 27,441 | 23,961 | 14.5 | 32,781 | ||||||||||||||||||||||
Profit
from operations
|
2,498 | 2,313 | 8.0 | 4,754 | 6,479 | (26.6 | ) | 7,040 | |||||||||||||||||||||
Profit
(loss) from financial activities
|
(802 | ) | (679 | ) | (18.1 | ) | (2,559 | ) | (2,332 | ) | (9.7 | ) | (3,588 | ) | |||||||||||||||
Profit
before income taxes
|
1,696 | 1,634 | 3.8 | 2,195 | 4,147 | (47.1 | ) | 3,452 | |||||||||||||||||||||
Depreciation,
amortization and impairment losses
|
(2,896 | ) | (2,581 | ) | (12.2 | ) | (10,609 | ) | (7,936 | ) | (33.7 | ) | (10,975 | ) | |||||||||||||||
Net
profit
|
959 | 895 | 7.2 | 356 | 2,213 | (83.9 | ) | 1,483 | |||||||||||||||||||||
Earnings
per share/ADSa,
basic/diluted
|
(€)
|
0.22 | 0.21 | 4.8 | 0.08 | 0.51 | (84.3 | ) | 0.34 | ||||||||||||||||||||
Cash capexb
|
(2,131 | ) | (2,137 | ) | 0.3 | (6,953 | ) | (5,766 | ) | (20.6 | ) | (8,707 | ) | ||||||||||||||||
Net
cash from operating activities
|
5,343 | 4,285 | 24.7 | 11,821 | 11,298 | 4.6 | 15,368 | ||||||||||||||||||||||
Sept.
30, 2009
|
June
30, 2009
|
Change
Sept.
30, 2009/ June
30, 2009 %
|
Dec.
31, 2008
|
Change
Sept.
30, 2009/
Dec.
31, 2008
%
|
Sept.
30, 2008
|
Change
Sept.
30, 2009/
Sept.
30, 2008
%
|
|||||||||||||||||||
Deutsche
Telekom Group
|
259,973 | 261,373 | (0.5 | ) | 227,747 | 14.1 | 230,079 | 13.0 | |||||||||||||||||
Non-civil
servants
|
229,377 | 229,990 | (0.3 | ) | 195,634 | 17.2 | 196,940 | 16.5 | |||||||||||||||||
Civil
servants (domestic)
|
30,596 | 31,383 | (2.5 | ) | 32,113 | (4.7 | ) | 33,139 | (7.7 | ) | |||||||||||||||
Sept.
30, 2009
|
June
30, 2009
|
Change
Sept.
30, 2009/
June
30, 2009
%
|
Dec.
31, 2008
|
Change
Sept.
30, 2009/
Dec.
31, 2008
%
|
Sept.
30, 2008
|
Change
Sept.
30, 2009/
Sept.
30, 2008
%
|
|||||||||||||||||||||||
Fixed-network
linesc,d
|
(millions)
|
38.9 | 39.6 | (1.8 | ) | 41.1 | (5.4 | ) | 42.0 | (7.4 | ) | ||||||||||||||||||
Retail broadband
linese,d
|
(millions)
|
14.7 | 14.5 | 1.4 | 13.6 | 8.1 | 12.9 | 14.0 | |||||||||||||||||||||
Mobile
customersf
|
(millions)
|
150.9 | 149.8 | 0.7 | 147.6 | 2.2 | 144.7 | 4.3 | |||||||||||||||||||||
|
a
|
One
ADS (American Depositary Share) corresponds to one ordinary share of
Deutsche Telekom AG.
|
|
b
|
Investments
in property, plant and equipment, and intangible assets (excluding
goodwill) as shown in the cash flow
statement.
|
|
c
|
Lines
in operation. Telephone lines (excluding internal use and public
telecommunications), including wholesale services and business
customers.
|
|
d
|
The
fixed-network and mobile communications operations of the OTE group, which
have been fully included since the beginning of February 2009, are shown
in the Southern and Eastern Europe operating segment effective July 1,
2009. Prior-year figures have been adjusted on a pro forma
basis.
|
|
e
|
Broadband
lines in operation.
|
|
f
|
Number
of customers of the fully consolidated mobile communications companies of
the Germany, Europe (including Virgin Mobile), United States, and Southern
and Eastern Europe segments. Effective July 1, 2009, the mobile
communications business of COSMOTE (entity of the OTE group) in Greece,
Romania, Bulgaria and Albania is included in the Southern and Eastern
Europe operating segment. Prior-year figures have been adjusted on a pro
forma basis.
|
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Net
revenue
|
15,902 | 16,238 | 16,262 | 15,454 | 5.2 | 48,402 | 45,557 | 6.2 | 61,666 | |||||||||||||||||||||||||||
Germanya
|
6,331 | 6,220 | 6,471 | 6,601 | (2.0 | ) | 19,022 | 19,792 | (3.9 | ) | 26,400 | |||||||||||||||||||||||||
United Statesa
|
4,137 | 3,918 | 3,758 | 3,657 | 2.8 | 11,813 | 10,616 | 11.3 | 14,957 | |||||||||||||||||||||||||||
Europea
|
2,436 | 2,573 | 2,552 | 2,940 | (13.2 | ) | 7,561 | 8,559 | (11.7 | ) | 11,354 | |||||||||||||||||||||||||
Southern and Eastern
Europe
a
|
1,964 | 2,516 | 2,616 | 1,265 |
n.a.
|
7,096 | 3,499 |
n.a.
|
4,645 | |||||||||||||||||||||||||||
Systems
Solutionsa
|
2,106 | 2,179 | 2,125 | 2,293 | (7.3 | ) | 6,410 | 6,744 | (5.0 | ) | 9,343 | |||||||||||||||||||||||||
Group Headquarters
& Shared Servicesa
|
618 | 612 | 593 | 748 | (20.7 | ) | 1,823 | 2,179 | (16.3 | ) | 2,781 | |||||||||||||||||||||||||
Intersegment
revenueb
|
(1,690 | ) | (1,780 | ) | (1,853 | ) | (2,050 | ) | 9.6 | (5,323 | ) | (5,832 | ) | 8.7 | (7,814 | ) | ||||||||||||||||||||
|
a
|
Total
revenue (including revenue between operating
segments).
|
|
b
|
Elimination
of revenue between operating
segments.
|
Q1-Q3
2009
millions
of €
|
Proportion
of net revenue of the Group %
|
Q1-Q3
2008
millions
of €
|
Proportion
of net revenue of the Group %
|
Change
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Net
revenue
|
48,402 | 100.0 | 45,557 | 100.0 | 2,845 | 6.2 | 61,666 | |||||||||||||||||||||
Germany
|
17,828 | 36.8 | 18,583 | 40.8 | (755 | ) | (4.1 | ) | 24,754 | |||||||||||||||||||
United
States
|
11,802 | 24.4 | 10,606 | 23.3 | 1,196 | 11.3 | 14,942 | |||||||||||||||||||||
Europe
|
7,145 | 14.8 | 8,142 | 17.9 | (997 | ) | (12.2 | ) | 10,798 | |||||||||||||||||||
Southern
and Eastern Europe
|
6,965 | 14.4 | 3,382 | 7.4 | 3,583 |
n.a.
|
4,497 | |||||||||||||||||||||
Systems
Solutions
|
4,465 | 9.2 | 4,595 | 10.1 | (130 | ) | (2.8 | ) | 6,368 | |||||||||||||||||||
Group
Headquarters & Shared Services
|
197 | 0.4 | 249 | 0.5 | (52 | ) | (20.9 | ) | 307 | |||||||||||||||||||
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
|||||||||||||||||||||||||||||
Net
revenue
|
15,902 | 16,238 | 16,262 | 15,454 | 5.2 | 48,402 | 45,557 | 6.2 | 61,666 | ||||||||||||||||||||||||||||
Domestic
|
6,943 | 6,817 | 7,201 | 7,158 | 0.6 | 20,961 | 21,596 | (2.9 | ) | 28,885 | |||||||||||||||||||||||||||
International
|
8,959 | 9,421 | 9,061 | 8,296 | 9.2 | 27,441 | 23,961 | 14.5 | 32,781 | ||||||||||||||||||||||||||||
Proportion
generated internationally
|
(%)
|
56.3 | 58.0 | 55.7 | 53.7 | 56.7 | 52.6 | 53.2 | |||||||||||||||||||||||||||||
Europe
(excluding
Germany)
|
4,684 | 5,363 | 5,188 | 4,510 | 15.0 | 15,235 | 12,972 | 17.4 | 17,324 | ||||||||||||||||||||||||||||
North
America
|
4,148 | 3,928 | 3,780 | 3,642 | 3.8 | 11,856 | 10,599 | 11.9 | 14,931 | ||||||||||||||||||||||||||||
Other
|
127 | 130 | 93 | 144 | (35.4 | ) | 350 | 390 | (10.3 | ) | 526 |
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Cost
of sales
|
(9,224 | ) | (8,248 | ) | (11.8 | ) | (26,876 | ) | (24,912 | ) | (7.9 | ) | (34,592 | ) |
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Selling
expenses
|
(3,697 | ) | (3,948 | ) | 6.4 | (11,752 | ) | (11,467 | ) | (2.5 | ) | (15,952 | ) | |||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
General
and administrative expenses
|
(983 | ) | (1,230 | ) | 20.1 | (3,588 | ) | (3,563 | ) | (0.7 | ) | (4,821 | ) | |||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Other
operating income
|
391 | 600 | (34.8 | ) | 1,031 | 1,613 | (36.1 | ) | 1,971 | |||||||||||||||||||
Other
operating expenses
|
(251 | ) | (315 | ) | 20.3 | (2,463 | ) | (749 | ) |
n.a.
|
(1,232 | ) | ||||||||||||||||
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Profit
from operations in the Group
|
244 | 2,012 | 2,498 | 2,313 | 8.0 | 4,754 | 6,479 | (26.6 | ) | 7,040 | ||||||||||||||||||||||||||
Germany
|
1,325 | 1,274 | 1,409 | 1,528 | (7.8 | ) | 4,008 | 4,040 | (0.8 | ) | 4,624 | |||||||||||||||||||||||||
United
States
|
530 | 654 | 595 | 570 | 4.4 | 1,779 | 1,656 | 7.4 | 2,299 | |||||||||||||||||||||||||||
Europe
|
(1,786 | ) | 226 | 349 | 201 | 73.6 | (1,211 | ) | 486 |
n.a.
|
496 | |||||||||||||||||||||||||
Southern
and Eastern Europe
|
504 | 237 | 462 | 371 | 24.5 | 1,203 | 920 | 30.8 | 915 | |||||||||||||||||||||||||||
Systems
Solutions
|
11 | 27 | 16 | (11 | ) |
n.a.
|
54 | 407 | (86.7 | ) | 81 | |||||||||||||||||||||||||
Group
Headquarters & Shared Services
|
(309 | ) | (344 | ) | (311 | ) | (319 | ) | 2.5 | (964 | ) | (900 | ) | (7.1 | ) | (1,266 | ) | |||||||||||||||||||
Reconciliation
|
(31 | ) | (62 | ) | (22 | ) | (27 | ) | 18.5 | (115 | ) | (130 | ) | 11.5 | (109 | ) | ||||||||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Profit
(loss) from financial activities
|
(802 | ) | (679 | ) | (18.1 | ) | (2,559 | ) | (2,332 | ) | (9.7 | ) | (3,588 | ) | ||||||||||||||
Finance
costs
|
(668 | ) | (556 | ) | (20.1 | ) | (1,935 | ) | (1,898 | ) | (1.9 | ) | (2,487 | ) | ||||||||||||||
Interest
income
|
68 | 81 | (16.0 | ) | 259 | 239 | 8.4 | 408 | ||||||||||||||||||||
Interest
expense
|
(736 | ) | (637 | ) | (15.5 | ) | (2,194 | ) | (2,137 | ) | (2.7 | ) | (2,895 | ) | ||||||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
7 | 60 | (88.3 | ) | 21 | 76 | (72.4 | ) | (388 | ) | ||||||||||||||||||
Other
financial income (expense)
|
(141 | ) | (183 | ) | 23.0 | (645 | ) | (510 | ) | (26.5 | ) | (713 | ) | |||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Personnel
costs
|
(3,544 | ) | (3,286 | ) | (7.9 | ) | (10,497 | ) | (10,063 | ) | (4.3 | ) | (14,078 | ) | ||||||||||||||
Average
number of employees
|
260,497 | 235,970 | 10.4 | 256,734 | 236,752 | 8.4 | 234,887 | |||||||||||||||||||||
Sept.
