Financial position of the Group

Condensed consolidated statement of financial position
millions of €

 

Dec. 31, 2018

Change

Dec. 31, 2017

Dec. 31, 2016

Dec. 31, 2015

Dec. 31, 2014

ASSETS

 

 

 

 

 

 

CURRENT ASSETS

21,870

1,478

20,392

26,638

32,184

29,798

Cash and cash equivalents

3,679

367

3,312

7,747

6,897

7,523

Trade and other receivables

9,988

265

9,723

9,362

9,238

10,454

Contract assets

1,765

n. a.

n. a.

n. a.

n. a.

n. a.

Non-current assets and disposal groups held for sale

145

(16)

161

372

6,922

5,878

Other current assets

6,293

(903)

7,196

9,157

9,127

5,943

NON-CURRENT ASSETS

123,505

2,562

120,943

121,847

111,736

99,562

Intangible assets

64,950

2,085

62,865

60,599

57,025

51,565

Property, plant and equipment

50,631

3,753

46,878

46,758

44,637

39,616

Capitalized contract costs

1,744

n. a.

n. a.

n. a.

n. a.

n. a.

Investments accounted for using the equity method

576

(75)

651

725

822

617

Other non-current assets

5,604

(4,944)

10,548

13,765

9,252

7,764

TOTAL ASSETS

145,375

4,041

141,334

148,485

143,920

129,360

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

CURRENT LIABILITIES

29,144

1,778

27,366

33,126

33,548

28,198

Financial liabilities

10,527

2,169

8,358

14,422

14,439

10,558

Trade and other payables

10,735

(236)

10,971

10,441

11,090

9,681

Current provisions

3,144

(228)

3,372

3,068

3,367

3,517

Contract liabilities

1,720

n. a.

n. a.

n. a.

n. a.

n. a.

Liabilities directly associated with non-current assets and disposal groups held for sale

36

36

0

194

4

6

Other current liabilities

2,982

(1,682)

4,664

5,001

4,648

4,436

NON-CURRENT LIABILITIES

72,794

1,296

71,498

76,514

72,222

67,096

Financial liabilities

51,748

2,577

49,171

50,228

47,941

44,669

Non-current provisions

8,793

(2,737)

11,530

11,771

11,006

10,838

Other non-current liabilities

11,668

870

10,798

14,515

13,275

11,589

Contract liabilities

585

n. a.

n. a.

n. a.

n. a.

n. a.

SHAREHOLDERS’ EQUITY

43,437

967

42,470

38,845

38,150

34,066

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

145,375

4,041

141,334

148,485

143,920

129,360

Structure of the consolidated statement of financial position

millions of €

Structure of the consolidated statement of financial position (stacked bar chart)

Total assets amounted to EUR 145.4 billion, up by EUR 4.0 billion against December 31, 2017.

The mandatory first-time application of the new accounting standards IFRS 9 and IFRS 15 as of January 1, 2018 resulted in remeasurement and reclassification effects recognized directly in equity. For example, assets increased as of January 1, 2018 on account of contract assets of EUR 1.8 billion to be capitalized for the first time in accordance with IFRS 15 and contract costs to be capitalized of EUR 1.2 billion. By contrast, reclassifications and remeasurements were made from trade and other receivables, decreasing them by EUR 0.3 billion compared with December 31, 2017. Liabilities and shareholders’ equity also increased as of the date of first-time application as a result of the initial recognition of current and non-current contract liabilities amounting to EUR 2.5 billion. At the same time, current and non-current other liabilities decreased by a comparable amount. For further information on the effects of the first-time application of the new accounting standards IFRS 9 and IFRS 15, please refer to the section “Summary of accounting policies” in the notes to the consolidated financial statements.

Cash and cash equivalents increased by EUR 0.4 billion year-on-year. For further information, please refer to the section “Consolidated statement of cash flows” and Note 34 “Notes to the consolidated statement of cash flows” in the notes to the consolidated financial statements.

Trade and other receivables increased by EUR 0.3 billion to EUR 10.0 billion, mainly due to higher receivables in both the United States and Germany operating segments. In the United States operating segment, this increase was the result of the higher volume of receivables for terminal equipment sold under installment plans and the larger customer base. Exchange rate effects from the translation of U.S. dollars into euros also contributed to the increase, which was partially offset in particular by reclassification and remeasurement effects from the mandatory first-time application of the new accounting standards IFRS 9 and IFRS 15.

