SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934
April 25, 2017
Commission File Number
000-12033
LM ERICSSON TELEPHONE COMPANY
(Translation of registrants name into English)
Torshamnsgatan 21, Kista
SE-164 83, Stockholm, Sweden
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
Announcement of LM Ericsson Telephone Company, April 25, 2017 regarding Ericsson reports first quarter results 2017.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TELEFONAKTIEBOLAGET LM ERICSSON (publ) | ||
By: | /S/ NINA MACPHERSON | |
Nina Macpherson | ||
Senior Vice President & Chief Legal Officer | ||
By: | /S/ HELENA NORRMAN | |
Helena Norrman | ||
Senior Vice President | ||
Corporate Marketing & Communications Officer |
Date: April 25, 2017
FIRST QUARTER 2017
Stockholm, April 25, 2017
FIRST QUARTER HIGHLIGHTS |
Read more | |||
| Reported sales decreased by -11% YoY. Sales, adjusted for currency, decreased -16% YoY partly due to lower IPR licensing revenues which amounted to SEK 2.0 (3.8) b. | 3 | ||
| Provisions and adjustments related to certain customer contracts of SEK -8.4 b., asset write-downs of SEK -3.3 b. and restructuring charges of SEK -1.7 b. were made in the quarter, in line with the announcement on March 28, 2017. | 2 | ||
| Gross margin was 13.9%. Adjusted1) gross margin declined to 30.5% (33.9%) mainly due to lower IPR licensing revenues. | 4 | ||
| Operating income was SEK -12.3 b. Adjusted 1) operating income declined to SEK 1.1 (4.1) b. due to lower sales and lower gross margin. | 4 | ||
| Networks operating margin was -2%. Networks adjusted1) operating margin was solid at 12%, despite lower sales including reduced IPR licensing revenues. | 2 | ||
| IT & Cloud operating income was SEK -9.0 b. Adjusted1) operating income for IT & Cloud showed a significant negative development YoY with increased losses. Actions have been initiated to improve performance. | 2 | ||
| Media operating income was SEK -2.8 b. Adjusted1) operating income was significantly reduced YoY. Strategic opportunities are being explored. | 2 | ||
| Cash flow from operating activities was SEK -1.5 (-2.4) b. | 9 |
1) | Restructuring, write-down of assets as well as provisions and adjustments related to certain customer projects had a significant negative impact on the reported Q1 2017 result. Numbers excluding these items are referred to in the text as adjusted, please see page 3 for reconciliation. |
SEK b. |
Q1 2017 |
Q1 2016 |
YoY change |
Q4 2016 |
QoQ change |
|||||||||||||||
Net sales |
46.4 | 52.2 | -11 | % | 65.2 | -29 | % | |||||||||||||
Sales growth adj. for comparable units and currency |
| | -16 | % | | -29 | % | |||||||||||||
Gross margin |
13.9 | % | 33.3 | % | | 26.1 | % | | ||||||||||||
Gross margin excluding restructuring charges and adjusted for items affecting comparability in Q1 2017 |
30.5 | % | 33.9 | % | | 29.4 | % | | ||||||||||||
Operating income |
-12.3 | 3.5 | | -0.3 | | |||||||||||||||
Operating income excluding restructuring charges and adjusted for items affecting comparability in Q1 2017 |
1.1 | 4.1 | -73 | % | 4.4 | -75 | % | |||||||||||||
Operating margin |
-26.6 | % | 6.7 | % | | -0.4 | % | | ||||||||||||
Operating margin excluding restructuring charges and adjusted for items affecting comparability in Q1 2017 |
2.3 | % | 7.9 | % | | 6.7 | % | | ||||||||||||
Net income |
-10.9 | 2.1 | | -1.6 | | |||||||||||||||
EPS diluted, SEK |
-3.29 | 0.60 | | -0.48 | | |||||||||||||||
EPS (Non-IFRS), SEK 2) |
-2.42 | 0.87 | | 0.62 | | |||||||||||||||
Cash flow from operating activities |
-1.5 | -2.4 | -35 | % | 19.4 | -108 | % | |||||||||||||
Net cash, end of period |
28.3 | 36.5 | -22 | % | 31.2 | -9 | % |
2) | EPS diluted, excl. amortizations and write-downs of acquired intangible assets, and excluding restructuring charges. |
Non-IFRS financial measures are reconciled to the most directly reconcilable line items in the financial statements at the end of this report.
1 Ericsson | First Quarter Report 2017
CEO Comments
2 Ericsson | First Quarter Report 2017
FINANCIAL HIGHLIGHTS
SEK b. |
Q1 2017 |
Q1 2016 |
YoY change |
Q4 2016 |
QoQ change |
|||||||||||||||
Net sales |
46.4 | 52.2 | -11 | % | 65.2 | -29 | % | |||||||||||||
Of which Networks |
34.9 | 39.9 | -13 | % | 47.8 | -27 | % | |||||||||||||
Of which IT & Cloud |
9.5 | 9.8 | -3 | % | 14.9 | -36 | % | |||||||||||||
Of which Media |
2.0 | 2.4 | -20 | % | 2.5 | -23 | % | |||||||||||||
Gross income |
6.4 | 17.4 | -63 | % | 17.0 | -62 | % | |||||||||||||
Gross margin (%) |
13.9 | % | 33.3 | % | | 26.1 | % | | ||||||||||||
Research and development expenses |
-9.1 | -7.5 | 21 | % | -8.9 | 2 | % | |||||||||||||
Selling and administrative expenses |
-9.9 | -6.7 | 47 | % | -8.8 | 12 | % | |||||||||||||
Other operating income and expenses |
0.1 | 0.3 | -48 | % | 0.4 | -61 | % | |||||||||||||
Operating income |
-12.3 | 3.5 | | -0.3 | | |||||||||||||||
Operating margin |
-26.6 | % | 6.7 | % | | -0.4 | % | | ||||||||||||
for Networks |
-2 | % | 14 | % | | 5 | % | | ||||||||||||
for IT & Cloud |
-94 | % | -20 | % | | -12 | % | | ||||||||||||
for Media |
-143 | % | -13 | % | | -33 | % | | ||||||||||||
Financial net |
-0.4 | -0.5 | -7 | % | -0.7 | -37 | % | |||||||||||||
Taxes |
1.9 | -0.9 | | -0.6 | | |||||||||||||||
Net income |
-10.9 | 2.1 | | -1.6 | | |||||||||||||||
Restructuring charges |
-1.7 | -0.6 | 176 | % | -4.6 | -63 | % |
Q1 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND ITEMS AFFECTING COMPARABILITY
SEK b. |
Q1 2017 reported |
Restructuring charges |
Asset write-downs |
Provisions and customer project adjustments |
Q1 2017 adjusted |
Q1 2016 excl. restructuring charges |
Q4 2016 excl. restructuring charges |
|||||||||||||||||||||
Net sales |
46.4 | | | 1.4 | 47.8 | 52.2 | 65.2 | |||||||||||||||||||||
Gross income |
6.4 | 1.5 | | 6.7 | 14.6 | 17.7 | 19.2 | |||||||||||||||||||||
Gross margin (%) |
13.9 | % | | | | 30.5 | % | 33.9 | % | 29.4 | % | |||||||||||||||||
Research and development expenses |
-9.1 | 0.2 | 1.9 | 0.2 | -6.7 | -7.2 | -7.4 | |||||||||||||||||||||
Selling and administrative expenses |
-9.9 | 0.1 | 1.4 | 1.5 | -7.0 | -6.7 | -7.8 | |||||||||||||||||||||
Other operating income and expenses |
0.1 | | | | 0.1 | 0.3 | 0.4 | |||||||||||||||||||||
Operating income |
-12.3 | 1.7 | 3.3 | 8.4 | 1.1 | 4.1 | 4.4 | |||||||||||||||||||||
for Networks |
-0.5 | 1.4 | 0.1 | 3.3 | 4.3 | 6.2 | 4.8 | |||||||||||||||||||||
for IT & Cloud |
-9.0 | 0.2 | 1.5 | 5.0 | -2.2 | -1.8 | 0.0 | |||||||||||||||||||||
for Media |
-2.8 | 0.1 | 1.7 | | -1.0 | -0.3 | -0.4 | |||||||||||||||||||||
Operating margin |
-26.6 | % | | | | 2.3 | % | 7.9 | % | 6.7 | % |
3 Ericsson | First Quarter Report 2017
4 Ericsson | First Quarter Report 2017
REGIONAL SALES
First quarter 2017 | Change | |||||||||||||||||||||||
SEK b. |
Networks | IT & Cloud |
Media | Total | YoY | QoQ | ||||||||||||||||||
North America |
9.2 | 2.3 | 0.3 | 11.8 | -10 | % | -20 | % | ||||||||||||||||
Latin America |
2.0 | 0.8 | 0.0 | 2.9 | -29 | % | -42 | % | ||||||||||||||||
Northern Europe and Central Asia |
1.2 | 0.4 | 0.1 | 1.7 | -24 | % | -38 | % | ||||||||||||||||
Western and Central Europe |
2.5 | 0.7 | 0.4 | 3.6 | -17 | % | -21 | % | ||||||||||||||||
Mediterranean |
2.8 | 1.4 | 0.2 | 4.4 | 1 | % | -35 | % | ||||||||||||||||
Middle East |
2.4 | 1.0 | 0.1 | 3.5 | -3 | % | -45 | % | ||||||||||||||||
Sub-Saharan Africa |
1.4 | 0.5 | 0.0 | 1.9 | -9 | % | -29 | % | ||||||||||||||||
India |
1.8 | 0.6 | 0.0 | 2.4 | -10 | % | -20 | % | ||||||||||||||||
North East Asia |
4.6 | 0.9 | 0.0 | 5.6 | 0 | % | -42 | % | ||||||||||||||||
South East Asia and Oceania |
4.8 | 0.7 | 0.1 | 5.6 | 7 | % | -16 | % | ||||||||||||||||
Other 1) |
2.0 | 0.2 | 0.6 | 2.9 | -40 | % | 4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
34.9 | 9.5 | 2.0 | 46.4 | -11 | % | -29 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) | Region Other includes licensing revenues, power modules, mobile broadband modules, Ericsson-LG Enterprise and other businesses. |
5 Ericsson | First Quarter Report 2017
SEGMENT RESULTS
NETWORKS
SEK b. |
Q1 2017 |
Q1 2016 |
YoY change |
Q4 2016 |
QoQ change |
|||||||||||||||
Net sales |
34.9 | 39.9 | -13 | % | 47.8 | -27 | % | |||||||||||||
Of which products |
19.4 | 22.8 | -15 | % | 27.5 | -29 | % | |||||||||||||
Of which services |
15.5 | 17.1 | -10 | % | 20.3 | -24 | % | |||||||||||||
Sales growth adj. for comparable units and currency |
| | -18 | % | | -27 | % | |||||||||||||
Gross income |
8.0 | 13.0 | -39 | % | 11.8 | -32 | % | |||||||||||||
Gross income excluding restructuring charges |
9.2 | 13.3 | -30 | % | 13.1 | -30 | % | |||||||||||||
Gross margin |
23 | % | 33 | % | | 25 | % | | ||||||||||||
Gross margin excluding restructuring charges |
26 | % | 33 | % | | 27 | % | | ||||||||||||
Operating income |
-0.5 | 5.8 | -109 | % | 2.4 | -123 | % | |||||||||||||
Operating income excluding restructuring charges |
0.9 | 6.2 | -85 | % | 4.8 | -81 | % | |||||||||||||
Operating margin |
-2 | % | 14 | % | | 5 | % | | ||||||||||||
Operating margin excluding restructuring charges |
3 | % | 16 | % | | 10 | % | | ||||||||||||
EBITA margin |
-1 | % | 15 | % | | 5 | % | | ||||||||||||
Restructuring charges |
-1.4 | -0.4 | | -2.4 | -40 | % |
Q1 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND ITEMS AFFECTING COMPARABILITY
SEK b. |
Q1 2017 reported |
Restructuring charges |
Asset write-downs |
Provisions and customer project adjustments |
Q1 2017 adjusted |
Q1 2016 excl. restructuring charges |
Q4 2016 excl. restructuring charges |