30, 2009
|
Dec.
31, 2008
|
Change
|
Change
%
|
Sept.
30, 2008
|
||||||||||||||||
Number
of employees at balance sheet date
|
259,973 | 227,747 | 32,226 | 14.1 | 230,079 | |||||||||||||||
Domestic
|
130,429 | 131,713 | (1,284 | ) | (1.0 | ) | 135,701 | |||||||||||||
International
|
129,544 | 96,034 | 33,510 | 34.9 | 94,378 | |||||||||||||||
Non-civil
servants
|
229,377 | 195,634 | 33,743 | 17.2 | 196,940 | |||||||||||||||
Civil
servants (domestic)
|
30,596 | 32,113 | (1,517 | ) | (4.7 | ) | 33,139 | |||||||||||||
Trainees
and student interns at balance sheet date
|
10,575 | 11,668 | (1,093 | ) | (9.4 | ) | 11,605 | |||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Amortization
and impairment of intangible assets
|
(865 | ) | (783 | ) | (10.5 | ) | (4,340 | ) | (2,332 | ) | (86.1 | ) | (3,397 | ) | ||||||||||||||
Of
which: UMTS licenses
|
(193 | ) | (217 | ) | 11.1 | (616 | ) | (655 | ) | 6.0 | (868 | ) | ||||||||||||||||
Of
which: U.S. mobile communications licenses
|
- | - | - | - | (21 | ) |
n.a.
|
(21 | ) | |||||||||||||||||||
Of
which: goodwill
|
(11 | ) | - |
n.a.
|
(1,817 | ) | - |
n.a.
|
(289 | ) | ||||||||||||||||||
Depreciation
and impairment of property, plant and equipment
|
(2,031 | ) | (1,798 | ) | (13.0 | ) | (6,269 | ) | (5,604 | ) | (11.9 | ) | (7,578 | ) | ||||||||||||||
Total
depreciation, amortization and impairment losses
|
(2,896 | ) | (2,581 | ) | (12.2 | ) | (10,609 | ) | (7,936 | ) | (33.7 | ) | (10,975 | ) | ||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Income
taxes
|
(551 | ) | (553 | ) | 0.4 | (1,378 | ) | (1,459 | ) | 5.6 | (1,428 | ) | ||||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
FY
2008
millions
of €
|
||||||||||||||||
Net
cash from operating activities
|
5,343 | 4,285 | 11,821 | 11,298 | 15,368 | |||||||||||||||
Net
cash used in investing activities
|
(2,454 | ) | (2,509 | ) | (5,992 | ) | (8,946 | ) | (11,384 | ) | ||||||||||
Net
cash used in financing activities
|
(2,561 | ) | (616 | ) | (2,751 | ) | (1,478 | ) | (3,097 | ) | ||||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
(21 | ) | (3 | ) | 39 | 37 | (61 | ) | ||||||||||||
Changes in cash and cash equivalents associated with assets held for sale | (63 | ) | - | (63 | ) | - | - | |||||||||||||
Net
increase (decrease) in cash and cash equivalents
|
244 | 1,157 | 3,054 | 911 | 826 | |||||||||||||||
Cash
and cash equivalents, at the beginning of the period
|
5,836 | 1,954 | 3,026 | 2,200 | 2,200 | |||||||||||||||
Cash and cash equivalents, at end of the period
|
6,080 | 3,111 | 6,080 | 3,111 | 3,026 |
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions of
€
|
FY
2008
millions
of €
|
||||||||||||||||
Capital expenditures
|
2,131 | 2,137 | 6,953 | 5,766 | 8,707 | |||||||||||||||
Investments in subsidiaries and non-current financial
assets
|
746 | 121 | 910 | 3,832 | 4,291 | |||||||||||||||
Proceeds from disposal of non-current assets and
investments
|
(82 | ) | (2 | ) | (452 | ) | (1,085 | ) | (1,252 | ) | ||||||||||
Other
|
(341 | ) | 253 | (1,419 | ) | 433 | (362 | ) | ||||||||||||
Net
cash used for investing activities
|
2,454 | 2,509 | 5,992 | 8,946 | 11,384 | |||||||||||||||
September
30, 2009
millions
of €
|
December
31, 2008
millions
of €
|
Change
millions
of €
|
Change
%
|
September
30, 2008
millions
of €
|
||||||||||||||||
Bonds
|
40,572 | 34,302 | 6,270 | 18.3 | 35,691 | |||||||||||||||
Liabilities
to banks
|
4,617 | 4,222 | 395 | 9.4 | 4,409 | |||||||||||||||
Liabilities
to non-banks from promissory notes
|
1,037 | 887 | 150 | 16.9 | 848 | |||||||||||||||
Liabilities
from derivatives
|
1,120 | 1,088 | 32 | 2.9 | 894 | |||||||||||||||
Lease
liabilities
|
1,943 | 2,009 | (66 | ) | (3.3 | ) | 2,029 | |||||||||||||
Other
financial liabilities
|
4,178 | 4,086 | 92 | 2.3 | 2,704 | |||||||||||||||
Total
|
53,467 | 46,594 | 6,873 | 14.8 | 46,575 |
Q3
2009
Q3
2008
|
Net
revenue
millions
of €
|
Intersegment
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 €
|
||||||||||||||||||||||||||
Germany
|
6,008 | 463 | 6,471 | 1,409 | (1,037 | ) | - | 29,600 | 23 | |||||||||||||||||||||||||
6,160 | 441 | 6,601 | 1,528 | (1,017 | ) | (2 | ) | 31,156 | 17 | |||||||||||||||||||||||||
United
States
|
3,755 | 3 | 3,758 | 595 | (492 | ) | (2 | ) | 32,693 | 18 | ||||||||||||||||||||||||
3,653 | 4 | 3,657 | 570 | (447 | ) | - | 32,763 | 15 | ||||||||||||||||||||||||||
Europe
|
2,405 | 147 | 2,552 | 349 | (389 | ) | - | 16,321 | 0 | |||||||||||||||||||||||||
2,791 | 149 | 2,940 | 201 | (548 | ) | - | 20,671 | 14 | ||||||||||||||||||||||||||
Southern
and Eastern Europe
|
2,564 | 52 | 2,616 | 462 | (608 | ) | (12 | ) | 21,784 | 52 | ||||||||||||||||||||||||
1,215 | 50 | 1,265 | 371 | (211 | ) | (1 | ) | 8,811 | 66 | |||||||||||||||||||||||||
Systems
Solutions
|
1,467 | 658 | 2,125 | 16 | (167 | ) | - | 6,720 | 54 | |||||||||||||||||||||||||
1,553 | 740 | 2,293 | (11 | ) | (190 | ) | (1 | ) | 7,072 | 26 | ||||||||||||||||||||||||
Group
Headquarters & Shared Services
|
63 | 530 | 593 | (311 | ) | (166 | ) | (33 | ) | 10,345 | 0 | |||||||||||||||||||||||
82 | 666 | 748 | (319 | ) | (156 | ) | (11 | ) | 10,681 | 2,683 | ||||||||||||||||||||||||
Total
|
16,262 | 1,853 | 18,115 | 2,520 | (2,859 | ) | (47 | ) | 117,463 | 147 | ||||||||||||||||||||||||
15,454 | 2,050 | 17,504 | 2,340 | (2,569 | ) | (15 | ) | 111,154 | 2,821 | |||||||||||||||||||||||||
Reconciliation
|
- | (1,853 | ) | (1,853 | ) | (22 | ) | 11 | (1 | ) | (3,294 | ) | 13 | |||||||||||||||||||||
- | (2,050 | ) | (2,050 | ) | (27 | ) | 1 | 2 | (2,884 | ) | (1 | ) | ||||||||||||||||||||||
Group
|
16,262 | - | 16,262 | 2,498 | (2,848 | ) | (48 | ) | 114,169 | 160 | ||||||||||||||||||||||||
15,454 | - | 15,454 | 2,313 | (2,568 | ) | (13 | ) | 108,270 | 2,820 | |||||||||||||||||||||||||
Q1 – Q3 2009 Q1 – Q3 2008 |
Net
revenue
millions
of €
|
Intersegment
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 €
|
||||||||||||||||||||||||||
Germany
|
17,828 | 1,194 | 19,022 | 4,008 | (3,131 | ) | (7 | ) | 29,600 | 23 | ||||||||||||||||||||||||
18,583 | 1,209 | 19,792 | 4,040 | (3,119 | ) | (2 | ) | 31,156 | 17 | |||||||||||||||||||||||||
United
States
|
11,802 | 11 | 11,813 | 1,779 | (1,545 | ) | (2 | ) | 32,693 | 18 | ||||||||||||||||||||||||
10,606 | 10 | 10,616 | 1,656 | (1,316 | ) | (21 | ) | 32,763 | 15 | |||||||||||||||||||||||||
Europe
|
7,145 | 416 | 7,561 | (1,211 | ) | (1,282 | ) | (1,803 | ) | 16,321 | 0 | |||||||||||||||||||||||
8,142 | 417 | 8,559 | 486 | (1,718 | ) | - | 20,671 | 14 | ||||||||||||||||||||||||||
Southern
and Eastern Europe
|
6,965 | 131 | 7,096 | 1,203 | (1,677 | ) | (26 | ) | 21,784 | 52 | ||||||||||||||||||||||||
3,382 | 117 | 3,499 | 920 | (648 | ) | (4 | ) | 8,811 | 66 | |||||||||||||||||||||||||
Systems
Solutions
|
4,465 | 1,945 | 6,410 | 54 | (517 | ) | 0 | 6,720 | 54 | |||||||||||||||||||||||||
4,595 | 2,149 | 6,744 | 407 | (565 | ) | (9 | ) | 7,072 | 26 | |||||||||||||||||||||||||
Group
Headquarters & Shared Services
|
197 | 1,626 | 1,823 | (964 | ) | (486 | ) | (162 | ) | 10,345 | 0 | |||||||||||||||||||||||
249 | 1,930 | 2,179 | (900 | ) | (467 | ) | (91 | ) | 10,681 | 2,683 | ||||||||||||||||||||||||
Total
|
48,402 | 5,323 | 53,725 | 4,869 | (8,638 | ) | (2,000 | ) | 117,463 | 147 | ||||||||||||||||||||||||
45,557 | 5,832 | 51,389 | 6,609 | (7,833 | ) | (127 | ) | 111,154 | 2,821 | |||||||||||||||||||||||||
Reconciliation
|
- | (5,323 | ) | (5,323 | ) | (115 | ) | 30 | (1 | ) | (3,294 | ) | 13 | |||||||||||||||||||||
- | (5,832 | ) | (5,832 | ) | (130 | ) | 24 | - | (2,884 | ) | (1 | ) | ||||||||||||||||||||||
Group
|
48,402 | - | 48,402 | 4,754 | (8,608 | ) | (2,001 | ) | 114,169 | 160 | ||||||||||||||||||||||||
45,557 | - | 45,557 | 6,479 | (7,809 | ) | (127 | ) | 108,270 | 2,820 | |||||||||||||||||||||||||
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 €
|
||||||||||||||||||||||||
Germany
|
24,754 | 1,646 | 26,400 | 4,624 | (4,164 | ) | (16 | ) | 31,551 | 18 | ||||||||||||||||||||||
United
States
|
14,942 | 15 | 14,957 | 2,299 | (1,863 | ) | (21 | ) | 34,302 | 14 | ||||||||||||||||||||||
Europe
|
10,798 | 556 | 11,354 | 496 | (2,229 | ) | (128 | ) | 17,988 | 3 | ||||||||||||||||||||||
Southern
and Eastern Europe
|
4,497 | 148 | 4,645 | 915 | (861 | ) | (173 | ) | 8,428 | 65 | ||||||||||||||||||||||
Systems
Solutions
|
6,368 | 2,975 | 9,343 | 81 | (765 | ) | (16 | ) | 6,863 | 46 | ||||||||||||||||||||||
Group
Headquarters & Shared Services
|
307 | 2,474 | 2,781 | (1,266 | ) | (646 | ) | (127 | ) | 10,625 | 3,411 | |||||||||||||||||||||
Total
|
61,666 | 7,814 | 69,480 | 7,149 | (10,528 | ) | (481 | ) | 109,757 | 3,557 | ||||||||||||||||||||||
Reconciliation
|
- | (7,814 | ) | (7,814 | ) | (109 | ) | 33 | 1 | (3,090 | ) | 0 | ||||||||||||||||||||
Group
|
61,666 | - | 61,666 | 7,040 | (10,495 | ) | (480 | ) | 106,667 | 3,557 | ||||||||||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Q1-Q3
2009
millions
of €
|
Q1
- Q3 2008
millions
of €
|
FY
2008
millions
of €
|
||||||||||||||||
Total
profit (loss) from operations of the reporting segments
|
2,520 | 2,340 | 4,869 | 6,609 | 7,149 | |||||||||||||||
Reconciliation
to the Group
|
(22 | ) | (27 | ) | (115 | ) | (130 | ) | (109 | ) | ||||||||||
Profit from
operations of the Group
|
2,498 | 2,313 | 4,754 | 6,479 | 7,040 | |||||||||||||||
Profit
(loss) from financial activities
|
(802 | ) | (679 | ) | (2,559 | ) | (2,332 | ) | (3,588 | ) | ||||||||||
Profit before
taxes
|
1,696 | 1,634 | 2,195 | 4,147 | 3,452 | |||||||||||||||
Income
taxes
|
(551 | ) | (553 | ) | (1,378 | ) | (1,459 | ) | (1,428 | ) | ||||||||||
Profit
|
1,145 | 1,081 | 817 | 2,688 | 2,024 | |||||||||||||||
Sept.