Other current assets developed as follows until December 31, 2018: Other current financial assets decreased by EUR 0.5 billion to EUR 2.8 billion, due, among other factors, to the remeasurement as of the reporting date of derivatives. Exchange rate effects from the translation of U.S. dollars into euros had an offsetting effect. Inventories decreased by EUR 0.2 billion to EUR 1.8 billion, mainly due to the reduction in the stock levels of terminal equipment (in particular higher-priced smartphone models) in the United States operating segment; exchange rate effects, mainly from the translation of U.S. dollars into euros, had an offsetting effect. Income tax receivables increased by EUR 0.3 billion.

Intangible assets grew by EUR 2.1 billion to EUR 65.0 billion, mainly due to additions totaling EUR 4.0 billion. They mainly comprised capital expenditures in the United States, Europe, and Germany operating segments and in the Group Headquarters & Group Services segment. Exchange rate effects of EUR 1.7 billion, particularly from the translation of U.S. dollars into euros, and effects of changes in the composition of the Group in the amount of EUR 1.5 billion resulting from the acquisition of the Austrian cable operator UPC Austria in the Europe operating segment and the online TV provider Layer3 TV in the United States operating segment, also increased the carrying amount. Depreciation and amortization of EUR 4.3 billion and impairment losses of EUR 0.7 billion reduced the carrying amount. In the Europe operating segment, the annual impairment test resulted in impairment losses on goodwill of EUR 0.6 billion in total in our national companies in Poland and Romania. The first-time application of IFRS 15 as of January 1, 2018 produced effects that reduced the carrying amount by EUR 0.1 billion.

Property, plant and equipment increased by EUR 3.8 billion to EUR 50.6 billion. Additions of EUR 11.3 billion, primarily in the United States and Germany operating segments, increased the carrying amount. They included, in particular, capital expenditure in connection with the modernization of the T Mobile US network as well as for broadband and fiber-optic build-out, the transformation, and mobile infrastructure in the Germany operating segment. They also included EUR 0.9 billion for capitalized higher-priced mobile handsets in connection with the JUMP! On Demand business model at T-Mobile US, under which customers do not purchase the device but lease it. Changes in the composition of the Group, particularly the acquisition of UPC Austria and Layer3 TV, also increased the carrying amount by EUR 1.4 billion. Exchange rate effects, primarily from the translation of U.S. dollars into euros, increased the carrying amount by EUR 0.6 billion. By contrast, depreciation, amortization and impairment losses of EUR 8.8 billion overall, and disposals of EUR 0.6 billion reduced the carrying amount. Of these disposals, EUR 0.3 billion was attributable to terminal equipment returned by customers under the JUMP! On Demand model.

Other non-current assets developed as follows until December 31, 2018: Other non-current financial assets decreased by EUR 4.1 billion to EUR 1.6 billion. On March 23, 2018, we transferred our 12 percent financial stake in BT, which was worth EUR 3.1 billion at the time, to the Group’s own trust, Deutsche Telekom Trust e.V., where it will serve as plan assets to cover pension entitlements. The impairment loss on the exchange-traded stake in BT – which was recognized in other comprehensive income for the period from January 1, 2018 until the date of transfer – reduced the carrying amount by EUR 0.7 billion. Negative effects from the remeasurement of derivative financial instruments as of the reporting date also reduced the carrying amount.

Our current and non-current financial liabilities increased by EUR 4.7 billion compared with the prior year to EUR 62.3 billion in total. This was mainly due to the euro bonds with a total volume of EUR 3.4 billion issued by Deutsche Telekom International Finance B.V., U.S. dollar bonds with a total volume of EUR 1.5 billion (USD 1.75 billion), and pound sterling bonds with a total volume of EUR 0.3 billion (GBP 0.3 billion), as well as to the bonds issued by T-Mobile US with a volume of EUR 2.0 billion (USD 2.5 billion). In addition, OTE issued a euro bond with a volume of EUR 0.4 billion. The settlement agreed in the Toll Collect arbitration proceedings increased financial liabilities by EUR 0.6 billion. Payment of the first tranche of EUR 0.2 billion in the reporting year reduced financial liabilities. The early repayment of T-Mobile US’ debt instruments in the amount of EUR 2.7 billion (USD 3.4 billion) and regular repayments in the Group of euro bonds of EUR 1.1 billion and U.S. dollar bonds of EUR 0.7 billion (USD 0.85 billion) also decreased the carrying amount of financial liabilities. The initial recognition and measurement of forward-payer swaps with a total volume of USD 9.6 million in the United States operating segment gave rise to a remeasurement loss recognized directly in equity of EUR 0.4 billion. For further information on the development of financial liabilities, please refer to Note 12 “Financial liabilities” in the notes to the consolidated financial statements.

