Q4
2009
millions
of €
|
Q4
2008
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
FY
2008
millions
of €
|
Change
%
|
|
Net
revenue
-
Domestic
-
International
|
16,200
7,072
9,128
|
16,109
7,289
8,820
|
0.6
(3.0)
3.5
|
64,602
28,033
36,569
|
61,666
28,885
32,781
|
4.8
(2.9)
11.6
|
Profit
(loss) before income taxes
|
460
|
(695)
|
n.a.
|
2,655
|
3,452
|
(23.1)
|
Adjusted
profit before income taxes
|
1,605
|
1,254
|
28.0
|
6,033
|
5,884
|
2.5
|
Net
profit (loss)
|
(3)
|
(730)
|
99.6
|
353
|
1,483
|
(76.2)
|
Adjusted
net profit
|
905
|
861
|
5.1
|
3,390
|
3,426
|
(1.1)
|
EBITDA
|
4,543
|
3,600
|
26.2
|
19,906
|
18,015
|
10.5
|
Adjusted
EBITDA
|
5,070
|
4,669
|
8.6
|
20,668
|
19,459
|
6.2
|
Net
cash from operating activities
|
3,974
|
4,070
|
(2.4)
|
15,795
|
15,368
|
2.8
|
Free
cash flow before dividend payments
|
1,863
|
1,245
|
49.6
|
6,969
|
7,033
|
(0.9)
|
Cash
outflows for investments in property, plant and equipment, and intangible
assets (excluding goodwill)
|
(2,249)
|
(2,941)
|
23.5
|
(9,202)
|
(8,707)
|
(5.7)
|
Net
debt at reporting date
|
40,911
|
38,158
|
7.2
|
|||
Number
of employees at reporting date
|
259,920
|
227,747
|
14.1
|
Q4
2009
millions
of €
|
Q4
2008
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
FY
2008
millions
of €
|
Change
%
|
|
Total
revenue
-
Fixed network
-
Mobile communications
|
6,401
4,673
2,101
|
6,608
4,987
2,007
|
(3.1)
(6.3)
4.7
|
25,423
18,736
8,109
|
26,400
19,782
8,069
|
(3.7)
(5.3)
0.5
|
Net
revenue
|
5,985
|
6,171
|
(3.0)
|
23,813
|
24,754
|
(3.8)
|
Profit
from operations
|
1,054
|
584
|
80.5
|
5,062
|
4,624
|
9.5
|
EBITDA
|
2,112
|
1,643
|
28.5
|
9,258
|
8,804
|
5.2
|
Adjusted
EBITDA
-
Fixed network
-
Mobile communications
|
2,340
1,452
894
|
2,269
1,499
771
|
3.1
(3.1)
16.0
|
9,607
6,247
3,373
|
9,764
6,400
3,364
|
(1.6)
(2.4)
0.3
|
Average
number of employees
|
82,737
|
87,178
|
(5.1)
|
84,584
|
89,961
|
(6.0)
|
Q4
2009
millions
of €
|
Q4
2008
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
FY
2008
millions
of €
|
Change
%
|
|||||||||||||||||||
Total
revenue
|
3,658 | 4,341 | (15.7 | ) | 15,471 | 14,957 | 3.4 | |||||||||||||||||
Profit
from operations
|
454 | 643 | (29.4 | ) | 2,233 | 2,299 | (2.9 | ) | ||||||||||||||||
EBITDA
|
935 | 1,190 | (21.4 | ) | 4,261 | 4,183 | 1.9 | |||||||||||||||||
Adjusted
EBITDA
|
935 | 1,206 | (22.5 | ) | 4,261 | 4,240 | 0.5 | |||||||||||||||||
Average
number of employees
|
39,347 | 37,381 | 5.3 | 38,231 | 36,076 | 6.0 |
Q4
2009
millions
of €
|
Q4
2008
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
FY
2008
millions
of €
|
Change
%
|
|||||||||||||||||||
Total
revenue
|
2,473 | 2,795 | (11.5 | ) | 10,034 | 11,354 | (11.6 | ) | ||||||||||||||||
Of
which: T-Mobile UK
|
815 | 978 | (16.7 | ) | 3,390 | 4,051 | (16.3 | ) | ||||||||||||||||
Of
which: T-Mobile NL
|
446 | 466 | (4.3 | ) | 1,807 | 1,806 | 0.1 | |||||||||||||||||
Of
which: PTC
|
451 | 538 | (16.2 | ) | 1,757 | 2,260 | (22.3 | ) | ||||||||||||||||
Of
which: T-Mobile CZ
|
293 | 329 | (10.9 | ) | 1,191 | 1,329 | (10.4 | ) | ||||||||||||||||
Of
which: T-Mobile A
|
256 | 270 | (5.2 | ) | 1,038 | 1,085 | (4.3 | ) | ||||||||||||||||
Net
revenue
|
2,341 | 2,656 | (11.9 | ) | 9,486 | 10,798 | (12.2 | ) | ||||||||||||||||
Profit
(loss) from operations
|
306 | 10 |
n.a.
