| Net income |
|
|
|
1,833 |
|
1,528 |
| Income tax expense |
|
6.1
|
|
319 |
|
271 |
| Result of equity-accounted investees |
|
5.3
|
|
10 |
|
(4) |
| Financial income |
|
2.4
|
|
(269) |
|
(41) |
| Financial expense |
|
2.4
|
|
173 |
|
193 |
| Depreciation and amortisation of property, plant and equipment and intangible assets |
|
3.2, 3.3
|
|
2,131 |
|
2,149 |
| Depreciation of right-of-use assets |
|
2.3
|
|
281 |
|
286 |
| Gain on sale of property, plant and equipment |
|
1.2
|
|
(10) |
|
(10) |
| Expense for share-based payments |
|
|
|
1 |
|
1 |
| Revenue from finance leases |
|
|
|
(120) |
|
(101) |
| Proceeds from finance leases |
|
|
|
112 |
|
100 |
| Change in deferred gain from the sale and leaseback of real estate |
|
2.3
|
|
(11) |
|
(16) |
| Change in operating assets and liabilities |
|
3.1
|
|
65 |
|
178 |
| Change in provisions |
|
3.5
|
|
(73) |
|
(22) |
| Change in defined benefit obligations |
|
4.3
|
|
(9) |
|
65 |
| Interest received |
|
|
|
14 |
|
24 |
| Dividends received |
|
5.3
|
|
1 |
|
15 |
| Interest payments on financial liabilities |
|
2.2
|
|
(81) |
|
(93) |
| Interest payments on lease liabilities |
|
2.3
|
|
(44) |
|
(45) |
| Income taxes paid |
|
6.1
|
|
(279) |
|
(309) |
| Cash flow from operating activities |
|
|
|
4,044 |
|
4,169 |
| Purchase of property, plant and equipment and intangible assets |
|
3.2, 3.3
|
|
(2,270) |
|
(2,188) |
| Proceeds from sale of property, plant and equipment and intangible assets |
|
|
|
17 |
|
16 |
| Acquisition of subsidiaries, net of cash and cash equivalents acquired |
|
5.2
|
|
(42) |
|
(39) |
| Proceeds from sale of subsidiaries, net of cash and cash equivalents sold |
|
5.2
|
|
1 |
|
– |
| Acquisition of equity-accounted investees |
|
5.2
|
|
(3) |
|
(15) |
| Proceeds from sale of equity-accounted investees |
|
5.2
|
|
149 |
|
– |
| Purchase of other financial assets |
|
|
|
(73) |
|
(121) |
| Proceeds from other financial assets |
|
|
|
120 |
|
20 |
| Other cash flows from investing activities |
|
|
|
(19) |
|
(4) |
| Cash flow used in investing activities |
|
|
|
(2,120) |
|
(2,331) |
| Issuance of financial liabilities |
|
2.2
|
|
350 |
|
732 |
| Repayment of financial liabilities |
|
2.2
|
|
(792) |
|
(1,110) |
| Repayment of lease liabilities |
|
2.3
|
|
(259) |
|
(287) |
| 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 |
|
|
|
(14) |
|
(17) |
| Cash flow used in financing activities |
|
|
|
(1,856) |
|
(1,824) |
| Net increase in cash and cash equivalents |
|
|
|
68 |
|
14 |
| Cash and cash equivalents at 1 January |
|
|
|
340 |
|
328 |
| Foreign currency translation adjustments in respect of cash and cash equivalents |
|
|
|
(7) |
|
(2) |
| Cash and cash equivalents at 31 December |
|
|
|
401 |
|
340 |