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
October 21, 2016
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 x 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, October 21, 2016 regarding Ericsson reports Third quarter results 2016.
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 and | ||
General Counsel | ||
By: | /s/ HELENA NORRMAN | |
Helena Norrman | ||
Senior Vice President | ||
Corporate Marketing & Communications Officer |
Date: October 21, 2016
THIRD QUARTER
REPORT 2016
Stockholm, October 21, 2016
THIRD QUARTER HIGHLIGHTS |
Read more | |||
| Reported sales and sales adjusted for comparable units and currency decreased by -14% YoY, mainly driven by segment Networks where reported sales declined by -19%. | 2 | ||
| The negative industry trends from the first half of 2016 have further accelerated. The main reason is weaker demand for mobile broadband, especially in markets with a weak macro-economic environment. | 2 | ||
| Gross margin declined to 28.3% (33.9%) YoY following lower mobile broadband capacity sales, a higher share of services sales and lower sales in segment Networks. | 3 | ||
| Operating margin decreased to 0.7% (8.6%) YoY, due to lower gross margin and lower sales, partly off-set by lower operating expenses. | 4 | ||
| The current industry trends indicate a somewhat weaker than normal seasonal sales growth between the third and fourth quarters. In addition, a renewed managed services contract in North America, with reduced scope, will impact sales negatively. Current business mix of coverage and capacity sales in mobile broadband is anticipated to prevail in the short term. | 2 | ||
| The cost and efficiency program is tracking towards target. Further short-term actions, mainly to reduce cost of sales, are being implemented in order to adapt operations to weaker mobile broadband demand. | 3 | ||
| Cash flow from operating activities was SEK -2.3 (1.6) b. Operational and structural actions are being taken to improve cash flow in the short and long term. | 9 |
SEK b. |
Q3 2016 |
Q3 2015 |
YoY change |
Q2 2016 |
QoQ change |
9 months 2016 |
9 months 2015 |
|||||||||||||||||||||
Net sales |
51.1 | 59.2 | -14 | % | 54.1 | -6 | % | 157.4 | 173.4 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -14 | % | | -9 | % | -8 | % | -7 | % | |||||||||||||||||
Gross margin |
28.3 | % | 33.9 | % | | 32.3 | % | | 31.4 | % | 34.1 | % | ||||||||||||||||
Gross margin excluding restructuring charges |
29.4 | % | 34.5 | % | | 33.2 | % | | 32.2 | % | 35.3 | % | ||||||||||||||||
Operating income |
0.3 | 5.1 | -93 | % | 2.8 | -88 | % | 6.6 | 10.8 | |||||||||||||||||||
Operating income excluding restructuring charges |
1.6 | 6.1 | -73 | % | 3.8 | -58 | % | 9.5 | 15.1 | |||||||||||||||||||
Operating margin |
0.7 | % | 8.6 | % | | 5.1 | % | | 4.2 | % | 6.2 | % | ||||||||||||||||
Operating margin excluding restructuring charges |
3.1 | % | 10.2 | % | | 7.0 | % | | 6.0 | % | 8.7 | % | ||||||||||||||||
Net income |
-0.2 | 3.1 | -106 | % | 1.6 | -111 | % | 3.5 | 6.7 | |||||||||||||||||||
EPS diluted, SEK |
-0.07 | 0.94 | -107 | % | 0.48 | -115 | % | 1.01 | 1.98 | |||||||||||||||||||
EPS (Non-IFRS), SEK 1) |
0.34 | 1.34 | -75 | % | 0.83 | -59 | % | 2.04 | 3.56 | |||||||||||||||||||
Cash flow from operating activities |
-2.3 | 1.6 | -249 | % | -0.7 | 225 | % | -5.4 | -1.3 | |||||||||||||||||||
Net cash, end of period 2) |
16.3 | 25.8 | -37 | % | 21.0 | -22 | % | 16.3 | 25.8 |
1) | EPS, diluted, excl. amortizations and write-downs of acquired intangible assets, and excluding restructuring charges. |
2) | The definition of Net cash was changed in Q1 2016 and now excludes post-employment benefits, see accounting policies. |
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 | Third Quarter Report 2016
CEO COMMENTS
2 Ericsson | Third Quarter Report 2016
FINANCIAL HIGHLIGHTS
SEK b. |
Q3 2016 |
Q3 2015 |
YoY change |
Q2 2016 |
QoQ change |
9 months 2016 |
9 months 2015 |
|||||||||||||||||||||
Net sales |
51.1 | 59.2 | -14 | % | 54.1 | -6 | % | 157.4 | 173.4 | |||||||||||||||||||
Of which Networks |
23.3 | 28.8 | -19 | % | 26.8 | -13 | % | 75.9 | 86.4 | |||||||||||||||||||
Of which Global Services |
24.8 | 27.1 | -8 | % | 24.5 | 1 | % | 72.3 | 77.3 | |||||||||||||||||||
Of which Support Solutions |
2.9 | 3.3 | -11 | % | 2.9 | 2 | % | 9.2 | 9.5 | |||||||||||||||||||
Of which Modems |
| | | | | | 0.1 | |||||||||||||||||||||
Gross income |
14.5 | 20.1 | -28 | % | 17.5 | -17 | % | 49.3 | 59.2 | |||||||||||||||||||
Gross margin (%) |
28.3 | % | 33.9 | % | | 32.3 | % | | 31.4 | % | 34.1 | % | ||||||||||||||||
