- Index
- 1
- 2
- 3
- 4
- 5
- 6
- 7
- 8
- 9
- 10
- 11
- 12
- 13
- 14
- 15
- 16
- 17
- 18
- 19
- 20
- 21
- 22
- 23
- 24
- 25
- 26
- 27
- 28
- 29
- 30
- 31
- 32
- 33
- 34
- 35
- 36
- 37
for the years ended 31 December 2016 and 2015 |
Notes |
|
2016 in CHF m |
|
2015 in CHF m |
|||||
Net income |
|
|
263 |
|
239 |
|||||
Adjustment for: |
|
|
|
|
|
|||||
Depreciation of property, plant and equipment |
210 |
|
203 |
|
||||||
Impairment |
8 |
|
14 |
|
||||||
Depreciation of intangible assets |
55 |
|
54 |
|
||||||
Impairment of working capital |
|
24 |
|
52 |
|
|||||
Income from associates and joint ventures |
–85 |
|
–77 |
|
||||||
Tax expense |
75 |
|
74 |
|
||||||
Net financial income and costs |
109 |
|
100 |
|
||||||
Gain/loss from disposals not qualifying as discontinued operations |
3 |
|
–15 |
|
||||||
Loss on disposals of discontinued operations |
— |
|
2 |
|
||||||
Other non-cash items |
|
20 |
|
41 |
|
|||||
Total reversal of non-cash items |
|
|
419 |
|
448 |
|||||
Dividends received from associates and joint ventures |
|
85 |
|
57 |
||||||
Income taxes paid |
|
|
–66 |
|
–96 |
|||||
Payments for restructuring |
|
–37 |
|
–78 |
||||||
Cash flow before changes in net working capital and provisions |
|
|
664 |
|
570 |
|||||
Changes in inventories |
|
|
–20 |
|
–28 |
|||||
Changes in trade receivables |
|
|
–80 |
|
–79 |
|||||
Changes in trade payables |
|
|
17 |
|
39 |
|||||
Changes in other current assets and liabilities |
|
|
12 |
|
–7 |
|||||
Changes in provisions (excluding payments for restructuring) |
|
|
53 |
|
7 |
|||||
Cash flow from operating activities |
|
|
646 |
|
502 |