Financial Ratios Deutsche Telekom AG
Equities
DTE
DE0005557508
Integrated Telecommunications Services
Market Closed -
Xetra
Other stock markets
|
5-day change | 1st Jan Change | ||
26.82 EUR | +0.94% | +3.07% | +23.31% |
09-12 | Ericsson to Form Network API JV with Deutsche Telekom, Others | MT |
09-12 | Ericsson and Telecom Operators Join Forces in New Digital Services Venture | DJ |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 82.95B | 104B | 112B | 117B | 115B | |||||
Other Revenues, Total | 25M | 19M | 21M | 25M | 42M | |||||
Total Revenues | 82.97B | 104B | 112B | 117B | 115B | |||||
Cost of Goods Sold, Total | 52.82B | 62.36B | 67.52B | 71.12B | 64.96B | |||||
Gross Profit | 30.15B | 41.43B | 44.16B | 45.95B | 49.77B | |||||
Selling General & Admin Expenses, Total | - | - | - | - | - | |||||
Provision for Bad Debts | - | - | - | - | - | |||||
Depreciation & Amortization - (IS) | 17.27B | 25.03B | 27.19B | 26.46B | 23.75B | |||||
Other Operating Expenses | 1.87B | 1.74B | 2.93B | 4.95B | 4.02B | |||||
Other Operating Expenses, Total | 19.14B | 26.77B | 30.12B | 31.41B | 27.77B | |||||
Operating Income | 11.01B | 14.66B | 14.04B | 14.54B | 22B | |||||
Interest Expense, Total | -2.85B | -5.08B | -5.05B | -5.68B | -7.29B | |||||
Interest And Investment Income | 348M | 414M | 705M | 895M | 870M | |||||
Net Interest Expenses | -2.51B | -4.67B | -4.35B | -4.78B | -6.42B | |||||
Income (Loss) On Equity Invest. | 87M | -12M | -102M | -524M | -2.77B | |||||
Currency Exchange Gains (Loss) | -14M | 341M | -282M | -226M | 129M | |||||
Other Non Operating Income (Expenses) | 347M | 284M | -251M | 1.17B | 370M | |||||
EBT, Excl. Unusual Items | 8.92B | 10.61B | 9.05B | 10.18B | 13.31B | |||||
Restructuring Charges | -913M | -1.27B | -717M | -1.23B | -1.48B | |||||
Merger & Related Restructuring Charges | - | -202M | -11M | - | - | |||||
Impairment of Goodwill | - | -26M | - | - | - | |||||
Gain (Loss) On Sale Of Investments | -362M | -1.04B | -106M | 1.84B | 8M | |||||
Gain (Loss) On Sale Of Assets | -121M | -358M | -101M | 992M | 193M | |||||
Asset Writedown | -387M | 889M | -287M | -1.17B | -211M | |||||
Insurance Settlements | 122M | 73M | 86M | 369M | 151M | |||||
Legal Settlements | - | - | - | - | - | |||||
Other Unusual Items | - | - | - | - | - | |||||
EBT, Incl. Unusual Items | 7.26B | 8.68B | 7.92B | 10.98B | 11.97B | |||||
Income Tax Expense | 1.99B | 1.93B | 1.82B | 1.94B | 3.67B | |||||
Earnings From Continuing Operations | 5.27B | 6.75B | 6.1B | 9.04B | 8.3B | |||||
Earnings Of Discontinued Operations | - | - | - | 443M | 13.7B | |||||
Net Income to Company | 5.27B | 6.75B | 6.1B | 9.48B | 21.99B | |||||
Minority Interest | -1.4B | -2.59B | -1.93B | -1.48B | -4.2B | |||||
Net Income - (IS) | 3.87B | 4.16B | 4.18B | 8B | 17.79B | |||||
Net Income to Common Incl Extra Items | 3.87B | 4.16B | 4.18B | 8B | 17.79B | |||||
Net Income to Common Excl. Extra Items | 3.87B | 4.16B | 4.18B | 7.56B | 4.09B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 0.82 | 0.88 | 0.87 | 1.61 | 3.57 | |||||
Basic EPS - Continuing Operations | 0.82 | 0.88 | 0.87 | 1.52 | 0.82 | |||||
Basic Weighted Average Shares Outstanding | 4.74B | 4.74B | 4.81B | 4.97B | 4.98B | |||||
Net EPS - Diluted | 0.82 | 0.88 | 0.87 | 1.61 | 3.57 | |||||
Diluted EPS - Continuing Operations | 0.82 | 0.88 | 0.87 | 1.52 | 0.82 | |||||