Research and development expenses |
-7.9 | -8.5 | -8 | % | -7.4 | 6 | % | -22.7 | -26.9 | |||||||||||||||||||
Selling and administrative expenses |
-6.2 | -6.4 | -2 | % | -7.1 | -12 | % | -20.1 | -21.3 | |||||||||||||||||||
Other operating income and expenses |
0.0 | 0.1 | -104 | % | -0.2 | -99 | % | 0.0 | -0.1 | |||||||||||||||||||
Operating income |
0.3 | 5.1 | -93 | % | 2.8 | -88 | % | 6.6 | 10.8 | |||||||||||||||||||
Operating margin |
0.7 | % | 8.6 | % | | 5.1 | % | | 4.2 | % | 6.2 | % | ||||||||||||||||
for Networks |
-1 | % | 10 | % | | 6 | % | | 5 | % | 7 | % | ||||||||||||||||
for Global Services |
4 | % | 9 | % | | 6 | % | | 4 | % | 7 | % | ||||||||||||||||
for Support Solutions |
-12 | % | 0 | % | | -15 | % | | -6 | % | -2 | % | ||||||||||||||||
for Modems |
| | | | | | | |||||||||||||||||||||
Financial net |
-0.6 | -0.6 | -4 | % | -0.5 | 13 | % | -1.6 | -1.2 | |||||||||||||||||||
Taxes |
0.1 | -1.3 | -106 | % | -0.7 | -111 | % | -1.5 | -2.9 | |||||||||||||||||||
Net income |
-0.2 | 3.1 | -106 | % | 1.6 | -111 | % | 3.5 | 6.7 | |||||||||||||||||||
Restructuring charges |
-1.3 | -1.0 | 29 | % | -1.0 | 24 | % | -2.9 | -4.3 |
THIRD QUARTER COMMENTS
3 Ericsson | Third Quarter Report 2016 |
4 Ericsson | Third Quarter Report 2016
REGIONAL SALES
Third quarter 2016 | Change | |||||||||||||||||||||||
SEK b. |
Networks | Global Services |
Support Solutions |
Total | YoY | QoQ | ||||||||||||||||||
North America |
6.1 | 6.3 | 0.8 | 13.2 | -8 | % | -2 | % | ||||||||||||||||
Latin America |
1.8 | 2.4 | 0.1 | 4.4 | -22 | % | -4 | % | ||||||||||||||||
Northern Europe and Central Asia |
1.1 | 0.9 | 0.1 | 2.0 | -19 | % | -2 | % | ||||||||||||||||
Western and Central Europe |
1.1 | 2.4 | 0.1 | 3.6 | -21 | % | -20 | % | ||||||||||||||||
Mediterranean |
1.5 | 2.9 | 0.2 | 4.5 | -17 | % | -16 | % | ||||||||||||||||
Middle East |
1.6 | 2.4 | 0.3 | 4.3 | -25 | % | -13 | % | ||||||||||||||||
Sub-Saharan Africa |
0.9 | 1.0 | 0.1 | 2.0 | -25 | % | -13 | % | ||||||||||||||||
India |
1.4 | 1.1 | 0.1 | 2.6 | -28 | % | 7 | % | ||||||||||||||||
North East Asia |
3.9 | 2.0 | 0.3 | 6.1 | -4 | % | 1 | % | ||||||||||||||||
South East Asia and Oceania |
2.3 | 2.7 | 0.1 | 5.1 | 6 | % | -4 | % | ||||||||||||||||
Other 1) |
1.7 | 0.7 | 0.8 | 3.3 | -8 | % | 2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
23.3 | 24.8 | 2.9 | 51.1 | -14 | % | -6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) | Region Other includes licensing revenues, broadcast services, power modules, mobile broadband modules, Ericsson-LG Enterprise and other businesses. |
5 Ericsson | Third Quarter Report 2016 |
SEGMENT RESULTS
NETWORKS
SEK b. |
Q3 2016 |
Q3 2015 |
YoY change |
Q2 2016 |
QoQ change |
9 months 2016 |
9 months 2015 |
|||||||||||||||||||||
Net sales |
23.3 | 28.8 | -19 | % | 26.8 | -13 | % | 75.9 | 86.4 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -20 | % | | -17 | % | -11 | % | -11 | % | |||||||||||||||||
Operating income |
-0.3 | 2.8 | -109 | % | 1.6 | -116 | % | 4.1 | 5.8 | |||||||||||||||||||
Operating income excluding restructuring charges |
0.4 | 3.3 | -89 | % | 2.2 | -84 | % | 5.6 | 8.4 | |||||||||||||||||||
Operating margin |
-1 | % | 10 | % | | 6 | % | | 5 | % | 7 | % | ||||||||||||||||
Operating margin excluding restructuring charges |
2 | % | 12 | % | | 8 | % | | 7 | % | 10 | % | ||||||||||||||||
EBITA margin |
0 | % | 11 | % | | 7 | % | | 6 | % | 9 | % | ||||||||||||||||
Restructuring charges |
-0.6 | -0.6 | 8 | % | -0.6 | 0 | % | -1.5 | -2.6 |
Net sales
6 Ericsson | Third Quarter Report 2016
GLOBAL SERVICES
SEK b. |
Q3 2016 |
Q3 2015 |
YoY change |
Q2 2016 |
QoQ change |
9 months 2016 |
9 months 2015 |
|||||||||||||||||||||
Net sales |
24.8 | 27.1 | -8 | % | 24.5 | 1 | % | 72.3 | 77.3 | |||||||||||||||||||
Of which Professional Services |
18.7 | 20.5 | -9 | % | 18.7 | 0 | % | 55.3 | 58.7 | |||||||||||||||||||
Of which Managed Services |
7.2 | 8.0 | -10 | % | 7.3 | -2 | % | 21.8 | 23.6 | |||||||||||||||||||
Of which Network Rollout |
6.1 | 6.5 | -7 | % | 5.8 | 4 | % | 17.0 | 18.7 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -8 | % | | -2 | % | -4 | % | -2 | % | |||||||||||||||||
Operating income |
1.0 | 2.4 | -58 | % | 1.5 | -33 | % | 3.1 | 5.7 | |||||||||||||||||||
Of which Professional Services |
1.4 | 2.4 | -41 | % | 1.7 | -16 | % | 4.4 | 6.9 | |||||||||||||||||||
Of which Network Rollout |
-0.4 | 0.0 | | -0.2 | 113 | % | -1.2 | -1.2 | ||||||||||||||||||||
Operating margin |
4 | % | 9 | % | | 6 | % | | 4 | % | 7 | % | ||||||||||||||||
for Professional Services |
7 | % | 12 | % | | 9 | % | | 8 | % | 12 | % | ||||||||||||||||
