19. Reconciliation of Net Debt
Audited information- 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
in CHF m |
31.12.2018 |
Adoption of IFRS 16 |
Movements in Cash flow |
Reclassified to held for sale |
Exchange rate differences |
Other non-cash movements |
31.12.2019 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash and cash equivalents |
833 |
|
–185 |
|
–10 |
|
638 |
|||||||
Short-term deposits |
26 |
|
283 |
|
–5 |
|
304 |
|||||||
Financial instruments with positive fair values |
7 |
|
–3 |
|
— |
|
4 |
|||||||
Total cash and liquid investments |
866 |
— |
95 |
— |
–15 |
— |
946 |
|||||||
Non-current financial debt |
–1 711 |
|
–208 |
— |
41 |
393 |
–1 485 |
|||||||
Current financial debt |
–529 |
|
310 |
— |
25 |
–393 |
–587 |
|||||||
Lease liabilities |
— |
–249 |
70 |
29 |
6 |
–73 |
–217 |
|||||||
Borrowings and other financial liabilities |
–2 240 |
–249 |
172 |
29 |
72 |
–73 |
–2 289 |
|||||||
Net debt |
–1 374 |
–249 |
267 |
29 |
57 |
–73 |
–1 343 |
in CHF m |
31.12.2017 |
Movements in Cash flow |
Effect of Business Combinations |
Reclassified to held for sale |
Exchange rate differences |
Other non-cash movements |
31.12.2018 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash and cash equivalents |
701 |
152 |
— |
|
–20 |
— |
833 |
|||||||
Short-term deposits |
47 |
–20 |
— |
|
–1 |
— |
26 |
|||||||
Financial instruments with positive fair values |
7 |
— |
— |
|
— |
— |
7 |
|||||||
Total cash and cash equivalent |
755 |
132 |
— |
|
–21 |
— |
866 |
|||||||
Non-current financial debt |
–1 727 |
–299 |
— |
|
30 |
285 |
–1 711 |
|||||||
Current financial debt |
–567 |
303 |
— |
|
20 |
–285 |
–529 |
|||||||
Borrowings and other financial liabilities |
–2 294 |
4 |
— |
|
50 |
— |
–2 240 |
|||||||
Net debt |
–1 539 |
136 |
— |
|
29 |
— |
–1 374 |