Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||
Revenue
and earnings
|
|||||||||||||||||
Net
revenue
|
15,812 | 15,902 | (0.6 | ) | 64,602 | ||||||||||||
Domestic
|
6,739 | 6,943 | (2.9 | ) | 28,033 | ||||||||||||
International
|
9,073 | 8,959 | 1.3 | 36,569 | |||||||||||||
Proportion
generated internationally
|
(%)
|
57.4 | 56.3 | 56,6 | |||||||||||||
Profit from
operations
|
2,029 | 244 |
n.a.
|
6,012 | |||||||||||||
Net profit
(loss)
|
767 | (1,124 | ) |
n.a.
|
353 | ||||||||||||
Earnings per
share basic/diluted
|
(€)
|
0.18 | (0.26 | ) |
n.a.
|
0,08 | |||||||||||
Statement
of financial position
|
|||||||||||||||||
Total
assets
|
130,803 | 133,764 | (2.2 | ) | 127,774 | ||||||||||||
Shareholders’
equity
|
44,279 | 45,158 | (1.9 | ) | 41 937 | ||||||||||||
Cash
capex
|
(1,934 | ) | (2,611 | ) | 25.9 | (9,202 | ) | ||||||||||
Cash
flows
|
|||||||||||||||||
Net cash from
operating activities
|
3,271 | 2,966 | 10.3 | 15,795 | |||||||||||||
Net cash used
in investing activities
|
(1,793 | ) | (1,509 | ) | (18.8 | ) | (8,649 | ) | |||||||||
Net cash used
in financing activities
|
(899 | ) | (387 | ) |
n.a.
|
(5,123 | ) | ||||||||||
Mar.
31, 2010
|
Dec.
31, 2009
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31, 2009
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
||||||||||||||||
Deutsche
Telekom Group
|
258,240 | 259,920 | (0.6 | ) | 260,798 | (1.0 | ) | |||||||||||||
Non-civil
servants
|
229,299 | 230,732 | (0.6 | ) | 228,928 | 0.2 | ||||||||||||||
Civil servants
(domestic)
|
28,941 | 29,188 | (0.8 | ) | 31,870 | (9.2 | ) |
Mar.
31, 2010
|
Dec.
31, 2009
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31, 2009
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
|||||||||||||||||
Fixed-network
lines
|
(millions)
|
37.5 | 38.2 | (1.8 | ) | 40.3 | (6.9 | ) | |||||||||||||
Retail
broadband lines
|
(millions)
|
15.4 | 15.0 | 2.7 | 14.2 | 8.5 | |||||||||||||||
Mobile
customers
|
(millions)
|
150.2 | 151.7 | (1.0 | ) | 148.5 | 1.1 |
Net revenue
of the Group decreased slightly by 0.6 percent year-on-year in the
first quarter of 2010 to
EUR 15.8 billion.
|
The
proportion of net revenue generated internationally increased from
56.3 percent to 57.4 percent. Domestic net revenue was
EUR 6.7 billion in the first quarter of 2010,
EUR 0.2 billion lower than in the first quarter of 2009.
International net revenue increased year-on-year by
EUR 0.1 billion to
EUR 9.1 billion.
|
Net profit
increased by EUR 1.9 billion in the first quarter of 2010 to
EUR 0.8 billion.
|
Earnings per
share increased in the first quarter of 2010 by EUR 0.44 to
EUR 0.18 compared with the prior-year
quarter.
|
Improve the
performance of mobile-centric
assets.
|
Leverage One
Company in integrated assets.
|
Build networks
and processes for the gigabit
society.
|
Connected life
across all screens.
|
Connected work
with unique ICT solutions.
|
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Net
revenue
|
15,812 | 15,902 | (90 | ) | (0.6 | ) | 64,602 | |||||||||||||
Germany
|
6,189 | 6,331 | (142 | ) | (2.2 | ) | 25,423 | |||||||||||||
United
States
|
3,814 | 4,137 | (323 | ) | (7.8 | ) | 15,471 | |||||||||||||
Europe
|
2,412 | 2,436 | (24 | ) | (1.0 | ) | 10,034 | |||||||||||||
Southern and
Eastern Europe
|
2,387 | 1,964 | 423 | 21.5 | 9,685 | |||||||||||||||
Systems
Solutions
|
2,131 | 2,106 | 25 | 1.2 | 8,798 | |||||||||||||||
Group
Headquarters & Shared Services
|
565 | 618 | (53 | ) | (8.6 | ) | 2,410 | |||||||||||||
Intersegment
revenue
|
(1,686 | ) | (1,690 | ) | 4 | 0.2 | (7,219 | ) | ||||||||||||
Q1
2010
millions of
€
|
Proportion of
net revenue of the Group
%
|
Q1
2009
millions of
€
|
Proportion of
net revenue of the Group
%
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of
€
|
||||||||||||||||||||||
Net
revenue
|
15,812 | 100.0 | 15,902 | 100.0 | (90 | ) | (0.6 | ) | 64,602 | |||||||||||||||||||
Germany
|
5,804 | 36.7 | 5,969 | 37.5 | (165 | ) | (2.8 | ) | 23,813 | |||||||||||||||||||
United
States
|
3,810 | 24.1 | 4,133 | 26.0 | (323 | ) | (7.8 | ) | 15,457 | |||||||||||||||||||
Europe
|
2,264 | 14.3 | 2,307 | 14.5 | (43 | ) | (1.9 | ) | 9,486 | |||||||||||||||||||
Southern and
Eastern Europe
|
2,349 | 14.9 | 1,929 | 12.1 | 420 | 21.8 | 9,510 | |||||||||||||||||||||
Systems
Solutions
|
1,532 | 9.7 | 1,496 | 9.4 | 36 | 2.4 | 6,083 | |||||||||||||||||||||
Group
Headquarters & Shared Services
|
53 | 0.3 | 68 | 0.5 | (15 | ) | (22.1 | ) | 253 | |||||||||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
|||||||||||||||||
Net
revenue
|
15,812 | 15,902 | (90 | ) | (0.6 | ) | 64,602 | ||||||||||||||
Domestic
|
6,739 | 6,943 | (204 | ) | (2.9 | ) | 28,033 | ||||||||||||||
International
|
9,073 | 8,959 | 114 | 1.3 | 36,569 | ||||||||||||||||
Proportion
generated internationally
|
(%)
|
57.4 | 56.3 | 56.6 | |||||||||||||||||
Europe
(excluding
Germany)
|
5,074 | 4,684 | 390 | 8.3 | 20,573 | ||||||||||||||||
North
America
|
3,837 | 4,148 | (311 | ) | (7.5 | ) | 15,527 | ||||||||||||||
Other
|
162 | 127 | 35 | 27.6 | 469 | ||||||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Cost of
sales
|
(9,025 | ) | (8,906 | ) | (119 | ) | (1.3 | ) | (36,259 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Selling
expenses
|
(3,655 | ) | (3,996 | ) | 341 | 8.5 | (15,863 | ) | ||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
General and
administrative expenses
|
(1,222 | ) | (1,136 | ) | (86 | ) | (7.6 | ) | (4,653 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Other
operating income
|
307 | 387 | (80 | ) | (20.7 | ) | 1,504 | |||||||||||||
Other
operating expenses
|
(188 | ) | (2,007 | ) | 1,819 | 90.6 | (3,319 | ) | ||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Profit (loss)
from operations of the Group
|
2,029 | 244 | 1,785 |
n.a.
|
6,012 | |||||||||||||||
Germany
|
1,171 | 1,325 | (154 | ) | (11.6 | ) | 5,062 | |||||||||||||
United
States
|
544 | 530 | 14 | 2.6 | 2,233 | |||||||||||||||
Europe
|
375 | (1,786 | ) | 2,161 |
n.a.
