Logo

Financial position of the Group and profitability

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. In order to ensure we have scope for financing, we continuously monitor the development of net debt, Deutsche Telekom AG’s rating, financial flexibility, and free cash flow AL.

Calculation of net debt

millions of €

 

 

 

 

 

Dec. 31, 2020

Dec. 31, 2019

Change

Change
%

Bonds and other securitized liabilities

87,702

51,644

36,058

69.8

Liabilities to banks

5,257

6,516

(1,259)

(19.3)

Other financial liabilities

14,149

8,189

5,960

72.8

Lease liabilities

32,715

19,835

12,880

64.9

Financial liabilities and lease liabilities

139,823

86,184

53,639

62.2

Accrued interest

(1,035)

(748)

(287)

(38.4)

Other

(703)

(739)

36

4.9

Gross debt

138,085

84,697

53,388

63.0

Cash and cash equivalents

12,939

5,393

7,546

n.a.

Derivative financial assets

4,038

2,333

1,705

73.1

Other financial assets

881

940

(59)

(6.3)

Net debt

120,227

76,031

44,196

58.1

Changes in net debt

millions of €

Changes in net debt (bar chart)

Other effects of EUR 0.4 billion include, among other factors, recognition of liabilities for the acquisition of media broadcasting rights, financing options under which the payments for trade payables become due at a later point in time by involving banks in the process, and offsetting effects from the measurement of embedded derivatives at T‑Mobile US.

Other financing options

Off-balance-sheet financial instruments mainly relate to the sale of receivables by means of factoring. Total receivables sold as of December 31, 2020 amounted to EUR 3.1 billion (December 31, 2019: EUR 4.2 billion). This mainly relates to factoring agreements in the United States and Germany operating segments. The year-on-year decline was mainly attributable to the contractual termination of a revolving factoring agreement in the Germany operating segment. The agreements are used in particular for active receivables management.

Furthermore, in the reporting year, we chose financing options totaling EUR 0.2 billion (2019: EUR 0.7 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.

The rating of Deutsche Telekom AG

 

 

 

 

 

Standard & Poor’s

Moody’s

Fitch

Long-term rating / outlook

 

 

 

Dec. 31, 2016

BBB+ / stable

Baa1 / stable

BBB+ / stable

Dec. 31, 2017

BBB+ / stable

Baa1 / stable

BBB+ / stable

Dec. 31, 2018

BBB+ / CreditWatch negative

Baa1 / negative

BBB+ / stable

Dec. 31, 2019

BBB+ / CreditWatch negative

Baa1 / negative

BBB+ / stable

Dec. 31, 2020

BBB / stable

Baa1 / negative

BBB+ / stable

Short-term rating

A-2

P-2

F2

As announced in 2018, rating agency Standard & Poor’s downgraded Deutsche Telekom AG’s rating from BBB+ to BBB with a stable outlook on completion of the business combination of T‑Mobile US and Sprint. We are therefore still a solid investment-grade company with access to the international capital markets.

Financial flexibility

 

 

 

 

 

 

 

 

 

 

2020

2019

2018

2017

2016

Relative debta

 

 

 

 

 

Net debt

2.78x

2.65x

2.4x

2.3x

2.3x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (adjusted for special factors)

 

 

 

 

 

Equity ratio

%

27.4

27.1

29.9

30.0

26.2

a

Relative debt is calculated on a quarterly basis and the calculation of the figure for 2020 includes as an input for the first quarter of 2020 historic pro forma figures for Sprint, which was included in the United States operating segment.

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.

Calculation of free cash flow AL

millions of €

 

 

 

 

2020

2019

2018

Net cash from operating activities

23,743

23,074

17,948

Interest payments for zero-coupon bonds

1,600

0

0

Termination of forward-payer swaps at T‑Mobile US

2,158

0

0

Net cash from operating activitiesa

27,501

23,074

17,948

Cash capex

(18,694)

(14,357)

(12,492)

Spectrum investment

1,714

1,239

269

Cash capex (before spectrum investment)

(16,980)

(13,118)

(12,223)

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

236

176

525

Free cash flow (before dividend payments and spectrum investment)a

10,756

10,133

6,250

Principal portion of repayment of lease liabilitiesb

(4,468)

(3,120)

(199)

Free cash flow AL (before dividend payments and spectrum investment)a, c

6,288

7,013

6,051

a

Before interest payments for zero-coupon bonds and before termination of forward-payer swaps at T‑Mobile US.

b

Excluding finance leases at T‑Mobile US.

c

Comparatives for 2018 were calculated on a pro forma basis for the key performance indicators redefined as of January 1, 2019 following the introduction of the IFRS 16 accounting standard.