for Network Rollout |
-7 | % | 0 | % | | -3 | % | | -7 | % | -6 | % | ||||||||||||||||
Operating income excluding restructuring charges |
1.6 | 2.7 | -42 | % | 1.8 | -13 | % | 4.4 | 7.2 | |||||||||||||||||||
Operating margin excluding restructuring charges |
6 | % | 10 | % | | 7 | % | | 6 | % | 9 | % | ||||||||||||||||
EBITA margin |
5 | % | 10 | % | | 7 | % | | 5 | % | 8 | % | ||||||||||||||||
Restructuring charges |
-0.6 | -0.4 | 67 | % | -0.3 | 73 | % | -1.3 | -1.5 |
Q3 2016 |
Q2 2016 |
Q1 2016 |
Full year 2015 |
|||||||||||||
Number of signed Managed Services contracts |
15 | 20 | 21 | 101 | ||||||||||||
Number of signed significant consulting & systems integration contracts 1) |
19 | 18 | 13 | 66 |
1) | In the areas of OSS and BSS, IP, Service Delivery Platforms and data center build projects. |
7 Ericsson | Third Quarter Report 2016
SUPPORT SOLUTIONS
SEK b. |
Q3 2016 |
Q3 2015 |
YoY change |
Q2 2016 |
QoQ change |
9 months 2016 |
9 months 2015 |
|||||||||||||||||||||
Net sales |
2.9 | 3.3 | -11 | % | 2.9 | 2 | % | 9.2 | 9.5 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -13 | % | | -2 | % | -5 | % | -10 | % | |||||||||||||||||
Operating income |
-0.4 | 0.0 | | -0.4 | -17 | % | -0.5 | -0.2 | ||||||||||||||||||||
Operating income excluding restructuring charges |
-0.3 | 0.0 | | -0.4 | -10 | % | -0.4 | 0.1 | ||||||||||||||||||||
Operating margin |
-12 | % | 0 | % | | -15 | % | | -6 | % | -2 | % | ||||||||||||||||
Operating margin excluding restructuring charges |
-11 | % | 1 | % | | -12 | % | | -4 | % | 1 | % | ||||||||||||||||
EBITA margin |
-4 | % | 7 | % | | -6 | % | | 2 | % | 6 | % | ||||||||||||||||
Restructuring charges |
0.0 | 0.0 | -5 | % | -0.1 | -49 | % | -0.1 | -0.3 |
8 Ericsson | Third Quarter Report 2016
CASH FLOW
SEK b. |
Q3 2016 |
Q3 2015 |
Q2 2016 |
|||||||||
Net income reconciled to cash |
1.5 | 6.8 | 1.3 | |||||||||
Changes in operating net assets |
-3.8 | -5.2 | -2.0 | |||||||||
Cash flow from operating activities |
-2.3 | 1.6 | -0.7 | |||||||||
Cash flow from investing activities |
-2.0 | -0.1 | 1.4 | |||||||||
Cash flow from financing activities |
-1.5 | -0.3 | -9.3 | |||||||||
Net change in cash and cash equivalents |
-4.5 | 1.0 | -7.0 | |||||||||
Cash conversion (%) |
-155 | % | 23 | % | -54 | % |
Working capital KPIs, number of days |
Jan-Sep 2016 |
Jan-Jun 2016 |
Jan-Mar 2016 |
Jan-Dec 2015 |
Jan-Sep 2015 |
|||||||||||||||
Sales outstanding (target: <90) |
122 | 115 | 108 | 87 | 113 | |||||||||||||||
Inventory (target: <65) |
79 | 81 | 80 | 64 | 72 | |||||||||||||||
Payable (target: >60) |
56 | 59 | 58 | 53 | 55 |
9 Ericsson | Third Quarter Report 2016
FINANCIAL POSITION
SEK b. |
Sep 30 2016 |
Sep 30 2015 |
Jun 30 2016 |
|||||||||
+ Cash and cash equivalents |
24.4 | 34.0 | 28.9 | |||||||||
+ Interest-bearing securities, current |
18.7 | 17.6 | 19.8 | |||||||||
+ Interest-bearing securities, non-current |
0.5 | | | |||||||||
Gross cash |
43.6 | 51.5 | 48.8 | |||||||||
Borrowings, current |
9.0 | 2.9 | 9.7 | |||||||||
Borrowings, non-current |
18.3 | 22.9 | 18.2 | |||||||||
Net cash |
16.3 | 25.8 | 21.0 | |||||||||
Equity |
134.0 | 138.0 | 136.7 | |||||||||
Total assets |
275.7 | 278.4 | 277.4 | |||||||||
Capital turnover (times) |
1.1 | 1.2 | 1.1 | |||||||||
Return on capital employed (%) |
4.4 | % | 8.0 | % | 6.5 | % | ||||||
Equity ratio (%) |
48.6 | % | 49.6 | % | 49.3 | % | ||||||
Return on equity (%) |
3.2 | % | 6.2 | % | 5.0 | % |
10 Ericsson | Third Quarter Report 2016
PARENT COMPANY
11 Ericsson | Third Quarter Report 2016
OTHER INFORMATION
12 Ericsson | Third Quarter Report 2016
RISK FACTORS
13 Ericsson | Third Quarter Report 2016
AUDITORS REVIEW REPORT
14 Ericsson | Third Quarter Report 2016
EDITORS NOTE
15 Ericsson | Third Quarter Report 2016
SAFE HARBOR STATEMENT
16 Ericsson | Third Quarter Report 2016
FINANCIAL STATEMENTS AND
ADDITIONAL INFORMATION
17 Ericsson | Third Quarter Report 2016
Jul-Sep | Jan-Sep | |||||||||||||||||||||||
SEK million |
2016 | 2015 | Change | 2016 | 2015 | Change | ||||||||||||||||||
Net sales |
51,076 | 59,161 | -14 | % | 157,393 | 173,352 | -9 | % | ||||||||||||||||
Cost of sales |
-36,616 | -39,110 | -6 | % | -108,048 | -114,202 | -5 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross income |
14,460 | 20,051 | -28 | % | 49,345 | 59,150 | -17 | % | ||||||||||||||||
Gross margin (%) |
28.3 | % | 33.9 | % | 31.4 | % | 34.1 | % | ||||||||||||||||
Research and development expenses |
-7,855 | -8,540 | -8 | % | -22,745 | -26,923 | -16 | % | ||||||||||||||||
Selling and administrative expenses |
