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 21, 2006
LM ERICSSON TELEPHONE COMPANY
(Translation of registrants name into English)
Torshamnsgatan 23, 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 x Form 40-F ¨
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934. Yes ¨ No x
Announcement of LM Ericsson Telephone company, dated April 21, 2006 regarding Ericsson Q1 Report 2006
First quarter report 2006 | ||
April 21, 2006 |
Ericsson reports continued solid performance
| Net sales SEK 39.2 (31.5) b. in the quarter |
| Operating income SEK 7.0 (6.6) b., excl. amortization of Marconi intangible assets of SEK 0.4 b. |
| Net income SEK 4.6 (4.6) b. in the quarter 1) |
| Earnings per share SEK 0.29 (0.29) in the quarter 1) |
CEO COMMENTS
The evolution to mobile broadband is accelerating. This new powerful HSPA technology dramatically improves the consumer experience of new multimedia services such as mobile office, music and mobile TV, says Carl-Henric Svanberg, President and CEO of Ericsson. We have a clear lead and are rolling out HSPA networks in four continents. We have also established a leadership position in fixed and mobile softswitch. This new software-based switching technology offers considerably lower upfront operator investments and an evolution path toward converged networks.
Our good organic sales growth continues, in this quarter primarily driven by services. Through our early lead in services we have gained a strong position with an exciting growth potential. All areas within services are growing, especially managed services and hosting, as a consequence of operators need for focus on business development and total cost of ownership.
The strategic move to acquire Marconi has been well received by our customers as they plan for convergence and development toward next-generation IP networks. Our position in the growing broadband and transmission segments has also been significantly strengthened. The integration process is well underway and business development has been better than expected. We have postponed the timings of certain actions to safeguard the increased orders and delivery commitments. As a consequence, the targeted cost savings will be realized slightly later than originally planned.
Our strong market position and technology leadership provide us with opportunities to organically grow our business further. Such opportunities often include certain start up costs and may therefore be less profitable short-term but are of obvious long-term value, concludes Carl-Henric Svanberg.
FINANCIAL HIGHLIGHTS
Income statement and cash flow
First quarter | Fourth quarter | ||||||||||||||
SEK b. |
2006 | 2005 | Change | 2005 | Change | ||||||||||
Net sales |
39.2 | 31.5 | 24 | % | 45.7 | -14 | % | ||||||||
Gross margin |
43.3 | % | 48.5 | % | 44.2 | % | |||||||||
Operating income |
6.6 | 6.6 | | 10.4 | -36 | % | |||||||||
Operating margin |
16.9 | % | 21.0 | % | 22.7 | % | |||||||||
Income after financial items |
6.7 | 6.7 | | 10.1 | -34 | % | |||||||||
Net income 1) |
4.6 | 4.6 | | 8.5 | -46 | % | |||||||||
Cash flow before financial investing activities |
-16.1 | -6.5 | | 13.5 | | ||||||||||
Earnings per share, SEK 1) |
0.29 | 0.29 | | 0.54 | | ||||||||||
Earnings per share, SEK, excl. amortization of Marconi intangibles |
0.31 | 0.29 | 6 | % | 0.54 | | |||||||||
1) | Attributable to stockholders of the parent company, excluding minority interest. |
Sales in the quarter were up 24% year-over-year due to growth in basically all areas and with services being especially strong. Excluding sales in the former Marconi operations of SEK 2.9 b., sales were up 15% year-over-year.
Gross margin was 43.3% during the quarter, reflecting the increased proportion of services sales and the integration of former Marconi operations. Excluding former Marconi operations, gross margin was in line with the previous quarter.
The operating margin decreased year-over-year from 21.0% to 16.9%, primarily due to effects from new contracts with an increased proportion of network rollouts and initial phases of large-scale services contracts as well as the integration of Marconi. Operating income remained unchanged at SEK 6.6 b. The former Marconi operations generated an operating loss of approximately SEK 0.6 b. including amortization of intangible asset of SEK 0.4 b.
The financial net was 0.1 b. in the quarter.
Net income and earnings per share were flat compared to same quarter last year.
Cash flow before financial investing activities was SEK -16.1 b. in the first quarter. Excluding the acquisition of Marconi of SEK 17.6 b., the cash flow was SEK 1.5 b., including the dividend from Sony Ericsson Mobile Communications of SEK 1.2 b.
Balance sheet and other performance indicators
Three months | Full year | ||||||||
SEK b. |
2006 | 2005 | 2005 | ||||||
Net cash |
33.7 | 41.4 | 50.6 | ||||||
Interest-bearing provisions and liabilities |
32.7 | 30.1 | 30.9 | ||||||
Days sales outstanding |
101 | 97 | 81 | ||||||
Inventory turnover |
4.2 | 4.0 | 5.0 | ||||||
Net customer financing |
3.2 | 4.2 | 4.9 | ||||||
Equity ratio |
50.2 | % | 45.6 | % | 49.0 | % |
Net cash decreased by SEK 16.9 b. to SEK 33.7 (41.4) b. during the quarter, and the equity ratio was 50.2% (45.6%).
Days sales outstanding were 101 days, an increase of four days compared to the same period last year. Inventories, including work in progress, were up in the quarter by SEK 4.3 b. to SEK 23.5 (19.2) b.
Deferred tax assets were reduced by SEK 1.8 b. in the quarter, from SEK 18.5 b. at year-end to SEK 16.8 b.
MARKET AND BUSINESS HIGHLIGHTS
Long-term industry growth drivers remain solid. Subscriber growth continues, primarily driven by emerging markets. Voice and data traffic is increasing steadily as a result of new subscribers, new and improved services and lower tariffs. In emerging markets, the anticipated subscriber increase puts focus on cost efficient infrastructure, handsets and local operations. The mobile phone is often the only means to communicate in emerging markets, and demand is therefore high also for advanced data services.
WCDMA/HSPA continues to gain traction with rollouts and launches in many countries. Currently we have 30 HSPA networks under deployment around the world, of which seven have been commercially launched. At the same time, the success of GSM continues. With rollouts continuing towards three billion mobile subscribers, GSM will continue to be a cornerstone of enabling communication across the world.
2
The strong growth in services continues as operators seek lower operating costs. As a consequence, we see a growing interest for Ericssons managed services portfolio. Having gained volumes and momentum, we can leverage our strong position in services to offer cost savings to operators.
Regional overview
Western Europe sales were up by 13% compared to the same quarter last year mainly due to increased services sales and added Marconi sales. Germany, Italy, Spain and United Kingdom contributed significantly to the sales increase. Operator consolidation continues and accelerates focus on operators total cost of ownership.
Central and Eastern Europe, Middle East and Africa sales grew by 21% compared to the same quarter last year. The activity level was high in Egypt, Pakistan, Saudi Arabia and South Africa with new and extension contracts for GSM and WCDMA. Consolidation among operators accelerates.
Asia Pacific sales grew by 44% compared to the same quarter last year, primarily driven by strong growth in Australia, India, Indonesia and Japan. China is still in a waiting mode for the pending 3G- license decision.
