Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | ||||
Net revenue |
16,238 |
15,125 |
7.4 |
32,140 |
30,103 |
6.8 |
61,666 | |||
Domestic |
6,817 |
7,184 |
(5.1) |
13,760 |
14,438 |
(4.7) |
28,885 | |||
International |
9,421 |
7,941 |
18.6 |
18,380 |
15,665 |
17.3 |
32,781 | |||
EBIT (profit from operations) |
2,012 |
1,868 |
7.7 |
2,256 |
4,166 |
(45.8) |
7,040 | |||
Special factors affecting EBITa |
(246) |
(294) |
16.3 |
(1,919) |
(25) |
n.a. |
(1,780) | |||
Adjusted EBITa |
2,258 |
2,162 |
4.4 |
4,175 |
4,191 |
(0.4) |
8,820 | |||
Adjusted EBIT margina |
(%) |
13.9 |
14.3 |
13.0 |
13.9 |
14.3 | ||||
Profit (loss) from financial activities |
(1,015) |
(976) |
(4.0) |
(1,757) |
(1,653) |
(6.3) |
(3,588) | |||
Profit before income taxes |
997 |
892 |
11.8 |
499 |
2,513 |
(80.1) |
3,452 | |||
Depreciation, amortization and impairment losses |
(3,015) |
(2,698) |
(11.7) |
(7,713) |
(5,355) |
(44.0) |
(10,975) | |||
EBITDAb |
5,027 |
4,566 |
10.1 |
9,969 |
9,521 |
4.7 |
18,015 | |||
Special factors affecting EBITDAa,b |
(231) |
(284) |
18.7 |
(101) |
(15) |
n.a. |
(1,444) | |||
Adjusted EBITDAa,b |
5,258 |
4,850 |
8.4 |
10,070 |
9,536 |
5.6 |
19,459 | |||
Adjusted EBITDA margina,b |
(%) |
32.4 |
32.1 |
31.3 |
31.7 |
31.6 | ||||
Net profit (loss) |
521 |
394 |
32.2 |
(603) |
1,318 |
n.a. |
1,483 | |||
Special factorsa |
(235) |
(239) |
1.7 |
(2,014) |
(65) |
n.a. |
(1,943) | |||
Adjusted net profit (loss)a |
756 |
633 |
19.4 |
1,411 |
1,383 |
2.0 |
3,426 | |||
Earnings per share/ADSc, basic/diluted (€) |
0.12 |
0.09 |
33.3 |
(0.14) |
0.30 |
n.a. |
0.34 | |||
Cash capexd |
(2,211) |
(1,837) |
(20.4) |
(4,822) |
(3,629) |
(32.9) |
(8,707) | |||
Net cash from operating activities |
3,512 |
3,682 |
(4.6) |
6,478 |
7,013 |
(7.6) |
15,368 | |||
Free cash flow (before dividend payments)e |
1,404 |
1,963 |
(28.5) |
1,820 |
3,592 |
(49.3) |
7,033 | |||
Equity ratiof |
(%) |
- |
- |
31.2 |
33.6 |
32.3 | ||||
Net debte |
- |
- |
44,966 |
40,559 |
10.9 |
38,158 | ||||
June 30, 2009 |
Mar. 31, 2009 |
Change
June 30, 2009/
Mar. 31, 2009
% |
Dec. 31, 2008 |
Change
June 30, 2009/
Dec. 31, 2008
% |
June 30, 2008 |
Change
June 30, 2009/
June 30, 2008
% | |
Deutsche Telekom Group |
261,373 |
260,798 |
0.2 |
227,747 |
14.8 |
235,794 |
10.8 |
Non-civil servants |
229,990 |
228,928 |
0.5 |
195,634 |
17.6 |
202,151 |
13.8 |
Civil servants (Germany) |
31,383 |
31,870 |
(1.5) |
32,113 |
(2.3) |
33,643 |
(6.7) |
June 30, 2009 |
Mar. 31, 2009 |
Change
June 30, 2009/
Mar. 31, 2009
% |
Dec. 31, 2008 |
Change
June 30, 2009/
Dec. 31, 2008
% |
June 30, 2008 |
Change
June 30, 2009/
June 30, 2008
% | ||
Fixed-network linesg,h |
(millions) |
39.6 |
40.3 |
(1.7) |
41.1 |
(3.6) |
42.8 |
(7.5) |
Broadband linesi,h |
(millions) |
17.2 |
17.0 |
1.2 |
16.7 |
3.0 |
16.0 |
7.5 |
Mobile customersj |
(millions) |
149.8 |
148.4 |
0.9 |
147.6 |
1.5 |
141.8 |
5.6 |
|
b |
Deutsche Telekom defines EBITDA as profit/loss from operations before depreciation, amortization and impairment losses. |
|
c |
One ADS (American Depositary Share) corresponds to one ordinary share of Deutsche Telekom AG. |
|
d |
Investments in property, plant and equipment, and intangible assets (excluding goodwill) as shown in the cash flow statement. |
|
e |
For detailed information and calculations, please refer to “Reconciliation of pro forma figures,” page 66 et seq. |
|
f |
Based on shareholders’ equity excluding amounts earmarked for dividend payments, which are treated as current liabilities. |
|
g |
Lines in operation. Telephone lines excluding internal use and public telecommunications, including wholesale services. Approximately 160,000 business customers have been included in the Broadband/Fixed Network operating segment since January 1, 2009. The presentation of the number of lines has been adjusted to reflect the business model of the Broadband/Fixed Network operating segment. For the purposes of equal treatment,
internal use by the Systems Solutions segment is no longer included in the presentation of the number of lines. Prior-year figures have been adjusted accordingly. |
|
h |
From February 2009, the fixed-network business of OTE Greece and Romtelecom (Romania) is included in the Broadband/Fixed-Network operating segment. Prior-year figures have been adjusted on a pro forma basis. |
|
i |
Broadband lines in operation, including Germany and Southern and Eastern Europe. |
|
j |
Number of customers of the fully consolidated mobile communications companies of the Mobile Communications Europe (including Virgin Mobile) and Mobile Communications USA segments. From February 2009, the mobile communications business of COSMOTE (entity of the OTE group) in Greece, Romania, Bulgaria and Albania is included in the Mobile Communications Europe operating segment. Prior-year figures have been adjusted on
a pro forma basis. |
|
Net revenue of the Group increased by 6.8 percent year-on-year in the first half of 2009 to EUR 32.1 billion. |
|
Domestic net revenue amounted to EUR 13.8 billion, less than in the first half of 2008. International net revenue increased year-on-year from EUR 15.7 billion to EUR 18.4 billion and the proportion of net revenue generated outside Germany increased from 52.0 percent to 57.2 percent. |
|
Group EBITDA in the first half of 2009 amounted to EUR 10.0 billion compared with EUR 9.5 billion in the prior-year period. Group EBITDA adjusted for special factors1 increased year-on-year from EUR 9.5 billion to EUR 10.1 billion. |
|
Net loss amounted to EUR 0.6 billion in the first half of 2009, compared with a net profit of EUR 1.3 billion in the first half |
|
of 2008. |
|
Net profit adjusted for special factors1 amounted to EUR 1.4 billion, slightly higher than in the first half of 2008. |
|
Free cash flow2 before dividend payments was at EUR 1.8 billion compared with EUR 3.6 billion in the first half of 2008. |
