Disclosures on financial instruments

Carrying amounts, amounts recognized, and fair values by class and measurement category
millions of €

 

 

 

Amounts recognized in the statement of financial position in accordance with IFRS 9

 

 

 

Category
in accor­dance
with IFRS 9

Carrying amount Sept. 30, 2018

Amor­tized cost

Fair value through other compre­hensive income without recycling to profit or loss

Fair value through other compre­hensive income with recycling to profit or loss

Fair value through profit or loss

Amounts reco­gnized in the statement of financial position in accordance with IAS 17

Fair value Sept. 30, 2018a

a

The exemption provisions under IFRS 7.29a were applied for information on specific fair values.

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

AC

2,235

2,235

 

 

 

 

Trade receivables

 

 

 

 

 

 

 

 

At amortized cost

AC

5,549

5,549

 

 

 

 

At fair value through other comprehensive income

FVOCI

3,772

 

 

3,772

 

 

3,772

At fair value through profit or loss

FVTPL

10

 

 

 

10

 

10

Other financial assets

 

 

 

 

 

 

 

 

Originated loans and other receivables

 

 

 

 

 

 

 

 

At amortized cost

AC

3,050

3,050

 

 

 

 

3,079

Of which: collateral paid

AC

686

686

 

 

 

 

At fair value through other comprehensive income

FVOCI

 

 

 

 

 

At fair value through profit or loss

FVTPL

108

 

 

 

108

 

108

Equity instruments

 

 

 

 

 

 

 

 

At fair value through other comprehensive income

FVOCI

303

 

303

 

 

 

303

Derivative financial assets

 

 

 

 

 

 

 

 

Derivatives without a hedging relationship

FVTPL

784

 

 

 

784

 

784

Of which: termination rights embedded in bonds issued

FVTPL

159

 

 

 

159

 

159

Of which: energy forward agreements embedded in contracts

FVTPL

2

 

 

 

2

 

2

Derivatives with a hedging relationship

n. a.

127

 

 

14

113

 

127

Lease assets

n. a.

150

 

 

 

 

150

Equity instruments within non-current assets and disposal groups held for sale

FVOCI

94

 

94

 

 

 

94

LIABILITIES

 

 

 

 

 

 

 

 

Trade payables

AC

8,988

8,988

 

 

 

 

Bonds and other securitized liabilities

AC

47,965

47,965

 

 

 

 

51,589

Liabilities to banks

AC

5,816

5,816

 

 

 

 

5,881

Liabilities to non-banks from promissory notes

AC

510

510

 

 

 

 

587

Other interest-bearing liabilities

AC

1,762

1,762

 

 

 

 

1,806

Of which: collateral received

AC

411

411

 

 

 

 

Other non-interest-bearing liabilities

AC

1,466

1,466

 

 

 

 

Finance lease liabilities

n. a.

2,595

 

 

 

 

2,595

2,831

Derivative financial liabilities

 

 

 

 

 

 

 

 

Derivatives without a hedging relationship

FVTPL

295

 

 

 

295

 

295

Of which: options granted to third parties for the purchase of shares in subsidiaries and associates

FVTPL

10

 

 

 

10

 

10

Of which: energy forward agreements embedded in contracts

FVTPL

71

 

 

 

71

 

71

Derivatives with a hedging relationship

n. a.

716

 

 

102

614

 

716

Of which: aggregated by category in accordance with IFRS 9

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Financial assets at amortized cost

AC

10,834

10,834

 

 

 

 

3,079

Financial assets at fair value through other comprehensive income with recycling to profit or loss

FVOCI

3,772

 

 

3,772

 

 

3,772

Financial assets at fair value through other comprehensive income without recycling to profit or loss

FVOCI

397

 

397

 

 

 

397

Financial assets at fair value through profit or loss

FVTPL

902

 

 

 

902

 

902

LIABILITIES

 

 

 

 

 

 

 

 

Financial liabilities at amortized cost

AC

66,507

66,507

 

 

 

 

59,863

Financial liabilities at fair value through profit or loss

FVTPL

295

 

 

 

295

 

295

Trade receivables include receivables amounting to EUR 1.4 billion (December 31, 2017: EUR 1.6 billion) due in more than one year. The fair value generally equals the carrying amount.