|
(905 | ) | |||||||||||||
Southern and
Eastern Europe
|
304 | 504 | (200 | ) | (39.7 | ) | 1,037 | |||||||||||||
Systems
Solutions
|
18 | 11 | 7 | 63.6 | (11 | ) | ||||||||||||||
Group
Headquarters & Shared Services
|
(365 | ) | (309 | ) | (56 | ) | (18.1 | ) | (1,249 | ) | ||||||||||
Reconciliation
|
(18 | ) | (31 | ) | 13 | 41.9 | (155 | ) | ||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Profit (loss)
from financial activities
|
(715 | ) | (742 | ) | 27 | 3.6 | (3,357 | ) | ||||||||||||
Finance
costs
|
(597 | ) | (632 | ) | 35 | 5.5 | (2,555 | ) | ||||||||||||
Interest
income
|
140 | 100 | 40 | 40.0 | 341 | |||||||||||||||
Interest
expense
|
(737 | ) | (732 | ) | (5 | ) | (0.7 | ) | (2,896 | ) | ||||||||||
Share of profit
(loss) of associates and joint
ventures accounted for
using the equity method
|
3 | 5 | (2 | ) | (40.0 | ) | 24 | |||||||||||||
Other
financial income (expense)
|
(121 | ) | (115 | ) | (6 | ) | (5.2 | ) | (826 | ) | ||||||||||
Q1 2010 | Q1 2009 |
Change
|
Change
%
|
FY
2009
|
|||||||||||||||||
Average
number of employees
|
259,033 | 249,325 | 9,708 | 3.9 | 257,601 | ||||||||||||||||
Domestic
|
128,197 | 131,409 | (3,212 | ) | (2.4 | ) | 130,477 | ||||||||||||||
International
|
130,836 | 117,916 | 12,920 | 11.0 | 127,124 | ||||||||||||||||
Non-civil
servants
|
230,073 | 217,316 | 12,757 | 5.9 | 226,460 | ||||||||||||||||
Civil servants
(domestic)
|
28,960 | 32,009 | (3,049 | ) | (9.5 | ) | 31,141 | ||||||||||||||
Trainees and
student interns
|
9,474 | 10,263 | (789 | ) | (7.7 | ) | 9,805 | ||||||||||||||
Personnel
costs
|
(millions of
€)
|
(3,706 | ) | (3,310 | ) | (396 | ) | (12.0 | ) | (14,333 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Amortization
and impairment of intangible assets
|
(806 | ) | (2,591 | ) | 1,785 | 68.9 | (5,657 | ) | ||||||||||||
Of which:
mobile communications licenses
|
(187 | ) | (242 | ) | 55 | 22.7 | (905 | ) | ||||||||||||
Of which:
goodwill
|
- | (1,803 | ) | 1,803 |
n.a.
|
(2,345 | ) | |||||||||||||
Depreciation
and impairment of property, plant and equipment
|
(1,855 | ) | (2,107 | ) | 252 | 12.0 | (8,237 | ) | ||||||||||||
Total
depreciation, amortization and impairment losses
|
(2,661 | ) | (4,698 | ) | 2,037 | 43.4 | (13,894 | ) | ||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Income
taxes
|
(449 | ) | (426 | ) | (23 | ) | (5.4 | ) | (1,782 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Net
cash from operating activities
|
3,271 | 2,966 | 305 | 10.3 | 15,795 | |||||||||||||||
Net
cash used in investing activities
|
(1,793 | ) | (1,509 | ) | (284 | ) | (18.8 | ) | (8,649 | ) | ||||||||||
Net
cash used in financing activities
|
(899 | ) | (387 | ) | (512 | ) |
n.a.
|
(5,123 | ) | |||||||||||
Effect of
exchange rate changes on cash and cash equivalents
|
52 | 17 | 35 |
n.a.
|
58 | |||||||||||||||
Changes in
cash and cash equivalents associated with assets and disposal groups held
for sale
|
(100 | ) | - | (100 | ) |
n.a.
|
(85 | ) | ||||||||||||
Net increase
(decrease) in cash and cash equivalents
|
531 | 1,087 | (556 | ) | (51.1 | ) | 1,996 | |||||||||||||
Cash and cash
equivalents, at the beginning of the period
|
5,022 | 3,026 | 1,996 | ) | 66.0 | 3,026 | ||||||||||||||
Cash and cash
equivalents, at the end of the period
|
5,553 | 4,113 | 1,440 | 35.0 | 5,022 |
Q1
2010
millions
of €
|
Q1
2009
millions of
€
|
FY 2009
millions of €
|
||||||||||
Capital
expenditures
|
1,934 | 2,611 | 9,202 | |||||||||
Investments
in subsidiaries and non-current financial assets
|
356 | 80 | 1,183 | |||||||||
Proceeds from
disposal of non-current assets and investments
|
(121 | ) | (107 | ) | (591 | ) | ||||||
Other
|
(376 | ) | (1,075 | ) | (1,145 | ) | ||||||
Net cash used
for investing activities
|
1,793 | 1,509 | 8,649 |
Mar.
31,
2010
millions of
€
|
Dec.
31,
2009
millions of
€
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31,
2009
millions of
€
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
||||||||||||||||
Bonds
|
38,722 | 38,508 | 0.6 | 39,659 | (2.4 | ) | ||||||||||||||
Liabilities
to banks
|
4,559 | 4,718 | (3.4 | ) | 4,670 | (2.4 | ) | |||||||||||||
Liabilities
to non-banks from promissory notes
|
1,124 | 1,057 | 6.3 | 1,036 | 8.5 | |||||||||||||||
Derivative
financial liabilities
|
786 | 979 | (19.7 | ) | 811 | (3.1 | ) | |||||||||||||
Lease
liabilities
|
1,899 | 1,909 | (0.5 | ) | 1,987 | (4.4 | ) | |||||||||||||
Other
financial liabilities
|
3,850 | 4,020 | (4.2 | ) | 4,949 | (22.2 | ) | |||||||||||||
Total
|
50,940 | 51,191 | (0.5 | ) | 53,112 | (4.1 | ) | |||||||||||||
Segment
reporting.
|
Q1 2010 Q1 2009 |
Net
revenue
millions
of
€
|
Inter-
segment
revenue
millions
of
€
|
Total
revenue
millions
of
€
|
Profit (loss)
from operations
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
|
5,804 | 385 | 6,189 | 1,171 | (1,014 | ) | 0 | 34,010 | 24 | |||||||||||||||||||||||||
5,969 | 362 | 6,331 | 1,325 | (1,016 | ) | 0 | 50,868 | 18 | ||||||||||||||||||||||||||
United
States
|
3,810 | 4 | 3,814 | 544 | (463 | ) | (1 | ) | 37,941 | 20 | ||||||||||||||||||||||||
4,133 | 4 | 4,137 | 530 | (531 | ) | 0 | 38,804 | 16 | ||||||||||||||||||||||||||
Europe
|
2,264 | 148 | 2,412 | 375 | (285 | ) | 0 | 22,325 | 0 | |||||||||||||||||||||||||
2,307 | 129 | 2,436 | (1,786 | ) | (444 | ) | (1,803 | ) | 21,143 | 11 | ||||||||||||||||||||||||
Southern
and
Eastern
Europe
|
2,349 | 38 | 2,387 | 304 | (571 | ) | (2 | ) | 24,852 | 52 | ||||||||||||||||||||||||
1,929 | 35 | 1,964 | 504 | (470 | ) | (6 | ) | 26,695 | 51 | |||||||||||||||||||||||||
Systems
Solutions
|
1,532 | 599 | 2,131 | 18 | (150 | ) | 0 | 8,651 | 56 | |||||||||||||||||||||||||
1,496 | 610 | 2,106 | 11 | (177 | ) | 0 | 8,992 | 50 | ||||||||||||||||||||||||||
Group
Headquarters &
Shared
Services
|
53 | 512 | 565 | (365 | ) | (167 | ) | (21 | ) | 111,046 | 0 | |||||||||||||||||||||||
68 | 550 | 618 | (309 | ) | (156 | ) | (103 | ) | 118,343 | 0 | ||||||||||||||||||||||||
Total
|
15,812 | 1,686 | 17,498 | 2,047 | (2,650 | ) | (24 | ) | 238,825 | 152 | ||||||||||||||||||||||||
15,902 | 1,690 | 17,592 | 275 | (2,794 | ) | (1,912 | ) | 264,845 | 146 | |||||||||||||||||||||||||
Reconciliation
|
- | (1,686 | ) | (1,686 | ) | (18 | ) | 12 | 1 | (108,022 | ) | - | ||||||||||||||||||||||
- | (1,690 | ) | (1,690 | ) | (31 | ) | 8 | 0 | (131,081 | ) | - | |||||||||||||||||||||||
Group
|
15,812 | - | 15,812 | 2,029 | (2,638 | ) | (23 | ) | 130,803 | 152 | ||||||||||||||||||||||||
15,902 | - | 15,902 | 244 | (2,786 | ) | (1,912 | ) | 133,764 | 146 | |||||||||||||||||||||||||
FY
2009
|
Net
revenue
millions
of
€
|
Inter-segment
revenue
millions
of
€
|
Total
revenue
millions
of
€
|
Profit (loss)
from operations
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
|
23,813 | 1,610 | 25,423 | 5,062 | (4,189 | ) | (7 | ) | 52,002 | 23 | ||||||||||||||||||||||
United
States
|
15,457 | 14 | 15,471 | 2,233 | (2,025 | ) | (3 | ) | 36,087 | 18 | ||||||||||||||||||||||
Europe
|
9,486 | 548 | 10,034 | (905 | ) | (1,561 | ) | (1,850 | ) | 21,668 | 0 | |||||||||||||||||||||
Southern and
Eastern Europe
|
9,510 | 175 | 9,685 | 1,037 | (2,211 | ) | (536 | ) | 25,120 | 52 | ||||||||||||||||||||||
Systems
Solutions
|
6,083 | 2,715 | 8,798 | (11 | ) | (718 | ) | (3 | ) | 8,872 | 54 | |||||||||||||||||||||
Group
Headquarters & Shared Services
|
253 | 2,157 | 2,410 | (1,249 | ) | (660 | ) | (173 | ) | 120,162 | 0 | |||||||||||||||||||||
Total
|
64,602 | 7,219 | 71,821 | 6,167 | (11,364 | ) | (2,572 | ) | 263,911 | 147 | ||||||||||||||||||||||
Reconciliation
|
- | (7,219 | ) | (7,219 | ) | (155 | ) | 41 | 1 | (136,137 | ) | - | ||||||||||||||||||||
Group
|
64,602 | - | 64,602 | 6,012 | (11,323 | ) | (2,571 | ) | 127,774 | 147 | ||||||||||||||||||||||
Germany.
