Telefonica Deutschland Statements
O2
Telefonica Deutschland Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
4 422
100
1 377
31.1
3 045
68.9
—
0
343
7.8
2 810
63.5
235
5.3
-62
-1.4
—
0
119
2.7
-71
-1.6
190
4.3
0.06
3 183.33
2 190
100
656
30
1 534
70
—
0
171
7.8
1 436
65.6
98
4.5
-22
-1.005
-1
-0.05
49
2.2
-76
-3.5
126
5.8
0.042
2 976.2
2 085
100
648
31.1
1 437
68.9
—
0
149
7.1
1 352
64.8
85
4.1
-11
-0.5
-1
-0.05
51
2.4
12
0.6
39
1.9
0.013
2 974.6
2 003
100
629
31.4
1 374
68.6
—
0
149
7.4
1 287
64.3
87
4.3
-7
-0.3
-2
-0.1
54
2.7
14
0.7
40
2
0.013
2 974.55
1 946
100
592
30.4
1 354
69.6
—
0
153
7.9
1 292
66.4
62
3.2
-7
-0.4
—
0
35
1.8
8
0.4
27
1.4
0.009
2 974.6
2 054
100
638
31.1
1 416
68.9
—
0
155
7.5
1 380
67.2
36
1.8
-15
-0.7
-1
-0.05
—
0
-67
-3.3
68
3.3
0.023
2 975
1 967
100
619
31.5
1 348
68.5
—
0
145
7.4
1 044
53.1
304
15.5
-17
-0.9
—
0
268
13.6
42
2.1
227
11.5
0.076
2 975
1 893
100
557
29.4
1 336
70.6
—
0
145
7.7
1 325
70
11
0.6
-24
-1.3
—
0
-26
-1.4
19
1
-44
-2.3
-0.017
2 625
1 850
100
590
31.9
1 260
68.1
—
0
140
7.6
1 267
68.5
-7
-0.4
-10
-0.5
-1
-0.05
-38
-2.05
2
0.1
-40
-2.2
-0.013
2 975
2 023
100
673
33.3
1 350
66.7
—
0
150
7.4
1 380
68.2
-30
-1.5
-17
-0.8
—
0
-57
-2.8
-58
-2.9
—
0
—
2 975
1 873
100
591
31.6
1 282
68.4
—
0
168
9
877
46.8
405
21.6
-17
-0.9
-1
-0.05
367
19.6
-22
-1.2
390
20.8
0.131
2 975
1 790
100
567
31.7
1 223
68.3
—
0
142
7.9
1 203
67.2
20
1.1
—
0
-17
-0.9
-18
-1.006
—
0
-18
-1.006
-0.006
2 975
1 846
100
604
32.7
1 242
67.3
—
0
150
8.1
1 252
67.8
-10
-0.5
-15
-0.8
—
0
-44
-2.4
—
0
-44
-2.4
-0.015
2 975
1 970
100
693
35.2
1 277
64.8
—
0
145
7.4
1 239
62.9
38
1.9
-16
-0.8
—
0
1
0.05
33
1.7
-32
-1.6
-0.011
2 900
1 865
100
584
31.3
1 281
68.7
—
0
145
7.8
1 272
68.2
9
0.5
-14
-0.8
—
0
-24
-1.3
—
0
-24
-1.3
-0.01
2 400
1 785
100
526
29.5
1 259
70.5
—
0
153
8.6
1 277
71.5
-18
-1.008
-12
-0.7
-1
-0.06
-50
-2.8
—
0
-49
-2.7
-0.016
2 975
1 779
100
568
31.9
1 211
68.1
—
0
150
8.4
1 287
72.3
-76
-4.3
-14
-0.8
1
0.06
-107
-6.01
—
0
-107
-6.01
-0.036
2 975
1 965
100
712
36.2
1 253
63.8
—
0
225
11.5
1 326
67.5
-73
-3.7
-12
-0.6
—
0
-110
-5.6
-3
-0.2
-107
-5.4
-0.04
2 675
1 830
100
622
34
1 208
66
—
0
213
11.6
1 212
66.2
-4
-0.2
-13
-0.7
—
0
-30
-1.6
—
0
-30
-1.6
-0.01
3 000
1 758
100
538
30.6
1 220
69.4
—
0
217
12.3
1 203
68.4
17
1
-10
-0.6
-1
-0.06
-12
-0.7
—
0
-12
-0.7
—
2 975
1 767
100
587
33.2
1 180
66.8
—
0
209
11.8
1 232
69.7
-52
-2.9
-8
-0.5
—
0
-81
-4.6
—
0
-82
-4.6
-0.03
2 733.3
1 904
637
1 267
—
171
1 199
68
-8
—
60
262
-203
-0.07
2 976.3
1 850
627
1 223
—
158
1 252
-29
-9
-1
-39
—
-39
-0.01
2 974.6
1 771
547
1 224
—
157
1 255
-31
-9
—
-38
—
-38
-0.01
2 975
1 771
585
1 186
—
155
1 277
-91
-8
—
-99
—
-99
-0.03
2 974.6
1 936
674
1 262
—
158
1 316
-54
-10
-1
-65
90
-154
-0.05
2 975
1 876
572
1 304
—
155
1 400
-96
-9
1
-104
—
-105
-0.04
2 974.6
1 834
578
1 256
—
160
994
262
-9
-1
252
—
252
0.08
2 975
1 858
629
1 229
—
173
1 390
-161
-9
—
-170
—
-170
-0.06
2 974.6
2 060
747
1 313
—
155
1 264
49
-13
—
36
72
-36
-0.01
2 976.3
1 979
660
1 319
—
155
1 443
-124
-11
1
-134
—
-134
-0.05
2 974.6
1 949
646
1 303
—
166
1 357
-54
-13
-1
-68
—
-68
-0.02
2 975
1 901
659
1 242
—
179
1 375
-133
-11
-1
-145
—
-145
-0.05
2 974.6
2 019
762
1 257
—
499
1 824
-567
-8
-1
-576
34
-610
-0.2
2 982
1 219
499
720
—
116
726
-6
-9
—
-15
—
-15
-0.01
1 166
1 161.9
475.8
686.1
—
105
701.4
-15.3
-9.6
1.1
-23.7
—
-23.8
-0.03
930.1
1 122.1
407.2
714.9
—
108
748.1
-33.2
-7.4
-0.1
-40.3
—
-40.2
-0.03
1 414.7
1 243.2
506.9
736.3
—
106.5
652.7
83.6
-4.4
—
79.2
0.6
78.6
0.06
1 414.5
1 225.3
476.6
748.7
—
104.5
733
15.7
-6.4
0.1
9.4
—
9.4
0.01
1 414.7
1 215.5
472.9
742.6
—
102.5
734.8
7.9
-5.2
—
2.7
—
2.7
—
1 414.7
1 229.9
501.5
728.3
—
105.1
730.2
-1.8
-11
—
-12.9
—
-12.8
-0.01
1 414.7