Diluted Weighted Average Shares Outstanding | 4.74B | 4.74B | 4.81B | 4.97B | 4.98B | |||||
Normalized Basic EPS | 0.88 | 0.85 | 0.78 | 0.98 | 0.83 | |||||
Normalized Diluted EPS | 0.88 | 0.85 | 0.78 | 0.98 | 0.83 | |||||
Dividend Per Share | 0.6 | 0.6 | 0.64 | 0.7 | 0.77 | |||||
Payout Ratio | 92.09 | 73.76 | 75.31 | 42.31 | 22.64 | |||||
American Depositary Receipts Ratio (ADR) | 1 | 1 | 1 | 1 | 1 | |||||
Supplemental Items | ||||||||||
EBITDA | 23.48B | 33.05B | 33.5B | 32.54B | 38.22B | |||||
EBITA | 14.6B | 19.55B | 18.9B | 19.42B | 26.38B | |||||
EBIT | 11.01B | 14.66B | 14.04B | 14.54B | 22B | |||||
EBITDAR | - | - | - | - | - | |||||
Effective Tax Rate - (Ratio) | 27.45 | 22.23 | 22.92 | 17.65 | 30.68 | |||||
Current Domestic Taxes | 488M | 391M | 286M | 603M | 531M | |||||
Current Foreign Taxes | 395M | 533M | 691M | 432M | 594M | |||||
Total Current Taxes | 883M | 924M | 977M | 1.04B | 1.12B | |||||
Deferred Domestic Taxes | 314M | 145M | 593M | -11M | 233M | |||||
Deferred Foreign Taxes | 796M | 860M | 245M | 913M | 2.31B | |||||
Total Deferred Taxes | 1.11B | 1B | 838M | 902M | 2.55B | |||||
Normalized Net Income | 4.18B | 4.04B | 3.73B | 4.88B | 4.12B | |||||
Interest Capitalized | - | 300M | 200M | 100M | 200M | |||||
Interest on Long-Term Debt | 870M | 996M | 1.16B | 1.45B | 1.8B | |||||
Non-Cash Pension Expense | 82M | -130M | 2M | 119M | 197M | |||||
Supplemental Operating Expense Items | ||||||||||
Marketing Expenses | - | - | - | - | - | |||||
Selling and Marketing Expenses | - | - | - | - | - | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | 45.4M | 33.1M | 33M | 30M | 25M | |||||
Net Rental Expense, Total | - | - | - | - | - | |||||
Imputed Operating Lease Interest Expense | - | - | - | - | - | |||||
Imputed Operating Lease Depreciation | - | - | - | - | - | |||||
Stock-Based Comp., Other (Total) | 495M | 628M | 540M | 655M | 674M | |||||
Total Stock-Based Compensation | 495M | 628M | 540M | 655M | 674M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 5.39B | 12.94B | 7.62B | 5.77B | 7.27B | |||||
Short Term Investments | 28M | 5M | 6M | 5M | 6M | |||||
Total Cash And Short Term Investments | 5.42B | 12.94B | 7.62B | 5.77B | 7.28B | |||||
Accounts Receivable, Total | 12.72B | 15.49B | 17.33B | 19.18B | 18.58B | |||||
Other Receivables | 957M | 769M | 1.06B | 936M | 977M | |||||
Notes Receivable | 2.66B | 2.67B | 3.02B | 3.89B | 3.59B | |||||
Total Receivables | 16.34B | 18.92B | 21.42B | 24.01B | 23.15B | |||||
Inventory | 1.57B | 2.7B | 2.86B | 2.64B | 2.42B | |||||
Other Current Assets, Total | 1.36B | 2.73B | 6.9B | 6.73B | 3.52B | |||||
Total Current Assets | 24.69B | 37.29B | 38.8B | 39.14B | 36.36B | |||||
Gross Property Plant And Equipment | 177B | 204B | 210B | 203B | 204B | |||||
Accumulated Depreciation | -114B | -117B | -123B | -111B | -112B | |||||
Net Property Plant And Equipment | 63.38B | 86.55B | 87.24B | 92.53B | 91.61B | |||||
Long-term Investments | 891M | 1.17B | 1.6B | 2.41B | 5.68B | |||||
Goodwill | 12.44B | 19.82B | 20.53B | 20.65B | 20.3B | |||||
Other Intangibles, Total | 53.6B | 96.35B | 110B | 117B | 113B | |||||
Loans Receivable Long-Term | 472M | 377M | 400M | 421M | 697M | |||||
Deferred Tax Assets Long-Term | 2.7B | 7.97B | 7.91B | 8.32B | 6.4B | |||||
Deferred Charges Long-Term | 2.08B | 2.19B | 2.58B | 3.2B | 3.51B | |||||
Other Long-Term Assets, Total | 10.41B | 13.2B | 12.12B | 14.44B | 12.35B | |||||