|
Mar.
31,
2010
millions
|
Dec.
31,
2009
millions
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31,
2009
millions
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
||||||||||||||||
Fixed
network
|
||||||||||||||||||||
Fixed-network
lines
|
25.8 | 26.2 | (1.5 | ) | 27.7 | (6.9 | ) | |||||||||||||
Retail
broadband lines
|
11.7 | 11.5 | 1.7 | 11.0 | 6.4 | |||||||||||||||
Wholesale
bundled lines
|
1.5 | 1.6 | (6.3 | ) | 2.2 | (31.8 | ) | |||||||||||||
Unbundled
local loop lines (ULLs)
|
9.2 | 9.1 | 1.1 | 8.6 | 7.0 | |||||||||||||||
Wholesale
unbundled lines
|
0.7 | 0.6 | 16.7 | 0.3 |
n.a.
|
|||||||||||||||
Mobile
communications
|
||||||||||||||||||||
Mobile customersa
|
38.5 | 39.1 | (1.5 | ) | 39.0 | (1.3 | ) | |||||||||||||
|
a
|
As a result
of the change in the terms of contract, prepay contracts no longer end
automatically, but run for an unlimited duration and can be terminated by
the customer at any time and by Telekom Deutschland GmbH with one month’s
notice. Telekom Deutschland GmbH reserves the right to make use of this
right of termination and to deactivate cards in the
system.
|
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Total
revenue
|
6,189 | 6,331 | (142 | ) | (2.2 | ) | 25,423 | |||||||||||||
Fixed
network
|
4,530 | 4,724 | (194 | ) | (4.1 | ) | 18,736 | |||||||||||||
Mobile
communications
|
2,000 | 1,952 | 48 | 2.5 | 8,109 | |||||||||||||||
Profit from
operations
|
1,171 | 1,325 | (154 | ) | (11.6 | ) | 5,062 | |||||||||||||
Depreciation,
amortization and impairment losses
|
(1,014 | ) | (1,016 | ) | 2 | 0.2 | (4,196 | ) | ||||||||||||
Cash
capex
|
(651 | ) | (800 | ) | 149 | 18.6 | (3,158 | ) | ||||||||||||
Number of
employees (average)
|
80,729 | 86,086 | (5,357 | ) | (6.2 | ) | 84,584 | |||||||||||||
Fixed
network
|
74,893 | 80,075 | (5,182 | ) | (6.5 | ) | 78,507 | |||||||||||||
Mobile
communications
|
5,836 | 6,011 | (175 | ) | (2.9 | ) | 6,077 | |||||||||||||
United
States.
|
Mar.
31,
2010
millions
|
Dec.
31,
2009
millions
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31,
2009
millions
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
||||||||||||||||
United
States
|
||||||||||||||||||||
Mobile
customers
|
33.7 | 33.8 | (0.3 | ) | 33.2 | 1.5 | ||||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Total
revenue
|
3,814 | 4,137 | (323 | ) | (7.8 | ) | 15,471 | |||||||||||||
Profit from
operations
|
544 | 530 | 14 | 2.6 | 2,233 | |||||||||||||||
Depreciation,
amortization and impairment losses
|
(464 | ) | (531 | ) | 67 | 12.6 | (2,028 | ) | ||||||||||||
Cash
capex
|
(481 | ) | (865 | ) | 384 | 44.4 | (2,666 | ) | ||||||||||||
Number of
employees (average)
|
38,663 | 37,720 | 943 | 2.5 | 38,231 | |||||||||||||||
Europe.
|
Mar.
31,
2010
millions
|
Dec.
31,
2009
millions
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31,
2009
millions
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
||||||||||||||||
Europea
|
44.0 | 44.2 | (0.5 | ) | 44.0 | 0.0 | ||||||||||||||
Of which: T-Mobile UKa
|
17.2 | 17.2 | 0.0 | 16.7 | 3.0 | |||||||||||||||
Of which:
T-Mobile NL
|
4.4 | 4.6 | (4.3 | ) | 5.2 | (15.4 | ) | |||||||||||||
Of which:
PTC
|
13.4 | 13.5 | (0.7 | ) | 13.3 | 0.8 | ||||||||||||||
Of which:
T-Mobile CZ
|
5.4 | 5.5 | (1.8 | ) | 5.4 | 0.0 | ||||||||||||||
Of which:
T-Mobile Austria
|
3.6 | 3.4 | 5.9 | 3.4 | 5.9 | |||||||||||||||
|
a
|
Including
Virgin Mobile customers: March 31, 2010: 4.2 million; December 31, 2009:
4.3 million; March 31, 2009: 4.6
million.
|
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Total
revenue
|
2,412 | 2,436 | (24 | ) | (1.0 | ) | 10,034 | |||||||||||||
Of which:
T-Mobile UK
|
783 | 836 | (53 | ) | (6.3 | ) | 3,390 | |||||||||||||
Of which:
T-Mobile NL
|
442 | 444 | (2 | ) | (0.5 | ) | 1,807 | |||||||||||||
Of which:
PTC
|
441 | 416 | 25 | 6.0 | 1,757 | |||||||||||||||
Of which:
T-Mobile CZ
|
279 | 275 | 4 | 1.5 | 1,191 | |||||||||||||||
Of which:
T-Mobile A
|
248 | 267 | (19 | ) | (7.1 | ) | 1,038 | |||||||||||||
Of which: Othera
|
233 | 216 | 17 | 7.9 | 909 | |||||||||||||||
Profit (loss)
from operations
|
375 | (1,786 | ) | 2,161 |
n.a.
|
(905 | ) | |||||||||||||
Depreciation,
amortization and impairment losses
|
(285 | ) | (2,247 | ) | 1,962 | 87.3 | (3,411 | ) | ||||||||||||
Cash
capex
|
(205 | ) | (368 | ) | 163 | 44.3 | (879 | ) | ||||||||||||
Number of
employees (average)
|
17,594 | 18,277 | (683 | ) | (3.7 | ) | 18,105 | |||||||||||||
a
|
Other:
primarily International Carrier Sales and Services
(ICSS).
|
Southern
and Eastern Europe.
|
Mar.
31,
2010
millions
|
Dec.