30, 2009
millions
|
June
30, 2009
millions
|
Change
Sept.
30, 2009/
June
30, 2009 %
|
Dec.
31, 2008
millions
|
Change
Sept.
30, 2009/
Dec.
31, 2008
%
|
Sept.
30, 2008
millions
|
Change
Sept.
30, 2009/
Sept.
30, 2008
%
|
||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
linesa
|
26.7 | 27.2 | (1.8 | ) | 28.3 | (5.7 | ) | 29.0 | (7.9 | ) | ||||||||||||||||||
Retail broadband
linesa
|
11.3 | 11.2 | 0.9 | 10.6 | 6.6 | 10.2 | 10.8 | |||||||||||||||||||||
Resale/IP-BSAb
|
1.8 | 2.0 | (10.0 | ) | 2.5 | (28.0 | ) | 2.9 | (37.9 | ) | ||||||||||||||||||
ULLsc
|
8.9 | 8.7 | 2.3 | 8.3 | 7.2 | 7.9 | 12.7 | |||||||||||||||||||||
IP-BSA SAd
|
0.5 | 0.4 | 25.0 | 0.2 |
n.a.
|
n.a.
|
n.a.
|
|||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile customerse,f
|
39.3 | 39.1 | 0.5 | 39.1 | 0.5 | 38.8 | 1.3 | |||||||||||||||||||||
|
a
|
Lines
in operation excluding internal use and public telecommunications systems,
including IP-based lines and
congstar.
|
|
b
|
Resale:
Sale of broadband lines based on DSL technology to alternative providers
outside Deutsche Telekom, including bundled IP-BSA. In the case of
IP-Bitstream Access (IP-BSA), Deutsche Telekom leases DSL lines to the
competitor and transports the datastream carried over the
lines.
|
|
c
|
Unbundled
local loop line: Deutsche Telekom wholesale service that can be leased by
alternative telecommunications operators without upstream technical
equipment in order to offer their own customers a telephone or DSL
line.
|
|
d
|
IP-BSA
Stand Alone: wholesale service not bundled with a PSTN line. Allows
competitors to offer an all-IP product
range.
|
|
e
|
One
mobile communications card corresponds to one
customer.
|
|
f
|
Due
to various rulings on the expiry of prepaid credit and the limited
validity of prepaid cards, T-Mobile Deutschland changed its terms of
contract and therefore its deactivation policy in the first quarter of
2007 in favor of its prepay customers. These customers can now use their
prepaid credit longer than before. As a result of the change in the terms
of contract, prepaid contracts no longer end automatically, but run for an
unlimited duration and can be terminated by the customer at any time and
by T-Mobile with one month's notice. T-Mobile Deutschland reserves the
right to make use of this right of termination and to deactivate cards in
the system.
|
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Total
revenue
|
6,331 | 6,220 | 6,471 | 6,601 | (2.0 | ) | 19,022 | 19,792 | (3.9 | ) | 26,400 | |||||||||||||||||||||||||
Of
which: fixed network
|
4,724 | 4,628 | 4,711 | 4,884 | (3.5 | ) | 14,063 | 14,795 | (4.9 | ) | 19,782 | |||||||||||||||||||||||||
Of
which: mobile communications
|
1,952 | 1,947 | 2,109 | 2,079 | 1.4 | 6,008 | 6,062 | (0.9 | ) | 8,069 | ||||||||||||||||||||||||||
Profit from
operations
|
1,325 | 1,274 | 1,409 | 1,528 | (7.8 | ) | 4,008 | 4,040 | (0.8 | ) | 4,624 | |||||||||||||||||||||||||
Depreciation,
amortization and impairment losses
|
(1,016 | ) | (1,085 | ) | (1,037 | ) | (1,019 | ) | (1.8 | ) | (3,138 | ) | (3,121 | ) | (0.5 | ) | (4,180 | ) | ||||||||||||||||||
Cash capexa
|
(800 | ) | (684 | ) | (771 | ) | (684 | ) | (12.7 | ) | (2,255 | ) | (1,843 | ) | (22.4 | ) | (3,038 | ) | ||||||||||||||||||
Number of
employeesb
|
86,086 | 85,142 | 84,369 | 89,215 | (5.4 | ) | 85,199 | 90,888 | (6.3 | ) | 89,961 | |||||||||||||||||||||||||
Of
which: fixed network
|
80,075 | 79,064 | 78,251 | 83,167 | (5.9 | ) | 79,130 | 84,854 | (6.7 | ) | 83,932 | |||||||||||||||||||||||||
Of
which: mobile communications
|
6,011 | 6,078 | 6,118 | 6,048 | 1.2 | 6,069 | 6,034 | 0.6 | 6,029 | |||||||||||||||||||||||||||
|
a
|
Investments
in property, plant and equipment, and intangible assets (excluding
goodwill) as shown in the cash flow
statement.
|
|
b
|
Average
number of employees.
|
Q3
2009 Service Revenue
|
Q3 2009 |
Q3
2009 Average number of customers
|
Q3
2008 Service Revenue
|
Q3 2008 |
Q3
2008 Average number of customers
|
|||||||||||||||||||
millions
of €
|
ARPU
€
|
(millions)
|
millions
of €
|
ARPU
€
|
(millions)
|
|||||||||||||||||||
Germany
|
1,798 | 15 | 39.1 | 1,806 | 16 | 38.7 |
Sept.
30, 2009
millions
|
June
30, 2009
millions
|
Change
Sept.
30, 2009/
June
30, 2009/
%
|
Dec.
31, 2008
millions
|
Change
Sept.
30, 2009/
Dec.
31, 2008
%
|
Sept.
30, 2008
millions
|
Change
Sept.
30, 2009/
Sept.
30, 2008
%
|
||||||||||||||||||||||
United
States
|
||||||||||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersa
|
33.4 | 33.5 | (0.3 | ) | 32.8 | 1.8 | 32.1 | 4.0 | ||||||||||||||||||||
|
a
|
One
mobile communications card corresponds to one customer. The total was
calculated on the basis of precise figures and rounded to millions.
Percentages are calculated on the basis of the figures
shown.
|
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Total
revenue
|
4,137 | 3,918 | 3,758 | 3,657 | 2.8 | 11,813 | 10,616 | 11.3 | 14,957 | |||||||||||||||||||||||||||
Profit
from operations
|
530 | 654 | 595 | 570 | 4.4 | 1,779 | 1,656 | 7.4 | 2,299 | |||||||||||||||||||||||||||
Depreciation,
amortization and impairment losses
|
(531 | ) | (522 | ) | (494 | ) | (447 | ) | (10.5 | ) | (1,547 | ) | (1,337 | ) | (15.7 | ) | (1,884 | ) | ||||||||||||||||||
Cash capexa
|
(865 | ) | (785 | ) | (552 | ) | (656 | ) | 15.9 | (2,202 | ) | (1,797 | ) | (22.5 | ) | (2,540 | ) | |||||||||||||||||||
Number of
employeesb
|
37,720 | 37,863 | 37,996 | 36,636 | 3.7 | 37,859 | 35,641 | 6.2 | 36,076 | |||||||||||||||||||||||||||
|
Including
first-time consolidation of SunCom from February 22,
2008.
|
|
a
|
Investments
in property, plant and equipment, and intangible assets (excluding
goodwill) as shown in the cash flow
statement.
|
|
b
|
Average
number of employees.
|
Q3
2009 Service Revenue
|
Q3 2009 |
Q3
2009 Average number of customers
|
Q3
2008 Service Revenue
|
Q3 2008 |
Q3
2008 Average number of customers
|
|||||||||||||||||||
millions
of €
|
ARPU
€
|
(millions)
|
millions
of €
|
ARPU
€
|
(millions)
|
|||||||||||||||||||
United
States
|
3,233 | 32 | 33.4 | 3,180 | 33 | 31.8 |
Sept.
30, 2009
millions
|
June
30, 2009
millions
|
Change
Sept.
30, 2009/
June
30, 2009/
%
|
Dec.
31, 2008
millions
|
Change
Sept.
30, 2009/
Dec.
31, 2008
%
|
Sept.
30, 2008
millions
|
Change
Sept.
30, 2009/
Sept.
30, 2008
%
|
||||||||||||||||||||||
Europea
|
44.4 | 44.3 | 0.2 | 44.2 | 0.5 | 43.9 | 1.1 | |||||||||||||||||||||
Of
which: T-Mobile UKb
|
16.6 | 16.6 | 0.0 | 16.8 | (1.2 | ) | 16.8 | (1.2 | ) | |||||||||||||||||||
Of which: T-Mobile
Netherlands (NL)c
|
5.5 | 5.4 | 1.9 | 5.3 | 3.8 | 5.3 | 3.8 | |||||||||||||||||||||
Of
which: PTC (Poland)
|
13.5 | 13.4 | 0.7 | 13.3 | 1.5 | 13.0 | 3.8 | |||||||||||||||||||||
Of
which: T-Mobile CZ
|
5.5 | 5.4 | 1.9 | 5.4 | 1.9 | 5.4 | 1.9 | |||||||||||||||||||||
Of
which: T-Mobile Austria
|
3.4 | 3.4 | 0.0 | 3.4 | 0.0 | 3.3 | 3.0 | |||||||||||||||||||||
|
a
|
One
mobile communications card corresponds to one customer. The total was
calculated on the basis of precise figures and rounded to millions.
