Deutsche Telekom AG (LON:0MPH)

Deutsche Telekom AG Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	120,216	118,397	114,691	117,049	110,451	102,698
Other Revenue	37	35	42	25	21	19
Revenue	120,253	118,432	114,733	117,074	110,472	102,717
Revenue Growth (YoY)	4.73%	3.22%	-2.00%	5.98%	7.55%	23.79%
Cost of Revenue	66,353	65,480	64,964	71,123	67,192	61,994
Gross Profit	53,900	52,952	49,769	45,951	43,280	40,723
Other Operating Expenses	4,708	4,647	4,021	4,926	2,939	3,020
Operating Expenses	28,769	28,553	27,775	31,405	29,742	27,604
Operating Income	25,131	24,399	21,994	14,546	13,538	13,119
Interest Expense	-6,646	-6,613	-6,588	-5,679	-5,027	-5,041
Interest & Investment Income	874	927	870	387	867	589
Earnings From Equity Investments	3,145	2,534	-2,766	-524	-102	-11
Currency Exchange Gain (Loss)	-204	-204	129	-226	-282	341
Other Non Operating Income (Expenses)	118	191	-331	1,682	-322	286
EBT Excluding Unusual Items	22,418	21,234	13,308	10,186	8,672	9,283
Merger & Restructuring Charges	-1,023	-1,036	-1,485	-1,230	-717	-1,268
Gain (Loss) on Sale of Investments	-31	-31	8	-19	-118	12
Gain (Loss) on Sale of Assets	200	187	193	2,824	-8	-353
Asset Writedown	2,728	2,512	-207	-1,154	-287	711
Pretax Income	24,488	22,958	11,968	10,976	7,628	8,458
Income Tax Expense	5,644	5,301	3,672	1,937	1,732	1,858
Earnings From Continuing Operations	18,844	17,657	8,296	9,039	5,896	6,600
Earnings From Discontinued Operations	-	-	13,696	443	207	147
Net Income to Company	18,844	17,657	21,992	9,482	6,103	6,747
Minority Interest in Earnings	-6,772	-6,448	-4,204	-1,481	-1,927	-2,589
Net Income	12,072	11,209	17,788	8,001	4,176	4,158
Net Income to Common	12,072	11,209	17,788	8,001	4,176	4,158
Net Income Growth	173.74%	-36.99%	122.32%	91.59%	0.43%	7.52%
Shares Outstanding (Basic)	4,919	4,938	4,976	4,972	4,813	4,743
Shares Outstanding (Diluted)	4,919	4,938	4,976	4,972	4,813	4,743
Shares Change (YoY)	-1.11%	-0.76%	0.08%	3.30%	1.48%	-
EPS (Basic)	2.45	2.27	3.57	1.61	0.87	0.88
EPS (Diluted)	2.45	2.27	3.57	1.61	0.87	0.88
EPS Growth	176.82%	-36.50%	122.14%	85.47%	-1.03%	7.52%
Free Cash Flow	30,383	28,676	24,992	19,256	18,555	10,805
Free Cash Flow Per Share	6.18	5.81	5.02	3.87	3.85	2.28
Dividend Per Share	0.900	0.900	0.770	0.700	0.640	0.600
Dividend Growth	16.88%	16.88%	10.00%	9.38%	6.67%	-
Gross Margin	44.82%	44.71%	43.38%	39.25%	39.18%	39.65%
Operating Margin	20.90%	20.60%	19.17%	12.43%	12.26%	12.77%
Profit Margin	10.04%	9.46%	15.50%	6.83%	3.78%	4.05%
Free Cash Flow Margin	25.27%	24.21%	21.78%	16.45%	16.80%	10.52%
EBITDA	41,280	40,624	38,224	34,231	34,406	32,935
EBITDA Margin	34.33%	34.30%	33.32%	29.24%	31.14%	32.06%
D&A For EBITDA	16,149	16,225	16,230	19,685	20,868	19,816
EBIT	25,131	24,399	21,994	14,546	13,538	13,119
EBIT Margin	20.90%	20.60%	19.17%	12.43%	12.26%	12.77%
Effective Tax Rate	23.05%	23.09%	30.68%	17.65%	22.71%	21.97%

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.