Deutsche Telekom AG
XETRA:DTE
Cash Flow Statement
Cash Flow Statement
Deutsche Telekom AG
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
2 128
|
3 358
|
3 607
|
3 312
|
4 350
|
3 522
|
3 671
|
3 480
|
4 778
|
8 066
|
7 824
|
9 089
|
4 547
|
967
|
2 045
|
2 850
|
4 994
|
6 023
|
5 312
|
4 920
|
5 153
|
5 245
|
5 961
|
6 375
|
7 260
|
6 954
|
6 909
|
6 583
|
8 677
|
8 975
|
10 330
|
10 187
|
7 918
|
11 512
|
10 041
|
10 417
|
11 703
|
22 950
|
24 812
|
26 398
|
24 957
|
|
Depreciation & Amortization |
10 904
|
11 013
|
11 147
|
11 224
|
10 574
|
10 772
|
10 859
|
11 006
|
11 360
|
11 808
|
12 231
|
12 613
|
13 380
|
13 429
|
13 434
|
14 477
|
14 586
|
14 492
|
14 541
|
13 663
|
13 836
|
14 943
|
16 089
|
17 002
|
17 344
|
17 888
|
20 476
|
23 728
|
24 879
|
28 242
|
28 084
|
27 578
|
27 194
|
27 405
|
28 194
|
28 214
|
34 560
|
27 092
|
25 392
|
24 274
|
23 975
|
|
Other Non-Cash Items |
3 200
|
1 611
|
1 068
|
1 041
|
1 008
|
2 511
|
3 075
|
3 051
|
1 823
|
(1 257)
|
(1 032)
|
(1 240)
|
1 840
|
6 354
|
6 051
|
4 468
|
2 077
|
928
|
1 445
|
3 100
|
3 152
|
3 315
|
2 644
|
2 678
|
3 063
|
3 296
|
4 293
|
4 962
|
4 579
|
4 233
|
2 863
|
3 210
|
5 671
|
2 043
|
2 648
|
2 851
|
3 155
|
(6 669)
|
(5 755)
|
(5 979)
|
(3 731)
|
|
Cash Taxes Paid |
648
|
642
|
620
|
650
|
679
|
637
|
650
|
650
|
695
|
691
|
662
|
588
|
527
|
475
|
440
|
531
|
634
|
678
|
676
|
713
|
697
|
751
|
846
|
780
|
758
|
724
|
461
|
618
|
690
|
801
|
973
|
902
|
893
|
686
|
793
|
865
|
902
|
1 023
|
1 113
|
1 097
|
1 312
|
|
Cash Interest Paid |
2 961
|
3 177
|
3 241
|
3 466
|
3 390
|
3 436
|
3 524
|
3 402
|
3 464
|
3 451
|
3 373
|
3 471
|
3 488
|
3 492
|
3 738
|
3 668
|
3 783
|
3 435
|
3 315
|
3 336
|
3 307
|
3 439
|
3 532
|
3 723
|
3 924
|
5 446
|
6 250
|
6 722
|
7 252
|
6 263
|
6 064
|
6 019
|
6 158
|
6 042
|
6 312
|
6 493
|
6 756
|
7 186
|
7 279
|
7 578
|
7 729
|
|
Change in Working Capital |
(3 247)
|
(2 858)
|
(2 554)
|
(2 464)
|
(2 507)
|
(3 065)
|
(3 181)
|
(2 759)
|
(2 963)
|
(3 432)
|
(3 778)
|
(4 584)
|
(4 237)
|
(4 371)
|
(4 866)
|
(4 880)
|
(4 458)
|
(4 293)
|
(3 971)
|
(4 311)
|
(4 201)
|
(3 849)
|
(3 837)
|
(4 126)
|
(4 593)
|
(7 115)
|
(11 103)
|
(13 284)
|
(14 464)
|
(13 432)
|
(10 327)
|
(8 063)
|
(8 544)
|
(7 661)
|
(7 043)
|
(7 650)
|
(6 884)
|
(7 383)
|
(7 745)
|
(7 591)
|
(7 879)
|
|
Cash from Operating Activities |
12 985
N/A
|
13 124
+1%
|
13 268
+1%
|
13 113
-1%
|
13 425
+2%
|
13 740
+2%
|
14 424
+5%
|
14 778
+2%
|
14 998
+1%
|
15 185
+1%
|
15 245
+0%
|
15 878
+4%
|
15 530
-2%
|
16 379
+5%
|
16 664
+2%
|
16 915
+2%
|
17 199
+2%
|
17 150
0%
|
17 327
+1%
|
17 372
