| |
|
|
|
|
|
|
| Income statement |
| Net revenue |
|
1.1
|
|
11,453 |
|
11,714 |
| Direct costs |
|
1.2
|
|
(2,815) |
|
(2,954) |
| Personnel expense |
|
1.2, 4.1
|
|
(2,800) |
|
(2,815) |
| Other operating expense |
|
1.2
|
|
(1,989) |
|
(2,193) |
| Capitalised self-constructed assets and other income |
|
1.2
|
|
509 |
|
461 |
| Operating income before depreciation and amortisation |
|
|
|
4,358 |
|
4,213 |
| 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) |
|
– |
| Operating income |
|
|
|
1,910 |
|
2,069 |
| Financial income |
|
2.4
|
|
33 |
|
28 |
| Financial expense |
|
2.4
|
|
(191) |
|
(186) |
| Result of equity-accounted investees |
|
5.3
|
|
(28) |
|
5 |
| Income before income taxes |
|
|
|
1,724 |
|
1,916 |
| Income tax expense |
|
6.1
|
|
(55) |
|
(395) |
| Net income |
|
|
|
1,669 |
|
1,521 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Other comprehensive income |
| Actuarial gains and losses from defined benefit pension plans |
|
2.1
|
|
146 |
|
(62) |
| Change in fair value of equity instruments |
|
2.1
|
|
2 |
|
9 |
| Items that will not be reclassified to income statement |
|
|
|
148 |
|
(53) |
| Foreign currency translation adjustments of foreign subsidiaries |
|
2.1
|
|
(55) |
|
(40) |
| Change in cash flow hedges |
|
2.1
|
|
7 |
|
6 |
| Other comprehensive income from equity-accounted investees |
|
2.1
|
|
2 |
|
1 |
| Items that may be reclassified to income statement |
|
|
|
(46) |
|
(33) |
| Other comprehensive income |
|
|
|
102 |
|
(86) |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Comprehensive income |
| Net income |
|
|
|
1,669 |
|
1,521 |
| Other comprehensive income |
|
|
|
102 |
|
(86) |
| Comprehensive income |
|
|
|
1,771 |
|
1,435 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Share of net income and comprehensive income |
| Equity holders of Swisscom Ltd |
|
|
|
1,672 |
|
1,527 |
| Non-controlling interests |
|
|
|
(3) |
|
(6) |
| Net income |
|
|
|
1,669 |
|
1,521 |
| |
|
|
|
|
|
|
| Equity holders of Swisscom Ltd |
|
|
|
1,774 |
|
1,441 |
| Non-controlling interests |
|
|
|
(3) |
|
(6) |
| Comprehensive income |
|
|
|
1,771 |
|
1,435 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Earnings per share |
| Basic and diluted earnings per share (in CHF) |
|
2.1
|
|
32.28 |
|
29.48 |