Consolidated statement of changes in equity
millions of € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued capital and reserves attributable to owners of the parent |
Total |
Non-controlling interests |
Total shareholders’ equity |
|
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Equity contributed |
Consolidated shareholders’ equity generated |
Total other comprehensive income |
|
|
|
||||||||||||
|
Number of shares thousands |
Issued |
Treasury |
Capital |
Retained earnings including carryforwards |
Net profit |
Translation of foreign operations |
Revaluation surplus |
Equity instruments measured at fair value through other comprehensive income |
Debt instruments measured at fair value through other comprehensive income |
Hedging instruments: designated risk components |
Hedging instruments: hedging costs |
Investments accounted for using the equity method |
Taxes |
|
|
|
|
Balance at January 1, 2022 |
4,986,459 |
12,765 |
(37) |
63,773 |
(36,358) |
4,176 |
(1,747) |
(7) |
143 |
(37) |
(56) |
86 |
0 |
(22) |
42,679 |
38,790 |
81,469 |
|
Changes in the composition of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
(583) |
(583) |
|
Transactions with owners |
|
|
|
(2,598) |
|
|
57 |
|
|
(3) |
(37) |
|
|
12 |
(2,569) |
(3,428) |
(5,997) |
|
Unappropriated profit (loss) carried forward |
|
|
|
|
4,176 |
(4,176) |
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Dividends |
|
|
|
|
(3,182) |
|
|
|
|
|
|
|
|
|
(3,182) |
(197) |
(3,379) |
|
Capital increase at Deutsche Telekom AG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Capital increase from share-based payment |
|
|
|
357 |
|
|
|
|
|
|
|
|
|
|
357 |
355 |
711 |
|
Share buy-back/shares held in a trust deposit |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
2 |
0 |
2 |
|
Profit (loss) |
|
|
|
|
|
8,001 |
|
|
|
|
|
|
|
|
8,001 |
1,481 |
9,482 |
|
Other comprehensive income |
|
|
|
|
892 |
|
1,911 |
|
(45) |
(10) |
787 |
(50) |
|
(214) |
3,271 |
2,344 |
5,615 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,272 |
3,825 |
15,097 |
|
Transfer to retained earnings |
|
|
|
|
(17) |
|
|
7 |
12 |
|
|
|
|
(2) |
0 |
0 |
0 |
|
Balance at December 31, 2022 |
4,986,459 |
12,765 |
(35) |
61,532 |
(34,489) |
8,001 |
221 |
0 |
109 |
(50) |
695 |
35 |
0 |
(227) |
48,558 |
38,762 |
87,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2023 |
4,986,459 |
12,765 |
(35) |
61,532 |
(34,489) |
8,001 |
221 |
0 |
109 |
(50) |
695 |
35 |
0 |
(227) |
48,558 |
38,762 |
87,320 |
|
Changes in the composition of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
(4) |
(4) |
|
Transactions with owners |
|
|
|
(5,128) |
|
|
68 |
|
|
(2) |
(24) |
|
|
8 |
(5,078) |
(7,378) |
(12,456) |
|
Unappropriated profit (loss) carried forward |
|
|
|
|
8,001 |
(8,001) |
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Dividends |
|
|
|
|
(3,483) |
|
|
|
|
|
|
|
|
|
(3,483) |
(547) |
(4,030) |
|
Capital increase at Deutsche Telekom AG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Capital increase from share-based payment |
|
|
|
382 |
|
|
|
|
|
|
|
|
|
|
382 |
280 |
662 |
|
Share buy-back/shares held in a trust deposit |
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
15 |
0 |
15 |
|
Profit (loss) |
|
|
|
|
|
17,788 |
|
|
|
|
|
|
|
|
17,788 |
4,204 |
21,992 |
|
Other comprehensive income |
|
|
|
|
95 |
|
(1,009) |
|
(66) |
42 |
(380) |
(24) |
(26) |
112 |
(1,257) |
(1,005) |
(2,262) |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,531 |
3,199 |
19,730 |
|
Transfer to retained earnings |
|
|
|
|
7 |
|
|
|
(7) |
|
|
|
|
(1) |
0 |
0 |
0 |
|
Balance at December 31, 2023 |
4,986,459 |
12,765 |
(20) |
56,786 |
(29,869) |
17,788 |
(720) |
0 |
36 |
(10) |
291 |
12 |
(26) |
(108) |
56,925 |
34,312 |
91,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2024 |
4,986,459 |
12,765 |
(20) |
56,786 |
(29,869) |
17,788 |
(720) |
0 |
36 |
(10) |
291 |
12 |
(26) |
(108) |
56,925 |
34,312 |
91,237 |
|
Changes in the composition of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
(1) |
(1) |
|
Transactions with owners |
|
|
|
(2,093) |
|
|
27 |
|
|
1 |
(9) |
|
|
3 |
(2,071) |
(5,613) |
(7,685) |
|
Unappropriated profit (loss) carried forward |
|
|
|
|
17,788 |
(17,788) |
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Dividends |
|
|
|
|
(3,817) |
|
|
|
|
|
|
|
|
|
(3,817) |
(2,204) |
(6,020) |
|
Capital increase at Deutsche Telekom AG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Capital increase from share-based payment |
|
|
8 |
409 |
|
|
|
|
|
|
|
|
|
|
417 |
335 |
751 |
|
Share buy-back/shares held in a trust deposit |
|
|
(208) |
|
(1,766) |
|
|
|
|
|
|
|
|
|
(1,974) |
0 |
(1,974) |
|
Profit (loss) |
|
|
|
|
|
11,209 |
|
|
|
|
|
|
|
|
11,209 |
6,448 |
17,657 |
|
Other comprehensive income |
|
|
|
|
705 |
|
1,950 |
|
53 |
23 |
(179) |
9 |
(9) |
54 |
2,607 |
2,067 |
4,674 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,816 |
8,515 |
22,331 |
|
Transfer to retained earnings |
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
0 |
0 |
0 |
|
Balance at December 31, 2024 |
4,986,459 |
12,765 |
(220) |
55,102 |
(16,959) |
11,209 |
1,258 |
0 |
90 |
14 |
102 |
21 |
(35) |
(51) |
63,296 |
35,344 |
98,640 |
|