Carrying amounts, amounts recognized, and fair values by class and measurement category
millions of €

 

 

 

Amounts recognized in the statement of financial position in accordance with IAS 39

 

 

 

Category in accor­dance with IAS 39

Carrying amount
Dec. 31, 2017

Amor­tized cost

Cost

Fair value recognized directly in equity

Fair value through profit or loss

Amounts reco­gnized in the state­ment of financial position in accor­dance with IAS 17

Fair value
Dec. 31, 2017a

a

The exemption provisions under IFRS 7.29a were applied for information on specific fair values.

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

LaR

3,312

3,312

 

 

 

 

Trade receivables

LaR

9,553

9,553

 

 

 

 

Originated loans and receivables

LaR/n. a.

3,507

3,354

 

 

 

153

3,539

Of which: collateral paid

LaR

504

504

 

 

 

 

Other non-derivative financial assets

 

 

 

 

 

 

 

 

Held-to-maturity investments

HtM

5

5

 

 

 

 

Available-for-sale financial assets

AfS

4,216

 

187

4,029

 

 

4,029

Derivative financial assets

 

 

 

 

 

 

 

 

Derivatives without a hedging relationship

FAHfT

1,103

 

 

 

1,103

 

1,103

Of which: termination rights embedded in bonds issued

FAHfT

351

 

 

 

351

 

351

Of which: energy forward agreements embedded in contracts

FAHfT

 

 

 

 

 

Derivatives with a hedging relationship

n. a.

214

 

 

42

172

 

214

Non-current assets and disposal groups held for sale

AfS

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

Trade payables

FLAC

10,934

10,934

 

 

 

 

 

Bonds and other securitized liabilities

FLAC

45,453

45,453

 

 

 

 

50,472

Liabilities to banks

FLAC

4,974

4,974

 

 

 

 

5,062

Liabilities to non-banks from promissory notes

FLAC

480

480

 

 

 

 

582

Liabilities with the right of creditors to priority repayment in the event of default

FLAC

 

 

 

 

Other interest-bearing liabilities

FLAC

1,598

1,598

 

 

 

 

1,629

Of which: collateral received

FLAC

569

569

 

 

 

 

Other non-interest-bearing liabilities

FLAC

1,443

1,443

 

 

 

 

Finance lease liabilities

n. a.

2,635

2,635

 

 

 

2,635

2,893

Derivative financial liabilities

 

 

 

 

 

 

 

 

Derivatives without a hedging relationship

FLHfT

337

 

 

 

337

 

337

Of which: conversion rights embedded in Mandatory Convertible Preferred Stock

FLHfT

 

 

 

 

Of which: options granted to third parties for the purchase of shares in subsidiaries

FLHfT

10

 

 

 

10

 

10

Of which: energy forward agreements embedded in contracts

FLHfT

46

 

 

 

46

 

46

Derivatives with a hedging relationship

n. a.

609

 

 

168

441

 

609

Derivative financial liabilities directly associated with non-current assets and disposal groups held for sale

FLHfT

 

 

 

 

Of which: aggregated by category in accordance with IAS 39

 

 

 

 

 

 

 

 

Loans and receivables

LaR

16,219

16,219

 

 

 

 

3,386

Held-to-maturity investments

HtM

5

5

 

 

 

 

Available-for-sale financial assets

AfS

4,216

 

187

4,029

 

 

4,029

Financial assets held for trading

FAHfT

1,103

 

 

 

1,103

 

1,103

Financial liabilities measured at amortized cost

FLAC

64,882

64,882

 

 

 

 

57,745

Financial liabilities held for trading

FLHfT

337

 

 

 

337

 

337

The portfolio of financial assets by measurement category in accordance with IAS 39 is reconciled to the IFRS 9 measurement categories as follows:

Reconciliation of financial assets from IAS 39 to IFRS 9
millions of €

 

Carrying amount
Dec. 31, 2017
(IAS 39)

Reclassi­ficationa

Reclassi­fication
to other com­prehensive income

Remeasure­mentsb

Carrying amount
Jan. 1, 2018 (IFRS 9)c

Effect to be recognized in retained earnings
Jan. 1, 2018d

a

Carrying amount under IAS 39 that must be reclassified from an IAS 39 category to a new IFRS 9 category.

b

Resulting difference from the revaluation of an IAS 39 instrument under the new IFRS 9 category.

c

The allowances posted under trade receivables recognized at fair value through other comprehensive income were offset with the receivables. On initial presentation of the transition to IFRS 9 in the Interim Group Report for the period January 1 to March 31, 2018, these allowances were presented gross in other comprehensive income.

d

Effects include shares attributable to non-controlling interests.

