| |
|
|
|
|
|
|
| Income statement |
| Net revenue |
|
1.1
|
|
11,183 |
|
11,100 |
| Direct costs |
|
1.2
|
|
(2,779) |
|
(2,669) |
| Personnel expense |
|
1.2, 4.1
|
|
(2,667) |
|
(2,717) |
| Other operating expense |
|
1.2
|
|
(1,857) |
|
(1,798) |
| Capitalised self-constructed assets and other income |
|
1.2
|
|
598 |
|
466 |
| Operating income before depreciation and amortisation |
|
|
|
4,478 |
|
4,382 |
| 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) |
| Operating income |
|
|
|
2,066 |
|
1,947 |
| Financial income |
|
2.4
|
|
269 |
|
41 |
| Financial expense |
|
2.4
|
|
(173) |
|
(193) |
| Result of equity-accounted investees |
|
5.3
|
|
(10) |
|
4 |
| Income before income taxes |
|
|
|
2,152 |
|
1,799 |
| Income tax expense |
|
6.1
|
|
(319) |
|
(271) |
| Net income |
|
|
|
1,833 |
|
1,528 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Other comprehensive income |
| Actuarial gains and losses from defined benefit pension plans |
|
2.1
|
|
638 |
|
261 |
| Change in fair value of equity instruments |
|
2.1
|
|
71 |
|
(9) |
| Items that will not be reclassified to income statement |
|
|
|
709 |
|
252 |
| Foreign currency translation adjustments of foreign subsidiaries |
|
2.1
|
|
(75) |
|
(5) |
| Change in cash flow hedges |
|
2.1
|
|
(6) |
|
(3) |
| Other comprehensive income from equity-accounted investees |
|
2.1
|
|
2 |
|
(5) |
| Items that may be reclassified to income statement |
|
|
|
(79) |
|
(13) |
| Other comprehensive income |
|
|
|
630 |
|
239 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Comprehensive income |
| Net income |
|
|
|
1,833 |
|
1,528 |
| Other comprehensive income |
|
|
|
630 |
|
239 |
| Comprehensive income |
|
|
|
2,463 |
|
1,767 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Share of net income and comprehensive income |
| Equity holders of Swisscom Ltd |
|
|
|
1,832 |
|
1,530 |
| Non-controlling interests |
|
|
|
1 |
|
(2) |
| Net income |
|
|
|
1,833 |
|
1,528 |
| |
|
|
|
|
|
|
| Equity holders of Swisscom Ltd |
|
|
|
2,462 |
|
1,769 |
| Non-controlling interests |
|
|
|
1 |
|
(2) |
| Comprehensive income |
|
|
|
2,463 |
|
1,767 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Earnings per share |
| Basic and diluted earnings per share (in CHF) |
|
2.1
|
|
35.37 |
|
29.54 |