31,
2009
millions
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31,
2009
millions
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
|||||||||||||||||
Southern and
Eastern Europe
|
Fixed-network
lines
|
11.7 | 11.9 | (1.7 | ) | 12.6 | (7.1 | ) | |||||||||||||
Retail
broadband lines
|
3.7 | 3.5 | 5.7 | 3.2 | 15.6 | ||||||||||||||||
Wholesale
bundled lines
|
0.2 | 0.2 | 0.0 | 0.3 | (33.3 | ) | |||||||||||||||
ULLs
|
1.2 | 1.1 | 9.1 | 0.8 | 50.0 | ||||||||||||||||
Mobile
customers
|
34.0 | 34.6 | (1.7 | ) | 32.3 | 5.3 | |||||||||||||||
Hungary
|
Fixed-network
lines
|
1.8 | 1.8 | 0.0 | 2.0 | (10.0 | ) | ||||||||||||||
Broadband
lines
|
0.8 | 0.8 | 0.0 | 0.8 | 0.0 | ||||||||||||||||
Mobile
customers
|
5.1 | 5.1 | 0.0 | 5.3 | (3.8 | ) | |||||||||||||||
Croatia
|
Fixed-network
lines
|
1.5 | 1.5 | 0.0 | 1.5 | 0.0 | |||||||||||||||
Broadband
lines
|
0.6 | 0.6 | 0.0 | 0.5 | 20.0 | ||||||||||||||||
Mobile
customers
|
2.8 | 2.9 | (3.4 | ) | 2.8 | 0.0 | |||||||||||||||
Slovakia
|
Fixed-network
lines
|
1.1 | 1.1 | 0.0 | 1.1 | 0.0 | |||||||||||||||
Broadband
lines
|
0.4 | 0.4 | 0.0 | 0.4 | 0.0 | ||||||||||||||||
Mobile
customers
|
2.4 | 2.4 | 0.0 | 2.3 | 4.3 | ||||||||||||||||
Greece
|
Fixed-network
lines
|
4.1 | 4.2 | (2.4 | ) | 4.5 | (8.9 | ) | |||||||||||||
Broadband
lines
|
1.1 | 1.1 | 0.0 | 1.0 | 10.0 | ||||||||||||||||
Mobile
customers
|
8.8 | 9.2 | (4.3 | ) | 8.4 | 4.8 | |||||||||||||||
Romania
|
Fixed-network
lines
|
2.7 | 2.8 | (3.6 | ) | 3.0 | (10.0 | ) | |||||||||||||
Broadband
lines
|
0.8 | 0.8 | 0.0 | 0.7 | 14.3 | ||||||||||||||||
Mobile
customers
|
7.2 | 7.3 | (1.4 | ) | 6.1 | 18.0 | |||||||||||||||
Other
|
Fixed-network
lines
|
0.5 | 0.5 | 0.0 | 0.6 | (16.7 | ) | ||||||||||||||
Broadband
lines
|
0.2 | 0.2 | 0.0 | 0.1 | 100.0 | ||||||||||||||||
Mobile
customers
|
7.7 | 7.7 | 0.0 | 7.3 | 5.5 | ||||||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Total
revenue
|
2,387 | 1,964 | 423 | 21.5 | 9,685 | |||||||||||||||
Of which:
Hungary
|
402 | 391 | 11 | 2.8 | 1,682 | |||||||||||||||
Of which:
Croatia
|
267 | 278 | (11 | ) | (4.0 | ) | 1,161 | |||||||||||||
Of which:
Slovakia
|
230 | 244 | (14 | ) | (5.7 | ) | 974 | |||||||||||||
Of which:
Greece
|
997 | 655 | 342 | 52.2 | 3,899 | |||||||||||||||
Of which:
Romania
|
291 | 204 | 87 | 42.6 | 1,104 | |||||||||||||||
Of which: Othera
|
229 | 206 | 23 | 11.2 | 976 | |||||||||||||||
Profit from
operations
|
304 | 504 | (200 | ) | (39.7 | ) | 1,037 | |||||||||||||
Depreciation,
amortization and impairment losses
|
(573 | ) | (476 | ) | (97 | ) | (20.4 | ) | (2,747 | ) | ||||||||||
Cash
capex
|
(363 | ) | (380 | ) | 17 | 4.5 | (1,610 | ) | ||||||||||||
Number of
employees (average)
|
52,531 | 43,348 | 9,183 | 21.2 | 51,172 | |||||||||||||||
|
a
|
Other:
national companies of Albania, Bulgaria, the F.Y.R.O. Macedonia and
Montenegro.
|
Systems
Solutions.
|
Mar.
31, 2010
|
Dec.
31, 2009
|
Change
Mar. 31,
2010/
Dec. 31,
2009
%
|
Mar.
31, 2009
|
Change
Mar. 31,
2010/
Mar. 31,
2009
%
|
|||||||||||||||||
New
orders
|
(millions of
€)
|
2,156 | 9,305 |
n.a.
|
2,010 | 7.3 | |||||||||||||||
Computing &
Desktop Services
|
|||||||||||||||||||||
Number of
servers managed and serviced
(units)
|
49,153 | 47,092 | 4.4 | 53,536 | (8.2 | ) | |||||||||||||||
Number of
workstations managed and serviced (millions)
|
1.85 | 1.86 | (0.5 | ) | 1.50 | 23.3 | |||||||||||||||
Systems
Integration
|
|||||||||||||||||||||
Hours
billed
|
(millions)
|
2.4 | 9.6 |
n.a.
|
2.6 | (7.7 | ) | ||||||||||||||
Utilization
rate
|
(%)
|
82.5 | 81.3 | 1.2 | p | 80.6 | 1.9 | p | |||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Total
revenue
|
2,131 | 2,106 | 25 | 1.2 | 8,798 | |||||||||||||||
Profit (loss)
from operations
|
18 | 11 | 7 | 63.6 | (11 | ) | ||||||||||||||
Depreciation,
amortization and impairment losses
|
(150 | ) | (177 | ) | 27 | 15.3 | (721 | ) | ||||||||||||
Cash
capex
|
(148 | ) | (161 | ) | 13 | 8.1 | (681 | ) | ||||||||||||
Number of
employees (average)
|
47,446 | 44,449 | 2,997 | 6.7 | 45,328 | |||||||||||||||
Group
Headquarters & Shared Services.
|
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Total
revenue
|
565 | 618 | (53 | ) | (8.6 | ) | 2,410 | |||||||||||||
Loss from
operations
|
(365 | ) | (309 | ) | (56 | ) | (18.1 | ) | (1,249 | ) | ||||||||||
Depreciation,
amortization and impairment losses
|
(188 | ) | (259 | ) | 71 | 27.4 | (833 | ) | ||||||||||||
Cash
capex
|
(109 | ) | (98 | ) | (11 | ) | (11.2 | ) | (449 | ) | ||||||||||
Number of
employees (average)
|
22,070 | 19,445 | 2,625 | 13.5 | 20,181 | |||||||||||||||
Of which: Viventoa
|
9,700 | 8,400 | 1,300 | 15.5 | 9,600 | |||||||||||||||
|
a
|
Number of
employees at the reporting date, including Vivento’s own staff and
management; figures rounded.
|
1 This
Outlook discussion contains forward-looking statements that reflect
management’s current views with respect to future events. Words such as
“expect,” “anticipate,” “believe,” “intend,” “may,” “could,” “estimate,”
“aim,” “goal,” “plan,” “project,” “should,” “will,” “seek,” “outlook” or
similar expressions generally identify forward-looking statements. These
forward-looking statements include statements with regard to the expected
development of revenue, earnings, profits from operations, depreciation
and amortization, cash flows and personnel-related measures. You should
consider forward-looking statements with caution. They are subject to
risks and uncertainties, most of which are difficult to predict and are
often beyond our control. The risks and uncertainties include those
described in the sections “Forward-Looking Statements” and “Risk Factors”
of this Annual Report. Please read those sections when considering this
Outlook discussion. Among the factors that might influence our ability to
achieve our objectives are the progress of our workforce reduction
initiative and other cost-saving measures, and the impact of other
significant strategic, labor or business initiatives, including
acquisitions, dispositions and business combinations, and our network
upgrade and expansion initiatives. In addition, stronger than expected
competition, technological change, legal proceedings and regulatory
developments, among other factors, may have a material adverse effect on
our costs and revenue development. Further, the economic downturn in our
markets, and changes in interest and currency exchange rates, may also
have an impact on our business development and the availability of
financing on favorable conditions. Changes in our expectations regarding
recoverable amounts of assets, including expectations concerning future
cash flows, may lead to impairments of assets, which may materially affect
our results at the group and operating segment levels. If these
or other risks and uncertainties materialize, or if the assumptions
underlying any of these statements prove incorrect, our actual performance
may materially differ from the performance expressed or implied by
forward-looking statements. We can offer no assurance that our estimates
or expectations will be achieved. We do not assume any obligation to
update forward-looking statements to take new information or future events
into account or otherwise.
|
2 This policy
is subject to the requisite unappropriated net income being posted in the
single-entity financial statements of Deutsche Telekom AG for the
financial year in question and the ability to establish the necessary
reserves for the share buy-back. It is also contingent upon the executive
bodies adopting resolutions to this effect taking account of the Company’s
situation at the time.
