|
|
|
|
|
|
|
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 |