North America sales grew by 58% compared to the same quarter last year. The sales growth is primarily driven by continued successful WCDMA/HSPA launches in the US.
Latin America sales grew by 3% compared to the same quarter last year. The market is now slower after two exceptionally strong rollout years. The planning has started for WCDMA and the first decisions are expected later this year.
Subscriber growth
During the quarter, two new WCDMA networks were commercially launched, bringing the total to 93. Ericsson is a supplier to 50 of these networks. The number of WCDMA subscriptions grew by approximately 8 million to more than 55 million during the quarter.
Net mobile subscription additions were some 100 million in the quarter. At the end of the quarter, worldwide subscription penetration reached 36% with close to 2.3 billion subscriptions in total, of which more than 1.8 billion are GSM. The strong subscriber additions continue, and the global number of subscriptions is expected to pass three billion during 2007.
OUTLOOK
All estimates are measured in USD and refer to market growth compared to previous year.
The traffic growth in the worlds mobile networks is expected to continue as a result of both new services and new subscribers. For 2006 we continue to believe that the global mobile systems market, measured in USD, will show moderate growth compared to 2005.
We also continue to believe that the addressable market for professional services will continue to show good growth in 2006.
With our technology leadership and global presence we are well positioned to take advantage of the market opportunities.
3
SEGMENT RESULTS
Systems
First quarter | Fourth quarter | ||||||||||||||
SEK b. |
2006 | 2005 | Change | 2005 | Change | ||||||||||
Net sales |
36.8 | 29.0 | 27 | % | 43.0 | -14 | % | ||||||||
Mobile networks |
26.7 | 23.5 | 14 | % | 33.6 | -20 | % | ||||||||
Fixed networks |
2.9 | 1.0 | 174 | % | 1.3 | 126 | % | ||||||||
Professional services |
7.2 | 4.5 | 60 | % | 8.1 | -11 | % | ||||||||
Operating income |
6.0 | 6.2 | | 9.4 | | ||||||||||
Operating margin |
16 | % | 21 | % | 22 | % |
Sales of mobile networks were up by 14% compared to the same quarter last year. A significantly larger proportion of initial network build outs reflects our strong position in the marketplace. Of radio access sales, 52% was WCDMA/EDGE related in the quarter.
The strong sales growth of fixed networks was due to the added Marconi sales. Of the SEK 2.9 b. of added Marconi sales SEK 0.5 b. of are recorded as part of professional services.
Sales of network rollout and professional services increased 58%, excluding Marconi, compared to the same quarter last year. During the quarter, growth in network rollout was particularly high due to a high proportion of new networks being built. Sales of professional services, excluding Marconi, developed strongly during the quarter and grew 48% compared to the same quarter last year.
Other Operations
First quarter | Fourth quarter | |||||||||||||
SEK b. |
2006 | 2005 | Change | 2005 | Change | |||||||||
Net sales |
2.7 | 2.7 | | 3.0 | -11 | % | ||||||||
Operating income |
0.1 | 0.0 | | 0.2 | -75 | % | ||||||||
Operating margin |
2 | % | 2 | % | 7 | % |
Cables and Ericsson Mobile Platforms continued to show strong performance. The restructuring of Power Modules is drawing to a close.
SONY ERICSSON MOBILE COMMUNICATIONS
For information on transactions with Sony Ericsson Mobile Communications, please see Financial statements and additional information.
Sony Ericsson Mobile Communications (Sony Ericsson) reported strong performance. Units shipped in the quarter reached 13.3 million, a 41% increase compared to the same period last year, higher than general market growth. Sales for the quarter were EUR 1,992 m., a year-on-year increase of 55%, reflecting increased average sales price. Income before taxes was EUR 151 m., a year-on-year increase of 115%. Ericssons share in Sony Ericssons income before tax was SEK 0.7 (0.3) b.
A dividend of EUR 123 m. for 2005 was paid to each parent company on March 30, 2006.
PARENT COMPANY INFORMATION
Net sales for the quarter amounted to SEK 0.2 (0.4) b. and income after financial items was SEK 2.6 (0.5) b.
From January 1, 2006, the Parent Company has adopted IAS 39. The impact on equity and balance sheet, mainly related to derivatives and external borrowings, was not significant. Major changes in the Parent Companys financial position for the first quarter include decreased current and non-current liabilities to subsidiaries of SEK 16.5 b. and decreased cash and short-term cash investments of SEK 15.6 b. These changes are partly attributable to the Marconi acquisition. At the end of the quarter, cash and short-term cash investments amounted to SEK 59.4 (75.0) b.
4
In accordance with the conditions of the Stock Purchase Plans and Option Plans for Ericsson employees, 3,981,580 shares from treasury stock were sold or distributed to employees during the first quarter. The holding of treasury stock at March 31, 2006, was 264,083,661 Class B shares.
ANNUAL GENERAL MEETING
The Annual General Meeting decided, as previously announced and in accordance with the proposal from the Board of Directors, on a dividend payment of SEK 0.45 per share for 2005 and with April 13, 2006, as the date of record for dividend. The total dividend payment amounts to SEK 7.3 b.
The Annual General Meeting decided, as previously announced and in accordance with the proposal from the Board of Directors, to implement a Long Term Incentive Plan 2006 (LTI 2006). The LTI 2006 is based upon the same principles as the LTI 2005, which covers all employees, key contributors and senior management. The Annual General Meeting resolved to transfer own shares in relation to the LTI 2006.
The Annual General Meeting also resolved to transfer own shares in relation to the companys Global Stock Incentive Plan program 2001, the Stock Purchase Plan 2003, the LTI 2004 and the LTI 2005.
Stockholm, April 21, 2006
Carl-Henric Svanberg
President and CEO
Date for next report: July 21, 2006
REVIEW REPORT
We have reviewed the interim report for the period January 1 to March 31, 2006, for Telefonaktiebolaget LM Ericsson (publ). Management is responsible for the preparation and fair presentation of this interim financial information in accordance with IAS 34. Our responsibility is to express a conclusion on this interim financial information based on our review.
We conducted our review in accordance with the Standard on Review Engagements SÖG 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by FAR. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Standards on Auditing in Sweden RS and other generally accepted auditing practices. The procedures performed in a review do not enable us to obtain a level of assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information does not give a true and fair view of the financial position of the entity as at March 31, 2006, and of its financial performance and its cash flows for the three-month period then ended in accordance with IAS 34.
Stockholm, April 21, 2006
Bo Hjalmarsson | Peter Clemedtson | Thomas Thiel | ||
Authorized Public Accountant | Authorized Public Accountant | Authorized Public Accountant | ||
PricewaterhouseCoopers AB | PricewaterhouseCoopers AB |
5
EDITORS NOTE
To read the complete report with tables please go to:
http://www.ericsson.com/investors/financial_reports/2006/3month06-en.pdf
Ericsson invites the media, investors and analysts to a press conference at the Ericsson headquarters, Torshamnsgatan 23, Stockholm, at 09.00 (CET), April 21.
An analyst and media conference call will begin at 14.00 (CET).