|
Mar. 31,
2010
millions of
€
|
Dec. 31,
2009
millions of
€
|
Change
millions of
€
|
Change
%
|
Mar. 31,
2009
millions of
€
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Current
assets
|
24,616 | 23,012 | 1,604 | 7.0 | 18,741 | |||||||||||||||
Cash and cash
equivalents
|
5,553 | 5,022 | 531 | 10.6 | 4,113 | |||||||||||||||
Trade and
other receivables
|
6,832 | 6,757 | 75 | 1.1 | 8,139 | |||||||||||||||
Current
recoverable income taxes
|
253 | 144 | 109 | 75.7 | 177 | |||||||||||||||
Other
financial assets
|
1,758 | 2,001 | (243 | ) | (12.1 | ) | 1,809 | |||||||||||||
Inventories
|
1,213 | 1,174 | 39 | 3.3 | 1,543 | |||||||||||||||
Non-current
assets and disposal groups held for sale
|
6,776 | 6,527 | 249 | 3.8 | 530 | |||||||||||||||
Other
assets
|
2,231 | 1,387 | 844 | 60.9 | 2,430 | |||||||||||||||
Non-current
assets
|
106,187 | 104,762 | 1,425 | 1.4 | 115,023 | |||||||||||||||
Intangible
assets
|
53,413 | 51,705 | 1,708 | 3.3 | 57,808 | |||||||||||||||
Property,
plant and equipment
|
45,361 | 45,468 | (107 | ) | (0.2 | ) | 48,231 | |||||||||||||
Investments
accounted for using the equity method
|
152 | 147 | 5 | 3.4 | 146 | |||||||||||||||
Other
financial assets
|
1,621 | 1,739 | (118 | ) | (6.8 | ) | 2,078 | |||||||||||||
Deferred tax
assets
|
5,194 | 5,162 | 32 | 0.6 | 6,150 | |||||||||||||||
Other
assets
|
446 | 541 | (95 | ) | (17.6 | ) | 610 | |||||||||||||
Total
assets
|
130,803 | 127,774 | 3,029 | 2.4 | 133,764 | |||||||||||||||
Liabilities
and shareholders’ equity
|
||||||||||||||||||||
Current
liabilities
|
25,691 | 24,794 | 897 | 3.6 | 25,279 | |||||||||||||||
Financial
liabilities
|
9,960 | 9,391 | 569 | 6.1 | 9,827 | |||||||||||||||
Trade and
other payables
|
5,856 | 6,304 | (448 | ) | (7.1 | ) | 7,155 | |||||||||||||
Income tax
liabilities
|
635 | 511 | 124 | 24.3 | 469 | |||||||||||||||
Other
provisions
|
3,455 | 3,369 | 86 | 2.6 | 3,491 | |||||||||||||||
Liabilities
directly associated with non-current assets and disposal groups held for
sale
|
1,456 | 1,423 | 33 | 2.3 | 22 | |||||||||||||||
Other
liabilities
|
4,329 | 3,796 | 533 | 14.0 | 4,315 | |||||||||||||||
Non-current
liabilities
|
60,833 | 61,043 | (210 | ) | (0.3 | ) | 63,327 | |||||||||||||
Financial
liabilities
|
40,980 | 41,800 | (820 | ) | (2.0 | ) | 43,285 | |||||||||||||
Provisions
for pensions and other employee benefits
|
6,371 | 6,179 | 192 | 3.1 | 5,831 | |||||||||||||||
Other
provisions
|
2,050 | 2,161 | (111 | ) | (5.1 | ) | 2,855 | |||||||||||||
Deferred tax
liabilities
|
7,636 | 7,153 | 483 | 6.8 | 7,893 | |||||||||||||||
Other
liabilities
|
3,796 | 3,750 | 46 | 1.2 | 3,463 | |||||||||||||||
Liabilities
|
86,524 | 85,837 | 687 | 0.8 | 88,606 | |||||||||||||||
Shareholders’
equity
|
44,279 | 41,937 | 2,342 | 5.6 | 45,158 | |||||||||||||||
Issued
capital
|
11,165 | 11,165 | - | - | 11,165 | |||||||||||||||
Capital
reserves
|
51,531 | 51,530 | 1 | 0.0 | 51,526 | |||||||||||||||
Retained
earnings including carryforwards
|
(20,710 | ) | (20,951 | ) | 241 | 1.2 | (17,255 | ) | ||||||||||||
Total other
comprehensive income
|
(2,058 | ) | (3,576 | ) | 1,518 | 42.4 | (5,232 | ) | ||||||||||||
Total other
comprehensive income directly associated with non-current assets and
disposal groups held for sale
|
(2,151 | ) | (2,162 | ) | 11 | 0.5 | - | |||||||||||||
Net profit
(loss)
|
767 | 353 | 414 |
n.a.
|
(1,124 | ) | ||||||||||||||
Treasury
shares
|
(5 | ) | (5 | ) | - | - | (5 | ) | ||||||||||||
Issued
capital and reserves attributable to owners of the parent
|
38,539 | 36,354 | 2,185 | 6.0 | 39,075 | |||||||||||||||
Non-controlling
interests
|
5,740 | 5,583 | 157 | 2.8 | 6,083 | |||||||||||||||
Total
liabilities and shareholders’ equity
|
130,803 | 127,774 | 3,029 | 2.4 | 133,764 | |||||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Net
revenue
|
15,812 | 15,902 | (90 | ) | (0.6 | ) | 64,602 | |||||||||||||
Cost of
sales
|
(9,025 | ) | (8,906 | ) | (119 | ) | (1.3 | ) | (36,259 | ) | ||||||||||
Gross
profit
|
6,787 | 6,996 | (209 | ) | (3.0 | ) | 28,343 | |||||||||||||
Selling
expenses
|
(3,655 | ) | (3,996 | ) | 341 | 8.5 | (15,863 | ) | ||||||||||||
General and
administrative expenses
|
(1,222 | ) | (1,136 | ) | (86 | ) | (7.6 | ) | (4,653 | ) | ||||||||||
Other
operating income
|
307 | 387 | (80 | ) | (20.7 | ) | 1,504 | |||||||||||||
Other
operating expenses
|
(188 | ) | (2,007 | ) | 1,819 | 90.6 | (3,319 | ) | ||||||||||||
Profit from
operations
|
2,029 | 244 | 1,785 |
n.a.
|
6,012 | |||||||||||||||
Finance
costs
|
(597 | ) | (632 | ) | 35 | 5.5 | (2,555 | ) | ||||||||||||
Interest
income
|
140 | 100 | 40 | 40.0 | 341 | |||||||||||||||
Interest
expense
|
(737 | ) | (732 | ) | (5 | ) | (0.7 | ) | (2,896 | ) | ||||||||||
Share of
profit (loss) of associates and joint ventures accounted for using the
equity method
|
3 | 5 | (2 | ) | (40.0 | ) | 24 | |||||||||||||
Other
financial income (expense)
|
(121 | ) | (115 | ) | (6 | ) | (5.2 | ) | (826 | ) | ||||||||||
Profit (loss)
from financial activities
|
(715 | ) | (742 | ) | 27 | 3.6 | (3,357 | ) | ||||||||||||
Profit (loss)
before income taxes
|
1,314 | (498 | ) | 1,812 |
n.a.
|
2,655 | ||||||||||||||
Income
taxes
|
(449 | ) | (426 | ) | (23 | ) | (5.4 | ) | (1,782 | ) | ||||||||||
Profit
(loss)
|
865 | (924 | ) | 1,789 |
n.a.
|
873 | ||||||||||||||
Profit (loss)
attributable to
|
865 | (924 | ) | 1,789 |
n.a.
|
873 | ||||||||||||||
Owners of the
parent (net profit (loss))
|
767 | (1,124 | ) | 1,891 |
n.a.
|
353 | ||||||||||||||
Non-controlling
interests
|
98 | 200 | (102 | ) | (51.0 | ) | 520 | |||||||||||||
Q1 2010 | Q1 2009 |
Change
|
Change
%
|
FY
2009
|
||||||||||||||
Earnings per
share
|
||||||||||||||||||
Basic/diluted
|
(€)
|
0.18 | (0.26 | ) | 0.44 |
n.a.