Percentages are calculated on the basis of figures
shown.
|
|
b
|
Including
Virgin Mobile.
|
|
c
|
The
consolidation of Online (formerly Orange Nederland Breedband B.V.) in the
second quarter of 2008 has no effect on the number of customers of the
T-Mobile Netherlands group, as only mobile communications customers are
shown.
|
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Total
revenue
|
2,436 | 2,573 | 2,552 | 2,940 | (13.2 | ) | 7,561 | 8,559 | (11.7 | ) | 11,354 | |||||||||||||||||||||||||
Of
which: T-Mobile UK
|
836 | 886 | 853 | 999 | (14.6 | ) | 2,575 | 3,073 | (16.2 | ) | 4,051 | |||||||||||||||||||||||||
Of
which: T-Mobile NL
|
444 | 465 | 452 | 477 | (5.2 | ) | 1,361 | 1,340 | 1.6 | 1,806 | ||||||||||||||||||||||||||
Of
which: PTC
|
416 | 440 | 450 | 618 | (27.2 | ) | 1,306 | 1,722 | (24.2 | ) | 2,260 | |||||||||||||||||||||||||
Of
which: T-Mobile CZ
|
275 | 310 | 313 | 357 | (12.3 | ) | 898 | 1,000 | (10.2 | ) | 1,329 | |||||||||||||||||||||||||
Of
which: T-Mobile A
|
267 | 255 | 260 | 271 | (4.1 | ) | 782 | 815 | (4.0 | ) | 1,085 | |||||||||||||||||||||||||
Of which: Othera
|
216 | 231 | 238 | 236 | 0.8 | 685 | 663 | 3.3 | 896 | |||||||||||||||||||||||||||
Profit
(loss) from operations
|
(1,786 | ) | 226 | 349 | 201 | 73.6 | (1,211 | ) | 486 |
n.a.
|
496 | |||||||||||||||||||||||||
Depreciation,
amortization and impairment losses
|
(2,247 | ) | (449 | ) | (389 | ) | (548 | ) | 29.0 | (3,085 | ) | (1,718 | ) | (79.6 | ) | (2,357 | ) | |||||||||||||||||||
Cash capexb
|
(368 | ) | (142 | ) | (149 | ) | (242 | ) | 38.4 | (659 | ) | (714 | ) | 7.7 | (1,152 | ) | ||||||||||||||||||||
Number of
employeesc
|
18,277 | 18,355 | 18,114 | 17,867 | 1.4 | 18,248 | 17,876 | 2.1 | 17,945 | |||||||||||||||||||||||||||
|
a
|
“Other”:
primarily International Carrier Sales and Services
(ICSS).
|
|
b
|
Investments
in property, plant and equipment, and intangible assets (excluding
goodwill) as shown in the cash flow
statement.
|
|
c
|
Average
number of employees.
|
Q3
2009 Service Revenue
|
Q3 2009 |
Q3
2009 Average number of customers
|
Q3
2008 Service Revenue
|
Q3 2008 |
Q3
2008 Average number of customers
|
|||||||||||||||||||
millions
of €
|
ARPU
€
|
(millions)
|
millions
of €
|
ARPU
€
|
(millions)
|
|||||||||||||||||||
T-Mobile UK a
|
779 | 21 | 12.1 | 915 | 26 | 11.9 | ||||||||||||||||||
T-Mobile
NL
|
372 | 23 | 5.5 | 388 | 24 | 5.3 | ||||||||||||||||||
PTC
|
434 | 11 | 13.5 | 602 | 16 | 12.9 | ||||||||||||||||||
T-Mobile
CZ
|
300 | 19 | 5.4 | 346 | 21 | 5.4 | ||||||||||||||||||
T-Mobile
(A)
|
247 | 24 | 3.4 | 255 | 26 | 3.3 | ||||||||||||||||||
Sept.
30, 2009
millions
|
June
30, 2009
millions
|
Change
Sept.
30, 2009/ June
30, 2009 %
|
Dec.
31, 2008
millions
|
Change
Sept.
30,
2009/
Dec.
31,
2008
%
|
Sept.
30, 2008
millions
|
Change
Sept.
30,
2009/Sept.
30,
2008%
|
||||||||||||||||||||||
Southern
and Eastern Europe
|
||||||||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
lines
a
|
12.2 | 12.4 | (1.6 | ) | 12.8 | (4.7 | ) | 13.0 | (6.2 | ) | ||||||||||||||||||
Retail
broadband lines
|
3.4 | 3.3 | 3.0 | 3.0 | 13.3 | 2.7 | 25.9 | |||||||||||||||||||||
Resale/IP-BSAb
|
0.2 | 0.3 | (33.3 | ) | 0.3 | (33.3 | ) | 0.4 | (50.0 | ) | ||||||||||||||||||
ULLsc
|
1.0 | 0.9 | 11.1 | 0.7 | 42.9 | 0.6 | 66.7 | |||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
33.7 | 33.0 | 2.1 | 31.6 | 6.6 | 29.8 | 13.1 | |||||||||||||||||||||
Hungary
|
||||||||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
linesa
|
1.9 | 1.9 | 0.0 | 2.0 | (5.0 | ) | 2.1 | (9.5 | ) | |||||||||||||||||||
Broadband linese
|
0.8 | 0.8 | 0.0 | 0.8 | 0.0 | 0.7 | 14.3 | |||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
5.2 | 5.3 | (1.9 | ) | 5.4 | (3.7 | ) | 5.2 | 0.0 | |||||||||||||||||||
Croatia
|
||||||||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
linesa
|
1.5 | 1.5 | 0.0 | 1.6 | (6.3 | ) | 1.6 | (6.3 | ) | |||||||||||||||||||
Broadband linese
|
0.5 | 0.5 | 0.0 | 0.5 | 0.0 | 0.4 | 25.0 | |||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
2.9 | 2.9 | 0.0 | 2.7 | 7.4 | 2.6 | 11.5 | |||||||||||||||||||||
Slovakia
|
||||||||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
linesa
|
1.1 | 1.1 | 0.0 | 1.1 | 0.0 | 1.1 | 0.0 | |||||||||||||||||||||
Broadband linese
|
0.4 | 0.4 | 0.0 | 0.3 | 33.3 | 0.3 | 33.3 | |||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
2.3 | 2.3 | 0.0 | 2.3 | 0.0 | 2.3 | 0.0 | |||||||||||||||||||||
Greece
|
||||||||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
linesa
|
4.3 | 4.4 | (2.3 | ) | 4.6 | (6.5 | ) | 4.7 | (8.5 | ) | ||||||||||||||||||
Broadband linese
|
1.1 | 1.0 | 10.0 | 1.0 | 10.0 | 0.9 | 22.2 | |||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
9.1 | 8.8 | 3.4 | 7.9 | 15.2 | 7.4 | 23.0 | |||||||||||||||||||||
Romania
|
||||||||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
linesa
|
2.8 | 2.9 | (3.4 | ) | 3.0 | (6.7 | ) | 3.0 | (6.7 | ) | ||||||||||||||||||
Broadband linese
|
0.8 | 0.7 | 14.3 | 0.7 | 14.3 | 0.6 | 33.3 | |||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
6.6 | 6.3 | 4.8 | 5.9 | 11.9 | 5.2 | 26.9 | |||||||||||||||||||||
Bulgaria
|
||||||||||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
4.0 | 4.0 | 0.0 | 4.1 | (2.4 | ) | 4.0 | 0.0 | ||||||||||||||||||||
Albania
|
||||||||||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
1.8 | 1.5 | 20.0 | 1.4 | 28.6 | 1.3 | 38.5 | |||||||||||||||||||||
Otherf
|
||||||||||||||||||||||||||||
Fixed
network
|
||||||||||||||||||||||||||||
Fixed-network
linesa
|
0.7 | 0.7 | 0.0 | 0.8 | (12.5 | ) | 0.8 | (12.5 | ) | |||||||||||||||||||
Broadband linese
|
0.2 | 0.2 | 0.0 | 0.1 |
n.a.
|
0.1 |
n.a.
|
|||||||||||||||||||||
Mobile
communications
|
||||||||||||||||||||||||||||
Mobile
customersd
|
1.9 | 1.9 | 0.0 | 1.8 | 5.6 | 1.8 | 5.6 |
|
a
|
Lines
in operation excluding internal use and public telecommunications,
including IP-based lines.
|
|
b
|
Resale:
Sale of broadband lines based on DSL technology to alternative providers
outside Deutsche Telekom, including bundled IP-BSA. In the case of
IP-Bitstream Access (IP-BSA), Deutsche Telekom leases DSL lines to the
competitor and transports the datastream carried over the
lines.
|
|
c
|
Unbundled
local loop line: Deutsche Telekom wholesale service that can be leased by
alternative telecommunications operators without upstream technical
equipment in order to offer their own customers a telephone or DSL
line.
|
|
d
|
One
mobile communications card corresponds to one
customer.
|
|
e
|
Total
of retail and resale broadband
lines
|
|
f
|
“Other”
includes the companies Makedonski Telekom (Macedonia), T-Mobile Macedonia
(Macedonia) and Crnogorski Telekom (Montenegro: mobile communications and
fixed network).
|
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Total
revenue
|
1,964 | 2,516 | 2,616 | 1,265 |
n.a.
|
7,096 | 3,499 |
n.a.
|
4,645 | |||||||||||||||||||||||||||
Of
which: Hungary
|
391 | 412 | 437 | 550 | (20.5 | ) | 1,240 | 1,524 | (18.6 | ) | 2,006 | |||||||||||||||||||||||||
Of
which: Croatia
|
278 | 292 | 315 | 339 | (7.1 | ) | 885 | 921 | (3.9 | ) | 1,223 | |||||||||||||||||||||||||
Of
which: Slovakia
|
244 | 246 | 244 | 262 | (6.9 | ) | 734 | 736 | (0.3 | ) | 994 | |||||||||||||||||||||||||
Of
which: Greece
|
655 | 1,058 | 1,087 | - | - | 2,800 | - | - | - | |||||||||||||||||||||||||||
Of
which: Romania
|
204 | 295 | 296 | - | - | 795 | - | - | - | |||||||||||||||||||||||||||
Of
which: Bulgaria
|
81 | 104 | 119 | - | - | 304 | - | - | - | |||||||||||||||||||||||||||
Of
which: Albania
|
26 | 36 | 41 | - | - | 103 | - | - | - | |||||||||||||||||||||||||||
Of which: Othera
|
99 | 105 | 111 | 119 | (6.7 | ) | 315 | 328 | (4.0 | ) | 435 | |||||||||||||||||||||||||
Profit
from operations
|
504 | 237 | 462 | 371 | 24.5 | 1,203 | 920 | 30.8 | 915 | |||||||||||||||||||||||||||
Depreciation,
amortization and impairment losses
|
(476 | ) | (607 | ) | (620 | ) | (212 | ) |
n.a.
|
(1,703 | ) | (652 | ) |
n.a.
|
(1,034 | ) | ||||||||||||||||||||
Cash
capex
|
(380 | ) | (383 | ) | (413 | ) | (176 | ) |
n.a.
|
(1,176 | ) | (577 | ) |
n.a.
|
(865 | ) | ||||||||||||||||||||
Number of
employeesb
|
43,348 | 54,242 | 53,593 | 21,083 |
n.a.
|
50,395 | 21,321 |
n.a.
|
21,229 |
|
a
|
"Other"
includes revenue at the companies Makedonski Telekom (Macedonia), T-Mobile
Macedonia (Macedonia) and Crnogorski Telekom (Montenegro: mobile
communications and fixed network).
|
|
b
|
Average
number of employees.
|
Q3
2009 Service Revenue
|
Q3 2009 |
Q3
2009 Average number of customers
|
Q3
2008 Service Revenue
|
Q3 2008 |
Q3
2008 Average number of customers
|
|||||||||||||||||||
millions
of €
|
ARPU
€
|
(millions)
|
millions
of €
|
ARPU
€
|
(millions)
|
|||||||||||||||||||
Hungary
|
227 | 14 | 5,207 | 275 | 18 | 5,156 | ||||||||||||||||||
Croatia
|
150 | 17 | 2,885 | 174 | 23 | 2,620 | ||||||||||||||||||
Slovakia
|
131 | 19 | 2,301 | 144 | 21 | 2,317 | ||||||||||||||||||
Greece
|
444 | 17 | 9,064 | - | - | - | ||||||||||||||||||
Romania
|
94 | 5 | 6,599 | - | - | - | ||||||||||||||||||
Bulgaria
|
97 | 8 | 3,966 | - | - | - | ||||||||||||||||||
Albania
|
40 | 8 | 1,753 | - | - | - |
Sept.
30, 2009
|
June
30, 2009
|
Change
Sept.
30, 2009/
June
30, 2009
%
|
Dec.
31, 2008
|
Change
Sept.
30, 2009/
Dec.
31, 2008
%
|
Sept.
30, 2008
|
Change
Sept.
30, 2009/
Sept.