+0%
|
17 940
+3%
|
19 654
+10%
|
20 857
+6%
|
21 929
+5%
|
23 074
+5%
|
21 023
-9%
|
20 575
-2%
|
21 989
+7%
|
23 671
+8%
|
28 018
+18%
|
30 950
+10%
|
32 912
+6%
|
32 239
-2%
|
33 299
+3%
|
33 840
+2%
|
33 832
0%
|
35 801
+6%
|
35 990
+1%
|
36 704
+2%
|
37 102
+1%
|
37 322
+1%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(11 068)
|
(10 241)
|
(11 989)
|
(12 195)
|
(11 844)
|
(14 076)
|
(14 460)
|
(14 689)
|
(14 613)
|
(14 080)
|
(12 453)
|
(13 525)
|
(13 640)
|
(13 024)
|
(20 561)
|
(19 697)
|
(19 494)
|
(19 353)
|
(12 208)
|
(12 304)
|
(12 492)
|
(13 180)
|
(14 284)
|
(14 348)
|
(14 357)
|
(14 100)
|
(14 447)
|
(16 030)
|
(18 694)
|
(27 396)
|
(27 172)
|
(27 073)
|
(26 365)
|
(21 265)
|
(22 029)
|
(23 314)
|
(24 114)
|
(21 768)
|
(21 292)
|
(19 607)
|
(17 866)
|
|
Other Items |
1 172
|
2 826
|
609
|
766
|
1 083
|
726
|
1 974
|
1 677
|
(402)
|
(1 736)
|
(1 768)
|
(2 346)
|
32
|
(337)
|
2 217
|
2 661
|
2 680
|
2 387
|
(136)
|
(2 406)
|
(1 805)
|
(1 071)
|
(1 130)
|
1 470
|
127
|
761
|
(3 687)
|
(3 266)
|
(3 955)
|
(4 920)
|
(530)
|
(2 961)
|
(1 038)
|
1 723
|
785
|
3 087
|
1 808
|
5 979
|
6 860
|
6 712
|
7 653
|
|
Cash from Investing Activities |
(9 896)
N/A
|
(7 415)
+25%
|
(11 380)
-53%
|
(11 429)
0%
|
(10 761)
+6%
|
(13 350)
-24%
|
(12 486)
+6%
|
(13 012)
-4%
|
(15 015)
-15%
|
(15 816)
-5%
|
(14 221)
+10%
|
(15 871)
-12%
|
(13 608)
+14%
|
(13 361)
+2%
|
(18 344)
-37%
|
(17 036)
+7%
|
(16 814)
+1%
|
(16 966)
-1%
|
(12 344)
+27%
|
(14 710)
-19%
|
(14 297)
+3%
|
(14 251)
+0%
|
(15 414)
-8%
|
(12 878)
+16%
|
(14 230)
-10%
|
(13 339)
+6%
|
(18 134)
-36%
|
(19 296)
-6%
|
(22 649)
-17%
|
(32 316)
-43%
|
(27 702)
+14%
|
(30 034)
-8%
|
(27 403)
+9%
|
(19 542)
+29%
|
(21 244)
-9%
|
(20 227)
+5%
|
(22 306)
-10%
|
(15 789)
+29%
|
(14 432)
+9%
|
(12 895)
+11%
|
(10 213)
+21%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(2)
|
(59)
|
(33)
|
(38)
|
(2)
|
59
|
33
|
0
|
16
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
1 874
|
(657)
|
(1 545)
|
650
|
(1 235)
|
(2 336)
|
(18)
|
(2 691)
|
1 362
|
5 372
|
3 186
|
4 755
|
362
|
539
|
(1 506)
|
(2 922)
|
(2 531)
|
(3 112)
|
629
|
1 875
|
1 522
|
1 180
|
(753)
|
(1 069)
|
(3 333)
|
(5 867)
|
11 600
|
5 617
|
11 140
|
14 334
|
(4 556)
|
(3 599)
|
(7 142)
|
(10 338)
|
(10 514)
|
(5 392)
|
(6 259)
|
(5 695)
|
(3 624)
|
(8 047)
|
(8 807)
|
|
Cash Paid for Dividends |
(2 243)
|
(2 226)
|
(1 496)
|
(1 300)
|
(1 290)
|
(1 290)
|
(1 236)
|
(1 256)
|
(1 256)
|
(1 265)
|
(1 581)
|
(1 597)
|
(1 596)
|
(1 588)
|
(1 543)
|
(1 559)
|
(1 559)
|
(1 558)
|
(3 204)
|
(3 254)
|
(3 082)
|
(3 254)
|
(3 515)
|
(3 561)
|
(3 561)