|
0.08 | |||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
FY
2009
millions
of €
|
|||||||||||||
Profit
(loss)
|
865 | (924 | ) | 1,789 | 873 | |||||||||||
Actuarial
gains and losses on defined benefit pension plans
|
(190 | ) | 0 | (190 | ) | (461 | ) | |||||||||
Revaluation
due to business combinations
|
0 | (33 | ) | 33 | (38 | ) | ||||||||||
Exchange
differences on translating foreign operations
|
1,628 | 172 | 1,456 | (211 | ) | |||||||||||
Available-for-sale
financial assets
|
||||||||||||||||
Recognition
of other comprehensive income
in income
statement
|
0 | 0 | - | 0 | ||||||||||||
Change in
other comprehensive income (not recognized in income
statement)
|
(6 | ) | (3 | ) | (3 | ) | (4 | ) | ||||||||
Fair value
measurement of hedging instruments
|
||||||||||||||||
Recognition
of other comprehensive income in income statement
|
(1 | ) | 61 | (62 | ) | 8 | ||||||||||
Change in
other comprehensive income
(not
recognized in income statement)
|
(7 | ) | (75 | ) | 68 | (56 | ) | |||||||||
Other income
and expense recognized directly in equity
|
0 | 11 | (11 | ) | 11 | |||||||||||
Income taxes
relating to components of other comprehensive income
|
65 | 3 | 62 | 138 | ||||||||||||
Other
comprehensive income
|
1,489 | 136 | 1,353 | (613 | ) | |||||||||||
Total
comprehensive income
|
2,354 | (788 | ) | 3,142 | 260 | |||||||||||
Total
comprehensive income attributable to
|
2,354 | (788 | ) | 3,142 | 260 | |||||||||||
Owners of the
parent
|
2,184 | (922 | ) | 3,106 | (261 | ) | ||||||||||
Non-controlling
interests
|
170 | 134 | 36 | 521 | ||||||||||||
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, 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
|
|||||||
Profit
(loss)
|
(1,124)
|
||||||
Other
comprehensive income
|
237
|
(33)
|
(2)
|
||||
Transfer to
retained earnings
|
23
|
(23)
|
|||||
Balance at
March 31, 2009
|
11,165
|
51,526
|
(17,255)
|
(1,124)
|
(6,119)
|
146
|
1
|
Balance at
January 1, 2010
|
11,165
|
51,530
|
(20,951)
|
353
|
(6,577)
|
118
|
(3)
|
Changes in
the composition of the Group
|
|||||||
Unappropriated
profit (loss) carried forward
|
353
|
(353)
|
|||||
Dividends
|
|||||||
Proceeds from
the exercise of stock options
|
1
|
||||||
Profit
(loss)
|
767
|
||||||
Other
comprehensive income
|
(131)
|
1,555
|
(3)
|
||||
Transfer to
retained earnings
|
19
|
(19)
|
|||||
Balance at
March 31, 2010
|
11,165
|
51,531
|
(20,710)
|
767
|
(5,022)
|
99
|
(6)
|
Total
|
Non-
controlling
interests
|
Total
shareholders’ equity
|
||||||
Total other
comprehensive income
|
Treasury
shares
|
|||||||
Cash flow
hedges
|
Other
comprehensive income
|
Taxes
|
||||||
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
millions
of €
|
||
Balance at
January 1, 2009
|
1,085
|
(11)
|
(334)
|
(5)
|
39,997
|
3,115
|
43,112
|
|
Changes in
the composition of the Group
|
0
|
2,907
|
2,907
|
|||||
Unappropriated
profit (loss) carried forward
|
0
|
0
|
||||||
Dividends
|
0
|
(73)
|
(73)
|
|||||
Profit
(loss)
|
(1,124)
|
200
|
(924)
|
|||||
Other
comprehensive income
|
(14)
|
11
|
3
|
202
|
(66)
|
136
|
||
Transfer to
retained earnings
|
0
|
0
|
||||||
Balance at
March 31, 2009
|
1,071
|
0
|
(331)
|
(5)
|
39,075
|
6,083
|
45,158
|
|
Balance at
January 1, 2010
|
1,037
|
0
|
(313)
|
(5)
|
36,354
|
5,583
|
41,937
|
|
Changes in
the composition of the Group
|
0
|
(13)
|
(13)
|
|||||
Unappropriated
profit (loss) carried forward
|
0
|
0
|
||||||
Dividends
|
0
|
0
|
||||||
Proceeds from
the exercise of stock options
|
1
|
1
|
||||||
Profit
(loss)
|
767
|
98
|
865
|
|||||
Other
comprehensive income
|
(8)
|
4
|
1,417
|
72
|
1,489
|
|||
Transfer to
retained earnings
|
0
|
0
|
||||||
Balance at
March 31, 2010
|
1,029
|
0
|
(309)
|
(5)
|
38,539
|
5,740
|
44,279
|
|
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
FY
2009
millions
of €
|
||||||||||
Profit
(loss)
|
865 | (924 | ) | 873 | ||||||||
Depreciation,
amortization and impairment losses
|
2,661 | 4,698 | 13,894 | |||||||||
Income tax
expense (benefit)
|
449 | 426 | 1,782 | |||||||||
Interest
income and interest expenses
|
597 | 632 | 2,555 | |||||||||
Other
financial (income) expense
|
121 | 115 | 826 | |||||||||
Share of
(profit) loss of associates and joint ventures accounted for using the
equity method
|
(3 | ) | (5 | ) | (24 | ) | ||||||
(Profit) loss
on the disposal of fully consolidated subsidiaries
|
- | (17 | ) | (26 | ) | |||||||
Other
non-cash transactions
|
82 | (83 | ) | (230 | ) | |||||||
(Gain) loss
from the disposal of intangible assets and property, plant and
equipment
|
20 | 18 | 51 | |||||||||
Change in
assets carried as working capital
|
(629 | ) | (292 | ) | 1,936 | |||||||
Change in
provisions
|
(13 | ) | (377 | ) | (891 | ) | ||||||
Change in
other liabilities carried as working capital
|
(15 | ) | (472 | ) | (1,818 | ) | ||||||
Income taxes
received (paid)
|
(245 | ) | (288 | ) | (928 | ) | ||||||
Dividends
received
|
1 | 0 | 29 | |||||||||
Net payments
from entering into or canceling interest rate swaps
|
27 | 165 | 242 | |||||||||
Cash
generated from operations
|
3,918 | 3,596 | 18,271 | |||||||||
Interest
paid
|
(888 | ) | (1,001 | ) | (3,456 | ) | ||||||
Interest
received
|
241 | 371 | 980 | |||||||||
Net cash from
operating activities
|
3,271 | 2,966 | 15,795 | |||||||||
Cash outflows
for investments in
|
||||||||||||
Intangible
assets
|
(280 | ) | (283 | ) | (1,598 | ) | ||||||
Property,
plant and equipment
|
(1,654 | ) | (2,328 | ) | (7,604 | ) | ||||||
Non-current
financial assets
|
(73 | ) | (80 | ) | (176 | ) | ||||||
Investments
in fully consolidated subsidiaries and business units
|
(283 | ) | 0 | (1,007 | ) | |||||||
Proceeds from
disposal of
|
||||||||||||
Intangible
assets
|
1 | 2 | 7 | |||||||||
Property,
plant and equipment
|
101 | 59 | 369 | |||||||||
Non-current
financial assets
|
16 | 18 | 99 | |||||||||
Investments
in fully consolidated subsidiaries and business units
|
3 | 28 | 116 | |||||||||
Net change in
short-term investments and marketable securities and
receivables
|
374 | (390 | ) | (320 | ) | |||||||
Net change in
cash and cash equivalents due to the first-time full consolidation of
OTE
|
- | 1,558 | 1,558 | |||||||||
Other
|
2 | (93 | ) | (93 | ) | |||||||
Net cash used
in investing activities
|
(1,793 | ) | (1,509 | ) | (8,649 | ) | ||||||
Proceeds from
issue of current financial liabilities
|
247 | 310 | 3,318 | |||||||||
Repayment of
current financial liabilities
|
(1,777 | ) | (2,735 | ) | (9,314 | ) | ||||||
Proceeds from
issue of non-current financial liabilities
|
755 | 2,236 | 5,379 | |||||||||
Repayment of
non-current financial liabilities
|
(88 | ) | (95 | ) | (93 | ) | ||||||
Dividend
payments
|
(1 | ) | (72 | ) | (4,287 | ) | ||||||
Proceeds from
the exercise of stock options
|
0 | 0 | 2 | |||||||||
Repayment of
lease liabilities
|
(35 | ) | (31 | ) | (128 | ) | ||||||
Net cash used
in financing activities
|
(899 | ) | (387 | ) | (5,123 | ) | ||||||
Effect of
exchange rate changes on cash and cash equivalents
|
52 | 17 | 58 | |||||||||
Changes in
cash and cash equivalents associated with assets and disposal groups held
for sale
|
(100 | ) | - | (85 | ) | |||||||
Net increase
(decrease) in cash and cash equivalents
|
531 | 1,087 | 1,996 | |||||||||
Cash and cash
equivalents, at the beginning of the period
|
5,022 | 3,026 | 3,026 | |||||||||
Cash and cash
equivalents, at the end of the period
|
5,553 | 4,113 | 5,022 | |||||||||
Accounting
policies.
|
|
The revised
IFRS 3 gives the option of measuring non-controlling interests either at
fair value or at the proportionate share of the net identifiable assets.