|||||||||||||||||||||
Net Sales |
34.9 | | | 1.3 | 36.2 | 39.9 | 47.8 | |||||||||||||||||||||
Gross income |
8.0 | 1.3 | | 2.0 | 11.3 | 13.3 | 13.1 | |||||||||||||||||||||
Gross margin |
23 | % | | | | 31 | % | 33 | % | 27 | % | |||||||||||||||||
Operating income |
-0.5 | 1.4 | 0.1 | 3.3 | 4.3 | 6.2 | 4.8 | |||||||||||||||||||||
Operating margin |
-2 | % | | | | 12 | % | 16 | % | 10 | % |
6 Ericsson | First Quarter Report 2017
IT & CLOUD
SEK b. |
Q1 2017 |
Q1 2016 |
YoY change |
Q4 2016 |
QoQ change |
|||||||||||||||
Net sales |
9.5 | 9.8 | -3 | % | 14.9 | -36 | % | |||||||||||||
Of which products |
4.1 | 4.8 | -14 | % | 6.7 | -39 | % | |||||||||||||
Of which services |
5.4 | 5.1 | 8 | % | 8.2 | -34 | % | |||||||||||||
Sales growth adj. for comparable units and currency |
| | -7 | % | | -35 | % | |||||||||||||
Gross income |
-2.1 | 3.3 | -164 | % | 4.7 | -145 | % | |||||||||||||
Gross income excluding restructuring charges |
-1.9 | 3.4 | -158 | % | 5.3 | -136 | % | |||||||||||||
Gross margin |
-22 | % | 33 | % | | 31 | % | | ||||||||||||
Gross margin excluding restructuring charges |
-20 | % | 34 | % | | 36 | % | | ||||||||||||
Operating income |
-9.0 | -2.0 | | -1.8 | | |||||||||||||||
Operating income excluding restructuring charges |
-8.8 | -1.8 | | 0.0 | | |||||||||||||||
Operating margin |
-94 | % | -20 | % | | -12 | % | | ||||||||||||
Operating margin excluding restructuring charges |
-92 | % | -18 | % | | 0 | % | | ||||||||||||
EBITA margin |
-86 | % | -17 | % | | -11 | % | | ||||||||||||
Restructuring charges |
-0.2 | -0.2 | 26 | % | -1.8 | -87 | % |
Q1 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND ITEMS AFFECTING COMPARABILITY
SEK b. |
Q1 2017 reported |
Restructuring charges |
Asset write-downs |
Provisions and customer project adjustments |
Q1 2017 adjusted |
Q1 2016 excl. restructuring charges |
Q4 2016 excl. restructuring charges |
|||||||||||||||||||||
Net Sales |
9.5 | | | 0.1 | 9.6 | 9.8 | 14.9 | |||||||||||||||||||||
Gross income |
-2.1 | 0.2 | | 4.5 | 2.7 | 3.4 | 5.3 | |||||||||||||||||||||
Gross margin |
-22 | % | | | | 28 | % | 34 | % | 36 | % | |||||||||||||||||
Operating income |
-9.0 | 0.2 | 1.5 | 5.0 | -2.2 | -1.8 | 0.0 | |||||||||||||||||||||
Operating margin |
-94 | % | | | | -23 | % | -18 | % | 0 | % |
7 Ericsson | First Quarter Report 2017
MEDIA
SEK b. |
Q1 2017 |
Q1 2016 |
YoY change |
Q4 2016 |
QoQ change |
|||||||||||||||
Net sales |
2.0 | 2.4 | -20 | % | 2.5 | -23 | % | |||||||||||||
Sales growth adj. for comparable units and currency |
| | -22 | % | | -23 | % | |||||||||||||
Gross income |
0.6 | 1.1 | -49 | % | 0.6 | -1 | % | |||||||||||||
Gross income excluding restructuring charges |
0.6 | 1.1 | -46 | % | 0.7 | -13 | % | |||||||||||||
Gross margin |
28 | % | 45 | % | | 22 | % | | ||||||||||||
Gross margin excluding restructuring charges |
30 | % | 45 | % | | 27 | % | | ||||||||||||
Operating income |
-2.8 | -0.3 | | -0.8 | | |||||||||||||||
Operating income excluding restructuring charges |
-2.7 | -0.3 | | -0.4 | | |||||||||||||||
Operating margin |
-143 | % | -13 | % | | -33 | % | | ||||||||||||
Operating margin excluding restructuring charges |
-140 | % | -12 | % | | -17 | % | | ||||||||||||
EBITA margin |
-95 | % | -4 | % | | -26 | % | | ||||||||||||
Restructuring charges |
-0.1 | 0.0 | | -0.4 | -87 | % |
Q1 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND ITEMS AFFECTING COMPARABILITY
SEK b. |
Q1 2017 reported |
Restructuring charges |
Asset write-downs |
Provisions and customer project adjustments |
Q1 2017 adjusted |
Q1 2016 excl. restructuring charges |
Q4 2016 excl. restructuring charges |
|||||||||||||||||||||
Sales |
2.0 | | | | 2.0 | 2.4 | 2.5 | |||||||||||||||||||||
Gross income |
0.6 | 0.0 | | | 0.6 | 1.1 | 0.7 | |||||||||||||||||||||
Gross margin |
28 | % | | | | 31 | % | 45 | % | 27 | % | |||||||||||||||||
Operating income |
-2.8 | 0.1 | 1.7 | | -1.0 | -0.3 | -0.4 | |||||||||||||||||||||
Operating margin |
-143 | % | | | | -51 | % | -12 | % | -17 | % |
8 Ericsson | First Quarter Report 2017
CASH FLOW
SEK b. |
Q1 2017 |
Q1 2016 |
Q4 2016 |
|||||||||
Net income reconciled to cash |
-9.2 | 3.6 | 1.6 | |||||||||
Changes in operating net assets |
7.7 | -6.0 | 17.9 | |||||||||
Cash flow from operating activities |
-1.5 | -2.4 | 19.4 | |||||||||
Cash flow from investing activities |
-13.6 | -1.0 | -6.6 | |||||||||
Cash flow from financing activities |
10.9 | 0.1 | -1.0 | |||||||||
Net change in cash and cash equivalents |
-4.0 | -4.3 | 12.6 | |||||||||
Cash conversion (%) |
n/a | -65 | % | 1,247 | % |
Working capital KPIs, number of days |
Jan-Mar 2017 |
Jan-Dec 2016 |
Jan-Sep 2016 |
Jan-Jun 2016 |
Jan-Mar 2016 |
|||||||||||||||
Sales outstanding (target: <90) |
117 | 95 | 122 | 115 | 108 | |||||||||||||||
Inventory (target: <65) |
73 | 69 | 79 | 81 | 80 | |||||||||||||||
Payable (target: >60) |
58 | 56 | 56 | 59 | 58 |
9 Ericsson | First Quarter Report 2017
FINANCIAL POSITION
SEK b. |
Mar 31 2017 |
Mar 31 2016 |
Dec 31 2016 |
|||||||||
+ Cash and cash equivalents |
33.0 | 35.9 | 37.0 | |||||||||
+ Interest-bearing securities, current |
13.5 | 25.1 | 13.3 | |||||||||
+ Interest-bearing securities, non-current |
19.1 | | 7.6 | |||||||||
Gross cash |
65.6 | 61.0 | 57.9 | |||||||||
Borrowings, current |
9.5 | 2.4 | 8.0 | |||||||||
Borrowings, non-current |
27.8 | 22.1 | 18.7 | |||||||||
Net cash |
28.3 | 36.5 | 31.2 | |||||||||
Equity |
126.8 | 145.6 | 140.5 | |||||||||
Total assets |
292.2 | 280.3 | 283.3 | |||||||||
Capital turnover (times) |
1.0 | 1.1 | 1.2 | |||||||||
Return on capital employed (%) |
-26.2 | % | 6.9 | % | 3.2 | % | ||||||
Equity ratio (%) |
43.4 | % | 52.0 | % | 49.6 | % | ||||||
Return on equity (%) |
-32.8 | % | 5.4 | % | 1.2 | % |
10 Ericsson | First Quarter Report 2017
PARENT COMPANY
11 Ericsson | First Quarter Report 2017
OTHER INFORMATION
12 Ericsson | First Quarter Report 2017
RISK FACTORS
13 Ericsson | First Quarter Report 2017
EDITORS NOTE
14 Ericsson | First Quarter Report 2017
SAFE HARBOR STATEMENT
15 Ericsson | First Quarter Report 2017
AND OTHER INFORMATION
16 Ericsson | First Quarter Report 2017
FINANCIAL STATEMENTS
Jan-Mar | Jan-Dec | |||||||||||||||
SEK million |
2017 | 2016 | Change | 2016 | ||||||||||||
Net sales |
46,369 | 52,209 | -11 | % | 222,608 | |||||||||||
Cost of sales |
-39,931 | -34,819 | 15 | % | -156,243 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross income |
6,438 | 17,390 | -63 | % | 66,365 | |||||||||||
Gross margin (%) |
13.9 | % | 33.3 | % | 29.8 | % | ||||||||||
Research and development expenses |
-9,068 | -7,485 | 21 | % | -31,635 | |||||||||||
Selling and administrative expenses |
-9,861 | -6,720 | 47 | % | -28,866 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
-18,929 | -14,205 | 33 | % | -60,501 | |||||||||||
Other operating income and expenses |
141 | 273 | 404 | |||||||||||||
Shares in earnings of JV and associated companies |
11 | 17 | 31 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
-12,339 | 3,475 | -455 | % | 6,299 | |||||||||||
Financial income |
-82 | -89 | -115 | |||||||||||||
Financial expenses |
-350 | -377 | -2,158 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income after financial items |
-12,771 | 3,009 | -524 | % | 4,026 | |||||||||||
Taxes |
1,916 | -903 | -2,131 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
-10,855 | 2,106 | -615 | % | 1,895 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to: |
||||||||||||||||
Stockholders of the Parent Company |
-10,897 | 1,966 | 1,716 | |||||||||||||
Non-controlling interests |
42 | 140 | 179 | |||||||||||||
Other information |
||||||||||||||||
Average number of shares, basic (million) |
3,272 | 3,258 | 3,263 | |||||||||||||
Earnings per share, basic (SEK) 1) |
-3.33 | 0.60 | 0.53 | |||||||||||||
Earnings per share, diluted (SEK) 1) |
-3.29 | 0.60 | 0.52 |
1) | Based on Net income attributable to stockholders of the Parent Company. |
STATEMENT OF COMPREHENSIVE INCOME
Jan-Mar | Jan-Dec | |||||||||||
SEK million |
2017 | 2016 | 2016 | |||||||||
Net income |
-10,855 | 2,106 | 1,895 | |||||||||
Other comprehensive income |
||||||||||||
Items that will not be reclassified to profit or loss |
||||||||||||
Remeasurements of defined benefits pension plans incl. asset ceiling |
398 | -3,502 | -1,766 | |||||||||
Tax on items that will not be reclassified to profit or loss |
-169 | 953 | 520 | |||||||||
Items that may be reclassified to profit or loss |
||||||||||||
Available-for-sale financial assets |
||||||||||||
Gains/losses arising during the period |
32 | | -7 | |||||||||
Reclassification adjustments on gains/losses included in profit or loss |
3 | | | |||||||||
Revaluation of other investments in shares and participations |
||||||||||||
Fair value remeasurement |
2 | -4 | -2 | |||||||||
Changes in cumulative translation adjustments |
-21 | -1,133 | 4,235 | |||||||||
Share of other comprehensive income on JV and associated companies |
10 | -376 | -362 | |||||||||
Tax on items that may be reclassified to profit or loss |
-9 | | 1 | |||||||||
|
|
|
|
|
|
|||||||
Total other comprehensive income, net of tax |
246 | -4,062 | 2,619 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income |
-10,609 | -1,956 | 4,514 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income attributable to: |
||||||||||||
Stockholders of the Parent Company |
-10,674 | -2,093 | 4,285 | |||||||||
Non-controlling interest |
65 | 137 | 229 |
17 Ericsson | First Quarter Report 2017
SEK million |
Mar 31 2017 |
Dec 31 2016 |
||||||
ASSETS |
||||||||