-6,238 | -6,393 | -2 | % | -20,067 | -21,289 | -6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating expenses |
-14,093 | -14,933 | -6 | % | -42,812 | -48,212 | -11 | % | ||||||||||||||||
Other operating income and expenses |
-3 | 80 | 40 | -101 | ||||||||||||||||||||
Shares in earnings of JV and associated companies |
-23 | -121 | 6 | -67 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
341 | 5,077 | -93 | % | 6,579 | 10,770 | -39 | % | ||||||||||||||||
Financial income |
-226 | 188 | -176 | 634 | ||||||||||||||||||||
Financial expenses |
-371 | -809 | -1,414 | -1,839 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income after financial items |
-256 | 4,456 | -106 | % | 4,989 | 9,565 | -48 | % | ||||||||||||||||
Taxes |
76 | -1,338 | -1,497 | -2,870 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
-180 | 3,118 | -106 | % | 3,492 | 6,695 | -48 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to: |
||||||||||||||||||||||||
Stockholders of the Parent Company |
-233 | 3,080 | 3,320 | 6,493 | ||||||||||||||||||||
Non-controlling interests |
53 | 38 | 172 | 202 | ||||||||||||||||||||
Other information |
||||||||||||||||||||||||
Average number of shares, basic (million) |
3,264 | 3,251 | 3,261 | 3,247 | ||||||||||||||||||||
Earnings per share, basic (SEK) 1) |
-0.07 | 0.95 | 1.02 | 2.00 | ||||||||||||||||||||
Earnings per share, diluted (SEK) 1) |
-0.07 | 0.94 | 1.01 | 1.98 |
1) | Based on Net income attributable to stockholders of the Parent Company. |
STATEMENT OF COMPREHENSIVE INCOME
Jul-Sep | Jan-Sep | |||||||||||||||
SEK million |
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income |
-180 | 3,118 | 3,492 | 6,695 | ||||||||||||
Other comprehensive income |
||||||||||||||||
Items that will not be reclassified to profit or loss |
||||||||||||||||
Remeasurements of defined benefits pension plans incl. asset ceiling |
-5,347 | -1,113 | -9,790 | -5,886 | ||||||||||||
Tax on items that will not be reclassified to profit or loss |
1,218 | 214 | 2,406 | 1,518 | ||||||||||||
Items that may be reclassified to profit or loss |
||||||||||||||||
Available-for-sale financial assets |
||||||||||||||||
Gains/losses arising during the period |
0 | | 0 | | ||||||||||||
Revaluation of other investments in shares and participations |
||||||||||||||||
Fair value remeasurement |
0 | 60 | -4 | 241 | ||||||||||||
Changes in cumulative translation adjustments |
1,520 | -1,246 | 2,368 | 537 | ||||||||||||
Share of other comprehensive income on JV and associated companies |
11 | 237 | -355 | 141 | ||||||||||||
Tax on items that may be reclassified to profit or loss |
0 | 0 | 0 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive income, net of tax |
-2,598 | -1,848 | -5,375 | -3,449 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income |
-2,778 | 1,270 | -1,883 | 3,246 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income attributable to: |
||||||||||||||||
Stockholders of the Parent Company |
-2,871 | 1,255 | -2,121 | 3,045 | ||||||||||||
Non-controlling interest |
93 | 15 | 238 | 201 |
18 Ericsson | Third Quarter Report 2016
Sep 30 | Jun 30 | Dec 31 | ||||||||||
SEK million |
2016 | 2016 | 2015 | |||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Intangible assets |
||||||||||||
Capitalized development expenses |
7,437 | 7,064 | 5,493 | |||||||||
Goodwill |
41,976 | 41,913 | 41,087 | |||||||||
Intellectual property rights, brands and other intangible assets |
8,076 | 8,035 | 9,316 | |||||||||
Property, plant and equipment |
17,082 | 16,856 | 15,901 | |||||||||
Financial assets |
||||||||||||
Equity in JV and associated companies |
761 | 787 | 1,210 | |||||||||
Other investments in shares and participations |
1,188 | 1,178 | 1,275 | |||||||||
Customer finance, non-current |
1,989 | 2,315 | 1,739 | |||||||||
Interest-bearing securities, non-current |
540 | | | |||||||||
Other financial assets, non-current |
4,310 | 5,061 | 5,634 | |||||||||
Deferred tax assets |
17,383 | 14,451 | 13,183 | |||||||||
|
|
|
|
|
|
|||||||
100,742 | 97,660 | 94,838 | ||||||||||
Current assets |
||||||||||||
Inventories |
34,140 | 34,660 | 28,436 | |||||||||
Trade receivables |
70,370 | 68,461 | 71,069 | |||||||||
Customer finance, current |
2,644 | 2,532 | 2,041 | |||||||||
Other current receivables |
24,758 | 25,297 | 21,709 | |||||||||
Interest-bearing securities, current |
18,663 | 19,846 | 26,046 | |||||||||
Cash and cash equivalents |
24,401 | 28,931 | 40,224 | |||||||||
|
|
|
|
|
|
|||||||
174,976 | 179,727 | 189,525 | ||||||||||
|
|
|
|
|
|
|||||||
Total assets |
275,718 | 277,387 | 284,363 | |||||||||
|
|
|
|
|
|
|||||||
EQUITY AND LIABILITIES |