This option can be exercised for each business combination
individually.
|
|
In a business
combination achieved in stages, the acquirer shall remeasure its
previously held equity interest in the acquiree at the date the acquirer
obtains control. Goodwill shall then be determined as the difference
between the remeasured carrying amount plus consideration transferred for
the acquisition of the new shares, minus net assets
acquired.
|
|
Contingent
consideration shall be measured at fair value at the acquisition date and
classified either as equity, or as asset or liability at the acquisition
date. Agreed contingent consideration shall be recognized subsequently in
accordance with the classification determined at the acquisition
date.
|
|
Acquisition-related
costs incurred in connection with business combinations shall be
recognized as expenses.
|
|
For changes
in contingent considerations classified as liabilities at the acquisition
date, goodwill cannot be remeasured
subsequently.
|
|
According to
the revised IFRS 3, effects from the settlement of relationships existing
prior to the business combination shall not be part of the exchange for
the acquiree.
|
|
In contrast
to the previous version of IFRS 3, the revised standard governs the
recognition and measurement of rights that were granted to another entity
prior to the business combination and which are now reacquired as part of
the business combination (reacquired
rights).
|
|
Changes in a
parent’s ownership interest in a subsidiary that do not result in the loss
of control shall only be accounted for within
equity.
|
|
If a parent
loses control of a subsidiary, it shall derecognize the consolidated
assets and liabilities. The new requirement is that any investment
retained in the former subsidiary shall be recognized at fair value at the
date when control is lost; any differences resulting from this shall be
recognized in profit or loss.
|
|
When losses
attributed to the non-controlling interests exceed the non-controlling
interests in the subsidiary’s equity, these losses shall be allocated to
the non-controlling interests even if this results in a deficit
balance.
|
|
Business
combinations.
|
millions of
€
|
||||
Purchase
price paid for 100 % of the shares
|
291 | |||
Fair value of
assets and liabilities
|
(152 | ) | ||
Deferred tax
liabilities
|
45 | |||
Goodwill
|
184 | |||
Fair value at
the acquisition date
millions of
€
|
Carrying
amounts immediately prior to the business combination
millions of
€
|
|||||||
Assets
|
397 | 73 | ||||||
Current
assets
|
54 | 54 | ||||||
Cash and cash
equivalents
|
25 | 25 | ||||||
Trade and
other receivables
|
3 | 3 | ||||||
Other
assets
|
26 | 26 | ||||||
Non-current
assets
|
343 | 19 | ||||||
Intangible
assets
|
324 | 1 | ||||||
Of which:
goodwill
|
184 | 0 | ||||||
Property,
plant and equipment
|
14 | 14 | ||||||
Other
assets
|
5 | 4 | ||||||
Liabilities
|
106 | 66 | ||||||
Current
liabilities
|
60 | 64 | ||||||
Trade and
other payables
|
37 | 37 | ||||||
Other
liabilities
|
23 | 27 | ||||||
Non-current
liabilities
|
46 | 2 | ||||||
Deferred tax
liabilities
|
45 | 0 | ||||||
Other
liabilities
|
1 | 2 | ||||||
|
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
€
|
Reconciliation
millions
of
€
|
Total
millions
of
€
|
|||||||||||||||||||||||||
Net
revenue
|
22 | - | - | 493 | - | - | (2 | ) | 513 | |||||||||||||||||||||||
Cost of
sales
|
(8 | ) | - | - | (300 | ) | - | - | 2 | (306 | ) | |||||||||||||||||||||
Gross profit
(loss)
|
14 | - | - | 193 | - | - | 0 | 207 | ||||||||||||||||||||||||
Selling
expenses
|
(6 | ) | - | - | (105 | ) | - | - | - | (111 | ) | |||||||||||||||||||||
General and
administrative expenses
|
(6 | ) | - | - | (39 | ) | - | - | - | (45 | ) | |||||||||||||||||||||
Other
operating income
|
- | - | - | 8 | - | - | - | 8 | ||||||||||||||||||||||||
Other
operating expenses
|
- | - | - | (7 | ) | - | - | - | (7 | ) | ||||||||||||||||||||||
Profit (loss)
from operations
|
2 | - | - | 50 | - | - | - | 52 | ||||||||||||||||||||||||
Finance
costs
|
- | - | - | (24 | ) | - | - | - | (24 | ) | ||||||||||||||||||||||
Share of
profit (loss) of associates and joint ventures accounted for using the
equity method
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Other
financial income (expense)
|
- | - | - | - | - | - | (4 | ) | (4 | ) | ||||||||||||||||||||||
Profit (loss)
from
financial
activities
|
- | - | - | (24 | ) | - | - | (4 | ) | (28 | ) | |||||||||||||||||||||
Profit (loss)
before income taxes
|
2 | - | - | 26 | - | - | (4 | ) | 24 | |||||||||||||||||||||||
Income
taxes
|
- | - | - | (11 | ) | - | - | 1 | (10 | ) | ||||||||||||||||||||||
Profit
(loss)
|
2 | - | - | 15 | - | - | (3 | ) | 14 | |||||||||||||||||||||||
|
Selected
notes to the consolidated statement of financial
position.
|
T-Mobile
UK
Europe
operating segment
millions of
€
|
Other
millions of
€
|
Mar. 31,
2010
millions of
€
|
||||||||||
Current
assets
|
667 | - | 667 | |||||||||
Trade and
other receivables
|
280 | - | 280 | |||||||||
Other current
assets
|
387 | - | 387 | |||||||||
Non-current
assets
|
6,022 | 87 | 6,109 | |||||||||
Intangible
assets
|
3,833 | - | 3,833 | |||||||||
Property,
plant and equipment
|
1,664 | 86 | 1,750 | |||||||||
Other
non-current assets
|
525 | 1 | 526 | |||||||||
Non-current
assets and disposal groups held for sale
|
6,689 | 87 | 6,776 | |||||||||
Current
liabilities
|
761 | - | 761 | |||||||||
Trade and
other payables
|
501 | - | 501 | |||||||||
Other current
liabilities
|
260 | - | 260 | |||||||||
Non-current
liabilities
|
695 | - | 695 | |||||||||
Liabilities
directly associated with non-current assets and
disposal
groups held for sale
|
1,456 | - | 1,456 | |||||||||
Mar. 31,
2010
millions of
€
|
Dec. 31,
2009
millions of
€
|
Change
millions of
€
|
Change
%
|
Mar. 31,
2009
millions of
€
|
||||||||||||||||
Intangible
assets
|
53,413 | 51,705 | 1,708 | 3.3 | 57,808 | |||||||||||||||
Of which:
UMTS licenses
|
6,505 | 6,637 | (132 | ) | (2.0 | ) | 10,109 | |||||||||||||
Of which:
U.S. mobile communications licenses
|
18,306 | 17,115 | 1,191 | 7.0 | 18,491 | |||||||||||||||
Of which:
goodwill
|
20,952 | 20,334 | 618 | 3.0 | 21,216 | |||||||||||||||
Property,
plant and equipment
|
45,361 | 45,468 | (107 | ) | (0.2 | ) | 48,231 | |||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Additions to
assets
|
1,636 | 4,428 | (2,792 | ) | (63.1 | ) | 11,467 | |||||||||||||
Intangible
assets
|
290 | 2,697 | (2,407 | ) | (89.2 | ) | 4,091 | |||||||||||||
Property,
plant and equipment
|
1,346 | 1,731 | (385 | ) | (22.2 | ) | 7,376 | |||||||||||||
Mar. 31,
2010
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
|
38,722 | 5,196 | 8,866 | 9,854 | 14,806 | |||||||||||||||
Liabilities
to banks
|
4,559 | 870 | 1,295 | 1,706 | 688 | |||||||||||||||
Lease
liabilities
|
1,899 | 139 | 231 | 228 | 1,301 | |||||||||||||||
Liabilities
to non-banks from promissory notes
|
1,124 | - | 10 | 167 | 947 | |||||||||||||||
Other
interest-bearing liabilities
|
425 | 98 | 124 | 78 | 125 | |||||||||||||||
Other
non-interest-bearing liabilities
|
3,425 | 3,409 | 11 | 1 | 4 | |||||||||||||||
Derivative
financial liabilities
|
786 | 248 | 177 | 245 | 116 | |||||||||||||||
Financial
liabilities
|
50,940 | 9,960 | 10,714 | 12,279 | 17,987 | |||||||||||||||
|
Selected
notes to the consolidated income
statement.