|
Net debt3 increased by EUR 6.8 billion compared with the end of 2008 to EUR 45.0 billion. Net debt increased by |
|
EUR 4.3 billion due to the first-time full consolidation of OTE. |
|
1 |
For a detailed explanation of the special factors affecting EBITDA, adjusted EBITDA, special factors affecting profit/loss after income taxes and adjusted net profit, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
2 |
For the calculation of free cash flow, please refer to “Reconciliation of pro forma figures,” page 66. |
|
3 |
For detailed information and calculations, please refer to “Reconciliation of pro forma figures,” page 67. |
June 30, 2009 |
June 30, 2008 |
Dec. 31, 2008 | |||
Xetra closing prices |
(€) |
||||
Exchange price at the balance sheet date |
8.40 |
10.40 |
10.75 | ||
High (in the first six months) |
11.39 |
15.55 |
11.87 | ||
Low (in the first six months) |
7.93 |
10.02 |
9.00 | ||
Weighting of the T-Share in major stock indexes |
|||||
DAX 30 |
(%) |
5.9 |
5.1 |
7.2 | |
Dow Jones Europe STOXX Telecommunications© |
(%) |
9.1 |
8.9 |
10.8 | |
Market capitalization |
(billions of €) |
36.5 |
45.4 |
46.9 | |
Shares issued |
(millions) |
4,361.32 |
4,361.32 |
4,361.32 | |
|
On April 29, 2009, the Supervisory Board of Deutsche Telekom AG approved the more regional and integrated structure of the Company for the initiated restructuring of its business in Germany, the continuation of the course established in the fall of 2006 with integrated sales and customer service in Germany. Subject to approval by the shareholders and financial authorities, the new structure will be achieved in two stages: |
§ |
T-Mobile International AG was merged into Deutsche Telekom AG effective July 6, 2009. T-Mobile Deutschland GmbH has thus become a direct subsidiary of Deutsche Telekom AG. |
§ |
T-Home and T-Mobile Deutschland GmbH are then to be merged to form a single company which will be a wholly-owned subsidiary of Deutsche Telekom AG. |
|
An extraordinary shareholders’ meeting will be called in late fall of this year in order to gain the approval of shareholders, after which the new structure will be quickly implemented. The three service companies (Deutsche Telekom Kundenservice GmbH, Deutsche Telekom Technischer Service GmbH, and Deutsche Telekom Netzproduktion GmbH) and Telekom Shop Vertriebsgesellschaft mbH will then become wholly-owned subsidiaries
of the new company for German operations. |
|
Deutsche Telekom again issued a benchmark bond through its financing arm Deutsche Telekom International Finance B.V. in the second quarter of 2009 – a U.S. dollar bond for USD 1.5 billion on June 22, 2009. The five-year tranche has a coupon of 4.875 percent, the ten-year tranche a coupon of 6 percent. |
|
In addition, several medium-term notes were issued in the second quarter of 2009. On April 9, 2009, Deutsche Telekom issued a 13-year medium-term note in the amount of GBP 700 million (pounds sterling) with a coupon of 6.5 percent through Deutsche Telekom International Finance B.V. On April 22, 2009, Deutsche Telekom AG also issued a five-year medium-term note in the amount of CHF 400 million
(Swiss Franc) with a coupon of 3.75 percent. Furthermore, euro medium-term notes with a total volume of EUR 600 million and terms of five to eight years were issued through Deutsche Telekom International Finance B.V. |
|
On April 23, 2009, Fitch Ratings lowered Deutsche Telekom’s long-term rating by one notch from A- to BBB+. The outlook changed from negative to stable. The short-term rating was confirmed at F-2. |
|
In the Group’s domestic companies, socially responsible measures were used to reduce staff numbers further in the first half of 2009, essentially by means of voluntary redundancies, partial and early retirement, and employment opportunities for civil servants and employees offered by Vivento, especially in the public sector. 1,900 staff have already been recruited as part of the 3,500 or so planned new hires,
of which 740 are professionals and 1,160 junior staff. |
|
In the fourth round of negotiations Telekom Shop Vertriebsgesellschaft (TSG) and the service trade union ver.di reached an accord on a collective agreement for the 5,000 or so employees of TSG on June 9, 2009. After a three-month salary freeze, salaries for all employees subject to collective agreements will increase by 2.5 percent from August 2009 and by another 1.8 percent from May 2010. For May to
July 2009, the percentage increases will be realized through a one-time payment calculated from each individual’s annual target salary. The new collective agreement has a term of 24 months. Junior sales assistants will receive an additional 1 percent raise from August 2009, i.e., 3.5 percent overall. From May 2010, they will also receive approximately 1 percent on top of the 1.8 percent raise. The specific provision for junior sales assistants sends out a clear signal for TSG employees
in the entry-level wage group, which now accounts for almost one third of the sales force. |
|
In a readers’ survey by Europe’s largest trade journal, connect, Deutsche Telekom came out on top in seven categories: mobile network operator, triple play, DSL and telephone, mobile data flat rate, mobile portals, mobile discount and prepaid cards. T-Mobile, for instance, was rated the best network for the tenth time in a row. Deutsche Telekom’s IPTV service came out winner in comparative tests by
Computer Bild magazine and Stiftung Warentest, the German consumer testing organization, for example. A survey by the Internet portal www.pcwelt.de of around 1,600 users found that T-Home has the best customer service of all DSL providers. The criteria included telephone hotline quality, e-mail support, fault clearance service, and cost. T-Home was awarded a score of 2.2, the best mark received by any provider, for its customer service (1 being the highest mark possible). |