||||||||||||
Equity |
||||||||||||
Stockholders equity |
133,138 | 135,746 | 146,525 | |||||||||
Non-controlling interest in equity of subsidiaries |
874 | 945 | 841 | |||||||||
|
|
|
|
|
|
|||||||
134,012 | 136,691 | 147,366 | ||||||||||
Non-current liabilities |
||||||||||||
Post-employment benefits |
32,463 | 27,323 | 22,664 | |||||||||
Provisions, non-current |
170 | 245 | 176 | |||||||||
Deferred tax liabilities |
2,052 | 2,036 | 2,472 | |||||||||
Borrowings, non-current |
18,283 | 18,164 | 22,744 | |||||||||
Other non-current liabilities |
2,127 | 2,030 | 1,851 | |||||||||
|
|
|
|
|
|
|||||||
55,095 | 49,798 | 49,907 | ||||||||||
Current liabilities |
||||||||||||
Provisions, current |
3,075 | 3,142 | 3,662 | |||||||||
Borrowings, current |
9,007 | 9,653 | 2,376 | |||||||||
Trade payables |
21,633 | 23,709 | 22,389 | |||||||||
Other current liabilities |
52,896 | 54,394 | 58,663 | |||||||||
|
|
|
|
|
|
|||||||
86,611 | 90,898 | 87,090 | ||||||||||
|
|
|
|
|
|
|||||||
Total equity and liabilities |
275,718 | 277,387 | 284,363 | |||||||||
|
|
|
|
|
|
|||||||
Of which interest-bearing liabilities |
27,290 | 27,817 | 25,120 | |||||||||
Assets pledged as collateral |
2,534 | 2,523 | 2,526 | |||||||||
Contingent liabilities |
1,146 | 1,003 | 922 |
19 Ericsson | Third Quarter Report 2016
OF CASH FLOWS
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2016 | 2015 | 2016 | 2015 | 2015 | |||||||||||||||
Operating activities |
||||||||||||||||||||
Net income |
-180 | 3,118 | 3,492 | 6,695 | 13,673 | |||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||
Taxes |
-1,282 | 51 | -5,900 | -3,230 | -2,835 | |||||||||||||||
Earnings/dividends in JV and associated companies |
22 | 136 | 79 | 163 | 130 | |||||||||||||||
Depreciation, amortization and impairment losses |
2,308 | 2,425 | 6,509 | 7,685 | 10,206 | |||||||||||||||
Other |
630 | 1,052 | 2,270 | 2,018 | 3,110 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1,498 | 6,782 | 6,450 | 13,331 | 24,284 | ||||||||||||||||
Changes in operating net assets |
||||||||||||||||||||
Inventories |
980 | -226 | -4,899 | -3,862 | -366 | |||||||||||||||
Customer finance, current and non-current |
223 | 375 | -844 | 522 | 824 | |||||||||||||||
Trade receivables |
-624 | -1,421 | 2,220 | 4,246 | 7,000 | |||||||||||||||
Trade payables |
-2,371 | -494 | -531 | -3,562 | -2,676 | |||||||||||||||
Provisions and post-employment benefits |
130 | -302 | 334 | 1,217 | 544 | |||||||||||||||
Other operating assets and liabilities, net |
-2,153 | -3,154 | -8,132 | -13,154 | -9,013 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
-3,815 | -5,222 | -11,852 | -14,593 | -3,687 | ||||||||||||||||
Cash flow from operating activities |
-2,317 | 1,560 | -5,402 | -1,262 | 20,597 | |||||||||||||||
Investing activities |
||||||||||||||||||||
Investments in property, plant and equipment |
-1,384 | -1,807 | -4,430 | -6,598 | -8,338 | |||||||||||||||
Sales of property, plant and equipment |
111 | 59 | 205 | 1,209 | 1,301 | |||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
16 | -1,028 | -572 | -1,255 | -2,200 | |||||||||||||||
Product development |
-885 | -982 | -3,192 | -2,119 | -3,302 | |||||||||||||||
Other investing activities |
-508 | 37 | -663 | -125 | -543 | |||||||||||||||
Interest-bearing securities |
610 | 3,631 | 6,978 | 13,708 | 5,095 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from investing activities |
-2,040 | -90 | -1,674 | 4,820 | -7,987 | |||||||||||||||
Cash flow before financing activities |
-4,357 | 1,470 | -7,076 | 3,558 | 12,610 | |||||||||||||||
Financing activities |
||||||||||||||||||||
Dividends paid |
-163 | -277 | -12,263 | -11,337 | -11,337 | |||||||||||||||
Other financing activities |
-1,295 | -34 | 1,560 | 1,296 | 627 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from financing activities |
-1,458 | -311 | -10,703 | -10,041 | -10,710 | |||||||||||||||
Effect of exchange rate changes on cash |
1,285 | -171 | 1,956 | -555 | -2,664 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net change in cash and cash equivalents |
-4,530 | 988 | -15,823 | -7,038 | -764 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, beginning of period |
28,931 | 32,962 | 40,224 | 40,988 | 40,988 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, end of period |
24,401 | 33,950 | 24,401 | 33,950 | 40,224 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
20 Ericsson | Third Quarter Report 2016
OF CHANGES IN EQUITY
Jan-Sep | Jan-Dec | |||||||||||
SEK million |
2016 | 2015 | 2015 | |||||||||
Opening balance |
147,366 | 145,309 | 145,309 | |||||||||