Trade and other payables decreased from EUR 11.0 billion at the end of 2017 to EUR 10.7 billion. A decline in liabilities in the United States operating segment was offset by a slight increase in liabilities in the Germany operating segment. Exchange rate effects from the translation from U.S. dollars into euros had an increasing effect.

Current and non-current provisions decreased substantially against the prior-year level by EUR 3.0 billion to EUR 11.9 billion, of which EUR 5.5 billion (December 31, 2017: EUR 8.4 billion) related to provisions for pensions and other employee benefits. The decrease is mainly due to the transfer of our stake in BT and the associated netting of these plan assets with the defined benefit obligations. At EUR 6.4 billion, other provisions were slightly lower than in the prior year.

Shareholders’ equity increased from EUR 42.5 billion as of December 31, 2017 to EUR 43.4 billion. This increase was attributable in particular to the net profit of EUR 3.3 billion and to the transition to IFRS 9 and 15. The cumulative effect of this was an increase of EUR 1.5 billion in retained earnings (including shares attributable to non-controlling interests) recognized directly in equity as of January 1, 2018. Currency translation effects of EUR 1.0 billion recognized directly in equity and capital increases from share-based payments of EUR 0.4 billion, especially in our United States operating segment, also increased shareholders’ equity. By contrast, the carrying amount was reduced in particular by dividend payments for the 2017 financial year to Deutsche Telekom AG shareholders in the amount of EUR 3.1 billion and to non-controlling interests in the amount of EUR 0.2 billion. In addition, transactions with owners reduced shareholders’ equity by a further EUR 1.4 billion. These transactions include EUR 0.9 billion for T-Mobile US’ share buy-back program, EUR 0.3 billion for the acquisition of another 5 percent stake in the Greek subsidiary OTE, and EUR 0.2 billion for the T-Mobile US shares acquired by Deutsche Telekom in the first quarter of 2018. Furthermore, the subsequent measurement in other comprehensive income of equity instruments held reduced the carrying amount by EUR 0.6 billion; this figure includes the impairment loss of EUR 0.7 billion on the exchange-traded stake in BT that was recognized in other comprehensive income for the period from January 1, 2018 through March 23, 2018.

Calculation of net debt
millions of €

 

Dec. 31, 2018

Dec. 31, 2017

Change

Dec. 31, 2016

Dec. 31, 2015

Dec. 31, 2014

Financial liabilities (current)

10,527

8,358

2,169

14,422

14,439

10,558

Financial liabilities (non-current)

51,748

49,171

2,577

50,228

47,941

44,669

FINANCIAL LIABILITIES

62,275

57,529

4,746

64,650

62,380

55,227

Accrued interest

(719)

(692)

(27)

(955)

(1,014)

(1,097)

Other

(928)

(781)

(147)

(1,029)

(857)

(1,038)

GROSS DEBT

60,628

56,056

4,572

62,666

60,509

53,092

Cash and cash equivalents

3,679

3,312

367

7,747

6,897

7,523

Available-for-sale financial assets/financial assets held for trading

0

7

(7)

10

2,877

289

Derivative financial assets

870

1,317

(447)

2,379

2,686

1,343

Other financial assets

654

629

25

2,571

479

1,437

NET DEBT

55,425

50,791

4,634

49,959

47,570

42,500

Changes in net debt

millions of €

Changes in net debt (bar chart)

Our net debt increased by EUR 4.6 billion year-on-year to EUR 55.4 billion. The reasons for this are presented in the graphic above. Other effects of EUR 1.3 billion include, among other factors, liabilities for the acquisition of media broadcasting rights and financing options under which the payments for trade payables become due at a later point in time by involving banks in the process. Remeasurement losses from forward payer swaps recognized directly in equity are also included.

Off-balance sheet assets and other financing formats. In addition to the assets recognized in the statement of financial position, we use off-balance-sheet assets. This primarily relates to leased property. For further information, please refer to Note 37 “Leases” and Note 38 “Other financial obligations” in the notes to the consolidated financial statements.

Off-balance-sheet financial instruments mainly relate to the sale of receivables by means of factoring. Total receivables sold as of December 31, 2018 amounted to EUR 4.7 billion (December 31, 2017: EUR 4.7 billion). This mainly relates to factoring agreements in the United States and Germany operating segments. The agreements are used in particular for active receivables management.