|
The COSMOTE group has signed an agreement in Bucharest for the takeover of Telemobil S.A (Zapp). The enterprise value, and therefore the value of the Zapp shares, is estimated at around EUR 61 million. COSMOTE will also take over the financial and other liabilities of Zapp, estimated at EUR 146 million and mainly relating to the roll-out of the 3G and CDMA networks. Zapp is the oldest mobile communications
provider in the Romanian market. The 3G network currently covers 23 cities in Romania. Zapp generated revenue of EUR 61 million in 2008 with over 374,000 contract customers. The takeover is subject to approval from the relevant Romanian authorities. |
|
The Family calling plan launched on the German market in May 2009 is the first to integrate mobile communications and fixed network. It is ideally tailored to families as a target group and offers a good value flat rate. Family members with up to four cell phones and a fixed-network line can make unlimited calls to each other. |
|
In Croatia, T-Mobile and T-Com jointly launched the Full Internet Tariff product in May 2009, which integrates fixed-network DSL and access to the mobile Internet through HotSpots, giving customers unlimited access to the Internet. |
|
Having acquired a UMTS license in December 2008, T-Mobile Macedonia began to offer its customers 3G applications in June 2009. In the first phase, larger cities have access to the 3G network. |
|
T-Mobile Austria was the first Austrian mobile communications operator to test the next-generation mobile network (NGMN) in a showcase using Long-Term Evolution (LTE), in cooperation with Huawei. |
|
In June 2009, T-Mobile exclusively launched the successor model of the thriving Apple iPhone 3G – the iPhone 3G S – in Germany, the Netherlands and Austria. The iPhone 3G S is expected to go on sale in other countries, including countries in which COSMOTE mobile communications companies operate, in the third quarter of 2009. |
|
Since the beginning of June 2009 the T-Mobile Jukebox has given music lovers in Germany and Austria access to around two million songs. The removal of all copy protection means T-Mobile customers can now download the songs without worrying about digital rights management. T-Mobile reached agreements to this effect with virtually all major record companies and key independent labels. |
|
With CompanyConnect 10M, Deutsche Telekom is providing its business customers throughout Germany with a professional Internet link over existing copper lines that features symmetrical transmission rates of up to 10 Mbit/s. This is around five times faster that the fastest previous CompanyConnect connection using copper lines. CompanyConnect 10M is ideal for business customers in regions that are not served by fiber
networks, for example. |
|
The service package, which was launched in April 2009, has been well received by customers. For a low monthly flat rate customers receive the latest terminal equipment and a comprehensive service package, including software updates, remote maintenance and installation support. Deutsche Kundenservice GmbH (DTKS), the Telekom shops and the Telekom online shop have recorded more than 20,000 bookings per week. |
|
Deutsche Telekom greatly expands content range. |
|
Videoload has been offering VideoloadFree since the beginning of June 2009, a free service that is financed by automated, dynamically integrated advertising. |
|
The market leader Softwareload has been available to customers in Switzerland and Austria since April 2009. |
|
The Internet portal wer-kennt-wen.de, one of the largest social networking sites on the German-speaking Internet, began offering its more than six million community members music to download in cooperation with Musicload in June 2009. |
|
MAN AG signed a seven-year agreement with T-Systems in June 2009 to transfer IT services from MAN IT Services GmbH to T-Systems from July 1, 2009. T-Systems will be responsible for central services, such as networks and computing centers. T-Systems will operate the MAN group’s computing centers and the corporate network. The wide area network connects 400 sites in 23 countries. Deutsche Telekom’s corporate
customer subsidiary has been engaged to consolidate the IT infrastructure. To this end, T-Systems is transferring all services into two separate high-security computing centers in Munich, which will from now on provide the MAN group with all IT services, as required. T-Systems’ Dynamic Services will adjust bandwidths, computing power and data storage capacity to MAN’s business development. |
|
Brenntag, one of the world’s leading chemical distribution enterprises, has commissioned T-Systems to develop its international network. To expand its footprint, Brenntag will use information and communication technology services from the Deutsche Telekom subsidiary in Singapore, Thailand, India, Australia, Taiwan, Malaysia, Indonesia, Vietnam and the Philippines for the next three years. The IT-based corporate
network will manage Brenntag’s communication activities in the Asia-Pacific region. Under the new agreement, Brenntag Asia Pacific is also procuring SAP services dynamically and on demand. T‑Systems will also operate Brenntag’s software systems, in line with its core business. |
|
T-Systems is boosting its business in Spain and Portugal with its acquisition of the Spanish IT service provider Metrolico from Lico Corporation. Deutsche Telekom’s systems arm is planning to reach third place among the ICT service providers on the Iberian peninsula by 2010. The acquisition is a milestone along that path. Metrolico has an excellent position in the Iberian market in the fields of infrastructure
