| |
|
|
|
|
|
|
| Income statement |
| Net revenue |
|
1.1
|
|
11,112 |
|
11,183 |
| Direct costs |
|
1.2
|
|
(2,687) |
|
(2,779) |
| Personnel expense |
|
1.2, 4.1
|
|
(2,705) |
|
(2,667) |
| Other operating expense |
|
1.2
|
|
(1,982) |
|
(1,857) |
| Capitalised self-constructed assets and other income |
|
1.2
|
|
668 |
|
598 |
| Operating income before depreciation and amortisation |
|
|
|
4,406 |
|
4,478 |
| Depreciation and amortisation of property, plant and equipment and intangible assets |
|
3.2, 3.3
|
|
(2,104) |
|
(2,131) |
| Depreciation of right-of-use assets |
|
2.3
|
|
(262) |
|
(281) |
| Operating income |
|
|
|
2,040 |
|
2,066 |
| Financial income |
|
2.4
|
|
76 |
|
269 |
| Financial expense |
|
2.4
|
|
(148) |
|
(173) |
| Result of equity-accounted investees |
|
5.3
|
|
(5) |
|
(10) |
| Income before income taxes |
|
|
|
1,963 |
|
2,152 |
| Income tax expense |
|
6.1
|
|
(360) |
|
(319) |
| Net income |
|
|
|
1,603 |
|
1,833 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Other comprehensive income |
| Actuarial gains and losses from defined benefit pension plans |
|
2.1
|
|
41 |
|
638 |
| Change in fair value of equity instruments |
|
2.1
|
|
(38) |
|
71 |
| Items that will not be reclassified to income statement |
|
|
|
3 |
|
709 |
| Foreign currency translation adjustments of foreign subsidiaries |
|
2.1
|
|
(96) |
|
(75) |
| Change in cash flow hedges |
|
2.1
|
|
(4) |
|
(6) |
| Other comprehensive income from equity-accounted investees |
|
2.1
|
|
– |
|
2 |
| Items that may be reclassified to income statement |
|
|
|
(100) |
|
(79) |
| Other comprehensive income |
|
|
|
(97) |
|
630 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Comprehensive income |
| Net income |
|
|
|
1,603 |
|
1,833 |
| Other comprehensive income |
|
|
|
(97) |
|
630 |
| Comprehensive income |
|
|
|
1,506 |
|
2,463 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Share of net income and comprehensive income |
| Equity holders of Swisscom Ltd |
|
|
|
1,602 |
|
1,832 |
| Non-controlling interests |
|
|
|
1 |
|
1 |
| Net income |
|
|
|
1,603 |
|
1,833 |
| |
|
|
|
|
|
|
| Equity holders of Swisscom Ltd |
|
|
|
1,505 |
|
2,462 |
| Non-controlling interests |
|
|
|
1 |
|
1 |
| Comprehensive income |
|
|
|
1,506 |
|
2,463 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Earnings per share |
| Basic and diluted earnings per share (in CHF) |
|
2.1
|
|
30.93 |
|
35.37 |