30, 2008
%
|
|||||||||||||||||||||||
Computing
& Desktop Services
|
|||||||||||||||||||||||||||||
Number
of servers managed and serviced (units)
|
47,845 | 54,626 | (12.4 | ) | 56,734 | (15.7 | ) | 49,940 | (4.2 | ) | |||||||||||||||||||
Number
of workstations managed and serviced (millions)
|
1.50 | 1.51 | (0.7 | ) | 1.51 | (0.7 | ) | 1.47 | 2.0 | ||||||||||||||||||||
Systems
Integrationa
|
|||||||||||||||||||||||||||||
Hours billedb
|
(millions)
|
7.2 | 4.8 | 50.0 | 10.7 | (32.7 | ) | 8.2 | (12.2 | ) | |||||||||||||||||||
Utilization
ratec
|
(%)
|
80.9 | 80.7 | 0.2 | p | 80.9 | 0.0 | p | 80.7 | 0.2 | p | ||||||||||||||||||
|
Percentages
calculated on the basis of figures
shown.
|
|
a
|
Domestic:
excluding changes in the composition of the
Group.
|
|
b
|
Cumulative
figures at the balance sheet date.
|
|
c
|
Ratio
of average number of hours billed to maximum possible hours billed per
period.
|
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Total
revenue
|
2,106 | 2,179 | 2,125 | 2,293 | (7.3 | ) | 6,410 | 6,744 | (5.0 | ) | 9,343 | |||||||||||||||||||||||||
Computing
&
Desktop
Services
|
900 | 933 | 952 | 961 | (0.9 | ) | 2,785 | 2,745 | 1.5 | 3,877 | ||||||||||||||||||||||||||
Systems
Integration
|
400 | 404 | 370 | 415 | (10.8 | ) | 1,174 | 1,285 | (8.6 | ) | 1,741 | |||||||||||||||||||||||||
Telecommunications
|
806 | 842 | 803 | 917 | (12.4 | ) | 2,451 | 2,714 | (9.7 | ) | 3,725 | |||||||||||||||||||||||||
Profit
(loss) from operations
|
11 | 27 | 16 | (11 | ) |
n.a.
|
54 | 407 | (86.7 | ) | 81 | |||||||||||||||||||||||||
Depreciation,
amortization and impairment losses
|
(177 | ) | (173 | ) | (167 | ) | (191 | ) | 12.6 | (517 | ) | (574 | ) | 9.9 | (781 | ) | ||||||||||||||||||||
Cash capexa
|
(161 | ) | (171 | ) | (144 | ) | (290 | ) | 50.3 | (476 | ) | (611 | ) | 22.1 | (823 | ) | ||||||||||||||||||||
Number of
employeesb
|
44,449 | 44,863 | 45,877 | 46,028 | (0.3 | ) | 45,063 | 46,109 | (2.3 | ) | 46,095 | |||||||||||||||||||||||||
|
a
|
Investments
in property, plant and equipment, and intangible assets (excluding
goodwill) as shown in the cash flow
statement.
|
|
b
|
Average
number of employees.
|
Q1
2009
millions
of €
|
Q2
2009
millions
of €
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||||||||
Total
revenue
|
618 | 612 | 593 | 748 | (20.7 | ) | 1,823 | 2,179 | (16.3 | ) | 2,781 | |||||||||||||||||||||||||
Loss
from operations
|
(309 | ) | (344 | ) | (311 | ) | (319 | ) | 2.5 | (964 | ) | (900 | ) | (7.1 | ) | (1,266 | ) | |||||||||||||||||||
Depreciation,
amortization and impairment losses
|
(259 | ) | (190 | ) | (199 | ) | (167 | ) | (19.2 | ) | (648 | ) | (558 | ) | (16.1 | ) | (773 | ) | ||||||||||||||||||
Cash capexa
|
(98 | ) | (105 | ) | (126 | ) | (94 | ) | (34.0 | ) | (329 | ) | (268 | ) | (22.8 | ) | (426 | ) | ||||||||||||||||||
Number of
employeesb
|
19,445 | 19,915 | 20,548 | 25,141 | (18.3 | ) | 19,970 | 24,917 | (19.9 | ) | 23,581 | |||||||||||||||||||||||||
Of which: at
Viventoc
|
8,400 | 8,700 | 9,400 | 8,500 | 10.6 | 9,400 | 8,500 | 10.6 | 8,200 | |||||||||||||||||||||||||||
|
a
|
Investments
in property, plant and equipment, and intangible assets (excluding
goodwill) as shown in the cash flow
statement.
|
|
b
|
Average
number of employees.
|
|
c
|
Number
of employees at the balance sheet date, including Vivento's own staff and
management; figures rounded.
|
|
1
|
The
following forecasts for the development of revenue and profit - contain
forward-looking statements that reflect management's current views with
respect to future events. Words such as "assume," "anticipate," "believe,"
"estimate," "expect," "intend," "may," "could," "plan," "project,"
"should," "want" and similar expressions identify forward-looking
statements. These forward-looking statements include statements on the
expected development of net revenue, earnings, and personnel figures for
2009 and 2010. Such statements are subject to risks and uncertainties,
such as an economic downturn in Europe or North America, changes in
exchange and interest rates, the outcome of disputes in which Deutsche
Telekom is involved, and competitive and regulatory developments. Some
uncertainties or other imponderabilities that might influence Deutsche
Telekom's ability to achieve its objectives, are described in the "Risk
and opportunities management“ section in the management report and in the
"Forward Looking Statements“ and "Risk Factors“ sections in the Annual
Report on Form 20-F and the disclaimer at the end of the Annual Report as
well as in the chapter "Risks and opportunities" of this Interim Group
Report. Should these or other uncertainties and imponderabilities
materialize or the assumptions underlying any of these statements prove
incorrect, the actual results may be materially different from those
expressed or implied by such statements. We do not guarantee that our
forward-looking statements will prove correct. The forward-looking
statements presented here are based on the current structure of the Group,
without regard to significant acquisitions, dispositions or business
combinations Deutsche Telekom may choose to undertake. These statements
are made with respect to conditions as of the date of this document's
publication. Without prejudice to existing obligations under capital
market law, we do not intend or assume any obligation to update
forward-looking statements.
|
Sept.
30, 2009
millions
of €
|
Dec. 31, 2008a
millions
of €
|
Change
millions
of €
|
Change
%
|
Sept. 30, 2008a
millions
of €
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Current
assets
|
24,384 | 15,431 | 8,953 | 58.0 | 16,215 | |||||||||||||||
Cash
and cash equivalents
|
6,080 | 3,026 | 3,054 |
n.a.
|
3,111 | |||||||||||||||
Trade
and other receivables
|
6,847 | 7,393 | (546 | ) | (7.4 | ) | 7,369 | |||||||||||||
Current
recoverable income taxes
|
137 | 273 | (136 | ) | (49.8 | ) | 132 | |||||||||||||
Other
financial assets
|
1,842 | 1,692 | 150 | 8.9 | 2,213 | |||||||||||||||
Inventories
|
1,353 | 1,294 | 59 | 4.6 | 1,308 | |||||||||||||||
Non-current
assets and disposal groups held for sale
|
6,402 | 434 | 5,968 |
n.a.
|
426 | |||||||||||||||
Other
assets
|
1,723 | 1,319 | 404 | 30.6 | 1,656 | |||||||||||||||
Non-current
assets
|
104,953 | 107,709 | (2,756 | ) | (2.6 | ) | 107,170 | |||||||||||||
Intangible
assets
|
51,837 | 53,927 | (2,090 | ) | (3.9 | ) | 55,293 | |||||||||||||
Property,
plant and equipment
|
45,320 | 41,559 | 3,761 | 9.0 | 41,502 | |||||||||||||||
Investments
accounted for using the equity method
|
160 | 3,557 | (3,397 | ) | (95.5 | ) | 2,820 | |||||||||||||
Other
financial assets
|
1,852 | 1,863 | (11 | ) | (0.6 | ) | 967 | |||||||||||||
Deferred
tax assets
|
5,240 | 6,234 | (994 | ) | (15.9 | ) | 6,035 | |||||||||||||
Other
assets
|
544 | 569 | (25 | ) | (4.4 | ) | 553 | |||||||||||||
Total
assets
|
129,337 | 123,140 | 6,197 | 5.0 | 123,385 | |||||||||||||||
Liabilities
and shareholders’ equity
|
||||||||||||||||||||
Current
liabilities
|
26,404 | 24,242 | 2,162 | 8.9 | 22,104 | |||||||||||||||
Financial
liabilities
|
11,449 | 9,584 | 1,865 | 19.5 | 8,776 | |||||||||||||||
Trade
and other payables
|
6,114 | 7,073 | (959 | ) | (13.6 | ) | 6,035 | |||||||||||||
Income
tax liabilities
|
427 | 585 | (158 | ) | (27.0 | ) | 491 | |||||||||||||
Other
provisions
|
2,824 | 3,437 | (613 | ) | (17.8 | ) | 3,057 | |||||||||||||
Liabilities
directly associated with non-current assets and disposal groups held for
sale
|
1,358 | 95 | 1,263 |
n.a.
|
0 | |||||||||||||||
Other
liabilities
|
4,232 | 3,468 | 764 | 22.0 | 3,745 | |||||||||||||||
Non-current
liabilities
|
61,344 | 55,786 | 5,558 | 10.0 | 56,466 | |||||||||||||||
Financial
liabilities
|
42,018 | 37,010 | 5,008 | 13.5 | 37,799 | |||||||||||||||
Provisions
for pensions and other employee benefits
|
6,176 | 5,157 | 1,019 | 19.8 | 5,347 | |||||||||||||||
Other
provisions
|
2,577 | 3,304 | (727 | ) | (22.0 | ) | 3,314 | |||||||||||||
Deferred
tax liabilities
|
6,978 | 7,108 | (130 | ) | (1.8 | ) | 6,957 | |||||||||||||
Other
liabilities
|
3,595 | 3,207 | 388 | 12.1 | 3,049 | |||||||||||||||
Liabilities
|
87,748 | 80,028 | 7,720 | 9.6 | 78,570 | |||||||||||||||
Shareholders'
equity
|
41,589 | 43,112 | (1,523 | ) | (3.5 | ) | 44,815 | |||||||||||||
Issued
capital
|
11,165 | 11,165 | 0 | 0.0 | 11,165 | |||||||||||||||
Capital
reserves
|
51,529 | 51,526 | 3 | 0.0 | 51,525 | |||||||||||||||
Retained
earnings including carryforwards
|
(20,956 | ) | (18,761 | ) | (2,195 | ) | (11.7 | ) | (18,944 | ) | ||||||||||
Total
other comprehensive income
|
(3,914 | ) | (5,411 | ) | 1,497 | 27.7 | (4,352 | ) | ||||||||||||
Total
other comprehensive income directly associated with non-current assets and
disposal groups held for sale
|
(2,242 | ) | - | (2,242 | ) |
n.a.
|
- | |||||||||||||
Net
profit
|
356 | 1,483 | (1,127 | ) | (76.0 | ) | 2,213 | |||||||||||||
Treasury
shares
|
(5 | ) | (5 | ) | 0 | 0.0 | (5 | ) | ||||||||||||
Issued
capital and reserves attributable to owners of the parent
|
35,933 | 39,997 | (4,064 | ) | (10.2 | ) | 41,602 | |||||||||||||
Non-controlling
interests
|
5,656 | 3,115 | 2,541 | 81.6 | 3,213 | |||||||||||||||
Total
liabilities and shareholders’ equity
|
129,337 | 123,140 | 6,197 | 5.0 | 123,385 |
|
a
|
Figures
for the comparative reporting dates adjusted. Changes in the presentation
of derivatives. For explanations, please refer to "Selected explanatory
notes / Accounting policies."
|
|
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Net
revenue
|
16,262 | 15,454 | 5.2 | 48,402 | 45,557 | 6.2 | 61,666 | |||||||||||||||||||||
Cost
of sales
|
(9,224 | ) | (8,248 | ) | (11.8 | ) | (26,876 | ) | (24,912 | ) | (7.9 | ) | (34,592 | ) | ||||||||||||||
Gross
profit
|
7,038 | 7,206 | (2.3 | ) | 21,526 | 20,645 | 4.3 | 27,074 | ||||||||||||||||||||
Selling
expenses
|
(3,697 | ) | (3,948 | ) | 6.4 | (11,752 | ) | (11,467 | ) | (2.5 | ) | (15,952 | ) | |||||||||||||||
General
and administrative expenses
|
(983 | ) | (1,230 | ) | 20.1 | (3,588 | ) | (3,563 | ) | (0.7 | ) | (4,821 | ) | |||||||||||||||
Other
operating income
|
391 | 600 | (34.8 | ) | 1,031 | 1,613 | (36.1 | ) | 1,971 | |||||||||||||||||||
Other
operating expenses
|
(251 | ) | (315 | ) | 20.3 | (2,463 | ) | (749 | ) |
n.a.