Furthermore, in the reporting year, we chose financing options totaling EUR 0.2 billion (2017: EUR 0.3 billion) which extended the period of payment for trade payables from operating and investing activities by involving banks in the process and which upon payment are shown under cash flows used in/from financing activities. As a result, we show these payables under financial liabilities in the statement of financial position.

In 2018, we leased network equipment for a total of EUR 1.0 billion (2017: EUR 1.0 billion), primarily in the United States operating segment, which is recognized as a finance lease. In the statement of financial position, we therefore also recognize this item under financial liabilities and the future repayments of the liabilities in net cash from/used in financing activities.

Finance management. Our finance management ensures our Group’s ongoing solvency and hence its financial equilibrium. The fundamentals of Deutsche Telekom’s finance policy are established each year by the Board of Management and overseen by the Supervisory Board. Group Treasury is responsible for implementing the finance policy and for ongoing risk management.

The rating of Deutsche Telekom AG
 

 

Standard & Poor’s

Moody’s

Fitch

LONG-TERM RATING

 

 

 

Dec. 31, 2014

BBB+

Baa1

BBB+

Dec. 31, 2015

BBB+

Baa1

BBB+

Dec. 31, 2016

BBB+

Baa1

BBB+

Dec. 31, 2017

BBB+

Baa1

BBB+

Dec. 31, 2018

BBB+

Baa1

BBB+

OUTLOOK

CreditWatch negative

Negative

Stable

SHORT-TERM RATING

A–2

P–2

F2

Financial flexibility
 

 

 

2018

2017

2016

2015

2014

RELATIVE DEBT

 

2.4 x

2.3 x

2.3 x

2.4 x

2.4 x

Net debt

EBITDA (adjusted for special factors)

EQUITY RATIO

%

29.9

30.0

26.2

26.5

26.3

To ensure financial flexibility, we primarily use the KPI relative debt. This is a core component of our finance strategy and an important performance indicator for investors, analysts, and rating agencies.

Condensed consolidated statement of cash flows
millions of €

 

2018

2017

2016

NET CASH FROM OPERATING ACTIVITIES

17,948

17,196

15,533

Cash outflows for investments in intangible assets (excluding goodwill and before spectrum investment) and property, plant and equipment (Cash Capex)

(12,223)

(12,099)

(10,958)

Proceeds from disposal of intangible assets (excluding goodwill) and property, plant and equipment

525

400

364

FREE CASH FLOW (BEFORE DIVIDEND PAYMENTS AND SPECTRUM INVESTMENT)

6,250

5,497

4,939

NET CASH USED IN INVESTING ACTIVITIES

(14,297)

(16,814)

(13,608)

NET CASH USED IN FINANCING ACTIVITIES

(3,259)

(4,594)

(1,322)

Effect of exchange rate changes on cash and cash equivalents

(17)

(226)

250

Changes in cash and cash equivalents associated with non-current assets and disposal groups held for sale

(8)

3

(3)

Net increase (decrease) in cash and cash equivalents

367

(4,435)

850

CASH AND CASH EQUIVALENTS

3,679

3,312

7,747

Free cash flow. Free cash flow of the Group before dividend payments and spectrum investment grew from EUR 5.5 billion in the prior year to EUR 6.2 billion, with net cash from operating activities increasing by EUR 0.8 billion to EUR 17.9 billion. Exchange rate effects adversely affected the positive business trend in the United States operating segment. In addition, positive effects from factoring agreements – in particular in the Systems Solutions and Germany operating segments – on net cash from operating activities were EUR 0.3 billion lower than in the prior year. A EUR 0.1 billion increase in income tax payments compared with the prior year also had a negative impact. Furthermore, the comparable figure in the prior year included a EUR 0.1 billion higher dividend payment from BT (totaling EUR 0.2 billion), while the profit of EUR 0.1 billion distributed by Toll Collect GmbH was a key component in the reporting year. A decrease of EUR 0.8 billion in net interest payments compared with the prior year, mainly due to the fact that T-Mobile US has increasingly been financed internally since 2017, and that refinancing terms continue to be favorable, had a positive effect on the trend in net cash from operating activities.

Cash capex (before spectrum investment) increased by EUR 0.1 billion compared with 2017. Capital expenditures were focused primarily on the United States, Germany, and Europe operating segments and went toward the build-out and upgrade of our networks. Adjusted for exchange rate effects, cash capex was significantly higher overall than in the prior year. For further information on the statement of cash flows, please refer to Note 34 “Notes to the consolidated statement of cash flows” in the notes to the consolidated financial statements.

IP - Internet Protocol
Non-proprietary transport protocol in Layer 3 of the OSI reference model for inter-network communications.