Live audio webcast of the press conference and conference call as well as supporting slides will be available at www.ericsson.com/press and www.ericsson.com/investors
FOR FURTHER INFORMATION PLEASE CONTACT
Henry Sténson, Senior Vice President,
Communications
Phone: +46 8 719 4044
E-mail: investor.relations@ericsson.com or
press.relations@ericsson.com
Investors
Gary Pinkham, Vice President,
Investor Relations
Phone: +46 8 719 0000
E-mail: investor.relations@ericsson.com
Susanne Andersson,
Investor Relations
Phone: +46 8 719 4631
E-mail: investor.relations@ericsson.com
Glenn Sapadin,
Investor Relations,
North America
Phone: +1 212 843 8435;
E-mail: investor.relations@ericsson.com
Media
Åse Lindskog, Director,
Head of Media Relations
Phone: +46 8 719 9725, +46 730 244 872;
E-mail: press.relations@ericsson.com
Ola Rembe, Director,
Media Relations
Phone: +46 8 719 9727, +46 730 244 873;
E-mail: press.relations@ericsson.com
Telefonaktiebolaget LM Ericsson (publ)
Org. number: 556016-0680
Torshamnsgatan 23
SE-164 83 Stockholm
Phone: +46 8 719 00 00
www.ericsson.com
Safe Harbor Statement of Ericsson under the Private Securities Litigation Reform Act of 1995;
All statements made or incorporated by reference in this release, other than statements or characterizations of historical facts, are forward-looking statements. These forward-looking statements are based on our current expectations, estimates and projections about our industry, managements beliefs and certain assumptions made by us. Forward-looking statements can often be identified by words such as anticipates, expects, intends, plans, predicts, believes, seeks, estimates, may, will, should, would, potential, continue, and variations or negatives of these words, and include, among others, statements regarding: (i) strategies, outlook and growth prospects; (ii) positioning to deliver future plans and to realize potential for future growth; (iii) liquidity and capital resources and expenditure, and our credit ratings; (iv) growth in demand for our products and services; (v) our joint venture activities; (vi) economic outlook and industry trends; (vii) developments of our markets; (viii) the impact of regulatory initiatives; (ix) research and development expenditures; (x) the strength of our competitors; (xi) future cost savings; and (xii) plans to launch new products and services.
In addition, any statements that refer to expectations, projections or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. These forward-looking statements speak only as of the date hereof and are based upon the information available to us at this time. Such information is subject to change, and we will not necessarily inform you of such changes. These statements are not guarantees of future performance and are subject to risks, uncertainties and assumptions that are difficult to predict. Therefore, our actual results could differ materially and adversely from those expressed in any forward-looking statements as a result of various factors. Important factors that may cause such a difference for Ericsson include, but are not limited to: (i) material adverse changes in the markets in which we operate or in global economic conditions; (ii) increased product and price competition; (iii) further reductions in capital expenditure by network operators; (iv) the cost of technological innovation and increased expenditure to improve quality of service; (v) significant changes in market share for our principal products and services; (vi) foreign exchange rate fluctuations; and (vii) the successful implementation of our business and operational initiatives.
6
FINANCIAL STATEMENTS AND ADDITIONAL INFORMATION
Page | ||
Financial statements | ||
Consolidated income statement |
8 | |
Consolidated balance sheet |
9 | |
Consolidated statement of cash flows |
10 | |
Consolidated statement of recognized income and expense |
11 | |
Consolidated income statement - isolated quarters |
12 | |
Page | ||
Additional information | ||
Accounting policies |
13 | |
Net sales by segment by quarter |
15 | |
Operating income, operating margin and employees by segment by quarter |
16 | |
Net sales by market area by quarter |
17 | |
External net sales by market area by segment |
18 | |
Top ten markets in sales |
19 | |
Customer financing risk exposure |
19 | |
Transactions with Sony Ericsson Mobile Communications |
19 | |
Other information |
20 | |
Acquisition of assets from Marconi |
21 |
7
ERICSSON
CONSOLIDATED INCOME STATEMENT
Jan-Mar | Jan - Dec | |||||||||||
SEK million |
2006 | 2005 | Change | 2005 | ||||||||
Net sales |
39,176 | 31,467 | 24 | % | 151,821 | |||||||
Cost of sales |
-22,219 | -16,213 | -82,369 | |||||||||
Gross margin |
16,957 | 15,254 | 11 | % | 69,452 | |||||||
Gross margin % |
43.3 | % | 48.5 | % | 45.7 | % | ||||||
Research and development and other technical expenses |
-6,748 | -5,674 | -24,454 | |||||||||
Selling and administrative expenses |
-4,792 | -3,641 | -16,800 | |||||||||
Operating expenses |
-11,540 | -9,315 | -41,254 | |||||||||
Other operating income |
510 | 347 | 2,491 | |||||||||
Share in earnings of JV and associated companies |
697 | 316 | 2,395 | |||||||||
Operating income |
6,624 | 6,602 | 0 | % | 33,084 | |||||||
Operating margin % |
16.9 | % | 21.0 | % | 21.8 | % | ||||||
Financial income |
522 | 713 | 2,653 | |||||||||
Financial expenses |
-467 | -573 | -2,402 | |||||||||
Income after financial items |
6,679 | 6,742 | 33,335 | |||||||||
Taxes |
-2,074 | -2,098 | -8,875 | |||||||||
Net income |
4,605 | 4,644 | -1 | % | 24,460 | |||||||
of which |
||||||||||||
Net income attributable to stockholders of the parent company |
4,575 | 4,617 | 24,315 | |||||||||
Net income attributable to minority interest |
30 | 27 | 145 | |||||||||
Other information |
||||||||||||
Average number of shares, basic (million) |
15,866 | 15,756 | 15,843 | |||||||||
Earnings per share, basic (SEK) 1) |