|
(1,232 | ) | ||||||||||||||||
Profit from
operations
|
2,498 | 2,313 | 8.0 | 4,754 | 6,479 | (26.6 | ) | 7,040 | ||||||||||||||||||||
Finance
costs
|
(668 | ) | (556 | ) | (20.1 | ) | (1,935 | ) | (1,898 | ) | (1.9 | ) | (2,487 | ) | ||||||||||||||
Interest
income
|
68 | 81 | (16.0 | ) | 259 | 239 | 8.4 | 408 | ||||||||||||||||||||
Interest
expense
|
(736 | ) | (637 | ) | (15.5 | ) | (2,194 | ) | (2,137 | ) | (2.7 | ) | (2,895 | ) | ||||||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
7 | 60 | (88.3 | ) | 21 | 76 | (72.4 | ) | (388 | ) | ||||||||||||||||||
Other
financial income (expense)
|
(141 | ) | (183 | ) | 23.0 | (645 | ) | (510 | ) | (26.5 | ) | (713 | ) | |||||||||||||||
Profit
(loss) from financial activities
|
(802 | ) | (679 | ) | (18.1 | ) | (2,559 | ) | (2,332 | ) | (9.7 | ) | (3,588 | ) | ||||||||||||||
Profit
before income taxes
|
1,696 | 1,634 | 3.8 | 2,195 | 4,147 | (47.1 | ) | 3,452 | ||||||||||||||||||||
Income
taxes
|
(551 | ) | (553 | ) | 0.4 | (1,378 | ) | (1,459 | ) | 5.6 | (1,428 | ) | ||||||||||||||||
Profit
|
1,145 | 1,081 | 5.9 | 817 | 2,688 | (69.6 | ) | 2,024 | ||||||||||||||||||||
Profit attributable
to
|
1,145 | 1,081 | 5.9 | 817 | 2,688 | (69.6 | ) | 2,024 | ||||||||||||||||||||
Owners
of the parent (net profit (loss))
|
959 | 895 | 7.2 | 356 | 2,213 | (83.9 | ) | 1,483 | ||||||||||||||||||||
Non-controlling
interests
|
186 | 186 | 0.0 | 461 | 475 | (2.9 | ) | 541 | ||||||||||||||||||||
Q3 2009 | Q3 2008 |
Change
%
|
Q1-Q3 2009 | Q1-Q3 2008 |
Change
%
|
FY
2008
|
|||||||||||||||||||||||
Earnings
per share/ADS
|
|||||||||||||||||||||||||||||
Basic
|
(€)
|
0.22 | 0.21 | 4.8 | 0.08 | 0.51 | (84.3 | ) | 0.34 | ||||||||||||||||||||
Diluted
|
(€)
|
0.22 | 0.21 | 4.8 | 0.08 | 0.51 | (84.3 | ) | 0.34 | ||||||||||||||||||||
|
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change % | Q1-Q3 2009 millions of € | Q1-Q3 2009 millions of € | Change % |
FY
2008
millions
of €
|
||||||||||||||||||||||
Profit | 1,145 | 1,081 | 5.9 | 817 | 2,688 | (69.6) | 2,024 | |||||||||||||||||||||
Acturial gains and losses on defined benefit plans and other employee benefits | (490) | 0 | n.a. | (490) | 0 | n.a. | 227 | |||||||||||||||||||||
Revaluation due to business combinations | 0 | 1 | n.a. | (33) | 0 | n.a. | 0 | |||||||||||||||||||||
Exchange differences on translating foreign operations | (630) | 1,681 | n.a. | (578) | 718 | n.a. | (352) | |||||||||||||||||||||
Available-for-sale
financial assets
|
||||||||||||||||||||||||||||
Change
in other comprehensive income (not recognized in income
statement)
|
11 | 0 | n.a. | 5 | 1 | n.a. | 1 | |||||||||||||||||||||
Recognition
of other comprehensive income in income statement
|
0 | 0 | - | 0 | 0 | - | 0 | |||||||||||||||||||||
Fair
value measurement of hedging instruments
|
||||||||||||||||||||||||||||
Change
in other comprehensive income (not recognized in income
statement)
|
(98) | 15 | n.a. | (65) | 92 | n.a. | 60 | |||||||||||||||||||||
Recognition
of other comprehensive income in income statement
|
22 | (5) | n.a. | (4) | (14) | 71.4 | (101) | |||||||||||||||||||||
Other
income and expense recognized directly in equity
|
0 | 4 | n.a. | 11 | 4 | n.a. | (8) | |||||||||||||||||||||
Income
taxes relating to components of other comprehensive income
|
156 | (2) | n.a. | 162 | (24) | n.a. | (53) | |||||||||||||||||||||
Other
comprehensive income
|
(1,029) | 1,694 | n.a. | (992) | 777 | n.a. | (226) | |||||||||||||||||||||
Total comprehensive income | 116 | 2,775 | (95.8) | (175) | 3,465 | n.a. | 1,798 | |||||||||||||||||||||
Total
comprehensive income attributable to
|
116 | 2,775 | (95.8) | (175) | 3,465 | n.a. | 1,798 | |||||||||||||||||||||
Owners
of the parent
|
(79) | 2,608 | n.a. | (681) | 2,857 | n.a. | 1,251 | |||||||||||||||||||||
Non-controlling interests | 195 | 167 | 16.8 | 506 | 608 | (16.8) | 547 | |||||||||||||||||||||
Issued
capital and reserves attributable to owners of the parent
|
||||||||||||||||||||||||||||
Equity
contributed
|
Consolidated
shareholders' equity generated
|
Total
other comprehensive income
|
||||||||||||||||||||||||||
Issued
capital
|
Capital
reserves
|
Retained
earnings incl. carryforwards
|
Net
profit (loss)
|
Translation
of foreign operations
|
Revaluation
surplus
|
Available-for-sale
financial assets
|
||||||||||||||||||||||
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
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 | ) | |||||||||||||||||||||||||
Dividends
|
(3,386 | ) | ||||||||||||||||||||||||||
Proceeds
from the exercise of stock options
|
1 | |||||||||||||||||||||||||||
Total
comprehensive income
|
2,213 | 585 | 1 | |||||||||||||||||||||||||
Transfer
to retained earnings
|
89 | (89 | ) | |||||||||||||||||||||||||
Balance
at September 30, 2008
|
11,165 | 51,525 | (18,944 | ) | 2,213 | (5,414 | ) | 219 | 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
|
(3,386 | ) | ||||||||||||||||||||||||||
Proceeds
from the exercise of stock options
|
3 | |||||||||||||||||||||||||||
Total
comprehensive income
|
(357 | ) | 356 | (616 | ) | (33 | ) | (2 | ) | |||||||||||||||||||
Transfer
to retained earnings
|
65 | (65 | ) | |||||||||||||||||||||||||
Balance
at September 30, 2009
|
11,165 | 51,529 | (20,956 | ) | 356 | (6,972 | ) | 104 | 1 | |||||||||||||||||||
|
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
|
Total
|
Non-controlling
interests
|
Total
shareholders' equity
|
|||||||
Total
other comprehensive income
|
Treasury
shares
|
||||||||
Cash
flow hedges
|
Other
comprehensive income
|
Deferred
taxes
|
|||||||
millions
of €
|
millions
of €
|
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
|
|||||||
Dividends
|
(3,386)
|
(510)
|
(3,896)
|
||||||
Proceeds
from the exercise of stock options
|
1
|
1
|
|||||||
Total
comprehensive income
|
78
|
4
|
(24)
|
2,857
|
608
|
3,465
|
|||
Transfer
to retained earnings
|
0
|
0
|
|||||||
Balance
at September 30, 2008
|
1,204
|
4
|
(368)
|
(5)
|
41,602
|
3,213
|
44,815
|
||
Balance
at January 1, 2009
|
1,085
|
(11)
|
(334)
|
(5)
|
39,997
|
3,115
|
43,112
|
||
Changes
in the composition of the Group
|
0
|
2,876
|
2,876
|
||||||
Unappropriated
profit (loss) carried forward
|
0
|
0
|
|||||||
Dividends
|
(3,386)
|
(841)
|
(4,227)
|
||||||
Proceeds
from the exercise of stock options
|
3
|
3
|
|||||||
Total
comprehensive income
|
(69)
|
11
|
29
|
(681)
|
506
|
(175)
|
|||
Transfer
to retained earnings
|
0
|
0
|
|||||||
Balance
at September 30, 2009
|
1,016
|
0
|
(305)
|
(5)
|
35,933
|
5,656
|
41,589
|
||
|
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
FY
2008
millions
of €
|
||||||||||||||||
Profit
|
1,145 | 1,081 | 817 | 2,688 | 2,024 | |||||||||||||||
Depreciation,
amortization and impairment losses
|
2,896 | 2,581 | 10,609 | 7,936 | 10,975 | |||||||||||||||
Income
tax expense (benefit)
|
551 | 553 | 1,378 | 1,459 | 1,428 | |||||||||||||||
Interest
income and interest expenses
|
668 | 556 | 1,935 | 1,898 | 2,487 | |||||||||||||||
Other
financial (income) expense
|
141 | 183 | 645 | 510 | 713 | |||||||||||||||
Share
of (profit) loss of associates and joint ventures accounted for using the
equity method
|
(7 | ) | (60 | ) | (21 | ) | (76 | ) | 388 | |||||||||||
(Profit)
loss on the disposal of fully consolidated
subsidiaries
|
- | 48 | (23 | ) | (451 | ) | (455 | ) | ||||||||||||
Other
non-cash transactions
|
(48 | ) | 28 | (148 | ) | (44 | ) | (147 | ) | |||||||||||
(Gain)
loss from the disposal of intangible assets and property, plant and
equipment
|
3 | 14 | 36 | 41 | 70 | |||||||||||||||
Change
in assets carried as working capital
|
1,098 | 308 | 1,112 | 177 | 286 | |||||||||||||||
Change
in provisions
|
53 | (65 | ) | (1,138 | ) | (421 | ) | 493 | ||||||||||||
Change
in other liabilities carried as working capital
|
(232 | ) | (243 | ) | (873 | ) | (361 | ) | (130 | ) | ||||||||||
Income
taxes received (paid)
|
(248 | ) | (107 | ) | (747 | ) | (375 | ) | (520 | ) | ||||||||||
Dividends
received
|
9 | 6 | 16 | 45 | 13 | |||||||||||||||
Net payments from
entering into or canceling interest rate swapsa
|
- | - | 242 | - | - | |||||||||||||||
Cash
generated from operations
|
6,029 | 4,883 | 13,840 | 13,026 | 17,625 | |||||||||||||||
Interest
paid
|
(836 | ) | (844 | ) | (2,812 | ) | (2,590 | ) | (3,431 | ) | ||||||||||
Interest
received
|
150 | 246 | 793 | 862 | 1,174 | |||||||||||||||
Net
cash from operating activities
|
5,343 | 4,285 | 11,821 | 11,298 | 15,368 | |||||||||||||||
Cash
outflows for investments in
|
||||||||||||||||||||
Intangible
assets
|
(419 | ) | (437 | ) | (1,087 | ) | (1,005 | ) | (1,799 | ) | ||||||||||
Property,
plant and equipment
|
(1,712 | ) | (1,700 | ) | (5,866 | ) | (4,761 | ) | (6,908 | ) | ||||||||||
Non-current
financial assets
|
(63 | ) | (119 | ) | (159 | ) | (2,802 | ) | (3,261 | ) | ||||||||||
Investments
in fully consolidated subsidiaries and business units
|
(683 | ) | (2 | ) | (751 | ) | (1,030 | ) | (1,030 | ) | ||||||||||
Proceeds
from disposal of
|
||||||||||||||||||||
Intangible
assets
|
3 | (11 | ) | 5 | 15 | 34 | ||||||||||||||
Property,
plant and equipment
|
71 | 59 | 233 | 241 | 338 | |||||||||||||||
Non-current
financial assets
|
8 | (39 | ) | 94 | 93 | 102 | ||||||||||||||
Investments
in fully consolidated subsidiaries and business units
|
- | (7 | ) | 120 | 736 | 778 | ||||||||||||||
Net
change in short-term investments and marketable securities and
receivables
|
340 | (38 | ) | (47 | ) | (202 | ) | 611 | ||||||||||||
Net
change in cash and cash equivalents due to the first-time full inclusion
of OTE
|
- | - | 1,558 | - | - | |||||||||||||||
Other
|
1 | (215 | ) | (92 | ) | (231 | ) | (249 | ) | |||||||||||
Net
cash used in investing activities
|
(2,454 | ) | (2,509 | ) | (5,992 | ) | (8,946 | ) | (11,384 | ) | ||||||||||
Proceeds
from issue of current financial liabilities
|
224 | 9,703 | 3,168 | 37,915 | 39,281 | |||||||||||||||
Repayment
of current financial liabilities
|
(2,705 | ) | (12,042 | ) | (6,756 | ) | (41,503 | ) | (44,657 | ) | ||||||||||
Proceeds
from issue of non-current financial liabilities
|
327 | 1,979 | 5,307 | 6,199 | 6,477 | |||||||||||||||
Repayment
of non-current financial liabilities
|
24 | (29 | ) | (89 | ) | (85 | ) | (96 | ) | |||||||||||
Dividend
payments
|
(401 | ) | (195 | ) | (4,287 | ) | (3,897 | ) | (3,963 | ) | ||||||||||
Proceeds
from the exercise of stock options
|
1 | 1 | 1 | 3 | 3 | |||||||||||||||
Repayment
of lease liabilities
|
(31 | ) | (33 | ) | (95 | ) | (110 | ) | (142 | ) | ||||||||||
Net
cash used in financing activities
|
(2,561 | ) | (616 | ) | (2,751 | ) | (1,478 | ) | (3,097 | ) | ||||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
(21 | ) | (3 | ) | 39 | 37 | (61 | ) | ||||||||||||
Changes
in cash and cash equivalents associated with assets held for
sale
|
(63 | ) | - | (63 | ) | - | - | |||||||||||||
Net
increase (decrease) in cash and cash equivalents
|
244 | 1,157 | 3,054 | 911 | 826 | |||||||||||||||
Cash
and cash equivalents, at the beginning of the period
|
5,836 | 1,954 | 3,026 | 2,200 | 2,200 | |||||||||||||||
Cash
and cash equivalents, at end of the period
|
6,080 | 3,111 | 6,080 | 3,111 | 3,026 | |||||||||||||||
|
a
|
Disclosure
was adjusted. For explanations, please refer to "Selected explanatory
notes / Accounting policies."
