Deutsche Telekom AG
XETRA:DTE

Watchlist Manager
Deutsche Telekom AG Logo
Deutsche Telekom AG
XETRA:DTE
Watchlist
Price: 29.27 EUR 1.07% Market Closed
Market Cap: 145.7B EUR
Have any thoughts about
Deutsche Telekom AG?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

114.2B
+0.8%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+7%
5 Years
+44%
7 Years
+52%
10 Years
+86%
24.1B
+3%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+71%
5 Years
+147%
7 Years
+150%
10 Years
+394%
6B
+21%
Net Income
Growth Rates:
1 Year
-70%
3 Years
+11%
5 Years
+115%
7 Years
+149 700%
10 Years
+163%

Earnings Waterfall
Deutsche Telekom AG

Revenue
114.2B EUR
Cost of Revenue
-44.1B EUR
Gross Profit
70.1B EUR
Operating Expenses
-46B EUR
Operating Income
24.1B EUR
Other Expenses
-18.1B EUR
Net Income
6B EUR

Income Statement
Deutsche Telekom AG

Rotate your device to view
Income Statement
Currency: EUR
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 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
61 321
N/A
62 658
+2%
64 606
+3%
66 920
+4%
68 371
+2%
69 228
+1%
70 016
+1%
70 405
+1%
71 411
+1%
73 095
+2%
74 111
+1%
75 184
+1%
75 330
+0%
74 947
-1%
74 225
-1%
73 702
-1%
74 555
+1%
75 656
+1%
77 220
+2%
78 517
+2%
79 430
+1%
80 531
+1%
80 986
+1%
88 363
+9%
94 739
+7%
100 999
+7%
107 446
+6%
106 998
0%
107 199
+0%
107 610
+0%
109 806
+2%
138 741
+26%
141 072
+2%
114 197
-19%
142 021
+24%
113 714
-20%
112 345
-1%
111 970
0%
112 088
+0%
113 261
+1%
114 206
+1%
Gross Profit
Cost of Revenue
(37 676)
(38 539)
(39 643)
(41 490)
(41 894)
(41 975)
(39 908)
(37 308)
(35 744)
(34 984)
(35 543)
(36 015)
(35 923)
(35 848)
(35 276)
(34 934)
(35 452)
(35 741)
(35 803)
(35 590)
(35 015)
(34 509)
(34 222)
(37 008)
(39 079)
(41 915)
(44 744)
(44 810)
(45 527)
(46 585)
(48 162)
(61 151)
(62 401)
(50 048)
(61 089)
(47 516)
(45 655)
(44 486)
(44 006)
(44 035)
(44 123)
Gross Profit
23 645
N/A
24 119
+2%
24 963
+3%
25 430
+2%
26 477
+4%
27 253
+3%
30 108
+10%
33 097
+10%
35 667
+8%
38 111
+7%
38 568
+1%
39 169
+2%
39 407
+1%
39 099
-1%
38 949
0%
38 768
0%
39 103
+1%
39 915
+2%
41 417
+4%
42 927
+4%
44 415
+3%
46 022
+4%
46 764
+2%
51 355
+10%
55 660
+8%
59 084
+6%
62 702
+6%
62 188
-1%
61 672
-1%
61 025
-1%
61 644
+1%
77 590
+26%
78 671
+1%
64 149
-18%
80 932
+26%
66 198
-18%
66 690
+1%
67 484
+1%
68 082
+1%
69 226
+2%
70 083
+1%
Operating Income
Operating Expenses
(18 775)
(18 857)
(19 632)
(19 689)
(20 239)
(20 772)
(20 991)
(23 649)
(26 048)
(31 363)
(31 290)
(30 620)
(29 792)
(30 091)
(31 847)
(32 049)
(33 610)
(30 811)
(32 158)
(33 605)
(34 668)