management, maintenance and technical support. A major focus of Metrolico’s business activities lies in the Spanish financial sector. |
|
Improve competitiveness in Germany and in Southern and Eastern Europe |
|
Grow abroad with mobile communications |
|
Mobilize the Internet |
|
Roll out network-centric ICT |
Q1
2009
millions of € |
Q2
2009
millions of € |
Q2
2008
millions of € |
Change
% |
H1
2009
millions of € |
H1
2008
millions of € |
Change
% |
FY
2008
millions
of € | |
Net revenue |
15,902 |
16,238 |
15,125 |
7.4 |
32,140 |
30,103 |
6.8 |
61,666 |
Mobile Communications Europea,b |
5,077 |
5,500 |
5,187 |
6.0 |
10,577 |
10,179 |
3.9 |
20,663 |
Mobile Communications USAa |
4,137 |
3,918 |
3,498 |
12.0 |
8,055 |
6,959 |
15.7 |
14,957 |
Broadband/Fixed Networka,b, c |
5,882 |
6,063 |
5,561 |
9.0 |
11,945 |
11,238 |
6.3 |
22,501 |
Systems Solutionsa,c |
2,106 |
2,179 |
2,251 |
(3.2) |
4,285 |
4,451 |
(3.7) |
9,343 |
Group Headquarters &
Shared Servicesa,b |
878 |
877 |
915 |
(4.2) |
1,755 |
1,799 |
(2.4) |
3,573 |
Intersegment revenued |
(2,178) |
(2,299) |
(2,287) |
(0.5) |
(4,477) |
(4,523) |
1.0 |
(9,371) |
|
a |
Total revenue (including revenue between operating segments). |
|
b |
Including first-time full consolidation of OTE from the beginning of February 2009 in the Mobile Communications Europe, Broadband/Fixed Network and Group Headquarters & Shared Services operating segments. For detailed information, please refer to the interim consolidated financial statements. |
|
c |
As of January 1, 2009, approximately 160,000 business customers in Germany were transferred from the Systems Solutions operating segment (until December 31, 2008 called the Business Customers operating segment) to the Broadband/Fixed Network operating segment. Prior-year figures have been adjusted accordingly. |
|
d |
Elimination of revenue between operating segments. |
H1
2009
millions of € |
Proportion of net revenue of the Group
% |
H1
2008
millions of € |
Proportion of net revenue of the Group
% |
Change
millions
of € |
Change
% |
FY
2008
millions
of € | |
Net revenue |
32,140 |
100.0 |
30,103 |
100.0 |
2,037 |
6.8 |
61,666 |
Mobile Communications Europea |
10,201 |
31.8 |
9,850 |
32.7 |
351 |
3.6 |
19,978 |
Mobile Communications USA |
8,047 |
25.0 |
6,953 |
23.1 |
1,094 |
15.7 |
14,942 |
Broadband/Fixed Networka,b |
10,618 |
33.0 |
9,954 |
33.1 |
664 |
6.7 |
19,779 |
Systems Solutionsb |
2,998 |
9.3 |
3,042 |
10.1 |
(44) |
(1.4) |
6,368 |
Group Headquarters & Shared Servicesa |
276 |
0.9 |
304 |
1.0 |
(28) |
(9.2) |
599 |
|
a |
Including first-time full consolidation of OTE from the beginning of February 2009 in the Mobile Communications Europe, Broadband/Fixed Network and Group Headquarters & Shared Services operating segments. For detailed information, please refer to the interim consolidated financial statements. |
|
b |
As of January 1, 2009, approximately 160,000 business customers in Germany were transferred from the Systems Solutions operating segment (until December 31, 2008 called the Business Customers operating segment) to the Broadband/Fixed Network operating segment. Prior-year figures have been adjusted accordingly. |
Q1
2009
millions
of € |
Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | |
Net revenue |
15,902 |
16,238 |
15,125 |
7.4 |
32,140 |
30,103 |
6.8 |
61,666 |
Domestic |
6,943 |
6,817 |
7,184 |
(5.1) |
13,760 |
14,438 |
(4.7) |
28,885 |
International |
8,959 |
9,421 |
7,941 |
18.6 |
18,380 |
15,665 |
17.3 |
32,781 |
Proportion generated
internationally (%) |
56.3 |
58.0 |
52.5 |
57.2 |
52.0 |
53.2 | ||
Europe (excluding Germany) |
4,684 |
5,363 |
4,318 |
24.2 |
10,047 |
8,462 |
18.7 |
17,324 |
North America |
4,148 |
3,928 |
3,497 |
12.3 |
8,076 |
6,957 |
16.1 |
14,931 |
Other |
127 |
130 |
126 |
3.2 |
257 |
246 |
4.5 |
526 |
Q1
2009
millions
of € |
Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | |
EBITa in the Group |
244 |
2,012 |
1,868 |
7.7 |
2,256 |
4,166 |
(45.8) |
7,040 |
Mobile Communications Europeb |
(1,166) |
917 |
861 |
6.5 |
(249) |
1,620 |
n.a. |
3,188 |
Mobile Communications USA |
530 |
654 |
584 |
12.0 |
1,184 |
1,086 |
9.0 |
2,299 |
Broadband/Fixed Networkb,c |
1,170 |
760 |
819 |
(7.2) |
1,930 |
1,708 |
13.0 |
2,759 |
Systems Solutionsc |
11 |
27 |
(65) |
n.a. |
38 |
418 |
(90.9) |
81 |
Group Headquarters &
Shared Servicesb |
(269) |
(280) |
(305) |
8.2 |
(549) |
(582) |
5.7 |
(1,198) |
Reconciliation |
(32) |
(66) |
(26) |
n.a. |
(98) |
(84) |
(16.7) |
(89) |
|
EBIT is profit/loss from operations as shown in the income statement. |
|
b |
Including first-time full consolidation of OTE from February 2009 in the Mobile Communications Europe, Broadband/Fixed Network and Group Headquarters & Shared Services operating segments. For detailed information, please refer to the interim consolidated financial statements. |
|
c |
As of January 1, 2009, approximately 160,000 business customers in Germany were transferred from the Systems Solutions operating segment (until December 31, 2008 called the Business Customers operating segment) to the Broadband/Fixed Network operating segment. Prior-year figures have been adjusted accordingly. |
Q1
2009
millions of € |
Q2
2009
millions of € |
Q2
2008
millions of € |
Change
% |
H1
2009
millions of € |
H1
2008
millions of € |
Change
% |
FY
2008
millions
of € | |
Adjusted EBITDAa,b in the Group |
4,812 |
5,258 |
4,850 |
8.4 |
10,070 |
9,536 |
5.6 |
19,459 |
Mobile Communications Europeb |
1,551 |
1,909 |
1,813 |
5.3 |
3,460 |
3,511 |
(1.5) |
7,160 |
Mobile Communications USA |
1,061 |
1,176 |
1,030 |
14.2 |
2,237 |
1,996 |
12.1 |
4,240 |
Broadband/Fixed Networkb, c |
2,010 |
2,056 |
1,892 |
8.7 |
4,066 |
3,784 |
7.5 |
7,385 |
Systems Solutionsc |
211 |
231 |
188 |
22.9 |
442 |
392 |
12.8 |
826 |
Group Headquarters &
Shared Servicesb |
20 |
(37) |
(40) |
7.5 |
(17) |
(65) |
73.8 |
(31) |
Reconciliation |
(41) |
(77) |
(33) |
n.a. |