0.29 | 0.29 | 1.53 | |||||||||
Earnings per share, diluted (SEK) 1) |
0.29 | 0.29 | 1.53 |
1) | Based on Net income attributable to stockholders of the parent company |
8
ERICSSON
CONSOLIDATED BALANCE SHEET
SEK million |
Mar 31 2006 |
Dec 31 1) 2005 | ||
ASSETS |
||||
Non-current assets |
||||
Intangible assets |
||||
Capitalized development expenses |
5,842 | 6,161 | ||
Goodwill |
7,334 | 7,362 | ||
Other |
15,796 | 939 | ||
Property, plant and equipment |
8,069 | 6,966 | ||
Financial assets |
||||
Equity in JV and associated companies |
5,671 | 6,313 | ||
Other investments in shares and participations |
701 | 805 | ||
Customer financing, non-current |
467 | 1,322 | ||
Other financial assets, non-current |
2,404 | 2,796 | ||
Deferred tax assets |
16,758 | 18,519 | ||
63,042 | 51,183 | |||
Current assets |
||||
Inventories |
23,503 | 19,208 | ||
Financial assets |
||||
Accounts receivable - trade |
44,790 | 41,242 | ||
Customer financing, current |
2,687 | 3,624 | ||
Other current receivables |
14,817 | 12,574 | ||
Short-term investments |
42,605 | 39,767 | ||
Cash and cash equivalents |
23,749 | 41,738 | ||
152,151 | 158,153 | |||
Total assets |
215,193 | 209,336 | ||
EQUITY AND LIABILITIES |
||||
Equity |
||||
Stockholders equity |
107,064 | 101,622 | ||
Minority interest in equity of consolidated subsidiaries |
943 | 850 | ||
108,007 | 102,472 | |||
Non-current liabilities |
||||
Post-employment benefits |
6,683 | 5,891 | ||
Other provisions, non-current |
776 | 904 | ||
Deferred tax liabilities |
101 | 391 | ||
Borrowings, non-current |
14,131 | 14,185 | ||
Other non-current liabilities |
2,882 | 2,740 | ||
24,573 | 24,111 | |||
Current liabilities |
||||
Other provisions, current |
16,063 | 17,764 | ||
Borrowings, current |
11,842 | 10,784 | ||
Accounts payable |
14,438 | 12,584 | ||
Other current liabilities |
40,270 | 41,621 | ||
82,613 | 82,753 | |||
Total Equity and liabilities |
215,193 | 209,336 | ||
Of which interest-bearing provisions and liabilities |
32,656 | 30,860 | ||
Net cash |
33,698 | 50,645 | ||
Assets pledged as collateral |
546 | 549 | ||
Contingent liabilities |
1,532 | 1,708 |
1) | Ericsson has adopted the new option in IAS 19 as from January 1, 2006. Earlier periods have been restated accordingly. |
The net effect on equity per December 31, 2005 was -3,055 MSEK |
9
ERICSSON
CONSOLIDATED STATEMENT OF CASH FLOWS
Jan - Mar | Jan - Dec | |||||
SEK million |
2006 | 2005 | 2005 | |||
Net income attributable to stockholders of the parent company |
4,575 | 4,617 | 24,315 | |||
Adjustments to reconcile net income to cash |
3,250 | 2,189 | 10,845 | |||
7,825 | 6,806 | 35,160 | ||||
Operating net assets |
||||||
Inventories |
-2,470 | -3,499 | -3,668 | |||
Customer financing, current and non-current |
1,832 | -446 | -641 | |||
Accounts receivable |
-1,236 | -1,742 | -5,874 | |||
Other |
-3,546 | -6,889 | -8,308 | |||
Cash flow from operating activities |
2,406 | -5,770 | 16,669 | |||
Investing activities |
||||||
Product development |
-358 | -303 | -1,174 | |||
Other investing activities |
-18,106 | -460 | -4,170 | |||
Cash flow from investing activities |
-18,464 | -763 | -5,344 | |||
Cash flow before financial investing activities |
-16,058 | -6,533 | 11,325 | |||
Short-term investments |
-2,838 | -2,844 | 6,375 | |||
Cash flow from investing activities |
-21,302 | -3,607 | 1,031 | |||
Cash flow before financing activities |
-18,896 | -9,377 | 17,700 | |||
Dividends paid |
-6 | 0 | -4,133 | |||
Sale/repurchase of own stock |
7 | 4 | 117 | |||
Other financing activities |
891 | 1,588 | -2,070 | |||
Cash flow from financing activities |
892 | 1,592 | -6,086 | |||
Effect of exchange rate changes on cash |
15 | -79 | -288 | |||
Net change in cash |
-17,989 | -7,864 | 11,326 | |||
Cash and cash equivalents, beginning of period |
41,738 | 30,412 | 30,412 | |||
Cash and cash equivalents, end of period |
23,749 | 22,548 | 41,738 |
10
CONSOLIDATED STATEMENT OF RECOGNIZED INCOME AND EXPENSE
Jan-Mar 2006 | Jan-Dec 2005 | Jan-Mar 2005 | ||||||||||||||||
SEK million |
Stock- holders equity |
Minority interest |
Total equity |
Stock- holders equity |
Minority interest |
Total equity |
Stock- holders equity |
Minority interest |
Total equity | |||||||||
Actuarial gains and losses related to post-employment benefits including payroll tax |
157 | | 157 | -3,221 | | -3,221 | -987 | | -987 | |||||||||
Revaluation of other investments in shares and participations |
||||||||||||||||||
Fair value remeasurement taken to equity |
1 | | 1 | -3 | | -3 | 1 | | 1 | |||||||||
Transferred to income statement at sale |
| | | -147 | | -147 | | | | |||||||||
Cash flow hedges: |
||||||||||||||||||
Fair value remeasurement of derivatives taken to equity |
556 | | 556 | -3,961 | | -3,961 | -1,117 | | -1,117 | |||||||||
Transferred to income statement for the period |
193 | | 193 | 1,404 | | 1,404 | -224 | | -224 | |||||||||
Transferred to balance sheet for the period |
99 | | 99 | | | | | | | |||||||||
Changes in cumulative translation effects due to changes in foreign currency exchange rates |
-14 | -5 | -19 | 4,118 | 147 | 4,265 | 1,163 | 52 | 1,215 | |||||||||
Tax on items taken directly to or transferred from equity |
-252 | | -252 | 1,523 | | 1,523 | 627 | | 627 | |||||||||
Total transactions taken to equity |
740 | -5 | 735 | -287 | 147 | -140 | -537 | 52 | -485 | |||||||||
Net income |
4,575 | 30 | 4,605 | 24,315 | 145 | 24,460 | 4,617 | 27 | 4,644 | |||||||||
Total income and expenses recognized for the period |
5,315 | 25 | 5,340 | 24,028 | 292 | 24,320 | 4,080 | 79 | 4,159 | |||||||||
Other changes in equity: |
||||||||||||||||||
Sale of own shares |
7 | | 7 | 117 | | 117 | 3 | | 3 | |||||||||
Stock Purchase and Stock Option Plans |
120 | | 120 | 242 | | 242 | 55 | | 55 | |||||||||
Dividends paid |
| -6 | -6 | -3,959 | -174 | -4,133 | | | | |||||||||
Stock issue, net |
| 15 | 15 | | 17 | 17 | | 7 | 7 | |||||||||