|
(905 | ) | 496 |
n.a.
|
|||||||||||||||||
EBITDA
|
632 | 649 | (2.6 | ) | 2,506 | 2,853 | (12.2 | ) | ||||||||||||||||
Adjusted
EBITDA
|
662 | 708 | (6.5 | ) | 2,557 | 2,939 | (13.0 | ) | ||||||||||||||||
Of
which: T-Mobile UK
|
164 | 242 | (32.2 | ) | 611 | 888 | (31.2 | ) | ||||||||||||||||
Of
which: T-Mobile NL
|
135 | 85 | 58.8 | 430 | 352 | 22.2 | ||||||||||||||||||
Of
which: PTC
|
161 | 165 | (2.4 | ) | 616 | 785 | (21.5 | ) | ||||||||||||||||
Of
which: T-Mobile CZ
|
141 | 143 | (1.4 | ) | 614 | 634 | (3.2 | ) | ||||||||||||||||
Of
which: T-Mobile A
|
78 | 80 | (2.5 | ) | 283 | 285 | (0.7 | ) | ||||||||||||||||
Average
number of employees
|
17,673 | 18,152 | (2.6 | ) | 18,105 | 17,945 | 0.9 |
Q4
2009
millions
of €
|
Q4
2008
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
FY
2008
millions
of €
|
Change
%
|
|||||||||||||||||||
Total
revenue
|
2,589 | 1,146 |
n.a.
|
9,685 | 4,645 |
n.a.
|
||||||||||||||||||
Of
which: Hungary
|
442 | 482 | (8.3 | ) | 1,682 | 2,006 | (16.2 | ) | ||||||||||||||||
Of
which: Croatia
|
276 | 302 | (8.6 | ) | 1,161 | 1,223 | (5.1 | ) | ||||||||||||||||
Of
which: Slovakia
|
240 | 258 | (7.0 | ) | 974 | 994 | (2.0 | ) | ||||||||||||||||
Of
which: Greece
|
1,099 | - | - | 3,899 | - | - | ||||||||||||||||||
Of
which: Romania
|
309 | - | - | 1,104 | - | - | ||||||||||||||||||
Of
which: Othera
|
254 | 107 |
n.a.
|
976 | 435 |
n.a.
|
||||||||||||||||||
Net
revenue
|
2,545 | 1,115 |
n.a.
|
9,510 | 4,497 |
n.a.
|
||||||||||||||||||
Profit
(loss) from operations
|
(166 | ) | (5 | ) |
n.a.
|
1,037 | 915 | 13.3 | ||||||||||||||||
EBITDA
|
878 | 377 |
n.a.
|
3,784 | 1,949 | 94.2 | ||||||||||||||||||
Adjusted
EBITDA
|
936 | 411 |
n.a.
|
3,826 | 2,014 | 90.0 | ||||||||||||||||||
Of
which: Hungary
|
153 | 172 | (11.0 | ) | 675 | 820 | (17.7 | ) | ||||||||||||||||
Of
which: Croatia
|
111 | 114 | (2.6 | ) | 525 | 557 | (5.7 | ) | ||||||||||||||||
Of
which: Slovakia
|
89 | 84 | 6.0 | 439 | 427 | 2.8 | ||||||||||||||||||
Of
which: Greece
|
412 | - | - | 1,447 | - | - | ||||||||||||||||||
Of
which: Romania
|
66 | - | - | 293 | - | - | ||||||||||||||||||
Of
which: Othera
|
102 | 42 |
n.a.
|
445 | 211 |
n.a.
|
||||||||||||||||||
Average
number of employees
|
53,506 | 20,956 |
n.a.
|
51,172 | 21,229 |
n.a.