(118) |
(82) |
(43.9) |
(121) |
|
a |
Deutsche Telekom defines EBITDA as profit/loss from operations before depreciation, amortization and impairment losses. For a detailed explanation of the special factors affecting EBITDA, adjusted EBITDA, and the adjusted EBITDA margin, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
b |
Including first-time full consolidation of OTE from February 2009 in the Mobile Communications Europe, Broadband/Fixed Network and Group Headquarters & Shared Services operating segments. For detailed information, please refer to the interim consolidated financial statements. |
|
c |
As of January 1, 2009, approximately 160,000 business customers in Germany were transferred from the Systems Solutions operating segment (until December 31, 2008 called the Business Customers operating segment) to the Broadband/Fixed Network operating segment. Prior-year figures have been adjusted accordingly. |
Q1
2009
millions
of €a |
Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | |
Cash generated from operations |
3,596 |
4,215 |
4,375 |
(3.7) |
7,811 |
8,143 |
(4.1) |
17,625 |
Interest received (paid) |
(630) |
(703) |
(693) |
(1.4) |
(1,333) |
(1,130) |
(18.0) |
(2,257) |
Net cash from operating activities |
2,966 |
3,512 |
3,682 |
(4.6) |
6,478 |
7,013 |
(7.6) |
15,368 |
Cash outflows for investments in in-tangible assets (excluding goodwill) and property, plant and equipment |
(2,611) |
(2,211) |
(1,837) |
(20.4) |
(4,822) |
(3,629) |
(32.9) |
(8,707) |
Free cash flow before proceeds from disposal of intangible assets (excluding goodwill) and property, plant and equipment |
355 |
1,301 |
1,845 |
(29.5) |
1,656 |
3,384 |
(51.1) |
6,661 |
Proceeds from disposal of intangi-ble assets (excluding goodwill) and property, plant and equipment |
61 |
103 |
118 |
(12.7) |
164 |
208 |
(21.2) |
372 |
Free cash flow before dividend paymentsb |
416 |
1,404 |
1,963 |
(28.5) |
1,820 |
3,592 |
(49.3) |
7,033 |
|
a |
Figures for the first quarter of 2009 have been adjusted. For explanations, please refer to “Selected explanatory notes/Accounting policies.” |
|
b |
For detailed information and calculations, please refer to “Reconciliation of pro forma figures,” page 66. |
June 30,
2009
millions of € |
Mar. 31,
2009
millions of € |
Change
June 30, 2009/
Mar. 31, 2009
% |
Dec. 31,
2008
millions of € |
Change
June 30, 2009/
Dec. 31, 2008
% |
June 30,
2008
millions of € |
Change
June 30, 2009/
June 30, 2008
% | |
Bonds |
43,157 |
39,659 |
8.8 |
34,302 |
25.8 |
32,249 |
33.8 |
Liabilities to banks |
4,806 |
4,670 |
2.9 |
4,222 |
13.8 |
7,415 |
(35.2) |
Liabilities to non-banks from promissory notes |
1,029 |
1,036 |
(0.7) |
887 |
16.0 |
738 |
39.4 |
Derivative financial liabilities |
752 |
755 |
(0.4) |
1,053 |
(28.6) |
1,339 |
(43.8) |
Lease liabilities |
1,965 |
1,987 |
(1.1) |
2,009 |
(2.2) |
2,056 |
(4.4) |
Other financial liabilities |
1,075 |
1,030 |
4.4 |
974 |
10.4 |
452 |
n.a. |
Gross debt |
52,784 |
49,137 |
7.4 |
43,447 |
21.5 |
44,249 |
19.3 |
Cash and cash equivalents |
5,836 |
4,113 |
41.9 |
3,026 |
92.9 |
1,954 |
n.a. |
Available-for-sale/held-for-trading
financial assets |
562 |
436 |
28.9 |
101 |
n.a. |
104 |
n.a. |
Derivative financial assets |
937 |
1,211 |
(22.6) |
1,598 |
(41.4) |
292 |
n.a. |
Other financial assets |
483 |
544 |
(11.2) |
564 |
(14.4) |
1,340 |
(64.0) |
Net debta |
44,966 |
42,833 |
5.0 |
38,158 |
17.8 |
40,559 |
10.9 |
|
a |
For detailed information and calculations, please refer to “Reconciliation of pro forma figures,” page 67. |
|
Mobile Communications Europe and Mobile Communications USA. |
June 30, 2009
millions |
Mar. 31,
2009
millions |
Change
June 30, 2009/
Mar. 31, 2009
% |
Dec. 31,
2008
millions |
Change
June 30, 2009/
Dec. 31, 2008
% |
June 30,
2008
millions |
Change
June 30, 2009/
June 30, 2008
% | |
Mobile Communications Europea |
116.3 |
115.3 |
0.9 |
114.9 |
1.2 |
110.3 |
5.4 |
T-Mobile Deutschlandb |
39.1 |
39.0 |
0.3 |
39.1 |
0.0 |
38.4 |
1.8 |
T-Mobile UKc |
16.6 |
16.7 |
(0.6) |
16.8 |
(1.2) |
16.8 |
(1.2) |
PTC (Poland) |
13.4 |
13.3 |
0.8 |
13.3 |
0.8 |
12.8 |
4.7 |
T-Mobile Netherlands (NL)d |
5.4 |
5.2 |
3.8 |
5.3 |
1.9 |
5.3 |
1.9 |
T-Mobile Austria (A) |
3.4 |
3.4 |
0.0 |
3.4 |
0.0 |
3.3 |
3.0 |
T-Mobile CZ (Czech Republic) |
5.4 |
5.4 |
0.0 |
5.4 |
0.0 |
5.3 |
1.9 |
T-Mobile Hungary |
5.3 |
5.3 |
0.0 |
5.4 |
(1.9) |
5.1 |
3.9 |
T-Mobile Croatia |
2.9 |
2.8 |
3.6 |
2.7 |
7.4 |
2.5 |
16.0 |
T-Mobile Slovensko (Slovakia) |
2.3 |
2.3 |
0.0 |
2.3 |
0.0 |
2.3 |
0.0 |
Othere |
1.9 |
1.9 |
0.0 |
1.9 |
0.0 |
1.7 |
11.8 |
COSMOTE Greece |
8.8 |
8.4 |
4.8 |
7.9 |
11.4 |
6.9 |
27.5 |
COSMOTE Romania |
6.3 |
6.1 |
3.3 |
5.9 |
6.8 |
4.6 |
37.0 |
COSMOTE Bulgaria |
4.0 |
4.0 |
0.0 |
4.1 |
(2.4) |
3.9 |
2.6 |
COSMOTE Albania |
1.5 |
1.4 |
7.1 |
1.4 |
7.1 |
1.3 |
15.4 |
Mobile Communications USAa |
33.5 |
33.2 |
0.9 |
32.8 |
2.1 |
31.5 |
6.3 |
Mobile customers (total)a |
149.8 |
148.4 |
0.9 |
147.6 |
1.5 |
141.8 |
5.6 |
|
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. Organic customer growth is reported for better comparability: Customers of COSMOTE (entity of the OTE group) were also included in the historic customer base. |
|
b |
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. |
|
c |
Including Virgin Mobile. |
|
d |
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. |
|
e |
“Other” includes T-Mobile Macedonia and T-Mobile Crna Gora (Montenegro). |
Q1
2009
millions
of € |
Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | |||
Total revenuea |
5,077 |
5,500 |
5,187 |
6.0 |
10,577 |
10,179 |
3.9 |
20,663 | ||
Of which: T-Mobile Deutschland |
1,874 |
1,879 |
1,953 |
(3.8) |
3,753 |
3,837 |
(2.2) |
7,770 | ||
Of which: T-Mobile UK |
836 |
886 |
1,016 |
(12.8) |
1,722 |
2,074 |
(17.0) |
4,051 | ||
Of which: PTC |
416 |
440 |
580 |
(24.1) |
856 |
1,104 |
(22.5) |
2,260 | ||