(35 718)
(36 234)
(39 679)
(43 016)
(45 735)
(48 178)
(47 666)
(47 584)
(47 465)
(47 642)
(60 251)
(61 202)
(49 338)
(60 715)
(47 459)
(45 891)
(45 513)
(45 458)
(45 741)
(46 006)
Selling, General & Administrative
(18 417)
(18 619)
(19 509)
(19 938)
(20 746)
(21 432)
(20 724)
(20 381)
(19 218)
(17 901)
(17 789)
(17 184)
(17 160)
(16 893)
(16 871)
(17 116)
(17 167)
(17 557)
(17 582)
(17 725)
(17 709)
(17 783)
(17 830)
(18 778)
(19 398)
(19 821)
(19 978)
(19 516)
(19 403)
(19 509)
(19 706)
(25 293)
(25 692)
(20 741)
(25 884)
(20 306)
(20 249)
(20 122)
(19 817)
(19 876)
(19 692)
Depreciation & Amortization
0
0
0
0
0
0
(3 142)
(6 293)
(9 471)
(12 688)
(13 429)
(13 434)
(14 476)
(12 430)
(14 487)
(14 535)
(13 652)
(13 114)
(14 223)
(15 318)
(16 230)
(17 270)
(17 570)
(20 209)
(22 800)
(25 031)
(27 284)
(27 107)
(27 108)
(27 197)
(27 065)
(33 929)
(33 687)
(26 671)
(32 553)
(24 759)
(24 015)
(23 754)
(23 902)
(24 061)
(24 028)
Other Operating Expenses
(358)
(238)
(123)
249
507
660
2 875
3 025
2 641
(774)
(72)
(2)
1 844
(768)
(489)
(398)
(2 791)
(140)
(353)
(562)
(729)
(665)
(834)
(692)
(818)
(883)
(916)
(1 043)
(1 073)
(759)
(871)
(1 029)
(1 823)
(1 926)
(2 278)
(2 394)
(1 627)
(1 637)
(1 739)
(1 804)
(2 286)
Operating Income
4 870
N/A
5 262
+8%
5 331
+1%
5 741
+8%
6 238
+9%
6 481
+4%
9 117
+41%
9 448
+4%
9 619
+2%
6 748
-30%
7 278
+8%
8 549
+17%
9 615
+12%
9 008
-6%
7 102
-21%
6 719
-5%
5 493
-18%
9 104
+66%
9 259
+2%
9 322
+1%
9 747
+5%
10 304
+6%
10 530
+2%
11 676
+11%
12 644
+8%
13 349
+6%
14 524
+9%
14 522
0%
14 088
-3%
13 560
-4%
14 002
+3%
17 339
+24%
17 469
+1%
14 811
-15%
20 217
+36%
18 739
-7%
20 799
+11%
21 971
+6%
22 624
+3%
23 485
+4%
24 077
+3%
Pre-Tax Income
Interest Income Expense
(643)
(1 250)
(2 551)
(2 543)
(2 518)
(2 050)
(1 583)
(2 257)
(2 307)
98
(2 347)
(2 202)
(1 992)
(1 556)
(1 741)
(2 363)
(1 603)
(2 695)
(2 530)
(1 955)
(2 100)
(1 967)
(2 296)
(3 191)
(3 707)
(3 596)
(4 878)
(4 579)
(4 582)
(5 107)
(4 644)
(6 019)
(6 282)
(5 027)
(7 214)
(6 168)
(6 157)
(8 293)
(8 522)
(8 474)
(7 221)
Non-Reccuring Items
(485)
310
275
(106)
(177)
(37)
385
379
579
(182)
132
145
21
(388)
1 681
1 586
1 481
(1 078)
(1 171)
(1 236)
(1 134)
(847)
(820)
(1 229)
(2 147)
(545)
(711)
(108)
562
(993)
1 628
3 018
2 706
603
211
(1 519)
(1 314)
(1 173)
(1 154)
(1 242)
(1 123)
Total Other Income
(421)
28
(83)
(232)
(210)
384
147
254
421
(2 117)
(4 096)
(4 448)
(4 795)
(2 070)
(1 020)
(630)
(451)
(178)
(313)
(170)
(138)
(230)
(460)
(347)
(208)
(531)
39
494
51
168
383
714
1 375
590
1 462
332
(132)
(537)
(360)
(119)
(326)
Pre-Tax Income
3 321
N/A