|
Q4
2009
millions
of €
|
Q4
2008
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
FY
2008
millions
of €
|
Change
%
|
|
Total
revenue
|
2,388
|
2,599
|
(8.1)
|
8,798
|
9,343
|
(5.8)
|
-
Computing & Desktop Services
-
Systems Integration
-
Telecommunications
|
1,050
421
917
|
1,132
456
1,011
|
(7.2)
(7.7)
(9.3)
|
3,835
1,595
3,368
|
3,877
1,741
3,725
|
(1.1)
(8.4)
(9.6)
|
Net
revenue
|
1,618
|
1,773
|
(8.7)
|
6,083
|
6,368
|
(4.5)
|
New
orders
|
3,291
|
2,855
|
15.3
|
9,305
|
10,235
|
(9.1)
|
Profit
(loss) from operations
|
(65)
|
(326)
|
80.1
|
(11)
|
81
|
n.a.
|
EBITDA
|
139
|
(119)
|
n.a.
|
710
|
862
|
(17.6)
|
Adjusted
EBITDA
|
250
|
231
|
8.2
|
923
|
826
|
11.7
|
Average
number of employees
|
46,122
|
46,053
|
0.1
|
45,328
|
46,095
|
(1.7)
|
Q4
2009
millions
of €
|
Q4
2008
millions
of €
|
Change
%
|
FY
2009
millions
of €
|
FY
2008
millions
of €
|
Change
%
|
|||||||||||||||||||
Total
revenue
|
587 | 602 | (2.5 | ) | 2,410 | 2,781 | (13.3 | ) | ||||||||||||||||
Net
revenue
|
56 | 58 | (3.4 | ) | 253 | 307 | (17.6 | ) | ||||||||||||||||
Profit
(loss) from operations
|
(285 | ) | (366 | ) | 22.1 | (1,249 | ) | (1,266 | ) | 1.3 | ||||||||||||||
EBITDA
|
(100 | ) | (151 | ) | 33.8 | (416 | ) | (493 | ) | 15.6 | ||||||||||||||
Adjusted
EBITDA
|
(11 | ) | (141 | ) | 92.2 | (315 | ) | (181 | ) | (74.0 | ) | |||||||||||||
Average
number of employees
|
20,815 | 19,571 | 6.4 | 20,181 | 23,581 | (14.4 | ) |
Dec.
31, 2009
thousands
|
Dec.
31, 2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Fixed
network
|
||||||||||||||||
Fixed-network
linesa
|
26,236 | 28,301 | (2,065 | ) | (7.3 | ) | ||||||||||
Broadband
lines retaila
|
11,477 | 10,594 | 883 | 8.3 | ||||||||||||
Wholesale
bundled linesb
|
1,621 | 2,537 | (916 | ) | (36.1 | ) | ||||||||||
ULLsc
|
9,093 | 8,270 | 823 | 10.0 | ||||||||||||
Wholesale
unbundled linesd
|
600 | 206 | 394 |
n.a.
|
||||||||||||
Mobile
communications
|
||||||||||||||||
Mobile
communications customerse,
f
|
39,136 | 39,101 | 35 | 0.1 |
Dec.
31, 2009
thousands
|
Dec.
31, 2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Mobile
customersa
|
33,790 | 32,758 | 1,032 | 3.2 |
Dec.
31, 2009
thousands
|
Dec.
31, 2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Mobile
customersa
|
44,179 | 44,192 | (13 | ) | (0.0 | ) | ||||||||||
Of
which: T-Mobile UKb
|
17,178 | 16,786 | 392 | 2.3 | ||||||||||||
Of
which: T-Mobile NLc,
d
|
4,592 | 5,309 | (717 | ) | (13.5 | ) | ||||||||||
Of
which: PTC
|
13,500 | 13,273 | 227 | 1.7 | ||||||||||||
Of
which: T-Mobile CZ
|
5,464 | 5,422 | 42 | 0.8 | ||||||||||||
Of
which: T-Mobile A
|
3,446 | 3,402 | 44 | 1.3 |
Dec.
31, 2009
thousands
|
Dec.