AT FAIR VALUE THROUGH PROFIT OR LOSS

 

 

 

 

 

 

Ending balance in accordance with IAS 39

1,103

 

 

 

1,103

 

Additions to IFRS 9 – At fair value through profit or loss from

 

 

 

 

 

 

IAS 39 – Loans and receivables or held-to-maturity investments

 

8

 

 

8

 

IAS 39 – Available-for-sale financial assets

 

12

 

 

12

 

 

1,103

20

 

 

1,123

 

AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME

 

 

 

 

 

 

Ending balance in accordance with IAS 39

4,216

 

 

 

4,216

 

Additions to IFRS 9 – At fair value through other comprehensive income with recycling to profit or loss from

 

 

 

 

 

 

IAS 39 – Loans and receivables or held-to-maturity investments

 

5,035

(101)

(2)

4,931

(97)

Disposals from IAS 39 – Available-for-sale financial assets to

 

 

 

 

 

 

IFRS 9 – At amortized cost

 

(185)

 

 

(185)

 

IFRS 9 – At fair value through other comprehensive income with recycling to profit or loss

 

 

 

(1)

(1)

(1)

IFRS 9 – At fair value through profit or loss

 

(12)

 

 

(12)

 

 

4,216

4,838

(101)

(3)

8,950

(99)

AT AMORTIZED COST

 

 

 

 

 

 

Ending balance in accordance with IAS 39

16,226

 

 

 

16,226

 

Additions to IFRS 9 – At amortized cost from

 

 

 

 

 

 

IAS 39 – Available-for-sale financial assets

 

185

 

 

185

 

Disposals from IAS 39 – Loans and receivables or held-to-maturity investments to

 

 

 

 

 

 

IFRS 9 – At amortized cost

 

(313)

 

(38)

(350)

(39)

IFRS 9 – At fair value through other comprehensive income with recycling to profit or loss

 

(5,035)

 

 

(5,035)

 

IFRS 9 – At fair value through profit or loss

 

(8)

 

 

(8)

 

 

16,226

(5,170)

 

(38)

11,017

(39)

TOTAL CHANGE

21,544

(313)

(101)

(41)

21,090

(138)

The main reclassifications from the old IAS 39 measurement categories to the new IFRS 9 measurement categories relate to portfolios of trade receivables that are to be sold under a factoring agreement. Previously assigned to the category “Loans and receivables” and measured at amortized cost, these receivables are now measured – depending on the underlying business model – either at fair value through other comprehensive income with recycling to profit or loss, or at fair value through profit or loss. Trade receivables with a carrying amount of EUR 136 million were reclassified as contract assets in accordance with IFRS 15.

In addition, Deutsche Telekom reclassified all equity instruments previously recognized as available-for-sale financial assets to the IFRS 9 category “At fair value through other comprehensive income without recycling to profit or loss.”

Under IFRS 9, debt instruments previously assigned to the categories “Available-for-sale financial assets,” “Held-to-maturity investments,” and “Loans and receivables” are reclassified – depending on the underlying business model and the cash flow characteristics of each instrument – to the new categories “At amortized cost,” “At fair value through other comprehensive income with recycling to profit or loss,” or “At fair value through profit or loss.”

The allocation of financial liabilities to IFRS 9 measurement categories does not result in any changes. The names of the measurement categories were updated to reflect the wording of the new standard.

Subsidiaries that are not included in the consolidated financial statements due to their subordinate significance, and which were previously recognized under IAS 39 at amortized cost as available-for-sale financial assets, are recognized under other assets as of the 2018 financial year and were reclassified as of January 1, 2018 with a carrying amount of EUR 177 million.

The following table shows the classes of financial assets and liabilities under IFRS 9 along with their previous and current measurement categories and carrying amounts:

Classes of financial instruments in accordance with IFRS 9

 

Measurement categories

Carrying amounts Dec. 31, 2017/Jan. 1, 2018

 

IAS 39

IFRS 9

IAS 39

IFRS 9

Difference

a

Carrying amount in accordance with IAS 17.