Non-current assets |
||||||||
Intangible assets |
||||||||
Capitalized development expenses |
6,460 | 8,076 | ||||||
Goodwill |
43,042 | 43,387 | ||||||
Intellectual property rights, brands and other intangible assets |
5,869 | 7,747 | ||||||
Property, plant and equipment |
16,645 | 16,734 | ||||||
Financial assets |
||||||||
Equity in JV and associated companies |
792 | 775 | ||||||
Other investments in shares and participations |
1,112 | 1,179 | ||||||
Customer finance, non-current |
2,728 | 2,128 | ||||||
Interest-bearing securities, non-current |
19,124 | 7,586 | ||||||
Other financial assets, non-current |
4,466 | 4,442 | ||||||
Deferred tax assets |
17,435 | 15,522 | ||||||
|
|
|
|
|||||
117,673 | 107,576 | |||||||
Current assets |
||||||||
Inventories |
33,938 | 30,307 | ||||||
Trade receivables |
65,687 | 68,117 | ||||||
Customer finance, current |
2,882 | 2,625 | ||||||
Other current receivables |
25,525 | 24,431 | ||||||
Interest-bearing securities, current |
13,548 | 13,325 | ||||||
Cash and cash equivalents |
32,954 | 36,966 | ||||||
|
|
|
|
|||||
174,534 | 175,771 | |||||||
|
|
|
|
|||||
Total assets |
292,207 | 283,347 | ||||||
|
|
|
|
|||||
EQUITY AND LIABILITIES |
||||||||
Equity |
||||||||
Stockholders equity |
126,105 | 139,817 | ||||||
Non-controlling interest in equity of subsidiaries |
736 | 675 | ||||||
|
|
|
|
|||||
126,841 | 140,492 | |||||||
Non-current liabilities |
||||||||
Post-employment benefits |
23,774 | 23,723 | ||||||
Provisions, non-current |
4,867 | 946 | ||||||
Deferred tax liabilities |
1,888 | 2,147 | ||||||
Borrowings, non-current |
27,823 | 18,653 | ||||||
Other non-current liabilities |
2,699 | 2,621 | ||||||
|
|
|
|
|||||
61,051 | 48,090 | |||||||
Current liabilities |
||||||||
Provisions, current |
5,694 | 5,411 | ||||||
Borrowings, current |
9,514 | 8,033 | ||||||
Trade payables |
25,814 | 25,318 | ||||||
Other current liabilities |
63,293 | 56,003 | ||||||
|
|
|
|
|||||
104,315 | 94,765 | |||||||
|
|
|
|
|||||
Total equity and liabilities |
292,207 | 283,347 | ||||||
|
|
|
|
|||||
Of which interest-bearing liabilities |
37,337 | 26,686 | ||||||
Assets pledged as collateral |
3,064 | 2,584 | ||||||
Contingent liabilities |
1,729 | 1,186 |
18 Ericsson | First Quarter Report 2017
CONSOLIDATED STATEMENT OF CASH FLOWS
JanMar | JanDec | |||||||||||
SEK million |
2017 | 2016 | 2016 | |||||||||
Operating activities |
||||||||||||
Net income |
10,855 | 2,106 | 1,895 | |||||||||
Adjustments to reconcile net income to cash |
||||||||||||
Taxes |
4,345 | 1,208 | 6,200 | |||||||||
Earnings/dividends in JV and associated companies |
7 | 16 | 58 | |||||||||
Depreciation, amortization and impairment losses |
5,431 | 2,097 | 9,119 | |||||||||
Other |
527 | 652 | 3,135 | |||||||||
|
|
|
|
|
|
|||||||
Net income reconciled to cash |
9,249 | 3,631 | 8,007 | |||||||||
Changes in operating net assets |
||||||||||||
Inventories |
3,585 | 4,212 | 613 | |||||||||
Customer finance, current and non-current |
834 | 251 | 950 | |||||||||
Trade receivables |
2,397 | 3,408 | 5,933 | |||||||||
Trade payables |
626 | 617 | 2,775 | |||||||||
Provisions and post-employment benefits |
4,645 | 14 | 3,106 | |||||||||
Other operating assets and liabilities, net |
4,459 | 4,317 | 4,248 | |||||||||
|
|
|
|
|
|
|||||||
7,708 | 6,003 | 6,003 | ||||||||||
Cash flow from operating activities |
1,541 | 2,372 | 14,010 | |||||||||
Investing activities |
||||||||||||
Investments in property, plant and equipment |
1,015 | 1,474 | 6,129 | |||||||||
Sales of property, plant and equipment |
69 | 44 | 482 | |||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
3 | 108 | 622 | |||||||||
Product development |
865 | 1,208 | 4,483 | |||||||||
Other investing activities |
110 | 735 | 3,004 | |||||||||
Interest-bearing securities |
11,886 | 1,013 | 5,473 | |||||||||
|
|
|
|
|
|
|||||||
Cash flow from investing activities |
13,584 | 998 | 8,283 | |||||||||
Cash flow before financing activities |
15,125 | 3,370 | 5,727 | |||||||||
Financing activities |
||||||||||||
Dividends paid |
4 | 33 | 12,263 | |||||||||
Other financing activities |
10,902 | 94 | 521 | |||||||||
|
|
|
|
|
|
|||||||
Cash flow from financing activities |
10,898 | 61 | 11,742 | |||||||||
Effect of exchange rate changes on cash |
215 | 981 | 2,757 | |||||||||
|
|
|
|
|
|
|||||||
Net change in cash and cash equivalents |
4,012 | 4,290 | 3,258 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents, beginning of period |
36,966 | 40,224 | 40,224 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents, end of period |
32,954 | 35,934 | 36,966 | |||||||||
|
|
|
|
|
|
19 Ericsson | First Quarter Report 2017
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
JanMar | JanDec | |||||||||||
SEK million |
2017 | 2016 | 2016 | |||||||||
Opening balance |
140,492 | 147,366 | 147,366 | |||||||||
Total comprehensive income |
10,609 | 1,956 | 4,514 | |||||||||
Sale/repurchase of own shares |
25 | 29 | 216 | |||||||||
Stock issue (net) |
| | 131 | |||||||||
Stock purchase plan |
210 | 238 | 957 | |||||||||
Dividends paid |
3,277 | 1) | 33 | 12,263 | ||||||||
Transactions with non-controlling interests |
| | 3 | |||||||||
|
|
|
|
|
|
|||||||
Closing balance |
126,841 | 145,644 | 140,492 | |||||||||
|
|
|
|
|
|
1) | Includes accrual of SEK 3,273 million for the dividend approved by the Annual General Meeting on March 29, 2017. |
CONSOLIDATED INCOME STATEMENT - ISOLATED QUARTERS
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Cost of sales |
39,931 | 48,195 | 36,616 | 36,613 | 34,819 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||
Gross margin (%) |
13.9 | % | 26.1 | % | 28.3 | % | 32.3 | % | 33.3 | % | ||||||||||
Research and development expenses |
9,068 | 8,890 | 7,855 | 7,405 | 7,485 | |||||||||||||||
Selling and administrative expenses |
9,861 | 8,799 | 6,238 | 7,109 | 6,720 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating expenses |
18,929 | 17,689 | 14,093 | 14,514 | 14,205 | |||||||||||||||
Other operating income and expenses |
141 | 364 | 3 | 230 | 273 | |||||||||||||||
Shares in earnings of JV and associated companies |
11 | 25 | 23 | 12 | 17 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||
Financial income |
82 | 61 | 226 | 139 | 89 | |||||||||||||||
Financial expenses |
350 | 744 | 371 | 666 | 377 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income after financial items |
12,771 | 963 | 256 | 2,236 | 3,009 | |||||||||||||||
Taxes |
1,916 | 634 | 76 | 670 | 903 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
10,855 | 1,597 | 180 | 1,566 | 2,106 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to: |
||||||||||||||||||||
Stockholders of the Parent Company |
10,897 | 1,604 | 233 | 1,587 | 1,966 | |||||||||||||||
Non-controlling interests |
42 | 7 | 53 | 21 | 140 | |||||||||||||||
Other information |
||||||||||||||||||||
Average number of shares, basic (million) |
3,272 | 3,268 | 3,264 | 3,261 | 3,258 | |||||||||||||||
Earnings per share, basic (SEK) 1) |
3.33 | 0.49 | 0.07 | 0.49 | 0.60 | |||||||||||||||
Earnings per share, diluted (SEK) 1) |
3.29 | 0.48 | 0.07 | 0.48 | 0.60 |
1) | Based on Net income attributable to stockholders of the Parent Company. |
20 Ericsson | First Quarter Report 2017
CONSOLIDATED STATEMENT OF CASH FLOWS ISOLATED QUARTERS
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Operating activities |
||||||||||||||||||||
Net income |
10,855 | 1,597 | 180 | 1,566 | 2,106 | |||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||
Taxes |
4,345 | 300 | 1,282 | 3,410 | 1,208 | |||||||||||||||
Earnings/dividends in JV and associated companies |
7 | 21 | 22 | 73 | 16 | |||||||||||||||
Depreciation, amortization and impairment losses |
5,431 | 2,610 | 2,308 | 2,104 | 2,097 | |||||||||||||||
Other |
527 | 865 | 630 | 988 | 652 | |||||||||||||||
Net income reconciled to cash |
9,249 | 1,557 | 1,498 | 1,321 | 3,631 | |||||||||||||||
Changes in operating net assets |
||||||||||||||||||||
Inventories |
3,585 | 4,286 | 980 | 1,667 | 4,212 | |||||||||||||||
Customer finance, current and non-current |
834 | 106 | 223 | 816 | 251 | |||||||||||||||
Trade receivables |
2,397 | 3,713 | 624 | 564 | 3,408 | |||||||||||||||
Trade payables |
626 | 3,306 | 2,371 | 2,457 | 617 | |||||||||||||||
Provisions and post-employment benefits |
4,645 | 2,772 | 130 | 218 | 14 | |||||||||||||||
Other operating assets and liabilities, net |
4,459 | 3,884 | 2,153 | 1,662 | 4,317 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
7,708 | 17,855 | 3,815 | 2,034 | 6,003 | ||||||||||||||||
Cash flow from operating activities |
1,541 | 19,412 | 2,317 | 713 | 2,372 | |||||||||||||||
Investing activities |
||||||||||||||||||||
Investments in property, plant and equipment |
1,015 | 1,699 | 1,384 | 1,572 | 1,474 | |||||||||||||||
Sales of property, plant and equipment |
69 | 277 | 111 | 50 | 44 | |||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
3 | 50 | 16 | 480 | 108 | |||||||||||||||
Product development |
865 | 1,291 | 885 | 1,099 | 1,208 | |||||||||||||||
Other investing activities |
110 | 2,341 | 508 | 890 | 735 | |||||||||||||||
Interest-bearing securities |
11,886 | 1,505 | 610 | 5,355 | 1,013 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from investing activities |
13,584 | 6,609 | 2,040 | 1,364 | 998 | |||||||||||||||
Cash flow before financing activities |
15,125 | 12,803 | 4,357 | 651 | 3,370 | |||||||||||||||
Financing activities |
||||||||||||||||||||
Dividends paid |
4 | | 163 | 12,067 | 33 | |||||||||||||||
Other financing activities |