Of which: T-Mobile NL |
444 |
465 |
447 |
4.0 |
909 |
863 |
5.3 |
1,806 | ||
Of which: T-Mobile A |
267 |
255 |
270 |
(5.6) |
522 |
544 |
(4.0) |
1,085 | ||
Of which: T-Mobile CZ |
275 |
310 |
332 |
(6.6) |
585 |
643 |
(9.0) |
1,329 | ||
Of which: T-Mobile Hungary |
218 |
235 |
282 |
(16.7) |
453 |
540 |
(16.1) |
1,117 | ||
Of which: T-Mobile Croatia |
134 |
139 |
148 |
(6.1) |
273 |
277 |
(1.4) |
616 | ||
Of which: T-Mobile Slovensko |
140 |
141 |
141 |
0.0 |
281 |
269 |
4.5 |
571 | ||
Of which: Otherb |
55 |
61 |
64 |
(4.7) |
116 |
117 |
(0.9) |
248 | ||
Of which: COSMOTE Greecec |
286 |
506 |
- |
n.a. |
792 |
- |
n.a. |
- | ||
Of which: COSMOTE Romaniac |
77 |
96 |
- |
n.a. |
173 |
- |
n.a. |
- | ||
Of which: COSMOTE Bulgariac |
81 |
104 |
- |
n.a. |
185 |
- |
n.a. |
- | ||
Of which: COSMOTE Albania |
26 |
36 |
- |
n.a. |
62 |
- |
n.a. |
- | ||
EBIT (profit (loss) from operations)d |
(1,166) |
917 |
861 |
6.5 |
(249) |
1,620 |
n.a. |
3,188 | ||
EBIT margin |
(%) |
(23.0) |
16.7 |
16.6 |
(2.4) |
15.9 |
15.4 | |||
Depreciation, amortization and impairment lossesd |
(2,711) |
(992) |
(941) |
(5.4) |
(3,703) |
(1,881) |
(96.9) |
(3,875) | ||
EBITDAe |
1,545 |
1,909 |
1,802 |
5.9 |
3,454 |
3,501 |
(1.3) |
7,063 | ||
Special factors affecting EBITDAe |
(6) |
0 |
(11) |
n.a. |
(6) |
(10) |
40.0 |
(97) | ||
Adjusted EBITDAa,e |
1,551 |
1,909 |
1,813 |
5.3 |
3,460 |
3,511 |
(1.5) |
7,160 | ||
Of which: T-Mobile Deutschland |
685 |
720 |
773 |
(6.9) |
1,405 |
1,465 |
(4.1) |
3,028 | ||
Of which: T-Mobile UK |
113 |
153 |
196 |
(21.9) |
266 |
426 |
(37.6) |
888 | ||
Of which: PTC |
110 |
170 |
214 |
(20.6) |
280 |
398 |
(29.6) |
785 | ||
Of which: T-Mobile NL |
64 |
103 |
114 |
(9.6) |
167 |
176 |
(5.1) |
352 | ||
Of which: T-Mobile A |
53 |
70 |
65 |
7.7 |
123 |
141 |
(12.8) |
285 | ||
Of which: T-Mobile CZ |
127 |
181 |
158 |
14.6 |
308 |
316 |
(2.5) |
634 | ||
Of which: T-Mobile Hungary |
95 |
104 |
133 |
(21.8) |
199 |
245 |
(18.8) |
481 | ||
Of which: T-Mobile Croatia |
57 |
64 |
64 |
0.0 |
121 |
117 |
3.4 |
271 | ||
Of which: T-Mobile Slovensko |
68 |
69 |
68 |
1.5 |
137 |
129 |
6.2 |
230 | ||
Of which: Otherb |
26 |
30 |
31 |
(3.2) |
56 |
55 |
1.8 |
114 | ||
Of which: COSMOTE Greecec |
99 |
178 |
- |
n.a. |
277 |
- |
n.a. |
- | ||
Of which: COSMOTE Romaniac |
13 |
14 |
- |
n.a. |
27 |
- |
n.a. |
- | ||
Of which: COSMOTE Bulgariac |
27 |
47 |
- |
n.a. |
74 |
- |
n.a. |
- | ||
Of which: COSMOTE Albania |
16 |
21 |
- |
n.a. |
37 |
- |
n.a. |
- | ||
Adjusted EBITDA margine |
(%) |
30.5 |
34.7 |
35.0 |
32.7 |
34.5 |
34.7 | |||
Cash capexf |
(642) |
(395) |
(318) |
(24.2) |
(1,037) |
(789) |
(31.4) |
(1,897) | ||
Number of employeesg |
35,481 |
38,658 |
28,968 |
33.5 |
37,070 |
29,138 |
27.2 |
29,237 | ||
|
a |
The amounts stated for the national companies generally correspond to their respective unconsolidated financial statements without taking into consideration consolidation effects at operating segment level. In the presentation of the COSMOTE countries, the internal relationships between COSMOTE and the respective Germanos sales company in the country were eliminated. |
|
b |
“Other” includes revenues and EBITDA generated by T-Mobile Macedonia and T-Mobile Crna Gora (Montenegro). |
|
c |
Including the relevant Germanos (sales) companies in the Greek, Romanian, and Bulgarian markets. |
|
d |
Including an impairment loss of EUR 1.8 billion recognized on the goodwill of the cash generating unit T-Mobile UK in the first quarter of 2009. |
|
e |
Deutsche Telekom defines EBITDA as profit/loss from operations before depreciation, amortization and impairment losses. For a detailed explanation of the special factors affecting EBITDA, adjusted EBITDA, and the adjusted EBITDA margin, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
f |
Investments in property, plant and equipment, and intangible assets (excluding goodwill) as shown in the cash flow statement. |
|
g |
Average number of employees. |
Q1
2009
millions of € |
Q2
2009
millions of € |
Q2
2008
millions of € |
Change
% |
H1
2009
millions of € |
H1
2008
millions of € |
Change
% |
FY
2008
millions
of € | |||
Total revenue |
4,137 |
3,918 |
3,498 |
12.0 |
8,055 |
6,959 |
15.7 |
14,957 | ||
EBIT (profit from operations) |
530 |
654 |
584 |
12.0 |
1,184 |
1,086 |
9.0 |
2,299 | ||
EBIT margin |
(%) |
12.8 |
16.7 |
16.7 |
14.7 |
15.6 |
15.4 | |||
Depreciation, amortization and impairment losses |
(531) |
(522) |
(430) |
(21.4) |
(1,053) |
(890) |
(18.3) |
(1,884) | ||
EBITDAa |
1,061 |
1,176 |
1,014 |
16.0 |
2,237 |
1,976 |
13.2 |
4,183 | ||
Special factors affecting EBITDAa |
- |
- |
(16) |
n.a. |
- |
(20) |
n.a. |
(57) | ||
Adjusted EBITDAa |
1,061 |
1,176 |
1,030 |
14.2 |
2,237 |
1,996 |
12.1 |
4,240 | ||
Adjusted EBITDA margina |
(%) |
25.6 |
30.0 |
29.4 |
27.8 |
28.7 |
28.3 | |||
Cash capexb |
(865) |
(785) |
(661) |
(18.8) |
(1,650) |
(1,141) |
(44.6) |
(2,540) | ||
Number of employeesc |
37,720 |
37,863 |
35,834 |
5.7 |
37,791 |
35,143 |
7.5 |
36,076 | ||
|
Including first-time consolidation of SunCom from February 22, 2008. |
|
a |
Deutsche Telekom defines EBITDA as profit/loss from operations excluding depreciation, amortization and impairment losses. For a detailed explanation of the special factors affecting EBITDA, adjusted EBITDA, and the adjusted EBITDA margin, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
b |
Investments in property, plant and equipment, and intangible assets (excluding goodwill) as shown in the cash flow statement. |
|
c |
Average number of employees. |
Q1
2009
millions
of € |
Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | ||||
Total revenue |
9,206 |
9,413 |
8,678 |
8.5 |
18,619 |
17,123 |
8.7 |
35,586 | |||
EBIT (profit (loss) from operations)a |
(635) |
1,570 |
1,446 |
8.6 |
935 |
2,706 |
(65.4) |
5,487 | |||
EBIT margin |
(%) |
(6.9) |
