| Net income |
|
|
|
1,669 |
|
1,521 |
| Income tax expense |
|
6.1
|
|
55 |
|
395 |
| Result of equity-accounted investees |
|
5.3
|
|
28 |
|
(5) |
| Financial income |
|
2.4
|
|
(33) |
|
(28) |
| Financial expense |
|
2.4
|
|
191 |
|
186 |
| Depreciation and amortisation of property, plant and equipment and intangible assets |
|
3.2, 3.3
|
|
2,166 |
|
2,144 |
| Depreciation of right-of-use assets |
|
2.3
|
|
282 |
|
– |
| Gain on sale of property, plant and equipment |
|
1.2
|
|
(13) |
|
(17) |
| Loss on disposal of property, plant and equipment |
|
|
|
– |
|
7 |
| Expense for share-based payments |
|
|
|
1 |
|
1 |
| Revenue from finance lease |
|
|
|
(101) |
|
– |
| Change in deferred gain from the sale and leaseback of real estate |
|
2.3
|
|
(12) |
|
(12) |
| Change in operating assets and liabilities |
|
3.1
|
|
100 |
|
(70) |
| Change in provisions |
|
3.5
|
|
58 |
|
(57) |
| Change in defined benefit obligations |
|
4.3
|
|
48 |
|
64 |
| Interest received |
|
|
|
25 |
|
24 |
| Dividends received |
|
5.3
|
|
18 |
|
18 |
| Interest payments for financial liabilities |
|
2.2
|
|
(88) |
|
(133) |
| Interest payments for lease liabilities |
|
2.3
|
|
(42) |
|
(24) |
| Income taxes paid |
|
6.1
|
|
(371) |
|
(294) |
| Cash flow from operating activities |
|
|
|
3,981 |
|
3,720 |
| Purchase of property, plant and equipment and intangible assets |
|
3.2, 3.3
|
|
(2,390) |
|
(2,404) |
| Sale of property, plant and equipment and intangible assets |
|
|
|
31 |
|
21 |
| Acquisition of subsidiaries, net of cash and cash equivalents acquired |
|
5.2
|
|
(394) |
|
(78) |
| Sale of subsidiaries net of cash and cash equivalents sold |
|
5.2
|
|
(3) |
|
– |
| Payments for equity-accounted investees |
|
5.2
|
|
(15) |
|
(35) |
| Proceeds from finance lease receivables |
|
|
|
38 |
|
– |
| Purchase of other financial assets |
|
|
|
(13) |
|
(31) |
| Proceeds from other financial assets |
|
|
|
52 |
|
32 |
| Remaining cash flows from investing activities |
|
|
|
(39) |
|
– |
| Cash flow used in investing activities |
|
|
|
(2,733) |
|
(2,495) |
| Issuance of financial liabilities |
|
2.2
|
|
417 |
|
1,451 |
| Repayment of financial liabilities |
|
2.2
|
|
(374) |
|
(1,545) |
| Repayment of lease liabilities |
|
2.3
|
|
(276) |
|
(26) |
| Dividends paid to equity holders of Swisscom Ltd |
|
2.1
|
|
(1,140) |
|
(1,140) |
| Dividends paid to non-controlling interests |
|
|
|
(1) |
|
(1) |
| Acquisition of non-controlling interests |
|
|
|
(1) |
|
– |
| Other cash flows from financing activities |
|
|
|
(15) |
|
(9) |
| Cash flow used in financing activities |
|
|
|
(1,390) |
|
(1,270) |
| Net decrease in cash and cash equivalents |
|
|
|
(142) |
|
(45) |
| Cash and cash equivalents at 1 January |
|
|
|
474 |
|
525 |
| Foreign currency translation adjustments in respect of cash and cash equivalents |
|
|
|
(4) |
|
(6) |
| Cash and cash equivalents at 31 December |
|
|
|
328 |
|
474 |