10,902 | 1,039 | 1,295 | 2,761 | 94 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from financing activities |
10,898 | 1,039 | 1,458 | 9,306 | 61 | |||||||||||||||
Effect of exchange rate changes on cash |
215 | 801 | 1,285 | 1,652 | 981 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net change in cash and cash equivalents |
4,012 | 12,565 | 4,530 | 7,003 | 4,290 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, beginning of period |
36,966 | 24,401 | 28,931 | 35,934 | 40,224 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, end of period |
32,954 | 36,966 | 24,401 | 28,931 | 35,934 |
21 Ericsson | First Quarter Report 2017
PARENT COMPANY INCOME STATEMENT
Jan-Mar | Jan-Dec | |||||||||||
SEK million |
2017 | 2016 | 2016 | |||||||||
Net sales |
| | | |||||||||
Cost of sales |
| | | |||||||||
|
|
|
|
|
|
|||||||
Gross income |
| | | |||||||||
Operating expenses |
289 | 223 | 1,185 | |||||||||
Other operating income and expenses |
572 | 574 | 2,698 | |||||||||
|
|
|
|
|
|
|||||||
Operating income |
283 | 351 | 1,513 | |||||||||
Financial net |
331 | 11 | 14,039 | |||||||||
|
|
|
|
|
|
|||||||
Income after financial items |
48 | 362 | 15,552 | |||||||||
Transfers to () / from untaxed reserves |
| | 1,100 | |||||||||
Taxes |
10 | 45 | 206 | |||||||||
|
|
|
|
|
|
|||||||
Net income |
58 | 317 | 14,246 | |||||||||
|
|
|
|
|
|
PARENT COMPANY STATEMENT OF COMPREHENSIVE INCOME
Jan-Mar | Jan-Dec | |||||||||||
SEK million |
2017 | 2016 | 2016 | |||||||||
Net income |
58 | 317 | 14,246 | |||||||||
Available-for-sale financial assets |
||||||||||||
Gains/losses arising during the period |
32 | | 7 | |||||||||
Reclassification adjustments on gains/losses included in profit or loss |
3 | | | |||||||||
Revaluation of other investments in shares and participations |
||||||||||||
Fair value remeasurement |
| 5 | 5 | |||||||||
Tax on items that may be reclassified to profit or loss |
8 | | | |||||||||
|
|
|
|
|
|
|||||||
Total other comprehensive income, net of tax |
27 | 5 | 12 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income |
31 | 312 | 14,234 | |||||||||
|
|
|
|
|
|
22 Ericsson | First Quarter Report 2017
SEK million |
Mar 31 2017 |
Dec 31 2016 |
||||||
ASSETS |
||||||||
Fixed assets |
||||||||
Intangible assets |
487 | 547 | ||||||
Tangible assets |
414 | 396 | ||||||
Financial assets* |
123,786 | 111,981 | ||||||
|
|
|
|
|||||
124,687 | 112,924 | |||||||
Current assets |
||||||||
Inventories |
2 | 3 | ||||||
Receivables |
28,527 | 38,476 | ||||||
Short-term investments |
13,209 | 12,991 | ||||||
Cash and cash equivalents |
18,984 | 22,311 | ||||||
|
|
|
|
|||||
60,722 | 73,781 | |||||||
|
|
|
|
|||||
Total assets |
185,409 | 186,705 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY, PROVISIONS AND LIABILITIES |
||||||||
Equity |
||||||||
Restricted equity |
48,148 | 48,148 | ||||||
Non-restricted equity |
41,461 | 44,753 | ||||||
|
|
|
|
|||||
89,609 | 92,901 | |||||||
Provisions |
677 | 885 | ||||||
Non-current liabilities |
59,691 | 50,428 | ||||||
Current liabilities |
35,432 | 42,491 | ||||||
|
|
|
|
|||||
Total stockholders equity, provisions and liabilities |
185,409 | 186,705 | ||||||
|
|
|
|
|||||
* Of which interest-bearing securities, non-current |
19,124 | 7,586 |
23 Ericsson | First Quarter Report 2017
ADDITIONAL INFORMATION
THE GROUP
24 Ericsson | First Quarter Report 2017
NET SALES BY SEGMENT BY QUARTER*
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
34,860 | 47,791 | 37,020 | 40,245 | 39,935 | |||||||||||||||
Of which products |
19,410 | 27,519 | 19,249 | 23,037 | 22,795 | |||||||||||||||
Of which services |
15,450 | 20,272 | 17,771 | 17,208 | 17,140 | |||||||||||||||
IT & Cloud |
9,545 | 14,884 | 11,716 | 11,500 | 9,830 | |||||||||||||||
Of which products |
4,103 | 6,682 | 5,479 | 5,298 | 4,773 | |||||||||||||||
Of which services |
5,442 | 8,202 | 6,237 | 6,202 | 5,057 | |||||||||||||||
Media |
1,964 | 2,540 | 2,340 | 2,363 | 2,444 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Sequential change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
27 | % | 29 | % | 8 | % | 1 | % | | |||||||||||
Of which products |
29 | % | 43 | % | 16 | % | 1 | % | | |||||||||||
Of which services |
24 | % | 14 | % | 3 | % | 0 | % | | |||||||||||
IT & Cloud |
36 | % | 27 | % | 2 | % | 17 | % | | |||||||||||
Of which products |
39 | % | 22 | % | 3 | % | 11 | % | | |||||||||||
Of which services |
34 | % | 32 | % | 1 | % | 23 | % | | |||||||||||
Media |
23 | % | 9 | % | 1 | % | 3 | % | | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
29 | % | 28 | % | 6 | % | 4 | % | 29 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year over year change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
13 | % | | | | | ||||||||||||||
Of which products |
15 | % | | | | | ||||||||||||||
Of which services |
10 | % | | | | | ||||||||||||||
IT & Cloud |
3 | % | | | | | ||||||||||||||
Of which products |
14 | % | | | | | ||||||||||||||
Of which services |
8 | % | | | | | ||||||||||||||
Media |
20 | % | | | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
11 | % | 11 | % | 14 | % | 11 | % | 2 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
34,860 | 164,991 | 117,200 | 80,180 | 39,935 | |||||||||||||||
Of which products |
19,410 | 92,600 | 65,081 | 45,832 | 22,795 | |||||||||||||||
Of which services |
15,450 | 72,391 | 52,119 | 34,348 | 17,140 | |||||||||||||||
IT & Cloud |
9,545 | 47,930 | 33,046 | 21,330 | 9,830 | |||||||||||||||
Of which products |
4,103 | 22,232 | 15,550 | 10,071 | 4,773 | |||||||||||||||
Of which services |
5,442 | 25,698 | 17,496 | 11,259 | 5,057 | |||||||||||||||
Media |
1,964 | 9,687 | 7,147 | 4,807 | 2,444 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, year over year change, percent |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Networks |
13 | % | 11 | % | | | | |||||||||||||
Of which products |
15 | % | 12 | % | | | | |||||||||||||
Of which services |
10 | % | 8 | % | | | | |||||||||||||
IT & Cloud |
3 | % | 7 | % | | | | |||||||||||||
Of which products |
14 | % | 16 | % | | | | |||||||||||||
Of which services |
8 | % | 1 | % | | | | |||||||||||||
Media |
20 | % | 7 | % | | | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
11 | % | 10 | % | 9 | % | 7 | % | 2 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
* | Net sales by segment has been restated for each quarter of 2016 and for the full year 2015. Comparisons against isolated quarters in 2015 are not available by segment. |
25 Ericsson | First Quarter Report 2017
SALES GROWTH ADJUSTED FOR COMPARABLE UNITS AND CURRENCY*
2017 | 2016 | |||||||||||||||||||
Sequential change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
27 | % | | | | | ||||||||||||||
IT & Cloud |
35 | % | | | | | ||||||||||||||
Media |
23 | % | | | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
29 | % | 23 | % | 9 | % | 6 | % | 28 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Isolated quarter, year over year change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
18 | % | | | | | ||||||||||||||
IT & Cloud |
7 | % | | | | | ||||||||||||||
Media |
22 | % | | | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
16 | % | 15 | % | 14 | % | 7 | % | 1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, year over year change, percent |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
18 | % | | | | | ||||||||||||||
IT & Cloud |
7 | % | | | | | ||||||||||||||
Media |
22 | % | | | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
16 | % | 10 | % | 8 | % | 4 | % | 1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
* | Sales growth adjusted for comparable units and currency has not been restated by segment for 2016. |
GROSS INCOME AND GROSS MARGIN BY SEGMENT BY QUARTER
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
7,980 | 11,783 | 9,867 | 12,522 | 13,011 | |||||||||||||||
IT & Cloud |
2,100 | 4,676 | 3,833 | 4,061 | 3,281 | |||||||||||||||
Media |
558 | 561 | 760 | 912 | 1,098 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Isolated quarters, As percentage of net sales |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
23 | % | 25 | % | 27 | % | 31 | % | 33 | % | ||||||||||
IT & Cloud |
22 | % | 31 | % | 33 | % | 35 | % | 33 | % | ||||||||||
Media |
28 | % | 22 | % | 32 | % | 39 | % | 45 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
14 | % | 26 | % | 28 | % | 32 | % | 33 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
7,980 | 47,183 | 35,400 | 25,533 | 13,011 | |||||||||||||||
IT & Cloud |
2,100 | 15,851 | 11,175 | 7,342 | 3,281 | |||||||||||||||
Media |
558 | 3,331 | 2,770 | 2,010 | 1,098 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, As percentage of net sales |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
23 | % | 29 | % | 30 | % | 32 | % | 33 | % | ||||||||||
IT & Cloud |
22 | % | 33 | % | 34 | % | 34 | % | 33 | % | ||||||||||
Media |
28 | % | 34 | % | 39 | % | 42 | % | 45 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
14 | % | 30 | % | 31 | % | 33 | % | 33 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
26 Ericsson | First Quarter Report 2017
OPERATING INCOME AND OPERATING MARGIN BY SEGMENT BY QUARTER
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
538 | 2,380 | 2,839 | 4,789 | 5,762 | |||||||||||||||
IT & Cloud |
8,997 | 1,819 | 1,740 | 1,546 | 1,977 | |||||||||||||||
Media |
2,804 | 841 | 758 | 480 | 310 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Isolated quarters, As percentage of net sales |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
