| |
|
|
|
|
|
|
| Income statement |
| Revenue |
|
1.1
|
|
11,036 |
|
11,072 |
| Direct costs |
|
1.2
|
|
(2,972) |
|
(2,906) |
| Personnel expense |
|
1.2, 4.1
|
|
(2,749) |
|
(2,680) |
| Other operating expense |
|
1.2
|
|
(1,727) |
|
(1,630) |
| Capitalised self-constructed assets and other income |
|
1.2
|
|
767 |
|
766 |
| Operating income before depreciation and amortisation |
|
|
|
4,355 |
|
4,622 |
| Depreciation, amortisation and impairment of property, plant and equipment, intangible assets and goodwill |
|
3.2, 3.3, 3.4
|
|
(2,143) |
|
(2,126) |
| Depreciation of right-of-use assets |
|
2.3
|
|
(261) |
|
(291) |
| Operating income |
|
|
|
1,951 |
|
2,205 |
| Financial income |
|
2.4
|
|
167 |
|
30 |
| Financial expense |
|
2.4
|
|
(255) |
|
(160) |
| Result of equity-accounted investees |
|
5.4
|
|
(2) |
|
– |
| Income before income taxes |
|
|
|
1,861 |
|
2,075 |
| Income tax expense |
|
6.1
|
|
(320) |
|
(364) |
| Net income |
|
|
|
1,541 |
|
1,711 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Other comprehensive income |
| Actuarial gains and losses from defined benefit pension plans |
|
2.1
|
|
(17) |
|
(28) |
| Change in fair value of equity instruments |
|
2.1, 6.3
|
|
163 |
|
43 |
| Items that will not be reclassified to income statement |
|
|
|
146 |
|
15 |
| Foreign currency translation adjustments of foreign subsidiaries |
|
2.1
|
|
5 |
|
(126) |
| Change in cash flow hedges |
|
2.1
|
|
(11) |
|
(10) |
| Items that may be reclassified to income statement |
|
|
|
(6) |
|
(136) |
| Other comprehensive income |
|
|
|
140 |
|
(121) |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Comprehensive income |
| Net income |
|
|
|
1,541 |
|
1,711 |
| Other comprehensive income |
|
|
|
140 |
|
(121) |
| Comprehensive income |
|
|
|
1,681 |
|
1,590 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Share of net income and comprehensive income |
| Equity holders of Swisscom Ltd |
|
|
|
1,542 |
|
1,711 |
| Non-controlling interests |
|
|
|
(1) |
|
– |
| Net income |
|
|
|
1,541 |
|
1,711 |
| |
|
|
|
|
|
|
| Equity holders of Swisscom Ltd |
|
|
|
1,682 |
|
1,590 |
| Non-controlling interests |
|
|
|
(1) |
|
– |
| Comprehensive income |
|
|
|
1,681 |
|
1,590 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Earnings per share |
| Basic and diluted earnings per share (in CHF) |
|
2.1
|
|
29.77 |
|
33.03 |