Business combinations |
| 59 | 59 | | -342 | -342 | | -75 | -75 |
11
ERICSSON
CONSOLIDATED INCOME STATEMENT - ISOLATED QUARTERS
2006 | 2005 | ||||||||||||||
SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Net sales |
39,176 | 45,665 | 36,245 | 38,444 | 31,467 | ||||||||||
Cost of sales |
-22,219 | -25,497 | -19,862 | -20,797 | -16,213 | ||||||||||
Gross margin |
16,957 | 20,168 | 16,383 | 17,647 | 15,254 | ||||||||||
Gross margin % |
43.3 | % | 44.2 | % | 45.2 | % | 45.9 | % | 48.5 | % | |||||
Research and development and other technical expenses |
-6,748 | -6,378 | -6,135 | -6,267 | -5,674 | ||||||||||
Selling and administrative expenses |
-4,792 | -5,332 | -3,932 | -3,895 | -3,641 | ||||||||||
Operating expenses |
-11,540 | -11,710 | -10,067 | -10,162 | -9,315 | ||||||||||
Other operating income |
510 | 883 | 836 | 425 | 347 | ||||||||||
Share in earnings of JV and assoc. companies |
697 | 1,013 | 673 | 393 | 316 | ||||||||||
Operating income |
6,624 | 10,354 | 7,825 | 8,303 | 6,602 | ||||||||||
Operating margin % |
16.9 | % | 22.7 | % | 21.6 | % | 21.6 | % | 21.0 | % | |||||
Financial income |
522 | 362 | 697 | 881 | 713 | ||||||||||
Financial expenses |
-467 | -643 | -490 | -696 | -573 | ||||||||||
Income after financial items |
6,679 | 10,073 | 8,032 | 8,488 | 6,742 | ||||||||||
Taxes |
-2,074 | -1,435 | -2,649 | -2,693 | -2,098 | ||||||||||
Net income |
4,605 | 8,638 | 5,383 | 5,795 | 4,644 | ||||||||||
of which |
|||||||||||||||
Net income attributable to stockholders of the parent company |
4,575 | 8,541 | 5,314 | 5,843 | 4,617 | ||||||||||
Net income attributable to minority interest |
30 | 97 | 69 | -48 | 27 | ||||||||||
Other information |
|||||||||||||||
Average number of shares, basic (million) |
15,866 | 15,859 | 15,845 | 15,835 | 15,756 | ||||||||||
Earnings per share, basic (SEK) 1) |
0.29 | 0.54 | 0.34 | 0.37 | 0.29 | ||||||||||
Earnings per share, diluted (SEK) 1) |
0.29 | 0.54 | 0.33 | 0.37 | 0.29 |
1) | Based on Net income attributable to stockholders of the parent company |
12
Accounting policies
This interim report is prepared in accordance with IAS 34. The term IFRS used in this document refers to the application of IAS and IFRS as well as interpretations of these standards as issued by IASBs Standards Interpretation Committee (SIC) and International Financial Reporting Interpretations Committee (IFRIC). In this interim report we have adopted the following amendments and interpretations effective as from January 1, 2006. These amendments and interpretations have been endorsed by the EU, except for one amendment to IAS21. That amendment is commented below under IAS21.
IAS 19 Employee Benefits
As from January 1, 2006, Ericsson has adopted the new allowed alternative in IAS 19, Employee Benefits, on how to recognize actuarial gains and losses. The previous method to recognize actuarial gains and losses to the extent that they fell outside the 10 percent corridor was that they were amortized over the average remaining service time of plan participants. Instead, as from January 1, 2006, all actuarial gains and losses are recognized directly in equity, net of deferred tax, in the period they occur. Earlier reporting periods have been restated accordingly. The adoption of this new alternative has increased the provision for post-employment benefits with SEK 3.5 billion, accruals for social security with SEK 0.8 billion and has affected equity by SEK 3.1 billion net of tax as per January 1, 2006. The impact on reported equity as per January 1, 2005, is SEK 0,7 billion.
IAS 39 Financial instruments: Recognition and Measurement
Three amendments have been issued by the IASB, effective as from January 1, 2006, with earlier application encouraged.
The amendments relate to:
| Cash Flow Hedges of Forecast Intra group Transactions that permits the foreign currency risk of a highly probable intra group forecast transaction to qualify as the hedged item in a cash flow hedge. Ericsson adopted his amendment 2005. |
| Fair Value Option that restricts the use of the option to designate any financial asset or any financial liability to be measured at fair value through profit and loss. The company carries loans and receivables, deposits and borrowing at amortized cost, except for specific issued bonds where the carrying value is adjusted as a result of the application of fair value hedge accounting. This amendment has therefore not had a any impact on the financial position or result for 2005 and is not expected to have any impact for 2006. |
| Financial guarantee contracts that requires financial guarantee contracts to be recognized, initially at fair value and subsequently at the higher of (i) the amount determined in accordance with IAS 37 Provisions, Contingent Liabilities and Contingent Assets and (ii) the amount initially recognized less any cumulative amortization. This amendment has not had a significant impact on the financial position or result. |
IAS 21 The Effects of Changes in Foreign Exchange Rates
IAS 21 has been amended in relation to the accounting treatment of Net Investments in a Foreign Operation. A monetary item that forms part of a company investment in a foreign operation should not be dependent on the currency of the monetary item. Also, the accounting should not depend on which entity within the group that conducts a transaction with the foreign operation. It is only the second amendment that is endorsed by the EU as of March 31, 2006. These amendments have not had a significant impact on the financial position or result.
IFRIC 4 Determining whether an Arrangement contains a Lease
This interpretation has not had a significant impact on the financial position and result.
13
IFRIC 6 Liabilities arising from Participating in a Specific Market Waste of Electric and Electronic Equipment
This amendment has not had a significant impact on the financial position or result.
Parent Company information