2 | % | 5 | % | 8 | % | 12 | % | 14 | % | ||||||||||
IT & Cloud |
94 | % | 12 | % | 15 | % | 13 | % | 20 | % | ||||||||||
Media |
143 | % | 33 | % | 32 | % | 20 | % | 13 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
27 | % | 0 | % | 1 | % | 5 | % | 7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
538 | 15,770 | 13,390 | 10,551 | 5,762 | |||||||||||||||
IT & Cloud |
8,997 | 7,082 | 5,263 | 3,523 | 1,977 | |||||||||||||||
Media |
2,804 | 2,389 | 1,548 | 790 | 310 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date As percentage of net sales |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Networks |
2 | % | 10 | % | 11 | % | 13 | % | 14 | % | ||||||||||
IT & Cloud |
94 | % | 15 | % | 16 | % | 17 | % | 20 | % | ||||||||||
Media |
143 | % | 25 | % | 22 | % | 16 | % | 13 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
27 | % | 3 | % | 4 | % | 6 | % | 7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
EBITA AND EBITA MARGIN BY SEGMENT BY QUARTER
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
353 | 2,586 | 3,042 | 4,994 | 5,970 | |||||||||||||||
IT & Cloud |
8,237 | 1,571 | 1,443 | 1,306 | 1,713 | |||||||||||||||
Media |
1,874 | 655 | 567 | 290 | 98 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
10,464 | 360 | 1,032 | 3,398 | 4,159 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Isolated quarters As percentage of net sales |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
1 | % | 5 | % | 8 | % | 12 | % | 15 | % | ||||||||||
IT & Cloud |
86 | % | 11 | % | 12 | % | 11 | % | 17 | % | ||||||||||
Media |
95 | % | 26 | % | 24 | % | 12 | % | 4 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
23 | % | 1 | % | 2 | % | 6 | % | 8 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
353 | 16,592 | 14,006 | 10,964 | 5,970 | |||||||||||||||
IT & Cloud |
8,237 | 6,033 | 4,462 | 3,019 | 1,713 | |||||||||||||||
Media |
1,874 | 1,610 | 955 | 388 | 98 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
10,464 | 8,949 | 8,589 | 7,557 | 4,159 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date As a percentage of net sales |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Networks |
1 | % | 10 | % | 12 | % | 14 | % | 15 | % | ||||||||||
IT & Cloud |
86 | % | 13 | % | 14 | % | 14 | % | 17 | % | ||||||||||
Media |
95 | % | 17 | % | 13 | % | 8 | % | 4 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
23 | % | 4 | % | 5 | % | 7 | % | 8 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
27 Ericsson | First Quarter Report 2017
NET SALES BY REGION BY QUARTER*
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
North America |
11,811 | 14,851 | 13,178 | 13,358 | 13,147 | |||||||||||||||
Latin America |
2,887 | 4,974 | 4,383 | 4,550 | 4,047 | |||||||||||||||
Northern Europe & Central Asia 1) 2) |
1,735 | 2,781 | 2,105 | 2,158 | 2,286 | |||||||||||||||
Western & Central Europe 2) |
3,645 | 4,588 | 3,949 | 4,828 | 4,373 | |||||||||||||||
Mediterranean 2) |
4,440 | 6,785 | 4,667 | 5,546 | 4,394 | |||||||||||||||
Middle East |
3,487 | 6,397 | 4,286 | 4,926 | 3,579 | |||||||||||||||
Sub Saharan Africa |
1,927 | 2,732 | 2,012 | 2,313 | 2,120 | |||||||||||||||
India |
2,422 | 3,042 | 2,597 | 2,426 | 2,683 | |||||||||||||||
North East Asia |
5,561 | 9,623 | 6,122 | 6,041 | 5,579 | |||||||||||||||
South East Asia & Oceania |
5,587 | 6,676 | 5,081 | 5,304 | 5,222 | |||||||||||||||
Other 1) 2) |
2,867 | 2,766 | 2,696 | 2,658 | 4,779 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
925 | 843 | 690 | 477 | 1,113 | |||||||||||||||
2) Of which in EU |
8,239 | 11,154 | 8,507 | 9,635 | 9,229 | |||||||||||||||
2017 | 2016 | |||||||||||||||||||
Sequential change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
North America |
20 | % | 13 | % | 1 | % | 2 | % | 21 | % | ||||||||||
Latin America |
42 | % | 13 | % | 4 | % | 12 | % | 34 | % | ||||||||||
Northern Europe & Central Asia 1) 2) |
38 | % | 32 | % | 2 | % | 6 | % | 22 | % | ||||||||||
Western & Central Europe 2) |
21 | % | 16 | % | 18 | % | 10 | % | 25 | % | ||||||||||
Mediterranean 2) |
35 | % | 45 | % | 16 | % | 26 | % | 38 | % | ||||||||||
Middle East |
45 | % | 49 | % | 13 | % | 38 | % | 41 | % | ||||||||||
Sub Saharan Africa |
29 | % | 36 | % | 13 | % | 9 | % | 26 | % | ||||||||||
India |
20 | % | 17 | % | 7 | % | 10 | % | 15 | % | ||||||||||
North East Asia |
42 | % | 57 | % | 1 | % | 8 | % | 37 | % | ||||||||||
South East Asia & Oceania |
16 | % | 31 | % | 4 | % | 2 | % | 3 | % | ||||||||||
Other 1) 2) |
4 | % | 3 | % | 1 | % | 44 | % | 44 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
29 | % | 28 | % | 6 | % | 4 | % | 29 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
10 | % | 22 | % | 45 | % | 57 | % | 15 | % | ||||||||||
2) Of which in EU |
26 | % | 31 | % | 12 | % | 4 | % | 27 | % | ||||||||||
2017 | 2016 | |||||||||||||||||||
Year-over-year change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
North America |
10 | % | 11 | % | 8 | % | 8 | % | 8 | % | ||||||||||
Latin America |
29 | % | 19 | % | 22 | % | 10 | % | 12 | % | ||||||||||
Northern Europe & Central Asia 1) 2) |
24 | % | 5 | % | 19 | % | 18 | % | 18 | % | ||||||||||
Western & Central Europe 2) |
17 | % | 21 | % | 21 | % | 15 | % | 17 | % | ||||||||||
Mediterranean 2) |
1 | % | 4 | % | 17 | % | 7 | % | 14 | % | ||||||||||
Middle East |
3 | % | 5 | % | 25 | % | 24 | % | 21 | % | ||||||||||
Sub Saharan Africa |
9 | % | 4 | % | 25 | % | 13 | % | 2 | % | ||||||||||
India |
10 | % | 4 | % | 28 | % | 20 | % | 24 | % | ||||||||||
North East Asia |
0 | % | 8 | % | 4 | % | 13 | % | 7 | % | ||||||||||
South East Asia & Oceania |
7 | % | 25 | % | 5 | % | 8 | % | 23 | % | ||||||||||
Other 1) 2) |
40 | % | 67 | % | 6 | % | 3 | % | 54 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
11 | % | 11 | % | 14 | % | 11 | % | 2 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
17 | % | 13 | % | 39 | % | 20 | % | 2 | % | ||||||||||
2) Of which in EU |
11 | % | 12 | % | 20 | % | 16 | % | 15 | % |
* | Net sales by region has been restated. Broadcast services, previously reported in Region Other, is now reported per geographical region. In addition, part of the business related to former Telcordia has been transferred from the geographic regions to Region Other. |
28 Ericsson | First Quarter Report 2017
NET SALES BY REGION BY QUARTER, CONT.*
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
North America |
11,811 | 54,534 | 39,683 | 26,505 | 13,147 | |||||||||||||||
Latin America |
2,887 | 17,954 | 12,980 | 8,597 | 4,047 | |||||||||||||||
Northern Europe & Central Asia 1) 2) |
1,735 | 9,330 | 6,549 | 4,444 | 2,286 | |||||||||||||||
Western & Central Europe 2) |
3,645 | 17,738 | 13,150 | 9,201 | 4,373 | |||||||||||||||
Mediterranean 2) |
4,440 | 21,392 | 14,607 | 9,940 | 4,394 | |||||||||||||||
Middle East |
3,487 | 19,188 | 12,791 | 8,505 | 3,579 | |||||||||||||||
Sub Saharan Africa |
1,927 | 9,177 | 6,445 | 4,433 | 2,120 | |||||||||||||||
India |
2,422 | 10,748 | 7,706 | 5,109 | 2,683 | |||||||||||||||
North East Asia |
5,561 | 27,365 | 17,742 | 11,620 | 5,579 | |||||||||||||||
South East Asia & Oceania |
5,587 | 22,283 | 15,607 | 10,526 | 5,222 | |||||||||||||||
Other 1) 2) |
2,867 | 12,899 | 10,133 | 7,437 | 4,779 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
925 | 3,123 | 2,280 | 1,590 | 1,113 | |||||||||||||||
2) Of which in EU |
8,239 | 38,525 | 27,371 | 18,864 | 9,229 | |||||||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, year-over-year change, percent |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
North America |
10 | % | 6 | % | 3 | % | 1 | % | 8 | % | ||||||||||
Latin America |
29 | % | 16 | % | 15 | % | 11 | % | 12 | % | ||||||||||
Northern Europe & Central Asia 1) 2) |
24 | % | 15 | % | 18 | % | 18 | % | 18 | % | ||||||||||
Western & Central Europe 2) |
17 | % | 18 | % | 17 | % | 16 | % | 17 | % | ||||||||||
Mediterranean 2) |
1 | % | 10 | % | 12 | % | 10 | % | 14 | % | ||||||||||
Middle East |
3 | % | 16 | % | 24 | % | 23 | % | 21 | % | ||||||||||
Sub Saharan Africa |
9 | % | 11 | % | 14 | % | 8 | % | 2 | % | ||||||||||
India |
10 | % | 20 | % | 25 | % | 22 | % | 24 | % | ||||||||||
North East Asia |
0 | % | 3 | % | 8 | % | 10 | % | 7 | % | ||||||||||
South East Asia & Oceania |
7 | % | 15 | % | 12 | % | 15 | % | 23 | % | ||||||||||
Other 1) 2) |
40 | % | 25 | % | 16 | % | 27 | % | 54 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
11 | % | 10 | % | 9 | % | 7 | % | 2 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
17 | % | 18 | % | 19 | % | 6 | % | 2 | % | ||||||||||
2) Of which in EU |
11 | % | 15 | % | 17 | % | 16 | % | 15 | % |
* | Net sales by region has been restated. Broadcast services, previously reported in Region Other, is now reported per geographical region. In addition, part of the business related to former Telcordia has been transferred from the geographic regions to Region Other. |
Q1 | Jan-Dec | |||||||||||
Country Percentage of Net sales |
2017 | 2016 | 2016 | |||||||||
United States |
26 | % | 27 | % | 25 | % | ||||||
China |
7 | % | 9 | % | 9 | % | ||||||
India |
5 | % | 5 | % | 5 | % | ||||||
Japan |
5 | % | 4 | % | 3 | % | ||||||
Vietnam |
4 | % | 1 | % | 1 | % |
29 Ericsson | First Quarter Report 2017
NET SALES BY REGION BY SEGMENT
Q1 2017 | ||||||||||||||||
SEK million |
Networks | IT & Cloud | Media | Total | ||||||||||||
North America |
9,229 | 2,287 | 295 | 11,811 | ||||||||||||
Latin America |
2,015 | 845 | 27 | 2,887 | ||||||||||||
Northern Europe & Central Asia |
