Reconciliation of alternative performance measures

Special factors

The following table presents a reconciliation of EBITDA, EBIT, and net profit/loss to the respective figures adjusted for special factors. Reconciliations are presented for the reporting period, the prior-year period, and the full 2017 financial year:

millions of €

 

EBITDA Q1–Q3 2018

EBIT Q1–Q3 2018

EBITDA Q1–Q3 2017

EBIT Q1–Q3 2017

EBITDA
FY 2017

EBIT
FY 2017

EBITDA/EBIT

16,699

7,053

19,267

8,699

23,969

9,383

GERMANY

(481)

(481)

(228)

(228)

(308)

(308)

Staff-related measures

(455)

(455)

(155)

(155)

(221)

(221)

Non-staff-related restructuring

(22)

(22)

(15)

(15)

(26)

(26)

Effects of deconsolidations, disposals and acquisitions

Impairment losses

Other

(4)

(4)

(58)

(58)

(61)

(61)

UNITED STATES

(59)

(59)

1,647

1,647

1,633

1,633

Staff-related measures

(10)

(10)

(5)

(5)

(7)

(7)

Non-staff-related restructuring

Effects of deconsolidations, disposals and acquisitions

(48)

(48)

1

1

(11)

(11)

Impairment losses

1,651

1,651

1,651

1,651

Other

EUROPE

(73)

(73)

(94)

(94)

(130)

(995)

Staff-related measures

(60)

(60)

(63)

(63)

(92)

(92)

Non-staff-related restructuring

(3)

(3)

Effects of deconsolidations, disposals and acquisitions

(9)

(9)

(1)

(1)

18

18

Impairment losses

(866)

Other

(4)

(4)

(30)

(30)

(53)

(52)

SYSTEMS SOLUTIONS

(143)

(146)

(148)

(1,396)

(229)

(1,477)

Staff-related measures

(89)

(89)

(87)

(87)

(132)

(132)

Non-staff-related restructuring

(1)

(1)

(1)

(1)

(2)

(2)

Effects of deconsolidations, disposals and acquisitions

Impairment losses

(3)

(1,247)

(1,242)

Other

(53)

(53)

(61)

(61)

(94)

(100)

GROUP DEVELOPMENT

(16)

(16)

937

937

893

893

Staff-related measures

(4)

(4)

3

3

1

1

Non-staff-related restructuring

(4)

(4)

(5)

(5)

Effects of deconsolidations, disposals and acquisitions

(11)

(11)

736

736

708

708

Impairment losses

Other

(1)

(1)

201

201

189

189

GROUP HEADQUARTERS & GROUP SERVICES

(214)

(214)

(62)

(62)

(119)

(119)

Staff-related measures

(236)

(236)

(78)

(78)

(107)

(107)

Non-staff-related restructuring

(51)

(51)

(15)

(15)

(49)

(49)

Effects of deconsolidations, disposals and acquisitions

(2)

(2)

42

42

63

63

Impairment losses

Other

75

75

(12)

(12)

(26)

(26)

GROUP

(985)

(989)

2,051

804

1,740

(374)

Staff-related measures

(855)

(855)

(382)

(382)

(559)

(559)

Non-staff-related restructuring

(74)

(74)

(35)

(35)

(85)

(85)

Effects of deconsolidations, disposals and acquisitions

(70)

(70)

778

778

778

778

Impairment losses

(3)

1,651

403

1,651

(463)

Other

14

14

40

40

(45)

(45)

EBITDA/EBIT (ADJUSTED FOR SPECIAL FACTORS)

17,684

8,042

17,215

7,895

22,230

9,757

Profit (loss) from financial activities (adjusted for special factors)

 

(1,394)

 

(2,360)

 

(2,895)

PROFIT (LOSS) BEFORE INCOME TAXES (ADJUSTED FOR SPECIAL FACTORS)

 

6,648

 

5,535

 

6,863

Income taxes (adjusted for special factors)

 

(1,897)

 

(1,513)

 

949

PROFIT (LOSS) (ADJUSTED FOR SPECIAL FACTORS)

 

4,751

 

4,022

 

7,812

PROFIT (LOSS) (ADJUSTED FOR SPECIAL FACTORS)
ATTRIBUTABLE TO

 