4 350
+31%
2 972
-32%
2 860
-4%
3 333
+17%
4 778
+43%
8 066
+69%
7 824
-3%
8 312
+6%
4 547
-45%
967
-79%
2 044
+111%
2 849
+39%
4 994
+75%
6 022
+21%
5 312
-12%
4 920
-7%
5 153
+5%
5 245
+2%
5 961
+14%
6 375
+7%
7 260
+14%
6 954
-4%
6 909
-1%
6 582
-5%
8 677
+32%
8 974
+3%
10 329
+15%
10 119
-2%
7 628
-25%
11 369
+49%
15 052
+32%
15 268
+1%
10 977
-28%
14 676
+34%
11 384
-22%
13 196
+16%
11 968
-9%
12 588
+5%
13 650
+8%
15 407
+13%
Net Income
Tax Provision
(933)
(1 106)
(790)
(812)
(959)
(1 276)
(1 976)
(1 807)
(1 941)
(1 443)
(431)
(1 003)
(1 932)
558
(14)
302
1 062
(1 824)
(1 857)
(1 998)
(2 059)
(1 993)
(1 917)
(1 923)
(1 794)
(1 929)
(2 020)
(2 222)
(2 172)
(1 732)
(2 320)
(2 922)
(2 764)
(1 937)
(2 916)
(2 556)
(3 270)
(3 672)
(3 869)
(4 030)
(4 302)
Income from Continuing Operations
2 388
3 244
2 182
2 048
2 374
3 502
6 090
6 017
6 371
3 104
536
1 041
917
5 552
6 008
5 614
5 982
3 329
3 388
3 963
4 316
5 267
5 037
4 986
4 788
6 748
6 954
8 107
7 947
5 896
9 049
12 130
12 504
9 040
11 760
8 828
9 926
8 296
8 719
9 620
11 105
Income to Minority Interest
(106)
(320)
(288)
(153)
(176)
(248)
(498)
(516)
(626)
(429)
(239)
(491)
(913)
(2 090)
(2 302)
(2 287)
(2 051)
(1 163)
(1 313)
(1 439)
(1 534)
(1 401)
(1 155)
(1 295)
(1 649)
(2 589)
(2 777)
(2 803)
(2 617)
(1 927)
(1 967)
(1 713)
(1 461)
(1 481)
(2 532)
(3 276)
(3 924)
(4 204)
(4 316)
(4 669)
(5 116)
Net Income (Common)
2 282
N/A
2 924
+28%
1 894
-35%
1 895
+0%
2 198
+16%
3 254
+48%
5 592
+72%
5 501
-2%
5 745
+4%
2 675
-53%
297
-89%
550
+85%
4
-99%
3 461
+86 425%
3 705
+7%
3 326
-10%
3 929
+18%
2 166
-45%
2 074
-4%
2 523
+22%
2 781
+10%
3 867
+39%
3 882
+0%
3 692
-5%
3 141
-15%
4 158
+32%
4 178
+0%
5 303
+27%
5 375
+1%
4 176
-22%
7 188
+72%
10 718
+49%
11 407
+6%
8 001
-30%
23 361
+192%
19 491
-17%
19 835
+2%
17 788
-10%
4 408
-75%
4 957
+12%
5 992
+21%
EPS (Diluted)
0.51
N/A
0.65
+27%
0.42
-35%
0.42
N/A
0.49
+17%
0.71
+45%
1.23
+73%
1.21
-2%
1.26
+4%
0.58
-54%
0.07
-88%
0.12
+71%
0
N/A
0.74
N/A
0.79
+7%
0.7
-11%
0.82
+17%
0.46
-44%
0.43
-7%
0.53
+23%
0.59
+11%
0.82
+39%
0.82
N/A
0.78
-5%
0.66
-15%
0.88
+33%
0.88
N/A
1.12
+27%
1.12
N/A
0.86
-23%
1.45
+69%
2.15
+48%
2.29
+7%
1.6
-30%
4.69
+193%
3.91
-17%
3.98
+2%
3.57
-10%
0.89
-75%
1
+12%
1.21
+21%

See Also

Summary
DTE intrinsic value, competitors valuation, and company profile.
DCF Valuation
DTE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DTE stock valuation using valuation multiples.
Wall Street Estimates
DTE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DTE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.