The Parent Company reports according to RR 32 Reporting in separate financial statements. RR 32 requires the Parent Company to use similar accounting principles as for the Group, i.e. IFRS to the extent allowed by RR 32.
14
NET SALES BY SEGMENT BY QUARTER
SEK million
2006 | 2005 | ||||||||||||||
Isolated quarters |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Systems |
36,821 | 43,020 | 33,939 | 36,138 | 29,002 | ||||||||||
- Mobile networks |
26,763 | 33,664 | 26,763 | 28,770 | 23,450 | ||||||||||
- Fixed networks |
2,868 | 1,270 | 1,137 | 1,130 | 1,048 | ||||||||||
Total Network equipment |
29,631 | 34,934 | 27,900 | 29,900 | 24,498 | ||||||||||
- Of which network rollout |
5,119 | 5,451 | 3,579 | 3,595 | 2,748 | ||||||||||
Professional Services |
7,190 | 8,086 | 6,039 | 6,238 | 4,504 | ||||||||||
Other Operations |
2,694 | 3,012 | 2,502 | 2,670 | 2,712 | ||||||||||
Less: Intersegment sales |
-339 | -367 | -196 | -364 | -247 | ||||||||||
Total |
39,176 | 45,665 | 36,245 | 38,444 | 31,467 | ||||||||||
2006 | 2005 |
||||||||||||||
Sequential change (%) |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Systems |
-14 | % | 27 | % | -6 | % | 25 | % | -21 | % | |||||
- Mobile networks |
-20 | % | 26 | % | -7 | % | 23 | % | -19 | % | |||||
- Fixed networks |
126 | % | 12 | % | 1 | % | 8 | % | -31 | % | |||||
Total Network equipment |
-15 | % | 25 | % | -7 | % | 22 | % | -20 | % | |||||
- Of which network rollout |
-6 | % | 52 | % | 0 | % | 31 | % | -24 | % | |||||
Professional Services |
-11 | % | 34 | % | -3 | % | 38 | % | -27 | % | |||||
Other Operations |
-11 | % | 20 | % | -6 | % | -2 | % | -18 | % | |||||
Less: Intersegment sales |
-8 | % | 87 | % | -46 | % | 47 | % | -63 | % | |||||
Total |
-14 | % | 26 | % | -6 | % | 22 | % | -20 | % | |||||
2006 | 2005 |
||||||||||||||
Year over year change (%) |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Systems |
27 | % | 17 | % | 15 | % | 19 | % | 11 | % | |||||
- Mobile networks |
14 | % | 16 | % | 13 | % | 19 | % | 11 | % | |||||
- Fixed networks |
174 | % | -16 | % | 11 | % | 0 | % | 17 | % | |||||
Total Network equipment |
21 | % | 14 | % | 13 | % | 18 | % | 11 | % | |||||
- Of which network rollout |
86 | % | 51 | % | 35 | % | 44 | % | 25 | % | |||||
Professional Services |
60 | % | 31 | % | 25 | % | 25 | % | 9 | % | |||||
Other Operations |
-1 | % | -9 | % | -12 | % | -5 | % | 11 | % | |||||
Less: Intersegment sales |
37 | % | -46 | % | -68 | % | -38 | % | -43 | % | |||||
Total |
24 | % | 16 | % | 14 | % | 18 | % | 12 | % | |||||
2006 | 2005 |
||||||||||||||
Year to Date |
0603 | 0512 | 0509 | 0506 | 0503 | ||||||||||
Systems |
36,821 | 142,099 | 99,079 | 65,140 | 29,002 | ||||||||||
- Mobile networks |
26,763 | 112,647 | 78,983 | 52,220 | 23,450 | ||||||||||
- Fixed networks |
2,868 | 4,585 | 3,315 | 2,178 | 1,048 | ||||||||||
Total Network equipment |
29,631 | 117,232 | 82,298 | 54,398 | 24,498 | ||||||||||
- Of which network rollout |
5,119 | 15,373 | 9,922 | 6,343 | 2,748 | ||||||||||
Professional Services |
7,190 | 24,867 | 16,781 | 10,742 | 4,504 | ||||||||||
Other Operations |
2,694 | 10,896 | 7,884 | 5,382 | 2,712 | ||||||||||
Less: Intersegment sales |
-339 | -1,174 | -807 | -611 | -247 | ||||||||||
Total |
39,176 | 151,821 | 106,156 | 69,911 | 31,467 | ||||||||||
2006 | 2005 |
||||||||||||||
YTD year over year change (%) |
0603 | 0512 | 0509 | 0506 | 0503 | ||||||||||
Systems |
27 | % | 16 | % | 15 | % | 15 | % | 11 | % | |||||
- Mobile networks |
14 | % | 15 | % | 14 | % | 15 | % | 11 | % | |||||
- Fixed networks |
174 | % | 0 | % | 9 | % | 8 | % | 17 | % | |||||
Total Network equipment |
21 | % | 14 | % | 14 | % | 15 | % | 11 | % | |||||
- Of which network rollout |
86 | % | 40 | % | 35 | % | 35 | % | 25 | % | |||||
Professional Services |
60 | % | 24 | % | 20 | % | 18 | % | 9 | % | |||||
Other Operations |
-1 | % | -4 | % | -2 | % | 2 | % | 11 | % | |||||
Less: Intersegment sales |
37 | % | -49 | % | -51 | % | -40 | % | -43 | % | |||||
Total |
24 | % | 15 | % | 15 | % | 15 | % | 12 | % | |||||
15
OPERATING INCOME, OPERATING MARGIN AND EMPLOYEES
BY SEGMENT BY QUARTER
SEK million
OPERATING INCOME AND MARGIN
2006 | 2005 | ||||||||||||||
Isolated quarters |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Systems |
6,033 | 9,391 | 7,122 | 8,155 | 6,217 | ||||||||||
Phones |
665 | 933 | 653 | 371 | 300 | ||||||||||
Other Operations |
54 | 212 | 119 | -94 | 46 | ||||||||||
Unallocated 1) |
-128 | -182 | -69 | -129 | 39 | ||||||||||
Total |
6,624 | 10,354 | 7,825 | 8,303 | 6,602 | ||||||||||
2006 | 2005 | ||||||||||||||
As percentage of net sales |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Systems |
16 | % | 22 | % | 21 | % | 23 | % | 21 | % | |||||
Phones 2) |
| | | | | ||||||||||
Other Operations |
2 | % | 7 | % | 5 | % | -4 | % | 2 | % | |||||
Total |
17 | % | 23 | % | 22 | % | 22 | % | 21 | % | |||||
2006 | 2005 | ||||||||||||||
Year to date |
0603 | 0512 | 0509 | 0506 | 0503 | ||||||||||
Systems |
6,033 | 30,885 | 21,494 | 14,372 | 6,217 | ||||||||||
Phones |
665 | 2,257 | 1,324 | 671 | 300 | ||||||||||
Other Operations |
54 | 283 | 71 | -48 | 46 | ||||||||||
Unallocated 1) |
-128 | -341 | -159 | -90 | 39 | ||||||||||
Total |
6,624 | 33,084 | 22,730 | 14,905 | 6,602 | ||||||||||
2006 | 2005 | ||||||||||||||
As percentage of net sales |
0603 | 0512 | 0509 | 0506 | 0503 | ||||||||||
Systems |
16 | % | 22 | % | 22 | % | 22 | % | 21 | % | |||||
Phones 2) |
| | | | | ||||||||||
Other Operations |
2 | % | 3 | % | 1 | % | -1 | % | 2 | % | |||||
Total |
17 | % | 22 | % | 21 | % | 21 | % | 21 | % | |||||
1) | Unallocated consists mainly of costs for corporate staffs and non-operational capital gains and losses |
2) | Calculation not applicable |
NUMBER OF EMPLOYEES
2006 | 2005 | ||||||||||||||
Year to date |
0603 | 0512 | 0509 | 0506 | 0503 | ||||||||||
Systems |
57,554 | 50,107 | 48,839 | 47,955 | 46,338 | ||||||||||
