|
DEUTSCHE TELEKOM AG - 20-F - 20070301 - CASH_FLOW
The Company entered into agreements to sell, on a continual basis, certain eligible trade accounts receivable of its T-Com, T-Online, T-Mobile and
T-Systems divisions to Qualifying Special Purpose Entities (QSPEs). Under U.S. GAAP, in accordance with SFAS 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, the gain or loss on
sale of receivables depends in part on the carrying amount of the transferred receivables, allocated between the receivables sold and the interests and obligations retained, based on their relative fair values as of the date of transfer. The
retained interests represent future rights to residual cash balances retained by the QSPE, to be released if collection performance exceeds certain credit loss and performance thresholds. Retained interests are recorded at fair value based upon
historical performance. At the time the receivables are sold, the balances are removed from the consolidated balance sheets. Costs associated with the sale of receivables, primarily related to the discount, loss on sale and other related expenses
are included in program fees and classified as interest in the consolidated statement of operations. Refunds of discounts are recorded when received, and classified within other income in the consolidated statement of operations. The Company retains
servicing responsibility related to the sold receivables. The estimated servicing liability for costs to be incurred on the sold receivables were EUR 30 million and EUR 43 million in 2006 and 2005, respectively. These fair value
estimates are primarily based on internal costs. The liability is not recognized under IFRS.
Summary of Significant Cash Flows
The table below summarizes cash flows received from and paid to securitization trusts under the asset-backed securitizations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
(millions of )
|
|
|
Proceeds from sales of new receivables to QSPEs
|
|
22,398
|
|
|
27,485
|
|
|
28,882
|
|
|
Proceeds from retained interests
|
|
1,533
|
|
|
1,585
|
|
|
1,586
|
|
|
Total cash flow received from QSPEs
|
|
23,931
|
|
|
29,070
|
|
|
30,468
|
|
|
Proceeds from collections made on behalf of QSPEs
|
|
(24,846
|
)
|
|
(30,049
|
)
|
|
(31,015
|
)
|
|
less proceeds from collections not yet forwarded to QSPEs
|
|
751
|
|
|
815
|
|
|
793
|
|
|
Payments to QSPEs of collections made on its behalf
|
|
(24,095
|
)
|
|
(29,234
|
)
|
|
(30,222
|
)
|
|
Program fees paid to QSPEs
|
|
(35
|
)
|
|
(35
|
)
|
|
(39
|
)
|
|
Total cash flows forwarded to QSPEs
|
|
(24,130
|
)
|
|
(29,269
|
)
|
|
(30,261
|
)
|
|
Net cash flows between QSPEs and Deutsche Telekom
|
|
(199
|
)
|
|
(199
|
)
|
|
207
|
|
|
|