16.7 |
16.7 |
5.0 |
15.8 |
15.4 | ||||
Depreciation, amortization and impairment lossesa |
(3,242) |
(1,514) |
(1,371) |
(10.4) |
(4,756) |
(2,771) |
(71.6) |
(5,759) | |||
EBITDAb |
2,607 |
3,084 |
2,817 |
9.5 |
5,691 |
5,477 |
3.9 |
11,246 | |||
Special factors affecting EBITDAb |
(6) |
0 |
(27) |
n.a. |
(6) |
(30) |
80.0 |
(154) | |||
Adjusted EBITDAb |
2,613 |
3,084 |
2,844 |
8.4 |
5,697 |
5,507 |
3.5 |
11,400 | |||
Adjusted EBITDA marginb |
(%) |
28.4 |
32.8 |
32.8 |
30.6 |
32.2 |
32.0 | ||||
Cash capexc |
(1,508) |
(1,180) |
(979) |
(20.5) |
(2,688) |
(1,930) |
(39.3) |
(4,437) | |||
Number of employeesd |
73,201 |
76,521 |
64,802 |
18.1 |
74,861 |
64,281 |
16.5 |
65,313 | |||
|
a |
Including an impairment loss of EUR 1.8 billion recognized on the goodwill of the cash generating unit T-Mobile UK in the first quarter of 2009. |
|
b |
Deutsche Telekom defines EBITDA as profit/loss from operations excluding depreciation, amortization and impairment losses. For a detailed explanation of the special factors affecting EBITDA, adjusted EBITDA, and the adjusted EBITDA margin, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
c |
Investments in property, plant and equipment, and intangible assets (excluding goodwill) as shown in the cash flow statement. |
|
d |
Average number of employees. |
|
Broadband/Fixed Network. |
June 30,
2009
millions |
Mar. 31,
2009
millions |
Change
June 30, 2009/
Mar. 31, 2009
% |
Dec. 31,
2008
millions |
Change
June 30, 2009/
Dec. 31, 2008
% |
June 30,
2008
millions |
Change
June 30, 2009/
June 30, 2008
% | |
Broadband |
|||||||
Lines (total)a,c |
17.2 |
17.0 |
1.2 |
16.7 |
3.0 |
16.0 |
7.5 |
Of which: retail |
14.5 |
14.2 |
2.1 |
13.6 |
6.6 |
12.4 |
16.9 |
Domestica |
13.6 |
13.5 |
0.7 |
13.3 |
2.3 |
13.1 |
3.8 |
Of which: retail |
11.2 |
11.0 |
1.8 |
10.6 |
5.7 |
9.9 |
13.1 |
Internationala,c,d |
3.6 |
3.5 |
2.9 |
3.3 |
9.1 |
2.9 |
24.1 |
Of which: Magyar Telekom |
0.9 |
0.9 |
0.0 |
0.9 |
0.0 |
0.8 |
12.5 |
Of which: T-Hrvatski Telekom |
0.5 |
0.5 |
0.0 |
0.5 |
0.0 |
0.4 |
25.0 |
Of which: Slovak Telekom |
0.4 |
0.4 |
0.0 |
0.3 |
33.3 |
0.3 |
33.3 |
Of which: OTE Greecec |
1.0 |
1.0 |
0.0 |
1.0 |
0.0 |
0.9 |
11.1 |
Of which: Romtelecomc |
0.7 |
0.7 |
0.0 |
0.7 |
0.0 |
0.5 |
40.0 |
Fixed Network |
|||||||
Lines (total)a,b,c |
39.6 |
40.3 |
(1.7) |
41.1 |
(3.6) |
42.8 |
(7.5) |
Domestica,b |
27.2 |
27.7 |
(1.8) |
28.3 |
(3.9) |
29.5 |
(7.8) |
Internationala,c,d |
12.4 |
12.6 |
(1.6) |
12.8 |
(3.1) |
13.2 |
(6.1) |
Of which: Magyar Telekom |
2.5 |
2.5 |
0.0 |
2.6 |
(3.8) |
2.7 |
(7.4) |
Of which: T-Hrvatski Telekom |
1.5 |
1.5 |
0.0 |
1.6 |
(6.3) |
1.6 |
(6.3) |
Of which: Slovak Telekom |
1.1 |
1.1 |
0.0 |
1.1 |
0.0 |
1.1 |
0.0 |
Of which: OTE Greecec |
4.4 |
4.5 |
(2.2) |
4.6 |
(4.3) |
4.8 |
(8.3) |
Of which: Romtelecomc |
2.9 |
3.0 |
(3.3) |
3.0 |
(3.3) |
3.0 |
(3.3) |
Wholesale/resale |
|||||||
Resale/IP-BSAc,d,e |
2.2 |
2.5 |
(12.0) |
2.8 |
(21.4) |
3.5 |
(37.1) |
Of which: domestic |
2.0 |
2.2 |
(9.1) |
2.5 |
(20.0) |
3.2 |
(37.5) |
ULLsc,d,f |
9.6 |
9.4 |
2.1 |
9.0 |
6.7 |
8.0 |
20.0 |
Of which: domestic |
8.7 |
8.6 |
1.2 |
8.3 |
4.8 |
7.5 |
16.0 |
IP-BSA SAc,d,g |
0.5 |
0.3 |
66.7 |
0.2 |
n.a. |
- |
n.a. |
Of which: domestic |
0.4 |
0.3 |
33.3 |
0.2 |
n.a. |
- |
n.a. |
|
Totals were calculated on the basis of precise figures and rounded to millions. Percentages are calculated on the basis of figures shown. |
|
a |
Lines in operation excluding internal use and public telecommunications, including wholesale services. |
|
b |
As of January 1, 2009, approximately 160,000 business customers in Germany were transferred from the Systems Solutions operating segment to the Broadband/Fixed Network operating segment. The presentation of the number of lines has been adjusted to reflect the business model of the Broadband/Fixed Network operating segment. For the purposes of equal treatment, internal use by the Systems Solutions segment is no longer
included in the presentation of the number of lines. Prior-year figures have been adjusted accordingly. |
|
c |
From February 2009, the fixed-network business of OTE Greece and Romtelecom (Romania) is included in the Broadband/Fixed-Network operating segment. Prior-year figures have been adjusted on a pro forma basis. |
|
d |
International comprises Southern and Eastern Europe with T-Hrvatski Telekom, Slovak Telekom, and Magyar Telekom including the subsidiaries Makedonski Telekom AD and Crnogorski Telekom, as well as the fixed-network business of OTE Greece and Romtelecom that was consolidated from February 2009. |
|
e |
Definition of resale/bundled IP-BSA: Sale of broadband lines based on DSL technology to alternative providers outside the Deutsche Telekom Group including bundled IP-Bitstream Access. In the case of IP-BSA, Deutsche Telekom leases DSL lines to the competitor and transports the datastream carried over the lines via its concentrator network to the associated broadband point of presence where the datastream is handed over
to the competitor. |
|
f |
Unbundled local loop (ULL) lines in Germany and abroad: Wholesale service that can be leased by other telecommunications operators without upstream technical equipment in order to offer their own customers a telephone or DSL line. |
|
g |
Definition of IP-BSA Stand Alone (IP-BSA SA): A wholesale product not bundled with a Deutsche Telekom PSTN line, allowing competitors to offer an all-IP product range. |
Q1
2009
millions
of € |
Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | ||||
Total revenue |
5,882 |
6,063 |
5,561 |
9.0 |
11,945 |
11,238 |
6.3 |
22,501 | |||
Domestic |
4,836 |
4,745 |
4,998 |
(5.1) |
9,581 |
10,124 |
(5.4) |
20,226 | |||
Of which:
network communications |
1,512 |
1,440 |
1,709 |
(15.7) |
2,952 |
3,511 |
(15.9) |
6,737 | |||
Of which: IP/Internet |
1,445 |
1,482 |
1,370 |
8.2 |
2,927 |