Total comprehensive income |
-1,883 | 3,246 | 12,362 | |||||||||
Sale/repurchase of own shares |
-51 | 126 | 169 | |||||||||
Stock issue (net) |
131 | | | |||||||||
Stock purchase plan |
711 | 641 | 865 | |||||||||
Dividends paid |
-12,263 | -11,337 | -11,337 | |||||||||
Transactions with non-controlling interests |
1 | -1 | -2 | |||||||||
|
|
|
|
|
|
|||||||
Closing balance |
134,012 | 137,984 | 147,366 | |||||||||
|
|
|
|
|
|
- ISOLATED QUARTERS
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Cost of sales |
-36,616 | -36,613 | -34,819 | -46,899 | -39,110 | -40,536 | -34,556 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
14,460 | 17,495 | 17,390 | 26,669 | 20,051 | 20,135 | 18,964 | |||||||||||||||||||||
Gross margin (%) |
28.3 | % | 32.3 | % | 33.3 | % | 36.3 | % | 33.9 | % | 33.2 | % | 35.4 | % | ||||||||||||||
Research and development expenses |
-7,855 | -7,405 | -7,485 | -7,921 | -8,540 | -9,896 | -8,487 | |||||||||||||||||||||
Selling and administrative expenses |
-6,238 | -7,109 | -6,720 | -7,996 | -6,393 | -7,765 | -7,131 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses |
-14,093 | -14,514 | -14,205 | -15,917 | -14,933 | -17,661 | -15,618 | |||||||||||||||||||||
Other operating income and expenses |
-3 | -230 | 273 | 254 | 80 | 1,059 | -1,240 | |||||||||||||||||||||
Shares in earnings of JV and associated companies |
-23 | 12 | 17 | 29 | -121 | 27 | 27 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
341 | 2,763 | 3,475 | 11,035 | 5,077 | 3,560 | 2,133 | |||||||||||||||||||||
Financial income |
-226 | 139 | -89 | -109 | 188 | -238 | 684 | |||||||||||||||||||||
Financial expenses |
-371 | -666 | -377 | -619 | -809 | -290 | -740 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income after financial items |
-256 | 2,236 | 3,009 | 10,307 | 4,456 | 3,032 | 2,077 | |||||||||||||||||||||
Taxes |
76 | -670 | -903 | -3,329 | -1,338 | -909 | -623 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
-180 | 1,566 | 2,106 | 6,978 | 3,118 | 2,123 | 1,454 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income attributable to: |
||||||||||||||||||||||||||||
Stockholders of the Parent Company |
-233 | 1,587 | 1,966 | 7,056 | 3,080 | 2,094 | 1,319 | |||||||||||||||||||||
Non-controlling interests |
53 | -21 | 140 | -78 | 38 | 29 | 135 | |||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Average number of shares, basic (million) |
3,264 | 3,261 | 3,258 | 3,254 | 3,251 | 3,247 | 3,244 | |||||||||||||||||||||
Earnings per share, basic (SEK) 1) |
-0.07 | 0.49 | 0.60 | 2.17 | 0.95 | 0.64 | 0.41 | |||||||||||||||||||||
Earnings per share, diluted (SEK) 1) |
-0.07 | 0.48 | 0.60 | 2.15 | 0.94 | 0.64 | 0.40 |
1) | Based on Net income attributable to stockholders of the Parent Company. |
21 Ericsson | Third Quarter Report 2016
OF CASH FLOWS - ISOLATED QUARTERS
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Operating activities |
||||||||||||||||||||||||||||
Net income |
-180 | 1,566 | 2,106 | 6,978 | 3,118 | 2,123 | 1,454 | |||||||||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||||||||||
Taxes |
-1,282 | -3,410 | -1,208 | 395 | 51 | -1,360 | -1,921 | |||||||||||||||||||||
Earnings/dividends in JV and associated companies |
22 | 73 | -16 | -33 | 136 | 49 | -22 | |||||||||||||||||||||
Depreciation, amortization and impairment losses |
2,308 | 2,104 | 2,097 | 2,521 | 2,425 | 2,579 | 2,681 | |||||||||||||||||||||
Other |
630 | 988 | 652 | 1,092 | 1,052 | 22 | 944 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1,498 | 1,321 | 3,631 | 10,953 | 6,782 | 3,413 | 3,136 | ||||||||||||||||||||||
Changes in operating net assets |
||||||||||||||||||||||||||||
Inventories |
980 | -1,667 | -4,212 | 3,496 | -226 | 383 | -4,019 | |||||||||||||||||||||
Customer finance, current and non-current |
223 | -816 | -251 | 302 | 375 | 405 | -258 | |||||||||||||||||||||
Trade receivables |
-624 | -564 | 3,408 | 2,754 | -1,421 | 3,630 | 2,037 | |||||||||||||||||||||
Trade payables |
-2,371 | 2,457 | -617 | 886 | -494 | -1,400 | -1,668 | |||||||||||||||||||||
Provisions and post-employment benefits |
130 | 218 | -14 | -673 | -302 | 1,685 | -166 | |||||||||||||||||||||
Other operating assets and liabilities, net |
-2,153 | -1,662 | -4,317 | 4,141 | -3,154 | -5,038 | -4,962 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
-3,815 | -2,034 | -6,003 | 10,906 | -5,222 | -335 | -9,036 | ||||||||||||||||||||||
Cash flow from operating activities |
-2,317 | -713 | -2,372 | 21,859 | 1,560 | 3,078 | -5,900 | |||||||||||||||||||||
Investing activities |
||||||||||||||||||||||||||||
Investments in property, plant and equipment |