|
(3 561)
|
(3 026)
|
(3 067)
|
(3 067)
|
(3 067)
|
(3 102)
|
(3 087)
|
(3 145)
|
(3 145)
|
(3 483)
|
(3 443)
|
(3 385)
|
(3 390)
|
(3 702)
|
(3 701)
|
(4 027)
|
|
Other |
1 393
|
577
|
466
|
435
|
(909)
|
(97)
|
(993)
|
(987)
|
(998)
|
(1 035)
|
(79)
|
(79)
|
(88)
|
(121)
|
(131)
|
(147)
|
(504)
|
(1 198)
|
(1 843)
|
(1 872)
|
(1 699)
|
(864)
|
(255)
|
(253)
|
(247)
|
(302)
|
(423)
|
(467)
|
(512)
|
(556)
|
(528)
|
(508)
|
(492)
|
(537)
|
(2 760)
|
(3 355)
|
(5 794)
|
(10 040)
|
(11 191)
|
(13 084)
|
(12 700)
|
|
Cash from Financing Activities |
1 022
N/A
|
(2 365)
N/A
|
(2 608)
-10%
|
(253)
+90%
|
(3 434)
-1 257%
|
(3 664)
-7%
|
(2 214)
+40%
|
(4 896)
-121%
|
(876)
+82%
|
3 088
N/A
|
1 542
-50%
|
3 095
+101%
|
(1 322)
N/A
|
(1 170)
+11%
|
(3 180)
-172%
|
(4 628)
-46%
|
(4 594)
+1%
|
(5 868)
-28%
|
(4 418)
+25%
|
(3 251)
+26%
|
(3 259)
0%
|
(2 938)
+10%
|
(4 523)
-54%
|
(4 883)
-8%
|
(7 141)
-46%
|
(9 730)
-36%
|
8 151
N/A
|
2 083
-74%
|
7 561
+263%
|
10 711
+42%
|
(8 186)
N/A
|
(7 194)
+12%
|
(10 779)
-50%
|
(14 020)
-30%
|
(16 757)
-20%
|
(12 190)
+27%
|
(15 438)
-27%
|
(19 125)
-24%
|
(18 517)
+3%
|
(24 832)
-34%
|
(25 534)
-3%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(167)
|
(178)
|
(140)
|
144
|
323
|
668
|
587
|
390
|
267
|
(225)
|
(53)
|
(85)
|
250
|
362
|
94
|
82
|
(226)
|
(240)
|
(63)
|
(37)
|
(17)
|
61
|
30
|
60
|
11
|
(20)
|
52
|
(596)
|
(1 036)
|
(616)
|
(737)
|
12
|
620
|
263
|
580
|
744
|
93
|
(38)
|
(294)
|
(402)
|
(68)
|
|
Net Change in Cash |
3 944
N/A
|
3 166
-20%
|
(860)
N/A
|
1 575
N/A
|
(447)
N/A
|
(2 606)
-483%
|
311
N/A
|
(2 740)
N/A
|
(626)
+77%
|
2 232
N/A
|
2 513
+13%
|
3 017
+20%
|
850
-72%
|
2 210
+160%
|
(4 766)
N/A
|
(4 667)
+2%
|
(4 435)
+5%
|
(5 924)
-34%
|
502
N/A
|
(626)
N/A
|
367
N/A
|
2 526
+588%
|
950
-62%
|
4 228
+345%
|
1 714
-59%
|
(2 066)
N/A
|
10 644
N/A
|
4 180
-61%
|
7 547
+81%
|
5 797
-23%
|
(5 675)
N/A
|
(4 304)
+24%
|
(5 323)
-24%
|
0
N/A
|
(3 581)
N/A
|
2 159
N/A
|
(1 850)
N/A
|
1 038
N/A
|
3 461
+233%
|
(1 027)
N/A
|
1 507
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
1 917
N/A
|
2 883
+50%
|
1 279
-56%
|
918
-28%
|
1 581
+72%
|
(336)
N/A
|
(36)
+89%
|
89
N/A
|
385
+333%
|
1 105
+187%
|
2 792
+153%
|
2 353
-16%
|
1 890
-20%
|
3 355
+78%
|
(3 897)
N/A
|
(2 782)
+29%
|
(2 295)
+18%
|
(2 203)
+4%
|
5 119
N/A
|
5 068
-1%
|
5 448
+7%
|
6 474
+19%
|
6 573
+2%
|
7 581
+15%
|
8 717
+15%
|
6 923
-21%
|
6 128
-11%
|
5 959
-3%
|
4 977
-16%
|
622
-88%
|
3 778
+507%
|
5 839
+55%
|
5 874
+1%
|
12 034
+105%
|
11 811
-2%
|
10 518
-11%
|
11 687
+11%
|
14 222
+22%
|
15 412
+8%
|
17 495
+14%
|
19 456
+11%
|