|
|
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
|
|
Business
combinations.
|
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 (exercised on July 31, 2009)
|
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 | ||||||
|
Changes
in the composition of the Group.
|
Germany
millions
of €
|
United
States
millions
of €
|
Europe
millions
of €
|
Southern
and Eastern Europe
millions
of €
|
Systems
Solutions
millions
of €
|
Group
Headquarters & Shared Services
millions
of €
|
Total
millions
of €
|
||||||||||||||||||||||
Net
revenue
|
(23 | ) | 102 | 0 | 3,906 | 7 | 5 | 3,997 | ||||||||||||||||||||
Cost
of sales
|
6 | (42 | ) | 0 | (2,318 | ) | (10 | ) | (78 | ) | (2,442 | ) | ||||||||||||||||
Gross
profit (loss)
|
(17 | ) | 60 | 0 | 1,588 | (3 | ) | (73 | ) | 1,555 | ||||||||||||||||||
Selling
expenses
|
16 | (39 | ) | 0 | (865 | ) | 2 | 1 | (885 | ) | ||||||||||||||||||
General
and administrative expenses
|
3 | (4 | ) | 0 | (336 | ) | 1 | 81 | (255 | ) | ||||||||||||||||||
Other
operating income
|
(1 | ) | 0 | 0 | 26 | (1 | ) | 29 | 53 | |||||||||||||||||||
Other
operating expenses
|
0 | 0 | 0 | (10 | ) | 0 | 6 | (4 | ) | |||||||||||||||||||
Profit
(loss) from operations
|
1 | 17 | 0 | 403 | (1 | ) | 44 | 464 | ||||||||||||||||||||
Finance
costs
|
(3 | ) | 0 | 0 | (215 | ) | 0 | (9 | ) | (227 | ) | |||||||||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Other
financial income (expense)
|
(1 | ) | 0 | 0 | (3 | ) | 0 | (6 | ) | (10 | ) | |||||||||||||||||
Profit
(loss) from financial activities
|
(4 | ) | 0 | 0 | (218 | ) | 0 | (15 | ) | (237 | ) | |||||||||||||||||
Profit
(loss) before income taxes
|
(3 | ) | 17 | 0 | 185 | (1 | ) | 29 | 227 | |||||||||||||||||||
Income
taxes
|
0 | (6 | ) | 0 | (135 | ) | 1 | (6 | ) | (146 | ) | |||||||||||||||||
Profit
(loss)
|
(3 | ) | 11 | 0 | 50 | 0 | 23 | 81 | ||||||||||||||||||||
|
Selected
notes to the consolidated income
statement.
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1
- Q3 2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Net
revenue
|
16,262 | 15,454 | 5.2 | 48,402 | 45,557 | 6.2 | 61,666 | |||||||||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Cost
of sales
|
(9,224 | ) | (8,248 | ) | (11.8 | ) | (26,876 | ) | (24,912 | ) | (7.9 | ) | (34,592 | ) | ||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Selling
expenses
|
(3,697 | ) | (3,948 | ) | 6.4 | (11,752 | ) | (11,467 | ) | (2.5 | ) | (15,952 | ) | |||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
General
and administrative expenses
|
(983 | ) | (1,230 | ) | 20.1 | (3,588 | ) | (3,563 | ) | (0.7 | ) | (4,821 | ) | |||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Other
operating income
|
391 | 600 | (34.8 | ) | 1,031 | 1,613 | (36.1 | ) | 1,971 | |||||||||||||||||||
Other
operating expenses
|
(251 | ) | (315 | ) | 20.3 | (2,463 | ) | (749 | ) |
n.a.
|
(1,232 | ) | ||||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change´
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Profit
(loss) from financial activities
|
(802 | ) | (679 | ) | (18.1 | ) | (2,559 | ) | (2,332 | ) | (9.7 | ) | (3,588 | ) | ||||||||||||||
Finance
costs
|
(668 | ) | (556 | ) | (20.1 | ) | (1,935 | ) | (1,898 | ) | (1.9 | ) | (2,487 | ) | ||||||||||||||
Interest
income
|
68 | 81 | (16.0 | ) | 259 | 239 | 8.4 | 408 | ||||||||||||||||||||
Interest
expense
|
(736 | ) | (637 | ) | (15.5 | ) | (2,194 | ) | (2,137 | ) | (2.7 | ) | (2,895 | ) | ||||||||||||||
Share
of profit (loss) of associates and joint ventures accounted for using the
equity method
|
7 | 60 | (88.3 | ) | 21 | 76 | (72.4 | ) | (388 | ) | ||||||||||||||||||
Other
financial income (expense)
|
(141 | ) | (183 | ) | 23.0 | (645 | ) | (510 | ) | (26.5 | ) | (713 | ) | |||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Income
taxes
|
(551 | ) | (553 | ) | 0.4 | (1,378 | ) | (1,459 | ) | 5.6 | (1,428 | ) | ||||||||||||||||
|
Other
disclosures.
|
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Personnel
costs
|
(3,544 | ) | (3,286 | ) | (7.9 | ) | (10,497 | ) | (10,063 | ) | (4.3 | ) | (14,078 | ) | ||||||||||||||
Average
number of employees
|
260,497 | 235,970 | 10.4 | 256,734 | 236,752 | 8.4 | 234,887 |
Sept.
30, 2009
|
Dec.
31, 2008
|
Change
|
Change
%
|
Sept.
30, 2008
|
||||||||||||||||
Number
of employees at balance sheet date
|
259,973 | 227,747 | 32,226 | 14.1 | 230,079 | |||||||||||||||
Domestic
|
130,429 | 131,713 | (1,284 | ) | (1.0 | ) | 135,701 | |||||||||||||
International
|
129,544 | 96,034 | 33,510 | 34.9 | 94,378 | |||||||||||||||
Non-civil
servants
|
229,377 | 195,634 | 33,743 | 17.2 | 196,940 | |||||||||||||||
Civil
servants (domestic)
|
30,596 | 32,113 | (1,517 | ) | (4.7 | ) | 33,139 | |||||||||||||
Trainees
and student interns at balance sheet date
|
10,575 | 11,668 | (1,093 | ) | (9.4 | ) | 11,605 | |||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Amortization
and impairment of intangible assets
|
(865 | ) | (783 | ) | (10.5 | ) | (4,340 | ) | (2,332 | ) | (86.1 | ) | (3,397 | ) | ||||||||||||||
Of
which: UMTS licenses
|
(193 | ) | (217 | ) | 11.1 | (616 | ) | (655 | ) | 6.0 | (868 | ) | ||||||||||||||||
Of
which: U.S. mobile communications licenses
|
- | - | - | - | (21 | ) |
n.a.
|
(21 | ) | |||||||||||||||||||
Of
which: goodwill
|
(11 | ) | - |
n.a.
|
(1,817 | ) | - |
n.a.
|
(289 | ) | ||||||||||||||||||
Depreciation
and impairment of property, plant and equipment
|
(2,031 | ) | (1,798 | ) | (13.0 | ) | (6,269 | ) | (5,604 | ) | (11.9 | ) | (7,578 | ) | ||||||||||||||
Total
depreciation, amortization and impairment losses
|
(2,896 | ) | (2,581 | ) | (12.2 | ) | (10,609 | ) | (7,936 | ) | (33.7 | ) | (10,975 | ) | ||||||||||||||
|
Selected
notes to the consolidated balance
sheet.
|
T-Mobile
UK
Europe
operating segment
millions
of €
|
Deutsche
Telekom AG
real
estate portfolio Group
Headquarters & Shared Services
millions
of €
|
Other
millions
of €
|
Sept.
30,
2009
millions
of €
|
|||||||||||||
Current
assets
|
586 | 0 | 0 | 586 | ||||||||||||
Trade
and other receivables
|
346 | 0 | 0 | 346 | ||||||||||||
Other
current assets
|
240 | 0 | 0 | 240 | ||||||||||||
Non-current
assets
|
5,615 | 120 | 81 | 5,816 | ||||||||||||
Intangible
assets
|
3,721 | 0 | 31 | 3,752 | ||||||||||||
Property,
plant and equipment
|
1,527 | 120 | 50 | 1,697 | ||||||||||||
Other
non-current assets
|
367 | 0 | 0 | 367 | ||||||||||||
Non-current
assets and disposal groups held for sale
|
6,201 | 120 | 81 | 6,402 | ||||||||||||
Current
liabilities
|
766 | 0 | 0 | 766 | ||||||||||||
Trade
and other payables
|
527 | 0 | 0 | 527 | ||||||||||||
Other
current liabilities
|
239 | 0 | 0 | 239 | ||||||||||||
Non-current
liabilities
|
592 | 0 | 0 | 592 | ||||||||||||
Liabilities
directly associated with non-current assets and disposal groups held for
sale
|
1,358 | 0 | 0 | 1,358 | ||||||||||||
Sept.
30, 2009
millions
of €
|
Dec.
31, 2008
millions
of €
|
Change
millions
of €
|
Change
%
|
Sept.
30, 2008
millions
of €
|
||||||||||||||||
Intangible
assets
|
51,837 | 53,927 | (2,090 | ) | (3.9 | ) | 55,293 | |||||||||||||
Of
which: UMTS licenses
|
6,710 | 10,005 | (3,295 | ) | (32.9 | ) | 10,899 | |||||||||||||
Of
which: U.S. mobile communications licenses
|
16,806 | 17,666 | (860 | ) | (4.9 | ) | 17,112 | |||||||||||||
Of
which: goodwill
|
20,788 | 20,626 | 162 | 0.8 | 21,729 | |||||||||||||||
Property,
plant and equipment
|
45,320 | 41,559 | 3,761 | 9.0 | 41,502 | |||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Change
%
|
Q1-Q3
2009
millions
of €
|
Q1-Q3
2008
millions
of €
|
Change
%
|
FY
2008
millions
of €
|
||||||||||||||||||||||
Additions
to assets
|
2,027 | 2,166 | (6.4 | ) | 8,713 | 6,480 | 34.5 | 10,117 | ||||||||||||||||||||
Intangible
assets
|
445 | 457 | (2.6 | ) | 3,536 | 1,896 | 86.5 | 2,740 | ||||||||||||||||||||
Property,
plant and equipment
|
1,582 | 1,709 | (7.4 | ) | 5,177 | 4,584 | 12.9 | 7,377 |
Sept.
