Deutsche Telekom AG logo

Deutsche Telekom AG

DTEGY | OTC
Chart Builder DCF Calculator
$31.26
-$0.01 (-0.03%)
At close: Sep 21, 2026, 3:59 PM ET
$31.32
+$0.06 (+0.19%)
After-hours: Sep 21, 2026, 4:00 PM ET
TTM
Period Ending
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Q4 2020
Dec 30, 2020
Q3 2020
Sep 29, 2020
Q2 2020
Jun 29, 2020
Q1 2020
Mar 30, 2020
Net Income
25.21B 21.93B 18.06B 8.72B 6.97B 8.47B 23.17B 26.4B 24.81B 22.95B 11.7B 10.42B 10.04B 11.51B 7.92B 10.19B 10.33B 8.97B 8.68B 6.58B 6.91B 6.95B
Depreciation & Amortization
23.73B 23.97B 24.03B 24.07B 24.15B 24.02B 23.97B 24.27B 25.39B 27.09B 27.83B 28.21B 28.19B 27.41B 27.48B 27.58B 28.08B 28.24B 25.83B 23.73B 20.48B 17.89B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a 655M 655M 655M 655M 540M 540M 540M 540M 628M 628M 628M 628M 495M 495M 495M
Other Working Capital
-1.85B -1.37B -1.71B -1.24B -1.27B -1.36B -999M -921M -1.03B -642M -567M -1.52B -1.21B -2.18B -2.71B -2.25B -4.3B -5.25B -5.54B -5.18B -3.8B -2.66B
Other Non-Cash Items
-6.17B -3.09B 11.65B 20.03B 20.64B 18.37B -8.85B -12.68B -12.47B -13.38B -3.14B -3.26B -3.26B -3.52B -522M -2.59B -3.09B -3.88B -5.23B -3.14B -3.01B -1.16B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -655M -655M -655M -655M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-1.85B -1.37B -1.71B -1.24B -1.27B -1.36B -999M -921M -1.03B -642M -567M -1.52B -1.21B -2.18B -2.71B -2.26B -4.3B -5.25B -5.54B -5.18B -3.8B -2.65B
Operating Cash Flow
40.92B 41.43B 39.88B 39.45B 38.33B 37.35B 37.3B 37.07B 36.7B 36.02B 35.82B 33.85B 33.76B 33.22B 32.17B 32.92B 31.02B 28.09B 23.74B 21.99B 20.58B 21.03B
Capital Expenditures
-19.8B -18.93B -19.17B -18.54B -17.01B -17.76B -17.87B -19.61B -21.29B -21.77B -24.11B -23.31B -22.03B -21.27B -26.37B -27.08B -27.17B -27.4B -18.7B -16.03B -14.45B -14.1B
Cash Acquisitions
-658M -1.05B -2.11B -4.23B -4.23B -3.86B 5.5B 7.64B 7.74B 7.73B 4.16B 4.14B 2.65B 2.8B -1.26B -1.66B 814M -3.96B -3.93B -3.5B -4.61B 35M
Purchase of Investments
-1.71B -942M -888M -880M -794M -643M -1.33B -2.38B -2.51B -3.16B -3.79B -2.57B -2.83B -2.26B -958M -1.14B -1.12B -1.26B -1.29B -1.31B -1.33B -1.03B
Sales Maturities Of Investments
927M 910M 889M 1.12B 1.44B 1.51B 1.55B 1.18B 1.22B 1B 1B 1.27B 853M 1.05B 1.05B -363M -427M 114M 1.03B 1.3B 2.02B 1.52B
Other Investing Acitivies
-6.61B -7.48B -6B -4.35B -1.11B -26M -218M 274M 409M 410M 437M 250M 116M 141M 138M 195M 202M 185M 236M 239M 235M 232M
Investing Cash Flow
-19.2B -19.61B -20.68B -22.33B -20.4B -20.78B -12.36B -12.9B -14.43B -15.79B -22.31B -20.23B -21.24B -19.54B -27.4B -30.03B -27.7B -32.32B -22.65B -19.3B -18.13B -13.34B
Debt Repayment
8.38B 8.38B 1.02B 1.02B n/a 1.46B 1.15B 1.15B 1.15B -2.55B -3.44B -2.87B -6.03B -8.22B -5.13B -1.52B -3.28B 1.85B -47M -5.75B -185M -5.36B
Common Stock Repurchased
-1.93B -1.94B -1.97B -1.47B -933M -452M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-6.37B -5.69B -5.59B -5.44B -5.09B -4.37B -4.03B -3.7B -3.7B -3.39B -3.39B -3.44B -3.48B -3.15B -3.15B -3.09B -3.1B -3.07B -3.07B -3.07B -3.03B -3.56B
Other Financial Acitivies
-19.01B -16.39B -13.74B -10.07B -16.2B -17.38B -22.66B -22.28B -15.97B -13.19B -8.62B -5.88B -7.24B -2.66B -2.51B -2.58B -1.81B 11.93B 10.68B 10.9B 11.36B -810M
Financial Cash Flow
-18.93B -15.64B -18.5B -12.03B -18.29B -16.81B -23.38B -24.83B -18.52B -19.13B -15.44B -12.19B -16.76B -14.02B -10.78B -7.19B -8.19B 10.71B 7.56B 2.08B 8.15B -9.73B
Net Cash Flow
1.85B 8.42B 3.43B 6.97B 2.09B -86M 1.51B -1.03B 3.46B 1.04B -1.85B 2.16B -3.58B n/a -5.33B -4.31B -5.68B 5.79B 7.55B 4.18B 10.64B -2.07B
Free Cash Flow
21.12B 22.5B 20.7B 20.91B 21.32B 19.6B 19.43B 17.47B 15.41B 14.25B 11.71B 10.54B 11.73B 11.96B 5.8B 5.84B 3.85B 694M 5.05B 5.96B 6.13B 6.93B
Adj. Free Cash Flow
21.12B 22.5B 20.7B 20.91B 21.32B 19.6B 19.43B 16.81B 14.76B 13.6B 11.05B 10B 11.19B 11.42B 5.26B 5.22B 3.22B 66M 4.42B 5.46B 5.63B 6.43B
Maintenance CapEx
-17.86B -16.12B -16.28B -16.87B -16.05B -17.69B -17.77B -18.69B -18.61B -17.7B -19.16B -18.44B -18.77B -19.39B -20.67B -17.66B -13.37B -9.05B -4.81B -5.91B -8.29B -11.85B
Growth CapEx
-1.93B -2.82B -2.89B -1.67B -953.2M -71.27M -100.38M -917.69M -2.69B -4.07B -4.95B -4.87B -3.26B -1.88B -5.69B -9.42B -13.8B -18.35B -13.88B -10.12B -6.16B -2.24B
Owner Earnings
23.06B 25.32B 23.59B 22.58B 22.27B 19.67B 19.53B 18.38B 18.1B 18.32B 16.66B 15.41B 14.99B 13.84B 11.5B 15.26B 17.65B 19.04B 18.93B 16.08B 12.29B 9.17B

© 2026 bestshares.com. All rights reserved.