Total Assets | 171B | 265B | 282B | 299B | 290B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 9.41B | 9.69B | 10.4B | 11.98B | 10.78B | |||||
Accrued Expenses, Total | 3.54B | 4.51B | 4.59B | 4.5B | 4.44B | |||||
Current Portion of Long-Term Debt | 11.46B | 12.65B | 12.24B | 14.39B | 9.62B | |||||
Current Portion of Leases | 3.99B | 5.11B | 5.04B | 5.13B | 5.65B | |||||
Current Income Taxes Payable | 463M | 690M | 549M | 801M | 683M | |||||
Unearned Revenue Current, Total | 1.86B | 1.92B | 1.9B | 1.97B | 2.08B | |||||
Other Current Liabilities | 2.19B | 2.57B | 4.08B | 6.62B | 2.81B | |||||
Total Current Liabilities | 32.91B | 37.14B | 38.8B | 45.39B | 36.06B | |||||
Long-Term Debt | 54.89B | 94.46B | 99.22B | 98.64B | 94.9B | |||||
Long-Term Leases | 15.85B | 27.61B | 28.09B | 33.67B | 35.14B | |||||
Unearned Revenue Non Current | 673M | 611M | 744M | 814M | 932M | |||||
Pension & Other Post Retirement Benefits | 6.54B | 8.42B | 6.66B | 4.61B | 4.46B | |||||
Deferred Tax Liability Non Current | 8.95B | 17.26B | 19.81B | 22.8B | 21.92B | |||||
Other Non Current Liabilities | 4.63B | 6.88B | 6.82B | 5.35B | 5.64B | |||||
Total Liabilities | 124B | 192B | 200B | 211B | 199B | |||||
Common Stock, Total | 12.19B | 12.19B | 12.76B | 12.76B | 12.76B | |||||
Retained Earnings | -34.84B | -34.75B | -32.18B | -26.49B | -12.08B | |||||
Treasury Stock | -47M | -46M | -37M | -35M | -20M | |||||
Comprehensive Income and Other | 54.41B | 58.53B | 62.13B | 62.32B | 56.26B | |||||
Total Common Equity | 31.71B | 35.92B | 42.68B | 48.56B | 56.92B | |||||
Minority Interest | 14.52B | 36.63B | 38.79B | 38.76B | 34.31B | |||||
Total Equity | 46.23B | 72.55B | 81.47B | 87.32B | 91.24B | |||||
Total Liabilities And Equity | 171B | 265B | 282B | 299B | 290B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 4.74B | 4.74B | 4.97B | 4.97B | 4.98B | |||||
ECS Total Common Shares Outstanding | 4.74B | 4.74B | 4.97B | 4.97B | 4.98B | |||||
Book Value / Share | 6.69 | 7.57 | 8.58 | 9.76 | 11.43 | |||||
Tangible Book Value | -34.33B | -80.24B | -88.3B | -89.56B | -76.76B | |||||
Tangible Book Value Per Share | -7.24 | -16.92 | -17.76 | -18.01 | -15.42 | |||||
Total Debt | 86.18B | 140B | 145B | 152B | 145B | |||||
Net Debt | 80.76B | 127B | 137B | 146B | 138B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 5.8B | 7.66B | 6.04B | 4.06B | 3.96B | |||||
Debt Equivalent Oper. Leases | - | - | - | - | - | |||||
Minority Interest, Total (Incl. Fin. Div) | 14.52B | 36.63B | 38.79B | 38.76B | 34.31B | |||||
Equity Method Investments, Total | 489M | 543M | 938M | 1.32B | 4.6B | |||||
Account Code - Inventory Valuation | 6 | 6 | 6 | 6 | 6 | |||||
Inventories - Raw Materials, Total | 50M | 49M | 53M | 130M | 212M | |||||
Inventories - Work In Process, Total | 18M | 23M | 19M | 34M | 49M | |||||
Inventories - Finished Goods, Total | 1.5B | 2.62B | 2.78B | 2.48B | 2.16B | |||||
Land - (BS) | 16.52B | 18.5B | 18.2B | 18.45B | 18.69B | |||||
Machinery, Total | 143B | 155B | 161B | 151B | 152B | |||||
Full Time Employees | 211K | 226K | 217K | 207K | 200K | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 1.87B | 1.59B | 1.58B | 1.52B | 1.56B |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 3.87B | 4.16B | 4.18B | 8B | 17.79B | |||||
Depreciation & Amortization - CF | 12.54B | 18.56B | 20.73B | 19.92B | 17.28B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 3.59B | 4.89B | 4.86B | 4.87B | 4.38B | |||||