Free cash flow AL (before dividend payments and spectrum investment) decreased by EUR 0.7 billion year-on-year to EUR 6.3 billion. The following effects impacted on this development:

Excluding interest payments for zero-coupon bonds and the premature termination of forward-payer swaps concluded for borrowings at T‑Mobile US, net cash from operating activities increased by EUR 4.4 billion. The sustained strong performance of the operating segments, especially the United States, including Sprint, had an increasing effect on net cash from operating activities. Higher (net) interest payments, which were up by EUR 2.1 billion in total, mainly as a result of the financial liabilities recognized and the restructuring begun in connection with the acquisition of Sprint, and the related increase in financing, including the handling charges incurred for a briefly utilized bridge loan facility, had a negative effect. Income tax payments decreased by EUR 0.1 billion compared with the prior year. Factoring agreements of EUR 0.8 billion had a negative impact on net cash from operating activities in the reporting year, mainly as a result of the contractual termination of a revolving factoring agreement in the Germany operating segment. In the prior year, factoring agreements had had negative effects of EUR 0.3 billion.

Cash capex (before spectrum investment) increased by EUR 3.9 billion to EUR 17.0 billion, largely on account of the inclusion of Sprint and the ongoing 5G network build-out in the United States. Cash capex in the Germany operating segment decreased slightly. Capital expenditure in the Germany operating segment totaled around EUR 4.2 billion in 2020, in particular for the build-out of the 5G and fiber-optic networks. In the Europe operating segment, cash capex stood at EUR 1.8 billion, which was slightly up on the prior year. Here, we also continue to invest in the provision of broadband and fiber-optic technology and in 5G as part of our integrated network strategy.

The increase in repayments of lease liabilities was due in particular to payments for leases in the United States operating segment, partly as a result of the inclusion of Sprint, and partly as a result of payments for new leases concluded in 2020 for network technology and cell sites in connection with the 5G network build-out.

For further information on the statement of cash flows, please refer to Note 35 “Notes to the consolidated statement of cash flows” in the notes to the consolidated financial statements.

Profitability

millions of €

 

 

 

 

 

 

2020

2019

2018

ROCE

%

4.6

5.1

4.7

Profit (loss) from operations (EBIT)

 

12,804

9,457

8,001

Share of profit (loss) of associates and joint ventures accounted for using the equity method

 

(12)

87

(529)

Interest component of unrecognized rental and lease obligationsa

 

n.a.

n.a.

630

Other NOP adjustments

 

n.a.

n.a.

1

Net operating profit (NOP)

 

12,792

9,544

8,103

Tax (imputed tax rate 2020: 27.8 %; 2019: 27.8 %; 2018: 27.8 %)

 

(3,556)

(2,653)

(2,253)

Net operating profit after taxes (NOPAT)

 

9,236

6,891

5,850

Cash and cash equivalents

 

12,939

5,393

3,679

Operating working capital

 

6,458

2,983

(511)

Intangible assets

 

118,066

68,202

64,950

Property, plant and equipment

 

60,975

49,548

50,631

Right-of-use assetsa

 

30,302

17,998

n.a.

Non-current assets and disposal groups held for sale and liabilitiesb

 

664

68

145

Investments accounted for using the equity method

 

543

489

576

Other assets

 

n.a.

n.a.

331

Present value of unrecognized rental and lease obligations

 

n.a.

n.a.

15,760

Other provisions

 

(9,033)

(6,663)

(6,435)

Other NOA adjustments

 

n.a.

n.a.

0

Net operating assets (NOA)

 

220,914

138,018

129,126

Average net operating assets (Ø NOA)

 

201,545

135,618

124,024

a

The calculation method used to determine this financial performance indicator was adjusted in 2019 as a result of the new IFRS 16 accounting standard.

b

Excluding the carrying amounts of companies accounted for using the equity method.