ASSETS

 

 

 

 

 

Cash and cash equivalents

Loans and receivables (LaR)

Amortized cost (AC)

3,312

3,312

0

Trade receivables

Loans and receivables (LaR)

 

9,400

 

 

At amortized cost

Amortized cost (AC)

4,344

(5,056)

At fair value through other comprehensive income

Fair value through other comprehensive income (FVOCI)

4,919

4,919

At fair value through profit or loss

Fair value through profit or loss (FVTPL)

6

6

Other financial assets

 

 

 

 

 

Originated loans and other receivables

 

 

 

 

 

At amortized cost

Loans and receivables (LaR) or held-to-maturity investments (HtM) or available-for-sale financial assets (AfS)

Amortized cost (AC)

3,512

3,361

(151)

Of which: collateral paid

Loans and receivables (LaR)

Amortized cost (AC)

504

504

At fair value through profit or loss

Available-for-sale financial assets (AfS)

Fair value through profit or loss (FVTPL)

14

14

Equity instruments

 

 

 

 

 

At fair value through other comprehensive income

Available-for-sale financial assets (AfS)

Fair value through other comprehensive income (FVOCI)

4,202

4,029

(173)

At fair value through profit or loss

Available-for-sale financial assets (AfS)

Fair value through profit or loss (FVTPL)

Derivative financial assets

 

 

 

 

 

Derivatives without a hedging relationship

Financial assets held for trading (FAHfT)

Fair value through profit or loss (FVTPL)

1,103

1,103

Of which: termination rights embedded in bonds issued

Financial assets held for trading (FAHfT)

Fair value through profit or loss (FVTPL)

351

351

Derivatives with a hedging relationship

n. a.

n. a.

214

214

Lease assetsa

n. a.

n. a.

153

153

LIABILITIES

 

 

 

 

 

Trade payables

Financial liabilities measured at amortized cost (FLAC)

Amortized cost (AC)

10,934

10,934

Bonds and other securitized liabilities

Financial liabilities measured at amortized cost (FLAC)

Amortized cost (AC)

45,453

45,453

Liabilities to banks

Financial liabilities measured at amortized cost (FLAC)

Amortized cost (AC)

4,974

4,974

Liabilities to non-banks from promissory notes

Financial liabilities measured at amortized cost (FLAC)

Amortized cost (AC)

480

480

Other interest-bearing liabilities

Financial liabilities measured at amortized cost (FLAC)

Amortized cost (AC)

1,598

1,598

Of which: collateral received

Financial liabilities measured at amortized cost (FLAC)

Amortized cost (AC)

569

569

Other non-interest-bearing liabilities

Financial liabilities measured at amortized cost (FLAC)

Amortized cost (AC)

1,443

1,443

Finance lease liabilities

n. a.

n. a.

2,635

2,635

Derivative financial liabilities

 

 

 

 

 

Derivatives without a hedging relationship

Financial liabilities held for trading (FLHfT)

Fair value through profit or loss (FVTPL)

337

337

Of which: options granted to third parties for the purchase of shares in subsidiaries and associates

Financial liabilities held for trading (FLHfT)

Fair value through profit or loss (FVTPL)

10

10

Of which: energy forward agreements embedded in contracts

Financial liabilities held for trading (FLHfT)

Fair value through profit or loss (FVTPL)

46

46

Derivatives with a hedging relationship

n. a.

n. a.

609

609

The allowances on financial assets in accordance with IAS 39 are being reconciled to the IFRS 9 requirements as follows:

Allowances on financial assets
millions of €

 

Trade receivables

Contract
assets

Originated loans and other receivables

Total

Measurement categories

 

 

 

 

 

in accordance with IAS 39

LaR

LaR

n. a.

LaR

 

in accordance with IFRS 9

AC

FVOCI

n. a.

AC

 

Allowances

 

 

 

 

 

Amount in accordance with IAS 39 (Dec. 31, 2017)

1,303

334

0

19

1,657

Additions resulting from change in measurement category

24

99

28

 

151

Disposals resulting from change in measurement category

 

 

 

(13)

(13)

Amount in accordance with IFRS 9 (Jan. 1, 2018)

1,327

433

28

6

1,795

DIFFERENCE IN RETAINED EARNINGS (DEBIT (CREDIT))

24

99

28

(13)