|
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Net
revenue
|
15,812 | 15,902 | (90 | ) | (0.6 | ) | 64,602 | |||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Cost of
sales
|
(9,025 | ) | (8,906 | ) | (119 | ) | (1.3 | ) | (36,259 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Selling
expenses
|
(3,655 | ) | (3,996 | ) | 341 | 8.5 | (15,863 | ) | ||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
General and
administrative expenses
|
(1,222 | ) | (1,136 | ) | (86 | ) | (7.6 | ) | (4,653 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Other
operating income
|
307 | 387 | (80 | ) | (20.7 | ) | 1,504 | |||||||||||||
Other
operating expenses
|
(188 | ) | (2,007 | ) | 1,819 | 90.6 | (3,319 | ) | ||||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Profit (loss)
from financial activities
|
(715 | ) | (742 | ) | 27 | 3.6 | (3,357 | ) | ||||||||||||
Finance
costs
|
(597 | ) | (632 | ) | 35 | 5.5 | (2,555 | ) | ||||||||||||
Interest
income
|
140 | 100 | 40 | 40.0 | 341 | |||||||||||||||
Interest
expense
|
(737 | ) | (732 | ) | (5 | ) | (0.7 | ) | (2,896 | ) | ||||||||||
Share of
profit (loss) of associates and joint ventures accounted for using the
equity method
|
3 | 5 | (2 | ) | (40.0 | ) | 24 | |||||||||||||
Other
financial income (expense)
|
(121 | ) | (115 | ) | (6 | ) | (5.2 | ) | (826 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Income
taxes
|
(449 | ) | (426 | ) | (23 | ) | (5.4 | ) | (1,782 | ) | ||||||||||
|
Other
disclosures.
|
Q1 2010 | Q1 2009 |
Change
|
Change
%
|
FY
2009
|
|||||||||||||||||
Average
number of employees
|
259,033 | 249,325 | 9,708 | 3.9 | 257,601 | ||||||||||||||||
Domestic
|
128,197 | 131,409 | (3,212 | ) | (2.4 | ) | 130,477 | ||||||||||||||
International
|
130,836 | 117,916 | 12,920 | 11.0 | 127,124 | ||||||||||||||||
Non-civil
servants
|
230,073 | 217,316 | 12,757 | 5.9 | 226,460 | ||||||||||||||||
Civil
servants (domestic)
|
28,960 | 32,009 | (3,049 | ) | (9.5 | ) | 31,141 | ||||||||||||||
Trainees and
student interns
|
9,474 | 10,263 | (789 | ) | (7.7 | ) | 9,805 | ||||||||||||||
Personnel
costs
|
(millions of
€)
|
(3,706 | ) | (3,310 | ) | (396 | ) | (12.0 | ) | (14,333 | ) | ||||||||||
Q1
2010
millions
of €
|
Q1
2009
millions
of €
|
Change
millions of
€
|
Change
%
|
FY
2009
millions
of €
|
||||||||||||||||
Amortization
and impairment of intangible assets
|
(806 | ) | (2,591 | ) | 1,785 | 68.9 | (5,657 | ) | ||||||||||||
Of which:
mobile communications licenses
|
(187 | ) | (242 | ) | 55 | 22.7 | (905 | ) | ||||||||||||
Of which:
goodwill
|
- | (1,803 | ) | 1,803 |
n.a.
|
(2,345 | ) | |||||||||||||
Depreciation
and impairment of property, plant and equipment
|
(1,855 | ) | (2,107 | ) | 252 | 12.0 | (8,237 | ) | ||||||||||||
Total
depreciation, amortization and impairment losses
|
(2,661 | ) | (4,698 | ) | 2,037 | 43.4 | (13,894 | ) | ||||||||||||
|
Contingencies.
|
|
Selected
notes to the consolidated cash flow
statement.
|
|
Segment
reporting.
|
Q1 2010 Q1 2009 |
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
|
5,804 | 385 | 6,189 | 1,171 | (1,014 | ) | 0 | 34,010 | 24 | |||||||||||||||||||||||||
5,969 | 362 | 6,331 | 1,325 | (1,016 | ) | 0 | 50,868 | 18 | ||||||||||||||||||||||||||
United
States
|
3,810 | 4 | 3,814 | 544 | (463 | ) | (1 | ) | 37,941 | 20 | ||||||||||||||||||||||||
4,133 | 4 | 4,137 | 530 | (531 | ) | 0 | 38,804 | 16 | ||||||||||||||||||||||||||
Europe
|
2,264 | 148 | 2,412 | 375 | (285 | ) | 0 | 22,325 | 0 | |||||||||||||||||||||||||
2,307 | 129 | 2,436 | (1,786 | ) | (444 | ) | (1,803 | ) | 21,143 | 11 | ||||||||||||||||||||||||
Southern
and
Eastern
Europe
|
2,349 | 38 | 2,387 | 304 | (571 | ) | (2 | ) | 24,852 | 52 | ||||||||||||||||||||||||
1,929 | 35 | 1,964 | 504 | (470 | ) | (6 | ) | 26,695 | 51 | |||||||||||||||||||||||||
Systems
Solutions
|
1,532 | 599 | 2,131 | 18 | (150 | ) | 0 | 8,651 | 56 | |||||||||||||||||||||||||
1,496 | 610 | 2,106 | 11 | (177 | ) | 0 | 8,992 | 50 | ||||||||||||||||||||||||||
Group
Headquarters &
Shared
Services
|
53 | 512 | 565 | (365 | ) | (167 | ) | (21 | ) | 111,046 | 0 | |||||||||||||||||||||||
68 | 550 | 618 | (309 | ) | (156 | ) | (103 | ) | 118,343 | 0 | ||||||||||||||||||||||||
Total
|
15,812 | 1,686 | 17,498 | 2,047 | (2,650 | ) | (24 | ) | 238,825 | 152 | ||||||||||||||||||||||||
15,902 | 1,690 | 17,592 | 275 | (2,794 | ) | (1,912 | ) | 264,845 | 146 | |||||||||||||||||||||||||
Reconciliation
|
- | (1,686 | ) | (1,686 | ) | (18 | ) | 12 | 1 | (108,022 | ) | - | ||||||||||||||||||||||
- | (1,690 | ) | (1,690 | ) | (31 | ) | 8 | 0 | (131,081 | ) | - | |||||||||||||||||||||||
Group
|
15,812 | - | 15,812 | 2,029 | (2,638 | ) | (23 | ) | 130,803 | 152 | ||||||||||||||||||||||||
15,902 | - | 15,902 | 244 | (2,786 | ) | (1,912 | ) | 133,764 | 146 | |||||||||||||||||||||||||
FY
2009
|
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
|
23,813 | 1,610 | 25,423 | 5,062 | (4,189 | ) | (7 | ) | 52,002 | 23 | ||||||||||||||||||||||
United
States
|
15,457 | 14 | 15,471 | 2,233 | (2,025 | ) | (3 | ) | 36,087 | 18 | ||||||||||||||||||||||
Europe
|
9,486 | 548 | 10,034 | (905 | ) | (1,561 | ) | (1,850 | ) | 21,668 | 0 | |||||||||||||||||||||
Southern and
Eastern Europe
|
9,510 | 175 | 9,685 | 1,037 | (2,211 | ) | (536 | ) | 25,120 | 52 | ||||||||||||||||||||||
Systems
Solutions
|
6,083 | 2,715 | 8,798 | (11 | ) | (718 | ) | (3 | ) | 8,872 | 54 | |||||||||||||||||||||
Group
Headquarters & Shared Services
|
253 | 2,157 | 2,410 | (1,249 | ) | (660 | ) | (173 | ) | 120,162 | 0 | |||||||||||||||||||||
Total
|
64,602 | 7,219 | 71,821 | 6,167 | (11,364 | ) | (2,572 | ) | 263,911 | 147 | ||||||||||||||||||||||
Reconciliation
|
- | (7,219 | ) | (7,219 | ) | (155 | ) | 41 | 1 | (136,137 | ) | - | ||||||||||||||||||||
Group
|
64,602 | - | 64,602 | 6,012 | (11,323 | ) | (2,571 | ) | 127,774 | 147 | ||||||||||||||||||||||
|
Executive
bodies.
|
|
Events
after the reporting period (March 31,
2010).
|