31, 2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Fixed
network
|
||||||||||||||||
Fixed-network
linesa
|
11,934 | 12,846 | (912 | ) | (7.1 | ) | ||||||||||
Of
which: Hungary
|
1,821 | 2,011 | (190 | ) | (9.4 | ) | ||||||||||
Of
which: Croatia
|
1,484 | 1,550 | (66 | ) | (4.3 | ) | ||||||||||
Of
which: Slovakia
|
1,101 | 1,126 | (25 | ) | (2.2 | ) | ||||||||||
Of
which: Greece
|
4,228 | 4,579 | (351 | ) | (7.7 | ) | ||||||||||
Of
which: Romania
|
2,776 | 3,005 | (229 | ) | (7.6 | ) | ||||||||||
Broadband
lines retail
|
3,546 | 2,988 | 558 | 18.7 | ||||||||||||
Wholesale
bundled linesb
|
229 | 311 | (82 | ) | (26.4 | ) | ||||||||||
ULLsc
|
1,083 | 693 | 390 | 56.3 | ||||||||||||
Wholesale
unbundled linesd
|
33 | 23 | 10 | 43.5 | ||||||||||||
Mobile
communications
|
||||||||||||||||
Mobile
customerse
|
34,576 | 31,565 | 3,011 | 9.5 | ||||||||||||
Of
which: Hungary
|
5,120 | 5,362 | (242 | ) | (4.5 | ) | ||||||||||
Of
which: Croatia
|
2,859 | 2,690 | 169 | 6.3 | ||||||||||||
Of
which: Slovakia
|
2,376 | 2,347 | 29 | 1.2 | ||||||||||||
Of
which: Greece
|
9,218 | 7,893 | 1,325 | 16.8 | ||||||||||||
Of which: Romaniaf
|
7,280 | 5,894 | 1,386 | 23.5 |
Q4
2009
thousands
|
Q4
2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Fixed
network
|
||||||||||||||||
Fixed-network
linesa
|
(417 | ) | (677 | ) | 260 | 38.4 | ||||||||||
Broadband
lines retaila
|
177 | 352 | (175 | ) | (49.7 | ) | ||||||||||
Wholesale
bundled linesb
|
(132 | ) | (368 | ) | 236 | 64.1 | ||||||||||
ULLsc
|
178 | 364 | (186 | ) | (51.1 | ) | ||||||||||
Wholesale
unbundled linesd
|
83 | 152 | (69 | ) | (45.4 | ) | ||||||||||
Mobile
communications
|
||||||||||||||||
Mobile
communications customerse,
f
|
(195 | ) | 301 | (496 | ) |
n.a.
|
Q4
2009
thousands
|
Q4
2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Mobile
customersa
|
371 | 621 | (250 | ) | (40.3 | ) |
Q4
2009
thousands
|
Q4
2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Mobile
customersa
|
(229 | ) | 325 | (554 | ) |
n.a.
|
||||||||||
Of
which: T-Mobile UKb
|
571 | (16 | ) | 587 |
n.a.
|
|||||||||||
Of
which: T-Mobile NLc,
d
|
(883 | ) | (18 | ) | (865 | ) |
n.a.
|
|||||||||
Of
which: PTC
|
17 | 260 | (243 | ) | (93.5 | ) | ||||||||||
Of
which: T-Mobile CZ
|
6 | 30 | (24 | ) | (80.0 | ) | ||||||||||
Of
which: T-Mobile A
|
59 | 69 | (10 | ) | (14.5 | ) |
Q4
2009
thousands
|
Q4
2008
thousands
|
Change
thousands
|
Change
%
|
|||||||||||||
Fixed
network
|
||||||||||||||||
Fixed-network
linesa
|
(250 | ) | (169 | ) | (81 | ) | (47.9 | ) | ||||||||
Of
which: Hungary
|
(49 | ) | (44 | ) | (5 | ) | (11.4 | ) | ||||||||
Of
which: Croatia
|
(13 | ) | (9 | ) | (4 | ) | (44.4 | ) | ||||||||
Of
which: Slovakia
|
(3 | ) | 0 | (3 | ) |
n.a.
|
||||||||||
Of
which: Greece
|
(121 | ) | (96 | ) | (25 | ) | (26.0 | ) | ||||||||
Of
which: Romania
|
(56 | ) | (4 | ) | (52 | ) |
n.a.
|
|||||||||
Broadband
lines retail
|
161 | 275 | (114 | ) | (41.5 | ) |
Wholesale
bundled linesb
|
(17 | ) | (47 | ) | 30 | 63.8 | ||||||||||
ULLsc
|
112 | 114 | (2 | ) | (1.8 | ) | ||||||||||
Mobile
communications
|
||||||||||||||||
Mobile
customersd
|
865 | 429 |
n.a.
|
n.a.
|
||||||||||||
Of
which: Hungary
|
(87 | ) | 206 | (293 | ) |
n.a.
|
||||||||||
Of
which: Croatia
|
(26 | ) | 70 | (96 | ) |
n.a.
|
||||||||||
Of
which: Slovakia
|
75 | 30 | 45 |
n.a.
|
||||||||||||
Of
which: Greece
|
154 |
n.a.
|
n.a.
|
n.a.
|
||||||||||||
Of
which: Romania
|
681 |
n.a.
|
n.a.
|
n.a.
|