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
- 38
in CHF m |
|
01.01.2020 |
|
Movements from the disposal |
|
Movements in Cash flow |
|
Exchange rate differences |
|
Other non-cash movements |
|
31.12.2020 |
|
Reclassified to held for sale (see note 25) |
|
Total as reported in balance sheet |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash and cash equivalents |
|
638 |
|
|
|
126 |
|
–27 |
|
— |
|
737 |
|
— |
|
737 |
Short-term deposits |
|
304 |
|
|
|
–34 |
|
–3 |
|
— |
|
267 |
|
— |
|
267 |
Financial instruments with positive fair values |
|
4 |
|
|
|
1 |
|
— |
|
— |
|
5 |
|
— |
|
5 |
Total cash and liquid investments |
|
946 |
|
— |
|
93 |
|
–30 |
|
— |
|
1 009 |
|
— |
|
1 009 |
Non-current financial debt |
|
–1 485 |
|
|
|
–288 |
|
46 |
|
303 |
|
–1 424 |
|
— |
|
–1 424 |
Current financial debt |
|
–587 |
|
6 |
|
472 |
|
1 |
|
–303 |
|
–411 |
|
13 |
|
–398 |
Lease liabilities |
|
–246 |
|
23 |
|
66 |
|
11 |
|
–68 |
|
–214 |
|
14 |
|
–200 |
Borrowings and other financial liabilities |
|
–2 318 |
|
29 |
|
250 |
|
58 |
|
–68 |
|
–2 049 |
|
27 |
|
–2 022 |
Net debt |
|
–1 372 |
|
29 |
|
343 |
|
28 |
|
–68 |
|
–1 040 |
|
27 |
|
–1 013 |
in CHF m |
|
01.01.2019 |
|
Adoption of IFRS 16 (see note 7) |
|
Movements in Cash flow |
|
Exchange rate differences |
|
Other non-cash movements |
|
31.12.2019 |
|
Reclassified to held for sale (see note 25) |
|
Total as reported in balance sheet |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash and cash equivalents |
|
833 |
|
|
|
–185 |
|
–10 |
|
— |
|
638 |
|
— |
|
638 |
Short-term deposits |
|
26 |
|
|
|
283 |
|
–5 |
|
— |
|
304 |
|
— |
|
304 |
Financial instruments with positive fair values |
|
7 |
|
|
|
–3 |
|
— |
|
— |
|
4 |
|
— |
|
4 |
Total cash and liquid investments |
|
866 |
|
— |
|
95 |
|
–15 |
|
— |
|
946 |
|
— |
|
946 |
Non-current financial debt |
|
–1 711 |
|
|
|
–208 |
|
41 |
|
393 |
|
–1 485 |
|
— |
|
–1 485 |
Current financial debt |
|
–529 |
|
|
|
310 |
|
25 |
|
–393 |
|
–587 |
|
— |
|
–587 |
Lease liabilities |
|
— |
|
–249 |
|
70 |
|
6 |
|
–73 |
|
–246 |
|
29 |
|
–217 |
Borrowings and other financial liabilities |
|
–2 240 |
|
–249 |
|
172 |
|
72 |
|
–73 |
|
–2 318 |
|
29 |
|
–2 289 |
Net debt |
|
–1 374 |
|
–249 |
|
267 |
|
57 |
|
–73 |
|
–1 372 |
|
29 |
|
–1 343 |