1,208 | 424 | 103 | 1,735 | ||||||||||||
Western & Central Europe |
2,519 | 690 | 436 | 3,645 | ||||||||||||
Mediterranean |
2,844 | 1,367 | 229 | 4,440 | ||||||||||||
Middle East |
2,397 | 1,015 | 75 | 3,487 | ||||||||||||
Sub Saharan Africa |
1,354 | 538 | 35 | 1,927 | ||||||||||||
India |
1,825 | 586 | 11 | 2,422 | ||||||||||||
North East Asia |
4,625 | 889 | 47 | 5,561 | ||||||||||||
South East Asia & Oceania |
4,828 | 692 | 67 | 5,587 | ||||||||||||
Other |
2,016 | 212 | 639 | 2,867 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
34,860 | 9,545 | 1,964 | 46,369 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Share of total |
75 | % | 21 | % | 4 | % | 100 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Q1 2017 | ||||||||||||||||
Sequential change, percent |
Networks | IT & Cloud | Media | Total | ||||||||||||
North America |
22 | % | 11 | % | 42 | % | 20 | % | ||||||||
Latin America |
43 | % | 35 | % | 79 | % | 42 | % | ||||||||
Northern Europe & Central Asia |
39 | % | 37 | % | 20 | % | 38 | % | ||||||||
Western & Central Europe |
8 | % | 47 | % | 21 | % | 21 | % | ||||||||
Mediterranean |
25 | % | 49 | % | 27 | % | 35 | % | ||||||||
Middle East |
47 | % | 42 | % | 15 | % | 45 | % | ||||||||
Sub Saharan Africa |
36 | % | 10 | % | 775 | % | 29 | % | ||||||||
India |
28 | % | 21 | % | 39 | % | 20 | % | ||||||||
North East Asia |
35 | % | 63 | % | 18 | % | 42 | % | ||||||||
South East Asia & Oceania |
15 | % | 21 | % | 29 | % | 16 | % | ||||||||
Other |
9 | % | 21 | % | 2 | % | 4 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
27 | % | 36 | % | 23 | % | 29 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Q1 2017 | ||||||||||||||||
Year over year change, percent |
Networks | IT & Cloud | Media | Total | ||||||||||||
North America |
15 | % | 32 | % | 44 | % | 10 | % | ||||||||
Latin America |
32 | % | 19 | % | 52 | % | 29 | % | ||||||||
Northern Europe & Central Asia |
31 | % | 4 | % | 18 | % | 24 | % | ||||||||
Western & Central Europe |
21 | % | 6 | % | 20 | % | 17 | % | ||||||||
Mediterranean |
4 | % | 6 | % | 8 | % | 1 | % | ||||||||
Middle East |
3 | % | 1 | % | 7 | % | 3 | % | ||||||||
Sub Saharan Africa |
8 | % | 16 | % | 150 | % | 9 | % | ||||||||
India |
15 | % | 17 | % | 52 | % | 10 | % | ||||||||
North East Asia |
8 | % | 30 | % | 4 | % | 0 | % | ||||||||
South East Asia & Oceania |
8 | % | 3 | % | 10 | % | 7 | % | ||||||||
Other |
44 | % | 52 | % | 15 | % | 40 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
13 | % | 3 | % | 20 | % | 11 | % | ||||||||
|
|
|
|
|
|
|
|
30 Ericsson | First Quarter Report 2017
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Opening balance |
6,357 | 3,245 | 3,387 | 3,532 | 3,838 | |||||||||||||||
Additions |
6,365 | 4,349 | 666 | 839 | 492 | |||||||||||||||
Utilization/Cash out |
2,085 | 976 | 716 | 794 | 667 | |||||||||||||||
Of which restructuring |
1,586 | 785 | 529 | 639 | 487 | |||||||||||||||
Reversal of excess amounts |
66 | 253 | 129 | 240 | 67 | |||||||||||||||
Reclassification, translation difference and other |
11 | 8 | 37 | 50 | 64 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Closing balance |
10,560 | 6,357 | 3,245 | 3,387 | 3,532 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Opening balance |
6,357 | 3,838 | 3,838 | 3,838 | 3,838 | |||||||||||||||
Additions |
6,365 | 6,346 | 1,997 | 1,331 | 492 | |||||||||||||||
Utilization/Cash out |
2,085 | 3,153 | 2,177 | 1,461 | 667 | |||||||||||||||
Of which restructuring |
1,586 | 2,440 | 1,655 | 1,126 | 487 | |||||||||||||||
Reversal of excess amounts |
66 | 689 | 436 | 307 | 67 | |||||||||||||||
Reclassification, translation difference and other |
11 | 15 | 23 | 14 | 64 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Closing balance |
10,560 | 6,357 | 3,245 | 3,387 | 3,532 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Investments in assets subject to depreciation, amortization, impairment and writedowns
|
| |||||||||||||||||||
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Additions |
||||||||||||||||||||
Property, plant and equipment |
1,015 | 1,699 | 1,384 | 1,572 | 1,474 | |||||||||||||||
Capitalized development expenses 1) |
865 | 1,291 | 885 | 1,099 | 1,208 | |||||||||||||||
IPR, brands and other intangible assets |
1 | 0 | 4 | 13 | 5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
1,881 | 2,990 | 2,265 | 2,684 | 2,687 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||
Property, plant and equipment |
1,075 | 1,318 | 1,106 | 1,083 | 1,062 | |||||||||||||||
Capitalized development expenses |
2,481 | 652 | 511 | 386 | 351 | |||||||||||||||
IPR, brands and other intangible assets |
1,875 | 640 | 691 | 635 | 684 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
5,431 | 2,610 | 2,308 | 2,104 | 2,097 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Including reclassification |
| |||||||||||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Additions |
||||||||||||||||||||
Property, plant and equipment |
1,015 | 6,129 | 4,430 | 3,046 | 1,474 | |||||||||||||||
Capitalized development expenses 1) |
865 | 4,483 | 3,192 | 2,307 | 1,208 | |||||||||||||||
IPR, brands and other intangible assets |
1 | 14 | 14 | 18 | 5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
1,881 | 10,626 | 7,636 | 5,371 | 2,687 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||
Property, plant and equipment |
1,075 | 4,569 | 3,251 | 2,145 | 1,062 | |||||||||||||||
Capitalized development expenses |
2,481 | 1,900 | 1,248 | 737 | 351 | |||||||||||||||
IPR, brands and other intangible assets |
1,875 | 2,650 | 2,010 | 1,319 | 684 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
5,431 | 9,119 | 6,509 | 4,201 | 2,097 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
1) | Including reclassification |
31 Ericsson | First Quarter Report 2017
JanMar | JanDec | |||||||||||
SEK million |
2017 | 2016 | 2016 | |||||||||
Number of shares and earnings per share |
||||||||||||
Number of shares, end of period (million) |
3,331 | 3,305 | 3,331 | |||||||||
Of which class A-shares (million) |
262 | 262 | 262 | |||||||||
Of which class B-shares (million) |
3,069 | 3,043 | 3,069 | |||||||||
Number of treasury shares, end of period (million) |
58 | 46 | 62 | |||||||||
Number of shares outstanding, basic, end of period (million) |
3,273 | 3,259 | 3,269 | |||||||||
Numbers of shares outstanding, diluted, end of period (million) |
3,314 | 3,293 | 3,309 | |||||||||
Average number of treasury shares (million) |
59 | 47 | 60 | |||||||||
Average number of shares outstanding, basic (million) |
3,272 | 3,258 | 3,263 | |||||||||
Average number of shares outstanding, diluted (million) 1) |
3,313 | 3,292 | 3,303 | |||||||||
Earnings per share, basic (SEK) |
3.33 | 0.60 | 0.53 | |||||||||
Earnings per share, diluted (SEK) 1) |
3.29 | 0.60 | 0.52 | |||||||||
Earnings per share (NonIFRS), diluted (SEK) 2) |
2.42 | 0.87 | 2.66 | |||||||||
Ratios |
||||||||||||
Days sales outstanding |
117 | 108 | 95 | |||||||||
Inventory turnover days |
73 | 80 | 69 | |||||||||
Payable days |
58 | 58 | 56 | |||||||||
Equity ratio (%) |
43.4 | % | 52.0 | % | 49.6 | % | ||||||
Return on equity (%) |
32.8 | % | 5.4 | % | 1.2 | % | ||||||
Return on capital employed (%) |
26.2 | % | 6.9 | % | 3.2 | % | ||||||
Capital turnover (times) |
1.0 | 1.1 | 1.2 | |||||||||
Cash conversion (%) |
16.7 | % | 65.3 | % | 175.0 | % | ||||||
Exchange rates used in the consolidation 3) |
||||||||||||
SEK/EUR closing rate |
9.54 | 9.23 | 9.56 | |||||||||
SEK/USD closing rate |
8.93 | 8.11 | 9.06 | |||||||||
Other |
||||||||||||
Regional inventory, end of period |
19,047 | 18,089 | 16,231 | |||||||||
Export sales from Sweden
|
21,460 | 23,254 | 107,036 |
1) | Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share. |
2) | Excluding amortizations and writedowns of acquired intangibles and restructuring charges. |
3) | Translation method changed from 2015. Monthly rates used to translate transactions are available on www.ericsson.com/thecompany/investors. |
2017 | 2016 | |||||||||||||||||||
End of period |
Mar 31 | Dec 31 | Sep 30 | Jun 30 | Mar 31 | |||||||||||||||
North America |
11,253 | 11,547 | 12,229 | 13,838 | 14,081 | |||||||||||||||
Latin America |
9,252 | 9,513 | 9,592 | 9,616 | 9,836 | |||||||||||||||
Northern Europe & Central Asia 1) |
18,534 | 19,136 | 19,759 | 20,177 | 20,167 | |||||||||||||||
Western & Central Europe |
13,368 | 13,646 | 13,574 | 13,727 | 12,100 | |||||||||||||||
Mediterranean |
13,040 | 12,578 | 13,110 | 12,957 | 12,906 | |||||||||||||||
Middle East |
3,256 | 3,346 | 3,479 | 3,573 | 3,608 | |||||||||||||||
Sub Saharan Africa |
2,012 | 2,086 | 2,167 | 2,347 | 2,377 | |||||||||||||||
India |
23,253 | 22,552 | 22,340 | 22,541 | 22,424 | |||||||||||||||
North East Asia |
12,962 | 13,042 | 13,434 | 13,547 | 13,623 | |||||||||||||||
South East Asia & Oceania |
3,968 | 4,018 | 4,113 | 4,184 | 4,178 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
110,898 | 111,464 | 113,797 | 116,507 | 115,300 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
14,712 | 15,303 | 15,872 | 16,190 | 16,290 |
32 Ericsson | First Quarter Report 2017
ITEMS EXCLUDING
RESTRUCTURING CHARGES
RESTRUCTURING CHARGES BY FUNCTION
33 Ericsson | First Quarter Report 2017
EXCLUDING RESTRUCTURING BY SEGEMENT BY QUARTER
34 Ericsson | First Quarter Report 2017
ALTERNATIVE PERFORMANCE MEASURES
SALES GROWTH ADJUSTED FOR COMPARABLE UNITS AND CURRENCY
Sales growth adjusted for the impact of acquisitions and divestments as well as the effects of foreign currency fluctuations.
