Net income |
|
|
|
1,521 |
|
1,568 |
Income tax expense |
|
6.1
|
|
395 |
|
392 |
Result of equity-accounted investees |
|
5.3
|
|
(5) |
|
11 |
Financial income |
|
2.4
|
|
(28) |
|
(44) |
Financial expense |
|
2.4
|
|
186 |
|
204 |
Depreciation, amortisation and impairment losses |
|
3.2–3.4
|
|
2,144 |
|
2,164 |
Gain on sale of property, plant and equipment |
|
1.2
|
|
(17) |
|
(24) |
Loss on disposal of property, plant and equipment |
|
|
|
7 |
|
2 |
Expense for share-based payments |
|
|
|
1 |
|
2 |
Change in provisions |
|
3.5
|
|
(57) |
|
51 |
Change in defined benefit obligations |
|
4.3
|
|
64 |
|
36 |
Change in operating assets and liabilities |
|
3.1
|
|
(70) |
|
165 |
Change in deferred gain from the sale and leaseback of real estate |
|
2.2
|
|
(12) |
|
(12) |
Interest received |
|
|
|
24 |
|
26 |
Dividends received |
|
5.3
|
|
18 |
|
20 |
Interest paid |
|
2.2
|
|
(157) |
|
(181) |
Income taxes paid |
|
6.1
|
|
(294) |
|
(289) |
Cash flow from operating activities |
|
|
|
3,720 |
|
4,091 |
Purchase of property, plant and equipment and intangible assets |
|
3.2, 3.4
|
|
(2,404) |
|
(2,378) |
Sale of property, plant and equipment and intangible assets |
|
|
|
21 |
|
30 |
Acquisition of subsidiaries, net of cash and cash equivalents acquired |
|
5.2
|
|
(78) |
|
(63) |
Purchase of equity-accounted investees |
|
5.2
|
|
(35) |
|
(20) |
Proceeds from sale of equity-accounted investees |
|
5.2
|
|
– |
|
76 |
Purchase of other financial assets |
|
|
|
(31) |
|
(58) |
Proceeds from other financial assets |
|
|
|
32 |
|
158 |
Cash flow used in investing activities |
|
|
|
(2,495) |
|
(2,255) |
Issuance of financial liabilities |
|
2.2
|
|
1,451 |
|
757 |
Repayment of financial liabilities |
|
2.2
|
|
(1,571) |
|
(1,158) |
Dividends paid to equity holders of Swisscom Ltd |
|
2.1
|
|
(1,140) |
|
(1,140) |
Dividends paid to non-controlling interests |
|
|
|
(1) |
|
(8) |
Acquisition of non-controlling interests |
|
5.2
|
|
– |
|
(99) |
Other cash flows from financing activities |
|
|
|
(9) |
|
(9) |
Cash flow used in financing activities |
|
|
|
(1,270) |
|
(1,657) |
(Net decrease) net increase in cash and cash equivalents |
|
|
|
(45) |
|
179 |
Cash and cash equivalents at 1 January |
|
|
|
525 |
|
329 |
Foreign currency translation adjustments in respect of cash and cash equivalents |
|
|
|
(6) |
|
17 |
Cash and cash equivalents at 31 December |
|
|
|
474 |
|
525 |