138

Financial instruments measured at fair value

When determining the fair value, it is important to maximize the use of current inputs observable in liquid markets for the financial instrument in question and minimize the use of other inputs (e.g., historical prices, prices for similar instruments, prices on illiquid markets). A three-level measurement hierarchy is defined for these purposes. If prices quoted in liquid markets are available at the reporting date for the respective financial instrument, these will be used unadjusted for the measurement (Level 1 measurement). Other input parameters are then irrelevant for the measurement. One such example is shares and bonds that are actively traded on a stock exchange. Even if quoted prices on liquid markets are not available at the reporting date for the respective financial instrument, the instrument can be measured using other inputs that are observable on the market at the reporting date (Level 2 measurement). The conditions for this are that no major adjustments have been made to the observable inputs and no unobservable inputs are used. Examples of Level 2 measurements are collateralized interest rate swaps, currency forwards, and cross-currency swaps that can be measured using current interest rates or exchange rates. If the conditions for a Level 1 or Level 2 measurement are not met, a Level 3 measurement is applied. In such cases, major adjustments must be made to observable inputs or unobservable inputs must be used.

Financial instruments measured at fair value
millions of €

 

Sept. 30, 2018

 

 

 

 

 

 

Level 1

Level 2

Level 3

Total

ASSETS

 

 

 

 

Trade receivables

 

 

 

 

At fair value through other comprehensive income

 

 

3,772

3,772

At fair value through profit or loss

 

 

10

10

Other financial assets – originated loans and other receivables

 

 

 

 

At fair value through other comprehensive income

 

 

 

At fair value through profit or loss

99

 

9

108

Equity instruments

 

 

 

 

At fair value through other comprehensive income

10

 

387

397

Derivative financial assets

 

 

 

 

Derivatives without a hedging relationship

 

623

161

784

Derivatives with a hedging relationship

 

127

 

127

LIABILITIES

 

 

 

 

Derivative financial liabilities

 

 

 

 

Derivatives without a hedging relationship

 

214

81

295

Derivatives with a hedging relationship

 

716

 

716

Financial instruments measured at fair value
millions of €

 

Dec. 31, 2017

 

 

 

 

 

 

Level 1

Level 2

Level 3

Total

ASSETS

 

 

 

 

Available-for-sale financial assets (AfS)

3,752

 

277

4,029

Financial assets held for trading (FAHfT)

 

752

351

1,103

Derivative financial assets with a hedging relationship

 

214

 

214

LIABILITIES

 

 

 

 

Financial liabilities held for trading (FLHfT)

 

281

56

337

Derivative financial liabilities with a hedging relationship

 

609

 

609

Of the equity instruments measured at fair value through other comprehensive income and recognized under other financial assets, the instruments presented in the different levels constitute separate classes of financial instruments. In each case, the fair values of the total volume of equity instruments recognized as Level 1 are the price quotations at the reporting date. The total volume of instruments recognized as Level 1 amounted to EUR 10 million (December 31, 2017: EUR 3,752 million). The figure for the prior-year period included a strategic financial stake of 12 percent in BT with a carrying amount equivalent to around EUR 3.7 billion. In the reporting period, this stake was transferred to plan assets.

The listed bonds and other securitized liabilities are assigned to Level 1 or Level 2 depending on the market liquidity of the relevant instrument. As a rule, issues denominated in euros or U.S. dollars with relatively large nominal amounts are to be classified as Level 1, the rest as Level 2. The fair values of the instruments assigned to Level 1 equal the nominal amounts multiplied by the price quotations at the reporting date. The fair values of the instruments assigned to Level 2 are calculated as the present values of the payments associated with the debts, based on the applicable yield curve and Deutsche Telekom’s credit spread curve for specific currencies.

The fair values of liabilities to banks, liabilities to non-banks from promissory notes, other interest-bearing liabilities, and finance lease liabilities are calculated as the present values of the payments associated with the debts, based on the applicable yield curve and Deutsche Telekom’s credit spread curve for specific currencies.

Since there are no market prices available for the derivative financial instruments in the portfolio assigned to Level 2 due to the fact that they are not listed on the market, the fair values are calculated using standard financial valuation models, based entirely on observable inputs. The fair value of derivatives is the value that Deutsche Telekom would receive or have to pay if the financial instrument were transferred at the reporting date. Interest rates of contractual partners relevant as of the reporting date are used in this respect. The middle rates applicable as of the reporting date are used as exchange rates. In the case of interest-bearing derivatives, a distinction is made between the clean price and the dirty price. In contrast to the clean price, the dirty price also includes the interest accrued. The fair values carried correspond to the full fair value or the dirty price.