2017 | 2016 | |||||||||||||||||||
Isolated quarter, sequential change |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Reported net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Acquired/divested business |
| | 63 | 35 | | |||||||||||||||
Net FX impact |
234 | 2,446 | 1,924 | 1,221 | 766 | |||||||||||||||
Comparable net sales, excluding FX impact |
46,603 | 62,769 | 49,089 | 55,294 | 52,975 | |||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
29 | % | 23 | % | 9 | % | 6 | % | 28 | % | ||||||||||
2017 | 2016 | |||||||||||||||||||
Isolated quarter, year over year change |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Reported net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Acquired/divested business |
| 49 | 96 | 95 | 73 | |||||||||||||||
Net FX impact |
2,435 | 2,528 | 200 | 2,329 | 655 | |||||||||||||||
Comparable net sales, excluding FX impact |
43,934 | 62,638 | 50,780 | 56,342 | 52,791 | |||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
16 | % | 15 | % | 14 | % | 7 | % | 1 | % | ||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, year over year change |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Reported net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Acquired/divested business |
| 313 | 264 | 168 | 73 | |||||||||||||||
Net FX impact |
2,435 | 254 | 2,783 | 2,983 | 655 | |||||||||||||||
Comparable net sales, excluding FX impact |
43,934 | 222,549 | 159,912 | 109,132 | 52,791 | |||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
16 | % | 10 | % | 8 | % | 4 | % | 1 | % |
35 Ericsson | First Quarter Report 2017
ITEMS EXCLUDING RESTRUCTURING CHARGES
Gross income, operating expenses, and operating income are presented excluding restructuring charges and, for certain measures, as a percentage of net sales.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Gross income |
6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Gross margin (%) |
13.9 | % | 26.1 | % | 28.3 | % | 32.3 | % | 33.3 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||
Restructuring charges included in cost of sales |
1,460 | 2,140 | 546 | 461 | 328 | |||||||||||||||
Gross income, excluding restructuring charges |
7,898 | 19,160 | 15,006 | 17,956 | 17,718 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Gross margin, excluding restructuring charges (%) |
17.0 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating expenses |
18,929 | 17,689 | 14,093 | 14,514 | 14,205 | |||||||||||||||
Restructuring charges included in R&D expenses |
214 | 1,531 | 529 | 422 | 257 | |||||||||||||||
Restructuring charges included in selling and administrative expenses |
69 | 978 | 190 | 138 | 47 | |||||||||||||||
Operating expenses, excluding restructuring charges |
18,646 | 15,180 | 13,374 | 13,954 | 13,901 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Operating margin (%) |
26.6 | % | 0.4 | % | 0.7 | % | 5.1 | % | 6.7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||
Total restructuring charges |
1,743 | 4,649 | 1,265 | 1,021 | 632 | |||||||||||||||
Operating income, excluding restructuring charges |
10,596 | 4,369 | 1,606 | 3,784 | 4,107 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Operating margin, excluding restructuring charges (%) |
22.9 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Gross income |
6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||
Net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Gross margin (%) |
13.9 | % | 29.8 | % | 31.4 | % | 32.8 | % | 33.3 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||
Restructuring charges included in cost of sales |
1,460 | 3,475 | 1,335 | 789 | 328 | |||||||||||||||
Gross income, excluding restructuring charges |
7,898 | 69,840 | 50,680 | 35,674 | 17,718 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Gross margin, excluding restructuring charges (%) |
17.0 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating expenses |
18,929 | 60,501 | 42,812 | 28,719 | 14,205 | |||||||||||||||
Restructuring charges included in R&D expenses |
214 | 2,739 | 1,208 | 679 | 257 | |||||||||||||||
Restructuring charges included in selling and administrative expenses |
69 | 1,353 | 375 | 185 | 47 | |||||||||||||||
Operating expenses, excluding restructuring charges |
18,646 | 56,409 | 41,229 | 27,855 | 13,901 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||
Net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Operating margin (%) |
26.6 | % | 2.8 | % | 4.2 | % | 5.9 | % | 6.7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||
Total restructuring charges |
1,743 | 7,567 | 2,918 | 1,653 | 632 | |||||||||||||||
Operating income, excluding restructuring charges |
10,596 | 13,866 | 9,497 | 7,891 | 4,107 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Operating margin, excluding restructuring charges (%) |
22.9 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
36 Ericsson | First Quarter Report 2017
Earnings before interest, taxes, amortization and write-downs of acquired intangibles, also expressed as a percentage of net sales.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Net income |
10,855 | 1,597 | 180 | 1,566 | 2,106 | |||||||||||||||
Taxes |
1,916 | 634 | 76 | 670 | 903 | |||||||||||||||
Financial income and expenses |
432 | 683 | 597 | 527 | 466 | |||||||||||||||
Amortization and write-downs of acquired intangibles |
1,875 | 640 | 691 | 635 | 684 | |||||||||||||||
EBITA |
10,464 | 360 | 1,032 | 3,398 | 4,159 | |||||||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
EBITA margin (%) |
23 | % | 1 | % | 2 | % | 6 | % | 8 | % | ||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Net income |
10,855 | 1,895 | 3,492 | 3,672 | 2,106 | |||||||||||||||
Taxes |
1,916 | 2,131 | 1,497 | 1,573 | 903 | |||||||||||||||
Financial income and expenses |
432 | 2,273 | 1,590 | 993 | 466 | |||||||||||||||
Amortization and writedowns of acquired intangibles |
1,875 | 2,650 | 2,010 | 1,319 | 684 | |||||||||||||||
EBITA |
10,464 | 8,949 | 8,589 | 7,557 | 4,159 | |||||||||||||||
Net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
EBITA margin (%) |
23 | % | 4 | % | 5 | % | 7 | % | 8 | % |
Cash flow from operating activities divided by the sum of net income and adjustments to reconcile net income to cash, expressed as a percentage.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Net income |
10,855 | 1,597 | 180 | 1,566 | 2,106 | |||||||||||||||
Net income reconciled to cash |
9,249 | 1,557 | 1,498 | 1,321 | 3,631 | |||||||||||||||
Cash flow from operating activities |
1,541 | 19,412 | 2,317 | 713 | 2,372 | |||||||||||||||
Cash conversion (%) |
16.7 | % | 1,246.8 | % | 154.7 | % | 54.0 | % | 65.3 | % | ||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Net income |
10,855 | 1,895 | 3,492 | 3,672 | 2,106 | |||||||||||||||
Net income reconciled to cash |
9,249 | 8,007 | 6,450 | 4,952 | 3,631 | |||||||||||||||
Cash flow from operating activities |
1,541 | 14,010 | 5,402 | 3,085 | 2,372 | |||||||||||||||
Cash conversion (%) |
16.7 | % | 175.0 | % | 83.8 | % | 62.3 | % | 65.3 | % |
GROSS CASH AND NET CASH, END OF PERIOD
Gross cash: Cash and cash equivalents plus interestbearing securities (current and noncurrent).
Net cash: Cash and cash equivalents plus interestbearing securities (current and noncurrent) less interestbearing liabilities (which include: noncurrent borrowings and current borrowings).
2017 | 2016 | |||||||||||||||||||
SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Cash and cash equivalents |
32,954 | 36,966 | 24,401 | 28,931 | 35,934 | |||||||||||||||
+ Interest-bearing securities, current |
13,548 | 13,325 | 18,663 | 19,846 | 25,077 | |||||||||||||||
+ Interest-bearing securities, non-current |
19,124 | 7,586 | 540 | | | |||||||||||||||
Gross cash, end of period |
65,626 | 57,877 | 43,604 | 48,777 | 61,011 | |||||||||||||||
Borrowings, current |
9,514 | 8,033 | 9,007 | 9,653 | 2,414 | |||||||||||||||
Borrowings, noncurrent |
27,823 | 18,653 | 18,283 | 18,164 | 22,110 | |||||||||||||||
Net cash, end of period |
28,289 | 31,191 | 16,314 | 20,960 | 36,487 |
37 Ericsson | First Quarter Report 2017
Total assets less noninterestbearing provisions and liabilities.