Depreciation & Amortization, Total | 16.13B | 23.45B | 25.6B | 24.79B | 21.66B | |||||
Amortization of Deferred Charges, Total - (CF) | 1.14B | 1.43B | 1.6B | 1.86B | 2.09B | |||||
(Gain) Loss From Sale Of Asset | 121M | 358M | 31M | -2.74B | 43M | |||||
(Gain) Loss on Sale of Investments - (CF) | -143M | - | -13M | -71M | -235M | |||||
Asset Writedown & Restructuring Costs | 394M | 950M | 288M | 1.18B | 225M | |||||
(Income) Loss On Equity Investments - (CF) | - | - | 102M | 524M | 2.77B | |||||
Net Cash From Discontinued Operations | - | - | - | - | -12.93B | |||||
Other Operating Activities, Total | 3.19B | -1.06B | 3.1B | 2.84B | 6.89B | |||||
Change in Other Net Operating Assets | -1.62B | -5.54B | -2.7B | -567M | -1B | |||||
Cash from Operations | 23.07B | 23.74B | 32.17B | 35.82B | 37.3B | |||||
Capital Expenditure | -9.98B | -12.94B | -13.62B | -16.56B | -12.31B | |||||
Sale of Property, Plant, and Equipment | 176M | 233M | 137M | 436M | 110M | |||||
Cash Acquisitions | -261M | -5.03B | -1.62B | -52M | -4M | |||||
Divestitures | 62M | 1.09B | 352M | 4.21B | 7.63B | |||||
Sale (Purchase) of Intangible assets | -4.38B | -5.75B | -12.75B | -7.55B | -5.46B | |||||
Investment in Marketable and Equity Securities, Total | 150M | -257M | 16M | -2.79B | -177M | |||||
Other Investing Activities, Total | 0 | 0 | 72M | 0 | 0 | |||||
Cash from Investing | -14.23B | -22.65B | -27.4B | -22.31B | -10.21B | |||||
Short Term Debt Issued, Total | 10.78B | 19.02B | 4.43B | 9.69B | 816M | |||||
Long-Term Debt Issued, Total | 6.28B | 34.13B | 12.92B | 4.53B | 10.97B | |||||
Total Debt Issued | 17.06B | 53.15B | 17.36B | 14.22B | 11.79B | |||||
Short Term Debt Repaid, Total | -16.53B | -34.94B | -18.04B | -15.53B | -12.7B | |||||
Long-Term Debt Repaid, Total | -3.86B | -7.07B | -6.46B | -4.95B | -7.9B | |||||
Total Debt Repaid | -20.39B | -42.01B | -24.5B | -20.48B | -20.6B | |||||
Issuance of Common Stock | - | - | - | - | - | |||||
Repurchase of Common Stock | - | - | - | - | - | |||||
Common Dividends Paid | -3.56B | -3.07B | -3.14B | -3.38B | -4.03B | |||||
Common & Preferred Stock Dividends Paid | -3.56B | -3.07B | -3.14B | -3.38B | -4.03B | |||||
Other Financing Activities, Total | -247M | -512M | -492M | -5.79B | -12.7B | |||||
Cash from Financing | -7.14B | 7.56B | -10.78B | -15.44B | -25.53B | |||||
Foreign Exchange Rate Adjustments | 11M | -1.04B | 620M | 93M | -68M | |||||
Miscellaneous Cash Flow Adjustments | -1M | -73M | 68M | -18M | 24M | |||||
Net Change in Cash | 1.71B | 7.55B | -5.32B | -1.85B | 1.51B | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 3.92B | 7.25B | 6.16B | 6.76B | 7.73B | |||||
Cash Income Tax Paid (Refund) | 758M | 690M | 893M | 902M | 1.31B | |||||
Levered Free Cash Flow | 6.27B | 9.63B | 2.3B | 10.89B | 15.06B | |||||
Unlevered Free Cash Flow | 8.05B | 12.81B | 5.46B | 14.44B | 19.61B | |||||
Change In Net Working Capital | 2.24B | 3.17B | 4.68B | -2.16B | 789M | |||||
Net Debt Issued / Repaid | -3.33B | 11.14B | -7.14B | -6.26B | -8.81B |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets | 4.35 | 4.21 | 3.21 | 3.13 | 4.67 | |||||
Return on Total Capital | 5.78 | 5.32 | 4 | 3.91 | 5.78 | |||||
Return On Equity % | 11.75 | 11.36 | 7.92 | 10.71 | 9.29 | |||||
Return on Common Equity | 12.35 | 12.3 | 10.63 |