30, 2009
millions
of €
|
Due
≤1
year
millions
of €
|
Due
>1
years
≤3
years
millions
of €
|
Due
>3
years
≤5
years
millions
of €
|
Due
>
5 years
millions
of €
|
||||||||||||||||
Bonds
and other securitized liabilities
|
40,572 | 6,342 | 10,611 | 7,626 | 15,993 | |||||||||||||||
Liabilities
to banks
|
4,617 | 856 | 1,107 | 1,608 | 1,046 | |||||||||||||||
Lease
liabilities
|
1,943 | 130 | 220 | 233 | 1,360 | |||||||||||||||
Liabilities
to non-banks from promissory notes
|
1,037 | - | - | 164 | 873 | |||||||||||||||
Other
interest-bearing liabilities
|
644 | 301 | 140 | 84 | 119 | |||||||||||||||
Other
non-interest-bearing liabilities
|
3,534 | 3,451 | 79 | 1 | 3 | |||||||||||||||
Derivative
financial liabilities
|
1,120 | 369 | 308 | 200 | 243 | |||||||||||||||
Financial
liabilities
|
53,467 | 11,449 | 12,465 | 9,916 | 19,637 |
Q1
– Q3 2009
|
Q1
– Q3 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 €
|
|
Actuarial
gains and losses
|
(490)
|
133
|
(357)
|
-
|
-
|
-
|
Revaluation
due to business combinations
|
(33)
|
0
|
(33)
|
0
|
0
|
0
|
Exchange
differences on translation of foreign subsidiaries
|
(578)
|
0
|
(578)
|
718
|
0
|
718
|
Available-for-sale
financial assets
|
5
|
(2)
|
3
|
1
|
0
|
1
|
Of
which: recognized in income statement
|
0
|
0
|
0
|
0
|
0
|
0
|
Fair
value measurement of hedging instruments
|
(69)
|
31
|
(38)
|
78
|
(25)
|
53
|
Of
which: recognized in income statement
|
(4)
|
2
|
(2)
|
(14)
|
(2)
|
(16)
|
Other
income and expense recognized directly in equity
|
11
|
0
|
11
|
4
|
1
|
5
|
Other
comprehensive income
|
(1,154)
|
162
|
(992)
|
801
|
(24)
|
777
|
Profit
(loss)
|
817
|
2,688
|
||||
Total
comprehensive income
|
(175)
|
3,465
|
||||
Contingencies.
|
|
Executive
bodies.
|
Selected
notes to the consolidated cash flow
statement.
|
Segment
reporting.
|
Q3
2009
Q3
2008
|
Net
revenue
millions
of €
|
Intersegment
revenue
millions
of €
|
Total
revenue
millions
of €
|
Profit
(loss) from opera tions
millions
of €
|
Depreciation
and amortization
millions
of €
|
Impairment
losses
millions
of €
|
Segment
assets
millions
of €
|
Investments
accounted for using the equity method
millions
of €
|
||||||||||||||||||||||||||
Germany
|
6,008 | 463 | 6,471 | 1,409 | (1,037 | ) | - | 29,600 | 23 | |||||||||||||||||||||||||
6,160 | 441 | 6,601 | 1,528 | (1,017 | ) | (2 | ) | 31,156 | 17 | |||||||||||||||||||||||||
United
States
|
3,755 | 3 | 3,758 | 595 | (492 | ) | (2 | ) | 32,693 | 18 | ||||||||||||||||||||||||
3,653 | 4 | 3,657 | 570 | (447 | ) | - | 32,763 | 15 | ||||||||||||||||||||||||||
Europe
|
2,405 | 147 | 2,552 | 349 | (389 | ) | - | 16,321 | 0 | |||||||||||||||||||||||||
2,791 | 149 | 2,940 | 201 | (548 | ) | - | 20,671 | 14 | ||||||||||||||||||||||||||
Southern
and Eastern Europe
|
2,564 | 52 | 2,616 | 462 | (608 | ) | (12 | ) | 21,784 | 52 | ||||||||||||||||||||||||
1,215 | 50 | 1,265 | 371 | (211 | ) | (1 | ) | 8,811 | 66 | |||||||||||||||||||||||||
Systems
Solutions
|
1,467 | 658 | 2,125 | 16 | (167 | ) | - | 6,720 | 54 | |||||||||||||||||||||||||
1,553 | 740 | 2,293 | (11 | ) | (190 | ) | (1 | ) | 7,072 | 26 | ||||||||||||||||||||||||
Group
Headquarters & Shared Services
|
63 | 530 | 593 | (311 | ) | (166 | ) | (33 | ) | 10,345 | 0 | |||||||||||||||||||||||
82 | 666 | 748 | (319 | ) | (156 | ) | (11 | ) | 10,681 | 2,683 | ||||||||||||||||||||||||
Total
|
16,262 | 1,853 | 18,115 | 2,520 | (2,859 | ) | (47 | ) | 117,463 | 147 | ||||||||||||||||||||||||
15,454 | 2,050 | 17,504 | 2,340 | (2,569 | ) | (15 | ) | 111,154 | 2,821 | |||||||||||||||||||||||||
Reconciliation
|
- | (1,853 | ) | (1,853 | ) | (22 | ) | 11 | (1 | ) | (3,294 | ) | 13 | |||||||||||||||||||||
- | (2,050 | ) | (2,050 | ) | (27 | ) | 1 | 2 | (2,884 | ) | (1 | ) | ||||||||||||||||||||||
Group
|
16,262 | - | 16,262 | 2,498 | (2,848 | ) | (48 | ) | 114,169 | 160 | ||||||||||||||||||||||||
15,454 | - | 15,454 | 2,313 | (2,568 | ) | (13 | ) | 108,270 | 2,820 | |||||||||||||||||||||||||
Q1 – Q3 2009 Q1 – Q3 2008 |
Net
revenue
millions
of €
|
Intersegment
revenue
millions
of €
|
Total
revenue
millions
of €
|
Profit
(loss) from opera-tions
millions
of €
|
Depreciation
and amortization
millions
of €
|
Impairment
losses
millions
of €
|
Segment
assets
millions
of €
|
Investments
accounted for using the equity method
millions
of €
|
||||||||||||||||||||||||||
Germany
|
17,828 | 1,194 | 19,022 | 4,008 | (3,131 | ) | (7 | ) | 29,600 | 23 | ||||||||||||||||||||||||
18,583 | 1,209 | 19,792 | 4,040 | (3,119 | ) | (2 | ) | 31,156 | 17 | |||||||||||||||||||||||||
United
States
|
11,802 | 11 | 11,813 | 1,779 | (1,545 | ) | (2 | ) | 32,693 | 18 | ||||||||||||||||||||||||
10,606 | 10 | 10,616 | 1,656 | (1,316 | ) | (21 | ) | 32,763 | 15 | |||||||||||||||||||||||||
Europe
|
7,145 | 416 | 7,561 | (1,211 | ) | (1,282 | ) | (1,803 | ) | 16,321 | 0 | |||||||||||||||||||||||
8,142 | 417 | 8,559 | 486 | (1,718 | ) | - | 20,671 | 14 | ||||||||||||||||||||||||||
Southern
and Eastern Europe
|
6,965 | 131 | 7,096 | 1,203 | (1,677 | ) | (26 | ) | 21,784 | 52 | ||||||||||||||||||||||||
3,382 | 117 | 3,499 | 920 | (648 | ) | (4 | ) | 8,811 | 66 | |||||||||||||||||||||||||
Systems
Solutions
|
4,465 | 1,945 | 6,410 | 54 | (517 | ) | 0 | 6,720 | 54 | |||||||||||||||||||||||||
4,595 | 2,149 | 6,744 | 407 | (565 | ) | (9 | ) | 7,072 | 26 | |||||||||||||||||||||||||
Group
Headquarters & Shared Services
|
197 | 1,626 | 1,823 | (964 | ) | (486 | ) | (162 | ) | 10,345 | 0 | |||||||||||||||||||||||
249 | 1,930 | 2,179 | (900 | ) | (467 | ) | (91 | ) | 10,681 | 2,683 | ||||||||||||||||||||||||
Total
|
48,402 | 5,323 | 53,725 | 4,869 | (8,638 | ) | (2,000 | ) | 117,463 | 147 | ||||||||||||||||||||||||
45,557 | 5,832 | 51,389 | 6,609 | (7,833 | ) | (127 | ) | 111,154 | 2,821 | |||||||||||||||||||||||||
Reconciliation
|
- | (5,323 | ) | (5,323 | ) | (115 | ) | 30 | (1 | ) | (3,294 | ) | 13 | |||||||||||||||||||||
- | (5,832 | ) | (5,832 | ) | (130 | ) | 24 | - | (2,884 | ) | (1 | ) | ||||||||||||||||||||||
Group
|
48,402 | - | 48,402 | 4,754 | (8,608 | ) | (2,001 | ) | 114,169 | 160 | ||||||||||||||||||||||||
45,557 | - | 45,557 | 6,479 | (7,809 | ) | (127 | ) | 108,270 | 2,820 | |||||||||||||||||||||||||
FY
2008
|
Net
revenue
millions
of €
|
Inter-segment
revenue
millions
of €
|
Total
revenue
millions
of €
|
Profit
(loss) from opera-tions
millions
of €
|
Depreciation
and amortization
millions
of €
|
Impair-ment
losses
millions
of €
|
Segment
assets
millions
of €
|
Investments
accounted for using the equity method
millions
of €
|
||||||||||||||||||||||||
Germany
|
24,754 | 1,646 | 26,400 | 4,624 | (4,164 | ) | (16 | ) | 31,551 | 18 | ||||||||||||||||||||||
United
States
|
14,942 | 15 | 14,957 | 2,299 | (1,863 | ) | (21 | ) | 34,302 | 14 | ||||||||||||||||||||||
Europe
|
10,798 | 556 | 11,354 | 496 | (2,229 | ) | (128 | ) | 17,988 | 3 | ||||||||||||||||||||||
Southern
and Eastern Europe
|
4,497 | 148 | 4,645 | 915 | (861 | ) | (173 | ) | 8,428 | 65 | ||||||||||||||||||||||
Systems
Solutions
|
6,368 | 2,975 | 9,343 | 81 | (765 | ) | (16 | ) | 6,863 | 46 | ||||||||||||||||||||||
Group
Headquarters & Shared Services
|
307 | 2,474 | 2,781 | (1,266 | ) | (646 | ) | (127 | ) | 10,625 | 3,411 | |||||||||||||||||||||
Total
|
61,666 | 7,814 | 69,480 | 7,149 | (10,528 | ) | (481 | ) | 109,757 | 3,557 | ||||||||||||||||||||||
Reconciliation
|
- | (7,814 | ) | (7,814 | ) | (109 | ) | 33 | 1 | (3,090 | ) | 0 | ||||||||||||||||||||
Group
|
61,666 | - | 61,666 | 7,040 | (10,495 | ) | (480 | ) | 106,667 | 3,557 | ||||||||||||||||||||||
Q3
2009
millions
of €
|
Q3
2008
millions
of €
|
Q1-Q3
2009
millions
of €
|
Q1
- Q3 2008
millions
of €
|
FY
2008
millions
of €
|
||||||||||||||||
Total
profit (loss) from operations of the reporting segments
|
2,520 | 2,340 | 4,869 | 6,609 | 7,149 | |||||||||||||||
Reconciliation
to the Group
|
(22 | ) | (27 | ) | (115 | ) | (130 | ) | (109 | ) | ||||||||||
Profit
from operations of the Group
|
2,498 | 2,313 | 4,754 | 6,479 | 7,040 | |||||||||||||||
Profit
(loss) from financial activities
|
(802 | ) | (679 | ) | (2,559 | ) | (2,332 | ) | (3,588 | ) | ||||||||||
Profit before
taxes
|
1,696 | 1,634 | 2,195 | 4,147 | 3,452 | |||||||||||||||
Income
taxes
|
(551 | ) | (553 | ) | (1,378 | ) | (1,459 | ) | (1,428 | ) | ||||||||||
Profit
|
1,145 | 1,081 | 817 | 2,688 | 2,024 | |||||||||||||||
DEUTSCHE
TELEKOM AG
|
|
By:
|
/s/ Raphael
Kübler
|
Name:
|
Raphael
Kübler
|
Title:
|
Senior
Vice President Controlling and
Accounting
|