-1,384 | -1,572 | -1,474 | -1,740 | -1,807 | -2,424 | -2,367 | |||||||||||||||||||||
Sales of property, plant and equipment |
111 | 50 | 44 | 92 | 59 | 1,075 | 75 | |||||||||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
16 | -480 | -108 | -945 | -1,028 | -169 | -58 | |||||||||||||||||||||
Product development |
-885 | -1,099 | -1,208 | -1,183 | -982 | -843 | -294 | |||||||||||||||||||||
Other investing activities |
-508 | -890 | 735 | -418 | 37 | -280 | 118 | |||||||||||||||||||||
Interest-bearing securities |
610 | 5,355 | 1,013 | -8,613 | 3,631 | 9,678 | 399 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash flow from investing activities |
-2,040 | 1,364 | -998 | -12,807 | -90 | 7,037 | -2,127 | |||||||||||||||||||||
Cash flow before financing activities |
-4,357 | 651 | -3,370 | 9,052 | 1,470 | 10,115 | -8,027 | |||||||||||||||||||||
Financing activities |
||||||||||||||||||||||||||||
Dividends paid |
-163 | -12,067 | -33 | | -277 | -11,035 | -25 | |||||||||||||||||||||
Other financing activities |
-1,295 | 2,761 | 94 | -669 | -34 | 431 | 899 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash flow from financing activities |
-1,458 | -9,306 | 61 | -669 | -311 | -10,604 | 874 | |||||||||||||||||||||
Effect of exchange rate changes on cash |
1,285 | 1,652 | -981 | -2,109 | -171 | -1,860 | 1,476 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net change in cash and cash equivalents |
-4,530 | -7,003 | -4,290 | 6,274 | 988 | -2,349 | -5,677 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash and cash equivalents, beginning of period |
28,931 | 35,934 | 40,224 | 33,950 | 32,962 | 35,311 | 40,988 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash and cash equivalents, end of period |
24,401 | 28,931 | 35,934 | 40,224 | 33,950 | 32,962 | 35,311 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 Ericsson | Third Quarter Report 2016
PARENT COMPANY INCOME STATEMENT
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2016 | 2015 | 2016 | 2015 | 2015 | |||||||||||||||
Net sales |
| | | | | |||||||||||||||
Cost of sales |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
| | | | | |||||||||||||||
Operating expenses |
-238 | -135 | -728 | -615 | -1,040 | |||||||||||||||
Other operating income and expenses |
670 | 822 | 1,860 | 2,160 | 2,889 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
432 | 687 | 1,132 | 1,545 | 1,849 | |||||||||||||||
Financial net |
453 | 318 | 12,960 | 8,505 | 14,952 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income after financial items |
885 | 1,005 | 14,092 | 10,050 | 16,801 | |||||||||||||||
Transfers to (-) / from untaxed reserves |
| | | | -1,500 | |||||||||||||||
Taxes |
-115 | -155 | -249 | -366 | -208 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
770 | 850 | 13,843 | 9,684 | 15,093 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OF COMPREHENSIVE INCOME |
||||||||||||||||||||
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2016 | 2015 | 2016 | 2015 | 2015 | |||||||||||||||
Net income |
770 | 850 | 13,843 | 9,684 | 15,093 | |||||||||||||||
Available-for-sale financial assets |
||||||||||||||||||||
Gains/losses arising during the period |
0 | | 0 | | | |||||||||||||||
Revaluation of other investments in shares and participations |
||||||||||||||||||||
Fair value remeasurement |
| 60 | 5 | 241 | 457 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total other comprehensive income, net of tax |
| 60 | 5 | 241 | 457 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total comprehensive income |
770 | 910 | 13,848 | 9,925 | 15,550 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
23 Ericsson | Third Quarter Report 2016
SEK million |
Sep 30 2016 |
Dec 31 2015 |
||||||
ASSETS |
||||||||
Fixed assets |
||||||||
Intangible assets |
608 | 809 | ||||||
Tangible assets |
368 | 456 | ||||||
Financial assets |
103,830 | 99,914 | ||||||
|
|
|
|
|||||
104,806 | 101,179 | |||||||
Current assets |
||||||||
Inventories |
5 | | ||||||
Receivables |
38,364 | 25,692 | ||||||
Short-term investments |
18,289 | 25,506 | ||||||
Cash and cash equivalents |
9,558 | 23,118 | ||||||
|
|
|
|
|||||
66,216 | 74,316 | |||||||
|
|
|
|
|||||
Total assets |
171,022 | 175,495 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY, PROVISIONS AND LIABILITIES |
||||||||
Equity |
||||||||
Restricted equity |
48,149 | 48,018 | ||||||
Non-restricted equity |
44,330 | 42,578 | ||||||
|
|
|
|
|||||
92,479 | 90,596 | |||||||
Provisions |
749 | 807 | ||||||
Non-current liabilities |
42,022 | 46,457 | ||||||
Current liabilities |
35,772 | 37,635 | ||||||
