Consolidated statement of changes in equity
millions of € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Issued capital and reserves attributable to owners of the parent |
|
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 |
|
|
|
|
|||||||||||
|
Issued capital |
Treasury shares |
Capital reserves |
Retained earnings including carryforwards |
Net profit (loss) |
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, 2021 |
12,189 |
(46) |
62,640 |
(38,905) |
4,158 |
(4,092) |
(14) |
|
156 |
0 |
(223) |
24 |
0 |
34 |
35,922 |
36,628 |
72,550 |
|
Transfer resulting from changes in accounting standards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Changes in the composition of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Transactions with owners |
|
|
(110) |
|
|
1 |
|
|
|
|
4 |
|
|
(1) |
(106) |
10 |
(96) |
|
Unappropriated profit (loss) carried forward |
|
|
|
4,158 |
(4,158) |
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Dividends |
|
|
|
(2,846) |
|
|
|
|
|
|
|
|
|
|
(2,846) |
(234) |
(3,080) |
|
Capital increase at Deutsche Telekom AG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Capital increase from share-based payment |
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
67 |
83 |
150 |
|
Share buy-back/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Profit (loss) |
|
|
|
|
2,815 |
|
|
|
|
|
|
|
|
|
2,815 |
960 |
3,776 |
|
Other comprehensive income |
|
|
|
1,330 |
|
1,006 |
|
|
81 |
|
119 |
22 |
|
(41) |
2,517 |
1,182 |
3,700 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,333 |
2,142 |
7,475 |
|
Transfer to retained earnings |
|
|
|
46 |
|
|
3 |
|
(52) |
|
|
|
|
2 |
0 |
0 |
0 |
|
Balance at June 30, 2021 |
12,189 |
(46) |
62,597 |
(36,217) |
2,815 |
(3,085) |
(11) |
|
185 |
0 |
(100) |
46 |
0 |
(5) |
38,370 |
38,630 |
77,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2022 |
12,765 |
(37) |
63,773 |
(36,358) |
4,176 |
(1,747) |
(7) |
|
143 |
(37) |
(56) |
86 |
0 |
(22) |
42,679 |
38,790 |
81,469 |
|
Transfer resulting from changes in accounting standards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Changes in the composition of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
(583) |
(583) |
|
Transactions with owners |
|
|
(1,640) |
|
|
4 |
|
|
|
(2) |
(25) |
|
|
8 |
(1,656) |
(1,223) |
(2,879) |
|
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 |
|
|
133 |
|
|
|
|
|
|
|
|
|
|
|
133 |
143 |
275 |
|
Share buy-back/ |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
1 |
0 |
1 |
|
Profit (loss) |
|
|
|
|
5,409 |
|
|
|
|
|
|
|
|
|
5,409 |
340 |
5,749 |
|
Other comprehensive income |
|
|
|
1,439 |
|
2,842 |
|
|
52 |
(38) |
450 |
(22) |
|
(113) |
4,610 |
3,230 |
7,840 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,019 |
3,570 |
13,589 |
|
Transfer to retained earnings |
|
|
|
(14) |
|
|
3 |
|
10 |
|
|
|
|
|
0 |
0 |
0 |
|
Balance at June 30, 2022 |
12,765 |
(36) |
62,266 |
(33,938) |
5,409 |
1,099 |
(4) |
|
205 |
(77) |
369 |
64 |
0 |
(128) |
47,993 |
40,499 |
88,492 |
|
millions of € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Issued capital and reserves attributable to owners of the parent |
|
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 |
|
|
|
|
|||||||||||
|
Issued capital |
Treasury shares |
Capital reserves |
Retained earnings including carryforwards |
Net profit (loss) |
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, 2021 |
12,189 |
(46) |
62,640 |
(38,905) |
4,158 |
(4,092) |
(14) |
|
156 |
0 |
(223) |
24 |
0 |
34 |
35,922 |
36,628 |
72,550 |
|
Transfer resulting from changes in accounting standards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Changes in the composition of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Transactions with owners |
|
|
(110) |
|
|
1 |
|
|
|
|
4 |
|
|
(1) |
(106) |
10 |
(96) |
|
Unappropriated profit (loss) carried forward |
|
|
|
4,158 |
(4,158) |
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Dividends |
|
|
|
(2,846) |
|
|
|
|
|
|
|
|
|
|
(2,846) |
(234) |
(3,080) |
|
Capital increase at Deutsche Telekom AG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Capital increase from share-based payment |
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
67 |
83 |
150 |
|
Share buy-back/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Profit (loss) |
|
|
|
|
2,815 |
|
|
|
|
|
|
|
|
|
2,815 |
960 |
3,776 |
|
Other comprehensive income |
|
|
|
1,330 |
|
1,006 |
|
|
81 |
|
119 |
22 |
|
(41) |
2,517 |
1,182 |
3,700 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,333 |
2,142 |
7,475 |
|
Transfer to retained earnings |
|
|
|
46 |
|
|
3 |
|
(52) |
|
|
|
|
2 |
0 |
0 |
0 |
|
Balance at June 30, 2021 |
12,189 |
(46) |
62,597 |
(36,217) |
2,815 |
(3,085) |
(11) |
|
185 |
0 |
(100) |
46 |
0 |
(5) |
38,370 |
38,630 |
77,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2022 |
12,765 |
(37) |
63,773 |
(36,358) |
4,176 |
(1,747) |
(7) |
|
143 |
(37) |
(56) |
86 |
0 |
(22) |
42,679 |
38,790 |
81,469 |
|
Transfer resulting from changes in accounting standards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
|
Changes in the composition of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
(583) |
(583) |
|
Transactions with owners |
|
|
(1,640) |
|
|
4 |
|
|
|
(2) |
(25) |
|
|
8 |
(1,656) |
(1,223) |
(2,879) |
|
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 |
|
|
133 |
|
|
|
|
|
|
|
|
|
|
|
133 |
143 |
275 |
|
Share buy-back/ |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
1 |
0 |
1 |
|
Profit (loss) |
|
|
|
|
5,409 |
|
|
|
|
|
|
|
|
|
5,409 |
340 |
5,749 |
|
Other comprehensive income |
|
|
|
1,439 |
|
2,842 |
|
|
52 |
(38) |
450 |
(22) |
|
(113) |
4,610 |
3,230 |
7,840 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,019 |
3,570 |
13,589 |
|
Transfer to retained earnings |
|
|
|
(14) |
|
|
3 |
|
10 |
|
|
|
|
|
0 |
0 |
0 |
|
Balance at June 30, 2022 |
12,765 |
(36) |
62,266 |
(33,938) |
5,409 |
1,099 |
(4) |
|
205 |
(77) |
369 |
64 |
0 |
(128) |
47,993 |
40,499 |
88,492 |
|