|
Net income
|
|
|
1,270
|
|
1,541
|
|
|
Income tax expense
|
6.1
|
|
297
|
|
320
|
|
|
Result of equity-accounted investees
|
5.4
|
|
–
|
|
2
|
|
|
Financial income
|
2.4
|
|
(38)
|
|
(177)
|
|
|
Financial expense
|
2.4
|
|
396
|
|
267
|
|
|
Depreciation, amortisation of property, plant and equipment, intangible assets and goodwill
|
3.2,
3.3,
3.4
|
|
3,114
|
|
2,143
|
|
|
Depreciation of right-of-use assets
|
2.3
|
|
1,578
|
|
671
|
|
|
Gain on sale of property, plant and equipment
|
1.2
|
|
(23)
|
|
(26)
|
|
|
Loss on sale of property, plant and equipment
|
|
|
3
|
|
–
|
|
|
Expense for share-based payments
|
|
|
1
|
|
1
|
|
|
Revenue from finance leases
|
|
|
(84)
|
|
(87)
|
|
|
Proceeds from finance leases
|
|
|
95
|
|
80
|
|
|
Change in deferred gain from the sale and leaseback of real estate
|
2.3
|
|
(3)
|
|
(4)
|
|
|
Change in operating assets and liabilities
|
3.1
|
|
118
|
|
(9)
|
|
|
Change in provisions
|
3.5
|
|
(121)
|
|
26
|
|
|
Change in defined benefit obligations
|
4.3
|
|
17
|
|
(5)
|
|
|
Interest received
|
|
|
11
|
|
102
|
|
|
Interest payments on financial liabilities
|
2.2
|
|
(235)
|
|
(112)
|
|
|
Interest payments on lease liabilities
|
2.3
|
|
(105)
|
|
(50)
|
|
|
Dividends received
|
5.4
|
|
1
|
|
1
|
|
|
Income taxes paid
|
6.1
|
|
(280)
|
|
(297)
|
|
|
Cash flow from operating activities
|
|
|
6,012
|
|
4,387
|
|
|
Purchase of property, plant and equipment and intangible assets
|
3.2,
3.3
|
|
(3,008)
|
|
(2,288)
|
|
|
Proceeds from sale of property, plant and equipment and intangible assets
|
|
|
25
|
|
44
|
|
|
Acquisition of subsidiaries, net of cash and cash equivalents acquired
|
5.2
|
|
(34)
|
|
(7,372)
|
|
|
Proceeds from sale of subsidiaries, net of cash and cash equivalents sold
|
5.2
|
|
2
|
|
2
|
|
|
Acquisition of equity-accounted investees
|
5.2
|
|
–
|
|
(2)
|
|
|
Purchase of other financial assets
|
2.2
|
|
(500)
|
|
(2,020)
|
|
|
Proceeds from other financial assets
|
2.2,
6.3
|
|
31
|
|
2,386
|
|
|
Other cash flows from investing activities
|
|
|
(39)
|
|
(29)
|
|
|
Cash flow used in investing activities
|
|
|
(3,523)
|
|
(9,279)
|
|
|
Issuance of financial liabilities
|
2.2
|
|
1,830
|
|
8,881
|
|
|
Repayment of financial liabilities
|
2.2
|
|
(2,870)
|
|
(641)
|
|
|
Repayment of lease liabilities
|
2.3
|
|
(1,558)
|
|
(677)
|
|
|
Dividends paid to equity holders of Swisscom Ltd
|
2.1
|
|
(1,140)
|
|
(1,140)
|
|
|
Acquisition of non-controlling interests
|
5.2
|
|
–
|
|
(15)
|
|
|
Other cash flows from financing activities
|
|
|
(13)
|
|
1
|
|
|
(Cash used in) cash flow from financing activities
|
|
|
(3,751)
|
|
6,409
|
|
|
(Net decrease) net increase in cash and cash equivalents
|
|
|
(1,262)
|
|
1,517
|
|
|
Cash and cash equivalents at 1 January
|
|
|
1,523
|
|
148
|
|
|
Foreign currency translation adjustments in respect of cash and cash equivalents
|
|
|
(3)
|
|
(142)
|
|
|
Cash and cash equivalents at 31 December
|
|
|
258
|
|
1,523
|
|
|