ROCE decreased by 0.5 percentage points in the reporting period to 4.6 %. This was due to stronger percentage growth in average operating assets (NOA) than in net operating profit after taxes (NOPAT). Both NOPAT and average NOA were affected by the business combination of T‑Mobile US and Sprint. Thus, the positive development of NOPAT in 2020 was driven primarily by a substantial increase in EBIT at T‑Mobile US. Overall, NOPAT amounted to EUR 9.2 billion in 2020, up from EUR 6.9 billion in 2019. At the same time, average NOA increased, due in particular to the spectrum licenses; property, plant and equipment; and right-of-use assets acquired as part of the Sprint transaction and the modification of the agreement concerning the lease and use of cell sites between T‑Mobile US and American Tower. The average amount of net operating assets (NOA) increased to EUR 201.5 billion in 2020 from EUR 135.6 billion in the prior year. In addition to the inclusion of Sprint, the development of NOA also reflects our consistently high investment volume.

For further information on the definition of ROCE and the methods used to calculate this key performance indicator, please refer to the section “Management of the Group.”

Reconciliation for the change in disclosure of key figures for the prior years in the 2020 financial year

millions of €

 

 

 

 

 

 

 

 

Total revenue

Profit (loss) from operations (EBIT)

EBITDA AL (adjusted for special factors)

Depreciation and amortization

Impairment losses

Segment assetsa

Segment liabilitiesa

FY 2019/December 31, 2019
Presentation as of December 31, 2019 – as reported

 

 

 

 

 

 

 

Germany

21,886

4,063

8,720

(4,251)

(4)

41,253

30,968

United States

40,420

5,488

11,134

(7,777)

0

84,413

54,087

Europe

12,168

1,182

4,005

(2,790)

(341)

27,699

10,843

Systems Solutions

6,805

(218)

519

(503)

(29)

6,615

4,800

Group Development

2,797

615

1,033

(812)

0

8,395

10,571

Group Headquarters & Group Services

2,620

(1,648)

(651)

(1,158)

(2)

54,162

65,066

Total

86,696

9,482

24,760

(17,291)

(376)

222,537

176,335

Reconciliation

(6,166)

(25)

(29)

25

(21)

(51,865)

(51,894)

Group

80,531

9,457

24,731

(17,266)

(397)

170,672

124,441

FY 2019/December 31, 2019
+/- Realignment of the B2B telecommunications business as of July 1, 2020

 

 

 

 

 

 

 

Germany

1,844

265

362

(85)

0

3,021

1,254

United States

0

0

0

0

0

0

0

Europe

(581)

(74)

(94)

17

0

(821)

(316)

Systems Solutions

(2,381)

(207)

(269)

53

0

(2,099)

(833)

Group Development

0

0

0

0

0

0

0

Group Headquarters & Group Services

8

17

0

16

0

177

178

Total

(1,111)

1

0

1

0

279

283

Reconciliation

1,111

(1)

0

(1)

0

(279)

(283)

Group

0

0

0

0

0

0

0

FY 2019/December 31, 2019
= Presentation as of December 31, 2020

 

 

 

 

 

 

 

Germany

23,730

4,327

9,083

(4,337)

(4)

44,274

32,222

United States

40,420

5,488

11,134

(7,777)

0

84,413

54,087

Europe

11,587

1,109

3,910

(2,773)

(341)

26,878

10,527

Systems Solutions

4,424

(425)

250

(450)

(29)

4,517

3,967

Group Development

2,797

615

1,033

(812)

0

8,395

10,571

Group Headquarters & Group Services

2,627

(1,631)

(650)

(1,141)

(2)

54,339

65,244

Total

85,585

9,483

24,760

(17,290)

(376)

222,816

176,618

Reconciliation

(5,055)

(26)

(29)

24

(21)

(52,144)

(52,177)

Group

80,531

9,457

24,731

(17,266)

(397)

170,672

124,441

a

Figures relate to the reporting date December 31, 2019.

5G
New communications standard (launched from 2020), which offers data rates in the gigabit range, converges fixed-network and mobile communications, and supports the Internet of Things.
Glossary