Development of the carrying amounts of the financial assets and financial liabilities assigned to Level 3
millions of €

 

Equity instruments at fair value through other comprehensive income

Derivative financial assets at fair value through profit or loss: termination rights embedded in bonds issued

Derivative financial assets at fair value through profit or loss: energy forward agreements embedded in contracts

Derivative financial liabilities at fair value through profit or loss: energy forward agreements embedded in contracts

Carrying amount as of January 1, 2018

277

351

(46)

Additions (including first-time categorization as Level 3)

126

11

Value decreases recognized in profit/loss (including losses on disposal)

(158)

(26)

Value increases recognized in profit/loss (including gains on disposal)

68

2

3

Value decreases recognized directly in equity

(25)

Value increases recognized directly in equity

35

Disposals

(26)

(118)

Currency translation effects recognized directly in equity

5

(2)

CARRYING AMOUNT AS OF SEPTEMBER 30, 2018

387

159

2

(71)

The equity instruments assigned to Level 3 that are measured at fair value through other comprehensive income and carried under other financial assets are equity investments with a carrying amount of EUR 379 million measured using the best information available at the reporting date. As a rule, Deutsche Telekom considers transactions involving shares in those companies to have the greatest relevance. Transactions involving shares in comparable companies are also considered. The proximity of the relevant transaction to the reporting date, and the question of whether it was conducted at arm’s length, are relevant for deciding which information is used for the measurement. Furthermore, the degree of similarity between the object being measured and comparable companies must be taken into consideration. Based on Deutsche Telekom’s own assessment, the fair values of the equity investments at the reporting date could be determined with sufficient reliability. Please refer to the corresponding table for the development of the carrying amounts in the reporting period. At the reporting date, investments with a carrying amount of EUR 94 million were held for sale, while there were no plans to sell the remaining investments. In the case of investments with a carrying amount of EUR 277 million, transactions involving shares in these companies took place at arm’s length sufficiently close to the reporting date, which is why the share prices agreed in the transactions were to be used without adjustment for the measurement as of September 30, 2018. In the case of investments with a carrying amount of EUR 102 million, an analysis of operational indicators (especially revenue, EBIT and liquidity) revealed that the carrying amounts were equivalent to current fair values. Due to better comparability, previous arm’s-length transactions involving shares in these investments are preferable to more recent transactions involving shares in comparable companies. As of the reporting date, there were no investments for which the latest arm’s-length transactions involving shares in these companies took place some time ago and where a measurement executed more recently via shares in comparable companies provides a better representation of the fair values. In addition, non-material individual items with a carrying amount of EUR 8 million are included with differences in value of minor relevance.

The derivatives without a hedging relationship assigned to Level 3 and carried under derivative financial assets relate to options embedded in bonds issued by T-Mobile US with a carrying amount of EUR 159 million when translated into euros. The options, which can be exercised by T-Mobile US at any time, allow early redemption of the bonds at fixed exercise prices. Observable market prices are available routinely and also at the reporting date for the bonds as entire instruments, but not for the options embedded therein. The termination rights are measured using an option pricing model. Historical interest rate volatilities of bonds issued by T-Mobile US and comparable issuers are used for the measurement because these provide a more reliable estimate at the reporting date than current market interest rate volatilities. The absolute figure used for the interest rate volatility at the current reporting date was between 1.0 and 2.0 percent. The significant decline in this value compared with the prior year is mainly attributable to the improvement in the rating of T-Mobile US in the reporting period. The spread curve, which is also unobservable, was derived on the basis of current market prices of bonds issued by T-Mobile US and debt instruments of comparable issuers. The spreads used at the current reporting date were between 2.3 and 3.0 percent for the remaining maturities of the bonds and between 1.1 and 2.0 percent for shorter terms. For the mean reversion input, which is likewise unobservable, 10 percent was used. In our opinion, the values used constitute the best estimate in each case. If other values had been used for interest rate volatility, spread curve or mean reversion, the fair values calculated would have been different. These hypothetical deviations (sensitivities) are shown in the table on the following page. In the reporting period, a net expense of EUR 47 million when translated into euros was recognized under the Level 3 measurement in other financial income/expense for unrealized losses for the options in the portfolio at the reporting date. In the reporting period, several options were exercised and the relevant bonds canceled prematurely. At the time of termination, the options and their total carrying amount of EUR 118 million when translated into euros were expensed and derecognized. For the development of the carrying amounts in the reporting period, please refer to the corresponding table. The changes in value recognized in profit or loss in the reporting period were mainly attributable to fluctuations in the interest rates and historical interest rate volatilities in absolute terms that are relevant for measurement. Due to their distinctiveness, these instruments constitute a separate class of financial instruments.