2,702 |
8.3 |
5,531 | |||
Of which:
other fixed-network services |
319 |
302 |
338 |
(10.7) |
621 |
679 |
(8.5) |
1,391 | |||
Of which: wholesale services |
1,264 |
1,235 |
1,300 |
(5.0) |
2,499 |
2,654 |
(5.8) |
5,355 | |||
International |
1,063 |
1,343 |
575 |
n.a. |
2,406 |
1,139 |
n.a. |
2,329 | |||
EBIT (profit from operations) |
1,170 |
760 |
819 |
(7.2) |
1,930 |
1,708 |
13.0 |
2,759 | |||
EBIT margin |
(%) |
19.9 |
12.5 |
14.7 |
16.2 |
15.2 |
12.3 | ||||
Depreciation, amortization and impairment losses |
(1,005) |
(1,115) |
(890) |
(25.3) |
(2,120) |
(1,797) |
(18.0) |
(3,636) | |||
EBITDAa |
2,175 |
1,875 |
1,709 |
9.7 |
4,050 |
3,505 |
15.5 |
6,395 | |||
Special factors affecting EBITDAa |
165 |
(181) |
(183) |
1.1 |
(16) |
(279) |
94.3 |
(990) | |||
Adjusted EBITDAa |
2,010 |
2,056 |
1,892 |
8.7 |
4,066 |
3,784 |
7.5 |
7,385 | |||
Domestic |
1,612 |
1,584 |
1,645 |
(3.7) |
3,196 |
3,298 |
(3.1) |
6,417 | |||
International |
400 |
470 |
248 |
89.5 |
870 |
487 |
78.6 |
970 | |||
Adjusted EBITDA margina |
(%) |
34.2 |
33.9 |
34.0 |
34.0 |
33.7 |
32.8 | ||||
Domestic |
(%) |
33.3 |
33.4 |
32.9 |
33.4 |
32.6 |
31.7 | ||||
International |
(%) |
37.6 |
35.0 |
43.1 |
36.2 |
42.8 |
41.6 | ||||
Cash capexb |
(899) |
(796) |
(584) |
(36.3) |
(1,695) |
(1,211) |
(40.0) |
(3,150) | |||
Number of employeesc |
112,613 |
119,488 |
101,339 |
17.9 |
116,051 |
102,696 |
13.0 |
100,671 | |||
Domestic |
80,923 |
79,932 |
85,754 |
(6.8) |
80,428 |
86,995 |
(7.5) |
85,192 | |||
International |
31,690 |
39,556 |
15,585 |
n.a. |
35,623 |
15,701 |
n.a. |
15,479 | |||
|
a |
Deutsche Telekom defines EBITDA as profit/loss from operations excluding depreciation, amortization and impairment losses. For a detailed explanation of the special factors affecting EBITDA, adjusted EBITDA, and the adjusted EBITDA margin, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
b |
Investments in property, plant and equipment, and intangible assets (excluding goodwill) as shown in the cash flow statement. |
|
c |
Average number of employees. |
|
Systems Solutions. |
June 30, 2009 |
Mar. 31, 2009 |
Change
June 30, 2009/
Mar. 31, 2009
% |
Dec. 31, 2008 |
Change
June 30, 2009/
Dec. 31, 2008
% |
June 30, 2008 |
Change
June 30, 2009/
June 30, 2008
% | ||
Computing & Desktop Services |
||||||||
Number of servers managed
and serviced (units) |
54,626 |
53,536 |
2.0 |
56,734 |
(3.7) |
41,618 |
31.3 | |
Number of workstations managed and serviced (millions) |
1.51 |
1.50 |
0.7 |
1.51 |
0.0 |
1.48 |
2.0 | |
Systems Integrationa |
||||||||
Hours billedb |
(millions) |
4.8 |
2.6 |
n.a. |
10.7 |
n.a. |
5.6 |
(14.3) |
Utilization ratec |
(%) |
80.7 |
80.6 |
0.1p |
80.9 |
(0.2)p |
80.3 |
0.4p |
|
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 € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | ||||
Total revenue |
2,106 |
2,179 |
2,251 |
(3.2) |
4,285 |
4,451 |
(3.7) |
9,343 | |||
Computing & Desktop Services |
900 |
933 |
886 |
5.3 |
1,833 |
1,784 |
2.7 |
3,877 | |||
Systems Integration |
400 |
404 |
447 |
(9.6) |
804 |
870 |
(7.6) |
1,741 | |||
Telecommunications |
806 |
842 |
918 |
(8.3) |
1,648 |
1,797 |
(8.3) |
3,725 | |||
EBITa (profit (loss) from operations) |
11 |
27 |
(65) |
n.a. |
38 |
418 |
(90.9) |
81 | |||
Special factors affecting EBITa |
(23) |
(31) |
(58) |
46.6 |
(54) |
409 |
n.a. |
12 | |||
Adjusted EBITa |
34 |
58 |
(7) |
n.a. |
92 |
9 |
n.a. |
69 | |||
Adjusted EBIT margina |
(%) |
1.6 |
2.7 |
(0.3) |
2.1 |
0.2 |
0.7 | ||||
Depreciation, amortization and impairment losses |
(177) |
(173) |
(195) |
11.3 |
(350) |
(383) |
8.6 |
(781) | |||
EBITDAb |
188 |
200 |
130 |
53.8 |
388 |
801 |
(51.6) |
862 | |||
Special factors affecting EBITDAb |
(23) |
(31) |
(58) |
46.6 |
(54) |
409 |
n.a. |
36 | |||
Adjusted EBITDAb |
211 |
231 |
188 |
22.9 |
442 |
392 |
12.8 |
826 | |||
Adjusted EBITDA marginb |
(%) |
10.0 |
10.6 |
8.4 |
10.3 |
8.8 |
8.8 | ||||
Cash capexc |
(161) |
(171) |
(187) |
8.6 |
(332) |
(321) |
(3.4) |
(823) | |||
Number of employeesd |
44,449 |
44,863 |
45,745 |
(1.9) |
44,656 |
46,149 |
(3.2) |
46,095 | |||
|
a |
EBIT is profit/loss from operations as shown in the consolidated income statement. For a detailed explanation of the special factors affecting EBIT, adjusted EBIT, and the adjusted EBIT margin, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
b |
Deutsche Telekom defines EBITDA as profit/loss from operations excluding depreciation, amortization and impairment losses. For a detailed explanation of the special factors affecting EBITDA, adjusted EBITDA, and the adjusted EBITDA margin, please refer to “Reconciliation of pro forma figures,” page 63 et seq. |
|
c |
Investments in property, plant and equipment, and intangible assets (excluding goodwill) as shown in the cash flow statement. |
|
d |
Average number of employees. |
|
Group Headquarters & Shared Services. |
Q1
2009
millions
of € |
Q2
2009
millions
of € |
Q2
2008
millions
of € |
Change
% |
H1
2009
millions
of € |
H1
2008
millions
of € |
Change
% |
FY
2008
millions
of € | |||||
Total revenue |
878 |
877 |
915 |
(4.2) |
1,755 |
1,799 |
(2.4) |
3,573 |
||||
EBIT (loss from operations) |
(269) |
(280) |
(305) |
8.2 |
(549) |
(582) |
5.7 |
(1,198) |
||||
EBIT margin |
(%) |
(30.6) |
(31.9) |
(33.3) |
(31.3) |
(32.4) |
(33.5) |
|||||
Depreciation, amortization and impairment losses |
(283) |
(224) |
(250) |
10.4 |
(507) |
(427) |
(18.7) |
(831) |
||||
EBITDAa |
14 |
(56) |
(55) |
(1.8) |
(42) |
(155) |
72.9 |
(367) |
||||
Special factors affecting EBITDAa |
(6) |
(19) |
(15) |
(26.7) |
(25) |
(90) |
72.2 |
(336) |
||||
Adjusted EBITDAa |
20 |
(37) |
(40) |
7.5 |
(17) |
(65) |
73.8 |
(31) |
||||
Adjusted EBITDA margina |
(%) |
2.3 |
(4.2) |
(4.4) |
(1.0) |
(3.6) |
(0.9) |
|||||
Cash capexb |
(108) |
(122) |
(100) |
(22.0) |
(230) |
(203) |
(13.3) |
(435) |
||||
Number of employeesc |