Other Operations |
5,699 | 5,948 | 5,748 | 5,683 | 5,587 | ||||||||||
Total |
63,253 | 56,055 | 54,587 | 53,638 | 51,925 | ||||||||||
Of which Sweden |
21 108 | 21 178 | 21 238 | 21 358 | 21 175 | ||||||||||
2006 | 2005 | ||||||||||||||
Change in percent |
0603 | 0512 | 0509 | 0506 | 0503 | ||||||||||
Systems |
24 | % | 10 | % | 9 | % | 6 | % | 2 | % | |||||
Other Operations |
2 | % | 18 | % | 9 | % | 2 | % | 3 | % | |||||
Total |
22 | % | 11 | % | 9 | % | 6 | % | 3 | % | |||||
Of which Sweden |
0 | % | -1 | % | -3 | % | -5 | % | -7 | % |
16
NET SALES BY MARKET AREA BY QUARTER
SEK million
2006 | 2005 | ||||||||||||||
Isolated quarters |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Western Europe |
11,247 | 12,522 | 9,555 | 9,902 | 9,961 | ||||||||||
Central and Eastern Europe, Middle East & Africa |
10,466 | 12,458 | 9,404 | 10,376 | 8,672 | ||||||||||
North America |
5,281 | 5,109 | 4,500 | 6,475 | 3,348 | ||||||||||
Latin America |
3,652 | 5,980 | 5,115 | 4,429 | 3,551 | ||||||||||
Asia Pacific |
8,530 | 9,595 | 7,671 | 7,262 | 5,935 | ||||||||||
Total |
39,176 | 45,664 | 36,245 | 38,444 | 31,467 | ||||||||||
Of which Sweden |
1,391 | 1,741 | 1,304 | 1,571 | 1,494 | ||||||||||
Of which EU |
11,901 | 13,744 | 10,409 | 10,528 | 10,607 | ||||||||||
2006 | 2005 | ||||||||||||||
Sequential change (%) |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Western Europe |
-10 | % | 31 | % | -4 | % | -1 | % | -24 | % | |||||
Central and Eastern Europe, Middle East & Africa |
-16 | % | 32 | % | -9 | % | 20 | % | -14 | % | |||||
North America |
3 | % | 14 | % | -31 | % | 93 | % | 20 | % | |||||
Latin America |
-39 | % | 17 | % | 15 | % | 25 | % | -21 | % | |||||
Asia Pacific |
-11 | % | 25 | % | 6 | % | 22 | % | -34 | % | |||||
Total |
-14 | % | 26 | % | -6 | % | 22 | % | -20 | % | |||||
Of which Sweden |
-20 | % | 34 | % | -17 | % | 5 | % | -19 | % | |||||
Of which EU |
-13 | % | 32 | % | -1 | % | -1 | % | -24 | % | |||||
2006 | 2005 | ||||||||||||||
Year over year change (%) |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||
Western Europe |
13 | % | -4 | % | -2 | % | 7 | % | 26 | % | |||||
Central and Eastern Europe, Middle East & Africa |
21 | % | 24 | % | 11 | % | 31 | % | 21 | % | |||||
North America |
58 | % | 82 | % | 35 | % | 31 | % | -24 | % | |||||
Latin America |
3 | % | 33 | % | 40 | % | 28 | % | 24 | % | |||||
Asia Pacific |
44 | % | 7 | % | 16 | % | 3 | % | 2 | % | |||||
Total |
24 | % | 16 | % | 14 | % | 18 | % | 12 | % | |||||
Of which Sweden |
-7 | % | -5 | % | -11 | % | 2 | % | 11 | % | |||||
Of which EU |
12 | % | -2 | % | 4 | % | 4 | % | 30 | % | |||||
2006 | 2005 | ||||||||||||||
Year to date |
0603A | 0512 | 0509 | 0506 | 0503 | ||||||||||
Western Europe |
11,247 | 41,940 | 29,418 | 19,863 | 9,961 | ||||||||||
Central and Eastern Europe, Middle East & Africa |
10,466 | 40,911 | 28,452 | 19,048 | 8,672 | ||||||||||
North America |
5,281 | 19,432 | 14,323 | 9,823 | 3,348 | ||||||||||
Latin America |
3,652 | 19,075 | 13,095 | 7,980 | 3,551 | ||||||||||
Asia Pacific |
8,530 | 30,463 | 20,868 | 13,197 | 5,935 | ||||||||||
Total |
39,176 | 151,821 | 106,156 | 69,911 | 31,467 | ||||||||||
Of which Sweden |
1,391 | 6,110 | 4,369 | 3,065 | 1,494 | ||||||||||
Of which EU |
11,901 | 45,288 | 31,544 | 21,135 | 10,607 | ||||||||||
2006 | 2005 | ||||||||||||||
YTD year over year change (%) |
0603A | 0512 | 0509 | 0506 | 0503 | ||||||||||
Western Europe |
13 | % | 5 | % | 9 | % | 16 | % | 26 | % | |||||
Central and Eastern Europe, Middle East & Africa |
21 | % | 22 | % | 21 | % | 27 | % | 22 | % | |||||
North America |
58 | % | 26 | % | 13 | % | 5 | % | -24 | % | |||||
Latin America |
3 | % | 32 | % | 31 | % | 26 | % | 24 | % | |||||
Asia Pacific |
44 | % | 7 | % | 7 | % | 2 | % | 1 | % | |||||
Total |
24 | % | 15 | % | 15 | % | 15 | % | 12 | % | |||||
Of which Sweden |
-7 | % | -1 | % | 1 | % | 6 | % | 11 | % | |||||
Of which EU |
12 | % | 7 | % | 11 | % | 15 | % | 30 | % |
17
EXTERNAL NET SALES BY MARKET AREA BY SEGMENT
SEK million
Jan - Mar 2006 |
Systems | Share of Systems |
Other | Share of Other |
Total | Share of Total |
||||||||||||
Western Europe |
9 692 | 26 | % | 1 555 | 65 | % | 11 247 | 29 | % | |||||||||
Central and Eastern Europe, Middle East & Africa |
10 121 | 28 | % | 345 | 14 | % | 10 466 | 27 | % | |||||||||
North America |
5 092 | 14 | % | 189 | 8 | % | 5 281 | 13 | % | |||||||||
Latin America |
3 593 | 10 | % | 59 | 2 | % | 3 652 | 9 | % | |||||||||
Asia Pacific |
8 267 | 22 | % | 263 | 11 | % | 8 530 | 22 | % | |||||||||
Total |
36 765 | 100 | % | 2 411 | 100 | % | 39 176 | 100 | % | |||||||||
Share of Total |
94 | % | 6 | % | 100 | % | ||||||||||||
Jan - Mar 2005 |
Systems | Share of Systems |
Other | Share of Other |
Total | Share Total |
||||||||||||
Western Europe |
8 482 | 29 | % | 1 479 | 60 | % | 9 961 | 32 | % | |||||||||
Central and Eastern Europe, Middle East & Africa |
8 295 | 29 | % | 377 | 15 | % | 8 672 | 27 | % | |||||||||
North America |
3 225 | 11 | % | 123 | 5 | % | 3 348 | 11 | % | |||||||||
Latin America |
3 503 | 12 | % | 48 | 2 | % | 3 551 | 11 | % | |||||||||
Asia Pacific |
5 488 | 19 | % | 447 | 18 | % | 5 935 | 19 | % | |||||||||
Total |
28 993 | 100 | % | 2 474 | 100 | % | 31 467 | 100 | % | |||||||||
Share of Total |
92 | % | 8 | % | 100 | % | ||||||||||||
Change |
Systems | Other | Total | |||||||||||||||
Western Europe |
14 | % | 5 | % | 13 | % | ||||||||||||
Central and Eastern Europe, Middle East & Africa |
22 | % | -8 | % | 21 | % | ||||||||||||
North America |
58 | % | 54 | % | 58 | % | ||||||||||||
Latin America |
3 | % | 23 | % | 3 | % | ||||||||||||
Asia Pacific |
51 | % | -41 | % | 44 | % | ||||||||||||
Total |
27 | % | -3 | % | 24 | % | ||||||||||||
18
TOP 10 MARKETS IN SALES
Jan-Mar 2006
Sales |
YTD Share of total sales |
||
UNITED STATES |
12 | % | |
ITALY |
7 | % | |
UNITED KINGDOM |
6 | % | |
AUSTRALIA |
6 | % | |
SPAIN |
5 | % | |
