| Net income |
|
|
|
1,711 |
|
1,603 |
| Income tax expense |
|
6.1
|
|
364 |
|
360 |
| Result of equity-accounted investees |
|
5.3
|
|
– |
|
5 |
| Financial income |
|
2.4
|
|
(30) |
|
(76) |
| Financial expense |
|
2.4
|
|
160 |
|
148 |
| Depreciation and amortisation of property, plant and equipment and intangible assets |
|
3.2, 3.3
|
|
2,126 |
|
2,104 |
| Depreciation of right-of-use assets |
|
2.3
|
|
291 |
|
262 |
| Gain on sale of property, plant and equipment |
|
1.2
|
|
(6) |
|
(11) |
| Loss on disposal of property, plant and equipment |
|
|
|
1 |
|
3 |
| Expense for share-based payments |
|
|
|
1 |
|
1 |
| Revenue from finance leases |
|
|
|
(108) |
|
(134) |
| Proceeds from finance leases |
|
|
|
108 |
|
106 |
| Change in deferred gain from the sale and leaseback of real estate |
|
2.3
|
|
(4) |
|
(10) |
| Change in operating assets and liabilities |
|
3.1
|
|
(5) |
|
(85) |
| Change in provisions |
|
3.5
|
|
(124) |
|
31 |
| Change in defined benefit obligations |
|
4.3
|
|
(31) |
|
49 |
| Interest received |
|
|
|
7 |
|
2 |
| Dividends received |
|
5.3
|
|
9 |
|
2 |
| Interest payments on financial liabilities |
|
2.2
|
|
(84) |
|
(62) |
| Interest payments on lease liabilities |
|
2.3
|
|
(44) |
|
(44) |
| Income taxes paid |
|
6.1
|
|
(313) |
|
(378) |
| Cash flow from operating activities |
|
|
|
4,029 |
|
3,876 |
| Purchase of property, plant and equipment and intangible assets |
|
3.2, 3.3
|
|
(2,272) |
|
(2,289) |
| Proceeds from sale of property, plant and equipment and intangible assets |
|
|
|
10 |
|
15 |
| Acquisition of subsidiaries, net of cash and cash equivalents acquired |
|
5.2
|
|
(62) |
|
(67) |
| Proceeds from sale of subsidiaries, net of cash and cash equivalents sold |
|
5.2
|
|
2 |
|
– |
| Acquisition of equity-accounted investees |
|
5.2
|
|
(3) |
|
(2) |
| Purchase of other financial assets |
|
|
|
(13) |
|
(142) |
| Proceeds from other financial assets |
|
|
|
33 |
|
68 |
| Other cash flows from investing activities |
|
|
|
(17) |
|
(13) |
| Cash flow used in investing activities |
|
|
|
(2,322) |
|
(2,430) |
| Issuance of financial liabilities |
|
2.2
|
|
223 |
|
209 |
| Repayment of financial liabilities |
|
2.2
|
|
(471) |
|
(535) |
| Repayment of lease liabilities |
|
2.3
|
|
(270) |
|
(240) |
| 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 |
|
5.2
|
|
– |
|
(14) |
| Other cash flows from financing activities |
|
|
|
(12) |
|
– |
| Cash flow used in financing activities |
|
|
|
(1,671) |
|
(1,721) |
| Net increase (net decrease) in cash and cash equivalents |
|
|
|
36 |
|
(275) |
| Cash and cash equivalents at 1 January |
|
|
|
121 |
|
401 |
| Foreign currency translation adjustments in respect of cash and cash equivalents |
|
|
|
(9) |
|
(5) |
| Cash and cash equivalents at 31 December |
|
|
|
148 |
|
121 |