2017 | 2016 | |||||||||||||||||||
SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Total assets |
292,207 | 283,347 | 275,718 | 277,387 | 280,325 | |||||||||||||||
Non-interest-bearing provisions and liabilities |
||||||||||||||||||||
Provisions, non-current |
4,867 | 946 | 170 | 245 | 158 | |||||||||||||||
Deferred tax liabilities |
1,888 | 2,147 | 2,052 | 2,036 | 2,098 | |||||||||||||||
Other non-current liabilities |
2,699 | 2,621 | 2,127 | 2,030 | 1,834 | |||||||||||||||
Provisions, current |
5,694 | 5,411 | 3,075 | 3,142 | 3,374 | |||||||||||||||
Trade payables |
25,814 | 25,318 | 21,633 | 23,709 | 21,549 | |||||||||||||||
Other current liabilities |
63,293 | 56,003 | 52,896 | 54,394 | 55,429 | |||||||||||||||
Capital employed |
187,952 | 190,901 | 193,765 | 191,831 | 195,883 |
Annualized net sales divided by average capital employed.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Annualized net sales |
185,476 | 260,860 | 204,304 | 216,432 | 208,836 | |||||||||||||||
Average capital employed |
||||||||||||||||||||
Capital employed at beginning of period |
190,901 | 193,765 | 191,831 | 195,883 | 195,150 | |||||||||||||||
Capital employed at end of period |
187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||
Average capital employed |
189,427 | 192,333 | 192,798 | 193,857 | 195,517 | |||||||||||||||
Capital turnover (times) |
1.0 | 1.4 | 1.1 | 1.1 | 1.1 | |||||||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Annualized net sales |
185,476 | 222,608 | 209,857 | 212,634 | 208,836 | |||||||||||||||
Average capital employed |
||||||||||||||||||||
Capital employed at beginning of period |
190,901 | 195,150 | 195,150 | 195,150 | 195,150 | |||||||||||||||
Capital employed at end of period |
187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||
Average capital employed |
189,427 | 193,026 | 194,458 | 193,491 | 195,517 | |||||||||||||||
Capital turnover (times) |
1.0 | 1.2 | 1.1 | 1.1 | 1.1 |
The annualized total of operating income plus financial income as a percentage of average capital employed.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Operating income |
12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||
Financial income |
82 | 61 | 226 | 139 | 89 | |||||||||||||||
Annualized operating income + financial income |
49,684 | 876 | 460 | 11,608 | 13,540 | |||||||||||||||
Average capital employed |
||||||||||||||||||||
Capital employed at beginning of period |
190,901 | 193,765 | 191,831 | 195,883 | 195,150 | |||||||||||||||
Capital employed at end of period |
187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||
Average capital employed |
189,427 | 192,333 | 192,798 | 193,857 | 195,517 | |||||||||||||||
Return on capital employed (%) |
26.2 | % | 0.5 | % | 0.2 | % | 6.0 | % | 6.9 | % | ||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Operating income |
12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||
Financial income |
82 | 115 | 176 | 50 | 89 | |||||||||||||||
Annualized operating income + financial income |
49,684 | 6,184 | 8,537 | 12,576 | 13,540 | |||||||||||||||
Average capital employed |
||||||||||||||||||||
Capital employed at beginning of period |
190,901 | 195,150 | 195,150 | 195,150 | 195,150 | |||||||||||||||
Capital employed at end of period |
187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||
Average capital employed |
189,427 | 193,026 | 194,458 | 193,491 | 195,517 | |||||||||||||||
Return on capital employed (%) |
26.2 | % | 3.2 | % | 4.4 | % | 6.5 | % | 6.9 | % |
38 Ericsson | First Quarter Report 2017
Equity, expressed as a percentage of total assets.
2017 | 2016 | |||||||||||||||||||
SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Total equity |
126,841 | 140,492 | 134,012 | 136,691 | 145,644 | |||||||||||||||
Total assets |
292,207 | 283,347 | 275,718 | 277,387 | 280,325 | |||||||||||||||
Equity ratio (%) |
43.4 | % | 49.6 | % | 48.6 | % | 49.3 | % | 52.0 | % |
Annualized net income attributable to stockholders of the Parent Company as a percentage of average Stockholders equity.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Net income attributable to stockholders of the parent company |
10,897 | 1,604 | 233 | 1,587 | 1,966 | |||||||||||||||
Annualized |
43,588 | 6,416 | 932 | 6,348 | 7,864 | |||||||||||||||
Average stockholders equity |
||||||||||||||||||||
Stockholders equity, beginning of period |
139,817 | 133,138 | 135,746 | 144,699 | 146,525 | |||||||||||||||
Stockholders equity, end of period |
126,105 | 139,817 | 133,138 | 135,746 | 144,699 | |||||||||||||||
Average stockholders equity |
132,961 | 136,478 | 134,442 | 140,223 | 145,612 | |||||||||||||||
Return on equity (%) |
32.8 | % | 4.7 | % | 0.7 | % | 4.5 | % | 5.4 | % | ||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Net income attributable to stockholders of the parent company |
10,897 | 1,716 | 3,320 | 3,553 | 1,966 | |||||||||||||||
Annualized |
43,588 | 1,716 | 4,427 | 7,106 | 7,864 | |||||||||||||||
Average stockholders equity |
||||||||||||||||||||
Stockholders equity, beginning of period |
139,817 | 146,525 | 146,525 | 146,525 | 146,525 | |||||||||||||||
Stockholders equity, end of period |
126,105 | 139,817 | 133,138 | 135,746 | 144,699 | |||||||||||||||
Average stockholders equity |
132,961 | 143,171 | 139,832 | 141,136 | 145,612 | |||||||||||||||
Return on equity (%) |
32.8 | % | 1.2 | % | 3.2 | % | 5.0 | % | 5.4 | % |
EPS, diluted, excluding amortizations and writedown of acquired intangible assets and excluding restructuring charges.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
EPS diluted |
3.29 | 0.48 | 0.07 | 0.48 | 0.60 | |||||||||||||||
Restructuring charges |
0.45 | 0.97 | 0.27 | 0.22 | 0.13 | |||||||||||||||
Amortization and write-downs of acquired intangibles |
0.42 | 0.13 | 0.14 | 0.13 | 0.14 | |||||||||||||||
EPS (Non-IFRS) |
2.42 | 0.62 | 0.34 | 0.83 | 0.87 | |||||||||||||||
2017 | 2016 | |||||||||||||||||||
Year to date, SEK |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
EPS diluted |
3.29 | 0.52 | 1.01 | 1.08 | 0.60 | |||||||||||||||
Restructuring charges |
0.45 | 1.59 | 0.62 | 0.35 | 0.13 | |||||||||||||||
Amortization and write-downs of acquired intangibles |
0.42 | 0.55 | 0.41 | 0.27 | 0.14 | |||||||||||||||
EPS (Non-IFRS) |
2.42 | 2.66 | 2.04 | 1.70 | 0.87 |
39 Ericsson | First Quarter Report 2017
ITEMS EXCLUDING RESTRUCTURING, WRITE-DOWNS AS WELL AS
PROVISIONS AND ADJUSTMENTS RELATED TO CERTAIN CUSTOMER PROJECTS
Net sales, gross income, research and development expenses, selling and administrative expenses and operating income are presented excluding restructuring charges, write-down of assets as well as provisions and adjustments related to certain customer projects. Numbers excluding these items are referred to as adjusted. Certain measures are also expressed as a percentage of adjusted net sales.
2017 | 2016 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Net sales |
46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Adjustments related to certain customer projects |
1,420 | | | | | |||||||||||||||
Adjusted net sales |
47,789 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||
Restructuring charges included in cost of sales |
1,460 | 2,140 | 546 | 461 | 328 | |||||||||||||||
Provisions and adjustments related to certain customer projects included in cost of sales |
6,697 | | | | | |||||||||||||||
Adjusted gross income |
14,595 | 19,160 | 15,006 | 17,956 | 17,718 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted net sales |
47,789 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Adjusted gross margin (%) |
30.5 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Research and development expenses |
9,068 | 8,890 | 7,855 | 7,405 | 7,485 | |||||||||||||||
Restructuring charges included in R&D expenses |
214 | 1,531 | 529 | 422 | 257 | |||||||||||||||
Write-down of assets included in R&D expenses |
1,934 | | | | | |||||||||||||||
Provisions and adjustments related to certain customer projects included in R&D expenses |
217 | | | | | |||||||||||||||
Adjusted research and development expenses |
6,703 | 7,359 | 7,326 | 6,983 | 7,228 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selling and administrative expenses |
-9,861 | 8,799 | 6,238 | 7,109 | 6,720 | |||||||||||||||
Restructuring charges included in selling and administrative expenses |
69 | 978 | 190 | 138 | 47 | |||||||||||||||
Write-down of assets included in selling and administrative expenses |
1,362 | | | | | |||||||||||||||
Provisions and adjustments related to certain customer projects included in selling and administrative expenses |
1,479 | | | | | |||||||||||||||
Adjusted selling and administrative expenses |
-6,951 | 7,821 | 6,048 | 6,971 | 6,673 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||
Total restructuring charges |
1,743 | 4,649 | 1,265 | 1,021 | 632 | |||||||||||||||
Total write-down of assets |
3,296 | | | | | |||||||||||||||
Total provisions and adjustments related to certain customer projects |
8,393 | | | | | |||||||||||||||
Adjusted operating income |
1,093 | 4,369 | 1,606 | 3,784 | 4,107 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted net sales |
47,789 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||
Adjusted operating margin (%) |
2.3 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
40 Ericsson | First Quarter Report 2017
ITEMS EXCLUDING RESTRUCTURING, WRITE-DOWNS AS WELL AS
PROVISIONS AND ADJUSTMENTS RELATED TO CERTAIN CUSTOMER PROJECTS
Net sales, gross income, research and development expenses, selling and administrative expenses and operating income are presented excluding restructuring charges, write-down of assets as well as provisions and adjustments related to certain customer projects. Numbers excluding these items are referred to as adjusted. Certain measures are also expressed as a percentage of adjusted net sales.
2017 | 2016 | |||||||||||||||||||
Year to date, SEK million |
JanMar | JanDec | JanSep | JanJun | JanMar | |||||||||||||||
Net sales |
46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Adjustments related to certain customer projects |
1,420 | | | | | |||||||||||||||
Adjusted net sales |
47,789 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||
Restructuring charges included in cost of sales |
1,460 | 3,475 | 1,335 | 789 | 328 | |||||||||||||||
Provisions and adjustments related to certain customer projects included in cost of sales |
6,697 | | | | | |||||||||||||||
Adjusted gross income |
14,595 | 69,840 | 50,680 | 35,674 | 17,718 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted net sales |
47,789 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Adjusted gross margin (%) |
30.5 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Research and development expenses |
9,068 | 31,635 | 22,745 | 14,890 | 7,485 | |||||||||||||||
Restructuring charges included in R&D expenses |
214 | 2,739 | 1,208 | 679 | 257 | |||||||||||||||
Write-down of assets included in R&D expenses |
1,934 | | | | | |||||||||||||||
Provisions and adjustments related to certain customer projects included in R&D expenses |
217 | | | | | |||||||||||||||
Adjusted research and development expenses |
6,703 | 28,896 | 21,537 | 14,211 | 7,228 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selling and administrative expenses |
9,861 | 28,866 | 20,067 | 13,829 | 6,720 | |||||||||||||||
Restructuring charges included in selling and administrative expenses |
69 | 1,353 | 375 | 185 | 47 | |||||||||||||||
Write-down of assets included in selling and administrative expenses |
1,362 | | | | | |||||||||||||||
Provisions and adjustments related to certain customer projects included in selling and administrative expenses |
1,479 | | | | | |||||||||||||||
Adjusted selling and administrative expenses |
6,951 | 27,513 | 19,692 | 13,644 | 6,673 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||
Total restructuring charges |
1,743 | 7,567 | 2,918 | 1,653 | 632 | |||||||||||||||
Total write-down of assets |
3,296 | | | | | |||||||||||||||
Total provisions and adjustments related to certain customer projects |
8,393 | | | | | |||||||||||||||
Adjusted operating income |
1,093 | 13,866 | 9,497 | 7,891 | 4,107 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted net sales |
47,789 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||
Adjusted operating margin (%) |
2.3 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
41 Ericsson | First Quarter Report 2017