| |
|
|
|
|
|
|
| Income statement |
|
|
|
|
|
|
| Revenue |
|
2
|
|
2,703 |
|
2,747 |
| Direct costs |
|
3
|
|
(685) |
|
(710) |
| Personnel expense |
|
3
|
|
(703) |
|
(680) |
| Other operating expense |
|
3
|
|
(362) |
|
(357) |
| Capitalised self-constructed assets and other income |
|
3
|
|
202 |
|
164 |
| Operating income before depreciation and amortisation |
|
|
|
1,155 |
|
1,164 |
| Depreciation and amortisation of property, plant and equipment and intangible assets |
|
|
|
(522) |
|
(525) |
| Depreciation of right-of-use assets |
|
|
|
(65) |
|
(66) |
| Operating income |
|
|
|
568 |
|
573 |
| Financial income |
|
6
|
|
23 |
|
8 |
| Financial expense |
|
6
|
|
(37) |
|
(38) |
| Result of equity-accounted investees |
|
|
|
– |
|
– |
| Income before income taxes |
|
|
|
554 |
|
543 |
| Income tax expense |
|
|
|
(99) |
|
(101) |
| Net income |
|
|
|
455 |
|
442 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
|
| Actuarial gains and losses from defined benefit pension plans |
|
|
|
(2) |
|
(7) |
| Change in fair value of equity instruments |
|
|
|
(11) |
|
62 |
| Items that will not be reclassified to income statement |
|
|
|
(13) |
|
55 |
| Foreign currency translation adjustments of foreign subsidiaries |
|
|
|
107 |
|
24 |
| Change in cash flow hedges |
|
|
|
12 |
|
3 |
| Items that are or may be reclassified subsequently to income statement |
|
|
|
119 |
|
27 |
| Other comprehensive income |
|
|
|
106 |
|
82 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Comprehensive income |
|
|
|
|
|
|
| Net income |
|
|
|
455 |
|
442 |
| Other comprehensive income |
|
|
|
106 |
|
82 |
| Comprehensive income |
|
|
|
561 |
|
524 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Share of net income and comprehensive income |
|
|
|
|
|
|
| Equity holders of Swisscom Ltd |
|
|
|
455 |
|
442 |
| Non-controlling interests |
|
|
|
– |
|
– |
| Net income |
|
|
|
455 |
|
442 |
| |
|
|
|
|
|
|
| Equity holders of Swisscom Ltd |
|
|
|
561 |
|
524 |
| Non-controlling interests |
|
|
|
– |
|
– |
| Comprehensive income |
|
|
|
561 |
|
524 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Earnings per share |
|
|
|
|
|
|
| Basic and diluted earnings per share (in CHF) |
|
|
|
8.78 |
|
8.53 |