 

 

 

 

 

Owners of the parent (net profit (loss))
(adjusted for special factors)

 

3,749

 

3,382

 

6,039

Non-controlling interests (adjusted for special factors)

 

1,003

 

640

 

1,773

Gross and net debt

Deutsche Telekom considers net debt to be an important performance indicator for investors, analysts, and rating agencies.

millions of €

 

Sept. 30, 2018

Dec. 31, 2017

Change

Change %

Sept. 30, 2017

Financial liabilities (current)

7,319

8,358

(1,039)

(12.4)

9,250

Financial liabilities (non-current)

53,804

49,171

4,633

9.4

49,387

FINANCIAL LIABILITIES

61,124

57,529

3,595

6.2

58,637

Accrued interest

(674)

(692)

18

2.6

(639)

Other

(840)

(781)

(59)

(7.6)

(721)

GROSS DEBT

59,610

56,056

3,554

6.3

57,277

Cash and cash equivalents

2,235

3,312

(1,077)

(32.5)

2,860

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

7

(7)

n. a.

7

Derivative financial assets

900

1,317

(417)

(31.6)

1,427

Other financial assets

1,002

629

372

59.2

348

NET DEBT

55,473

50,791

4,682

9.2

52,635

Reconciliation for the change in disclosure of key figures for the comparative period in the first three quarters of 2018

millions of €

 

Comparative period

Dec. 31, 2017

 

 

 

 

Total
revenue

Profit (loss)
from
operations
(EBIT)

EBITDA

Adjusted
EBITDA

Depreciation and
amortization

Impairment losses

Segment
assets

Segment
liabilities

Q1–Q3 2017/SEPTEMBER 30, 2017
PRESENTATION AS OF SEPTEMBER 30, 2017 – AS REPORTED

 

 

 

 

 

 

 

 

Germany

16,256

3,281

6,132

6,360

(2,845)

(6)

33,667

26,566

United States

26,684

5,135

8,960

7,313

(3,821)

(4)

64,931

42,003

Europe

8,587

1,081

2,749

2,843

(1,666)

(2)

25,746

10,206

Systems Solutions

5,099

(1,319)

214

362

(291)

(1,242)

6,408

5,061

Group Development

1,702

1,417

1,632

695

(215)

0

9,997

5,549

Group Headquarters & Group Services

2,268

(895)

(395)

(333)

(475)

(25)

46,956

55,867

TOTAL

60,596

8,700

19,292

17,240

(9,313)

(1,278)

187,707

145,252

Reconciliation

(4,810)

(1)

(25)

(25)

24

(46,373)

(46,388)

GROUP

55,787

8,699

19,267

17,215

(9,289)

(1,278)

141,334

98,864

Q1–Q3 2017/SEPTEMBER 30, 2017
+/– CHANGE IN DISCLOSURE: VIVENTO CUSTOMER SERVICES

 

 

 

 

 

 

 

 

Germany

(44)

(43)

(42)

71

76

United States

Europe

Systems Solutions

Group Development

Group Headquarters & Group Services

(6)

44

43

42

(4)

TOTAL

(6)

71

72

Reconciliation

6

(71)

(72)

GROUP

Q1–Q3 2017/SEPTEMBER 30, 2017
= PRESENTATION AS OF SEPTEMBER 30, 2018

 

 

 

 

 

 

 

 

Germany

16,256

3,238

6,089

6,318

(2,845)

(6)

33,739

26,641

United States

26,684

5,135

8,960

7,313

(3,821)

(4)

64,931

42,003

Europe

8,587

1,081

2,749

2,843

(1,666)

(2)

25,746

10,206

Systems Solutions

5,099

(1,319)

214

362

(291)

(1,242)

6,408

5,061

Group Development

1,702

1,417

1,632

695

(215)

9,997

5,549

Group Headquarters & Group Services

2,262

(851)

(352)

(291)

(475)

(24)

46,957

55,863

TOTAL

60,590

8,700

19,292

17,240

(9,313)

(1,278)

187,778

145,323

Reconciliation

(4,804)

(1)

(25)

(25)

24

(46,444)

(46,459)

GROUP

55,787

8,699

19,267

17,215

(9,289)

(1,278)

141,334

98,864