BRAZIL |
4 | % | |
CHINA |
4 | % | |
INDIA |
4 | % | |
SWEDEN |
4 | % | |
NIGERIA |
3 | % |
CUSTOMER FINANCING RISK EXPOSURE
SEK billion |
Mar 31 2006 |
Dec 31 2005 |
Sep 30 2005 |
Jun 30 2005 |
Mar 31 2005 | |||||
On-balance sheet credits |
4.6 | 7 | 6.5 | 6.5 | 6.9 | |||||
Off-balance sheet credits |
0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||
Total credits |
4.7 | 7.1 | 6.6 | 6.6 | 7.0 | |||||
Accrued interest |
0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||
Less third-party risk coverage |
-0.2 | -0.2 | -0.5 | -0.1 | -0.3 | |||||
Ericssons risk exposure |
4.6 | 7.0 | 6.2 | 6.6 | 6.8 | |||||
On-balance sheet credits, net book value |
3.2 | 4.9 | 4.5 | 4.4 | 4.2 | |||||
Credit commitments for customer financing |
5.5 | 3.6 | 2.6 | 2.8 | 2.3 |
TRANSACTIONS WITH SONY ERICSSON MOBILE COMMUNICATIONS
Jan - March | Jan Dec | |||||
SEK million |
2006 | 2005 | 2005 | |||
Sales to Sony Ericsson |
38 | 389 | 1,742 | |||
Royalty from Sony Ericsson |
922 | 100 | 654 | |||
Purchases from Sony Ericsson |
63 | 284 | 827 | |||
Receivables from Sony Ericsson |
38 | 140 | 197 | |||
Liabilities to Sony Ericsson |
27 | 192 | 33 | |||
Dividends |
1,158 | | |
19
ERICSSON
OTHER INFORMATION
Jan - Mar | Jan - Mar | Jan - Dec | |||||||
SEK million |
2006 | 2005 | 2005 | ||||||
Number of shares and earnings per share |
|||||||||
Number of shares, end of period (million) |
16,132 | 16,132 | 16,132 | ||||||
Number of treasury shares, end of period (million) |
264 | 298 | 268 | ||||||
Number of shares outstanding, basic, end of period (million) |
15,868 | 15,834 | 15,864 | ||||||
Numbers of shares outstanding, diluted, end of period (million) |
15,935 | 15,906 | 15,927 | ||||||
Average number of treasury shares (million) |
267 | 299 | 289 | ||||||
Average number of shares outstanding, basic (million) |
15,866 | 15,756 | 15,843 | ||||||
Average number of shares outstanding, diluted (million) 1) |
15,932 | 15,827 | 15,907 | ||||||
Earnings per share, basic (SEK) |
0.29 | 0.29 | 1.53 | ||||||
Earnings per share, diluted (SEK)1) |
0.29 | 0.29 | 1.53 | ||||||
Ratios 2) |
|||||||||
Equity ratio, percent |
50.2 | % | 45.6 | % | 49.0 | % | |||
Capital turnover (times) |
1.1 | 1.1 | 1.2 | ||||||
Accounts receivable turnover (times) |
3.6 | 3.8 | 4.1 | ||||||
Inventory turnover (times) |
4.2 | 4.0 | 5.0 | ||||||
Return on equity, percent |
17.5 | % | 22.2 | % | 26.7 | % | |||
Return on capital employed, percent |
20.9 | % | 25.2 | % | 28.7 | % | |||
Days Sales Outstanding |
101 | 97 | 81 | ||||||
Payment readiness, end of period |
62,299 | 75,011 | 78,647 | ||||||
Payment readiness, as percentage of sales |
39.8 | % | 59.6 | % | 51.8 | % | |||
Exchange rates used in the consolidation |
|||||||||
SEK / EUR - average rate |
9.38 | 9.07 | 9.28 | ||||||
- closing rate |
9.42 | 9.15 | 9.42 | ||||||
SEK / USD - average rate |
7.82 | 6.87 | 7.45 | ||||||
- closing rate |
7.79 | 7.06 | 7.93 | ||||||
Other |
|||||||||
Additions to property, plant and equipment |
699 | 495 | 3,365 | ||||||
- Of which in Sweden |
270 | 212 | 965 | ||||||
Additions to capitalized development expenses |
358 | 303 | 1174 | ||||||
Capitalization of development expenses, net |
-318 | -534 | -1,930 | ||||||
Amortization of development expenses |
676 | 838 | 3,104 | ||||||
Depreciation of property, plant and equipment and amortization of other intangible assets |
1321 | 653 | 2,598 | ||||||
Total depreciation and amortization |
1,997 | 1,491 | 5,702 | ||||||
Export sales from Sweden |
24,298 | 22,609 | 93,879 |
1) | Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share |
2) | Ratios restated in accordance with new option in IAS 19 |
20
Acquisition of assets from Marconi
As per January 1, 2006, Ericsson acquired assets of Marconi telecommunication operations. Closing took place on January 23, 2006, except for a few smaller parts of the operations. The main part of the acquisition from Marconi was assets, but Ericsson also acquired shares in some entities. The acquisition of subsidiaries has been accounted for using the purchase method of accounting, as defined in IFRS 3 Business Combinations. As prescribed under this method, Ericsson has allocated the total purchase price, both for acquired assets and companies, to assets acquired and liabilities assumed based on their fair values. The fair values have been determined by applying generally accepted principles and procedures. The planned amortization period for intangible assets is 10 years.
The operating income of operations acquired from Marconi, amounted to SEK -0.6 SEK billion for the first quarter of 2006, including SEK -0.4 b. for amortization of intangible assets. This has been included in the consolidated financial statements for the period January 1 - March 31, 2006.
Allocation of purchase consideration
GBP m. | SEK b. | |||
Intangible assets |
||||
Intellectual property rights |
850 | 11.6 | ||
Brands |
200 | 2.9 | ||
Customer relationships |
50 | 0.7 | ||
Goodwill |
0 | 0.0 | ||
Subtotal |
1,100 | 15.2 | ||
Other assets and liabilities |
||||
Inventory |
143 | 2.0 | ||
Property, plant and equipment |
91 | 1.3 | ||
Pensions |
-58 | -0.8 | ||
Other |
129 | 1.7 | ||
Subtotal |
305 | 4.2 | ||
Total purchase consideration |
1,405 | 19.4 | ||
The determination of purchase consideration allocation and fair values of assets acquired and liabilities assumed is based on preliminary appraisal; therefore, these values may be subject to minor adjustments.
Cash flow effects
Total cash purchase consideration |
1,405 | 19.4 | ||
Less acquired cash and cash equivalents |
-128 | -1.8 | ||
Net cash outflow from the acquisition |
1,277 | 17.6 |
21
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/ CARL OLOF BLOMQVIST | |
Carl Olof Blomqvist | ||
Senior Vice President and | ||
General councel | ||
By: |
/S/ HENRY STÉNSON | |
Henry Sténson | ||
Senior Vice President | ||
Corporate Communications |
Date: April 21, 2006