Sensitivitiesa of the carrying amounts of the financial assets and financial liabilities assigned to Level 3 depending on unobservable inputs
millions of €

 

Derivative financial assets at fair value through profit or loss: termination rights embedded in bonds issued

Derivative financial assets at fair value through profit or loss: energy forward agreements embedded in contracts

Derivative financial liabilities at fair value through profit or loss: energy forward agreements embedded in contracts

a

Change in the relevant input parameter assuming all other input parameters are unchanged.

b

Interest rate volatility shows the magnitude of fluctuations in interest rates over time (relative change). The larger the fluctuations, the higher the interest rate volatility.

c

The spread curve shows, for the respective maturities, the difference between the interest rates payable by T-Mobile US and the interest rates on U.S. government bonds.

d

Mean reversion describes the assumption that, after a change, an interest rate will revert to its average over time. The higher the selected value (mean reversion speed), the faster the interest rate will revert to its average in the measurement model.

e

Renewable energy credits is the term used for U.S. emission certificates.

Interest rate volatilityb +10%

20

Interest rate volatilityb –10%

(18)

Spread curvec +100 basis points

(87)

Spread curvec –100 basis points

167

Mean reversiond +100 basis points

(5)

Mean reversiond –100 basis points

5

Future energy prices +10%

6

35

Future energy prices –10%

(6)

(35)

Future energy output +5%

2

7

Future energy output –5%

(2)

(7)

Future prices for renewable energy creditse +100%

1

10

Future prices for renewable energy creditse from zero

(1)

(10)

With a carrying amount of EUR 71 million when translated into euros, the derivatives without a hedging relationship assigned to Level 3 and carried under derivative financial liabilities relate to energy forward agreements embedded in contracts entered into by T-Mobile US. The same applies to derivative financial instruments with a carrying amount of EUR 2 million when translated into euros. These agreements consist of two components: the energy forward agreement and the acquisition of renewable energy credits by T-Mobile US. The agreements were entered into with energy producers in 2017 and 2018, and will run for terms of between 12 and 20 years from the commencement of commercial operations. In the case of one energy forward agreement, commercial operations began at the end of 2017; with the others, commercial operations are set to begin between 2019 and 2020. The respective settlement period of the energy forward agreement, which is accounted for separately as a derivative, also starts when the facility begins commercial operation. Under the energy forward agreements, T-Mobile US receives variable amounts based on the facility’s actual energy output and the then current energy prices, and pays fixed amounts per unit of energy generated throughout the term of the contract. The energy forward agreements are measured using valuation models because no observable market prices are available. The value of the derivative is materially influenced by the facility’s future energy output, for which T-Mobile US estimated a value of 1,954 gigawatt hours per year at the reporting date. The value of the derivatives is also materially influenced by future energy prices, which are not observable for the period beyond five years. Further, the value of the derivatives is materially influenced by the future prices for renewable energy credits, which are also not observable. For the unobservable portion of the term, T-Mobile US used on-peak energy prices of between EUR 23.18/MWh and EUR 62.98/MWh when translated into euros and off-peak prices of between EUR 14.22/MWh and EUR 53.64/MWh when translated into euros. An average on-peak/off-peak ratio of 54 percent was used. In our opinion, the values used constitute the best estimate in each case. If other values had been used for future energy prices, future energy output or future prices of renewable energy credits, the fair values calculated would have been different. These hypothetical deviations (sensitivities) are shown in the table above. In the reporting period, a net expense of EUR 23 million (when translated into euros) was recognized under the Level 3 measurement in other operating income/expense for unrealized losses for the derivatives. For the development of the carrying amounts in the reporting period, please refer to the corresponding table. The market-price changes in the reporting period were largely attributable to changes in observable and unobservable energy prices and to interest rate effects. As one contract now has a positive fair value (for Deutsche Telekom) of EUR 2 million when translated into euros, it has to be recognized as a financial asset. Due to their distinctiveness, these instruments constitute a separate class of financial instruments. Measurement of the derivatives on initial recognition resulted in a positive value from T-Mobile US’ perspective of EUR 139 million when translated into euros. In the view of T-Mobile US, the contracts were entered into at current market conditions, and the most appropriate parameters for the unobservable inputs were used for measurement purposes. The transaction price at inception was zero in each case. Since the unobservable inputs have a material influence on the measurement of the derivatives, the respective amount resulting from initial measurement was not carried on initial recognition. Instead, these amounts are amortized in profit or loss on a straight-line basis over the period of commercial energy generation (for a total amount of EUR 10 million per year when translated into euros). This amortization adjusts the effects from measuring the derivatives in each accounting period using the respective valuation models and updated parameters. All amounts from the measurement of the derivatives are presented in net terms per contract in the statement of financial position (derivative financial assets/liabilities) and in the income statement (other operating income/expenses). The difference yet to be amortized in the income statement developed as follows during the reporting period:

Energy forward agreements: development of the not-yet-amortized measurement amounts on initial recognition
millions of €

Measurement amount on initial recognition (carrying amount as of January 1, 2018)

112

Measurement amount on initial recognition (additions during the reporting period)

28

Measurement amounts amortized in profit or loss in prior periods

Measurement amounts amortized in profit or loss in the current reporting period

(3)

Currency translation adjustments

MEASUREMENT AMOUNTS NOT AMORTIZED AS OF SEPTEMBER 30, 2018

137

For the trade receivables, loans issued and other receivables assigned to Level 3, which are measured either at fair value through other comprehensive income or at fair value through profit or loss, the main factor in determining fair value is the credit risk of the relevant counterparties. If the default rates applied as of the reporting date had been 1 percent higher (lower) with no change in the reference variables, the fair values of the instruments would have been 1 percent lower (higher).

The financial liabilities measured at fair value through profit or loss and assigned to Level 3 include derivative financial liabilities with a carrying amount of EUR 10 million resulting from an option granted to third parties in the prior-year period for the purchase of shares in an associate of Deutsche Telekom. The option was granted in connection with a sale of shares in this associate, and no notable fluctuations in value are expected. Due to its distinctiveness, this instrument constitutes a separate class of financial instruments.

Disclosures on credit risk

In line with the contractual provisions, in the event of insolvency all derivatives with a positive or negative fair value that exist with the respective counterparty are offset against each other, leaving a net receivable or liability. The net amounts are normally recalculated every bank working day and offset against each other. When the netting of the positive and negative fair values of all derivatives was positive from Deutsche Telekom’s perspective, Deutsche Telekom received unrestricted cash collateral from counterparties pursuant to collateral contracts in the amount of EUR 411 million (December 31, 2017: EUR 569 million). The credit risk was thus reduced by EUR 389 million (December 31, 2017: EUR 566 million) because, on the reporting date, the collateral received was offset by corresponding net derivative positions in the same amount. On the basis of these contracts, derivatives with a positive fair value and a total carrying amount of EUR 750 million as of the reporting date (December 31, 2017: EUR 966 million) had a maximum credit risk of EUR 13 million as of September 30, 2018 (December 31, 2017: EUR 28 million). There is no default risk on embedded derivatives held. For information on the amount not yet amortized from initial measurement of the energy forward agreement, please refer to the explanation above. When the netting of the positive and negative fair values of all derivatives was negative from Deutsche Telekom’s perspective, Deutsche Telekom provided cash collateral in the amount of EUR 686 million (December 31, 2017: EUR 504 million) to counterparties pursuant to collateral contracts. The net amounts are normally recalculated every bank working day and offset against each other. The cash collateral paid is offset by corresponding net derivative positions of EUR 574 million at the reporting date (December 31, 2017: EUR 889 million), which is why it was not exposed to any credit risks in this amount. The collateral paid is reported under originated loans and receivables within other financial assets. On account of its close connection to the corresponding derivatives, the collateral paid constitutes a separate class of financial assets. Likewise, the collateral received, which is reported under financial liabilities, constitutes a separate class of financial liabilities on account of its connection to the corresponding derivatives. No other significant agreements reducing the maximum exposure to the credit risks of financial assets existed. The maximum exposure to credit risk of the other financial assets thus corresponds to their carrying amounts.