|
|
|
|
|||||
Total stockholders equity, provisions and liabilities |
171,022 | 175,495 | ||||||
|
|
|
|
24 Ericsson | Third Quarter Report 2016
THE GROUP
25 Ericsson | Third Quarter Report 2016
NET SALES BY SEGMENT BY QUARTER
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
23,343 | 26,765 | 25,820 | 37,304 | 28,817 | 31,163 | 26,436 | |||||||||||||||||||||
Global Services |
24,804 | 24,481 | 23,018 | 30,670 | 27,055 | 26,392 | 23,901 | |||||||||||||||||||||
Of which Professional Services |
18,747 | 18,670 | 17,932 | 23,072 | 20,545 | 20,001 | 18,131 | |||||||||||||||||||||
Of which Managed Services |
7,153 | 7,330 | 7,352 | 8,214 | 7,976 | 8,150 | 7,501 | |||||||||||||||||||||
Of which Network Rollout |
6,057 | 5,811 | 5,086 | 7,598 | 6,510 | 6,391 | 5,770 | |||||||||||||||||||||
Support Solutions |
2,929 | 2,862 | 3,371 | 5,594 | 3,289 | 3,092 | 3,074 | |||||||||||||||||||||
Modems |
| | | | | 24 | 109 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Sequential change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-13 | % | 4 | % | -31 | % | 29 | % | -8 | % | 18 | % | -22 | % | ||||||||||||||
Global Services |
1 | % | 6 | % | -25 | % | 13 | % | 3 | % | 10 | % | -20 | % | ||||||||||||||
Of which Professional Services |
0 | % | 4 | % | -22 | % | 12 | % | 3 | % | 10 | % | -15 | % | ||||||||||||||
Of which Managed Services |
-2 | % | 0 | % | -10 | % | 3 | % | -2 | % | 9 | % | -3 | % | ||||||||||||||
Of which Network Rollout |
4 | % | 14 | % | -33 | % | 17 | % | 2 | % | 11 | % | -31 | % | ||||||||||||||
Support Solutions |
2 | % | -15 | % | -40 | % | 70 | % | 6 | % | 1 | % | -23 | % | ||||||||||||||
Modems |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-6 | % | 4 | % | -29 | % | 24 | % | -2 | % | 13 | % | -21 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year over year change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-19 | % | -14 | % | -2 | % | 9 | % | -4 | % | 8 | % | 8 | % | ||||||||||||||
Global Services |
-8 | % | -7 | % | -4 | % | 3 | % | 11 | % | 14 | % | 17 | % | ||||||||||||||
Of which Professional Services |
-9 | % | -7 | % | -1 | % | 8 | % | 15 | % | 21 | % | 20 | % | ||||||||||||||
Of which Managed Services |
-10 | % | -10 | % | -2 | % | 6 | % | 11 | % | 26 | % | 30 | % | ||||||||||||||
Of which Network Rollout |
-7 | % | -9 | % | -12 | % | -9 | % | -2 | % | -2 | % | 9 | % | ||||||||||||||
Support Solutions |
-11 | % | -7 | % | 10 | % | 40 | % | 8 | % | 9 | % | 11 | % | ||||||||||||||
Modems |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-14 | % | -11 | % | -2 | % | 8 | % | 3 | % | 11 | % | 13 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
75,928 | 52,585 | 25,820 | 123,720 | 86,416 | 57,599 | 26,436 | |||||||||||||||||||||
Global Services |
72,303 | 47,499 | 23,018 | 108,018 | 77,348 | 50,293 | 23,901 | |||||||||||||||||||||
Of which Professional Services |
55,349 | 36,602 | 17,932 | 81,749 | 58,677 | 38,132 | 18,131 | |||||||||||||||||||||
Of which Managed Services |
21,835 | 14,682 | 7,352 | 31,841 | 23,627 | 15,651 | 7,501 | |||||||||||||||||||||
Of which Network Rollout |
16,954 | 10,897 | 5,086 | 26,269 | 18,671 | 12,161 | 5,770 | |||||||||||||||||||||
Support Solutions |
9,162 | 6,233 | 3,371 | 15,049 | 9,455 | 6,166 | 3,074 | |||||||||||||||||||||
Modems |
| | | 133 | 133 | 133 | 109 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, year over year change, percent |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
-12 | % | -9 | % | -2 | % | 5 | % | 4 | % | 8 | % | 8 | % | ||||||||||||||
Global Services |
-7 | % | -6 | % | -4 | % | 11 | % | 14 | % | 16 | % | 17 | % | ||||||||||||||
Of which Professional Services |
-6 | % | -4 | % | -1 | % | 15 | % | 19 | % | 21 | % | 20 | % | ||||||||||||||
Of which Managed Services |
-8 | % | -6 | % | -2 | % | 17 | % | 22 | % | 28 | % | 30 | % | ||||||||||||||
Of which Network Rollout |
-9 | % | -10 | % | -12 | % | -2 | % | 1 | % | 3 | % | 9 | % | ||||||||||||||
Support Solutions |
-3 | % | 1 | % | 10 | % | 19 | % | 9 | % | 10 | % | 11 | % | ||||||||||||||
Modems |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-9 | % | -7 | % | -2 | % | 8 | % | 8 | % | 12 | % | 13 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 Ericsson | Third Quarter Report 2016
COMPARABLE UNITS AND CURRENCY
2016 | 2015 | |||||||||||||||||||||||||||
Sequential change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-17 | % | 6 | % | -30 | % | 30 | % | -6 | % | 16 | % | -28 | % | ||||||||||||||
Global Services |
-2 | % | 8 | % | -23 | % | 17 | % | 2 | % | 10 | % | -26 | % | ||||||||||||||
Support Solutions |
-2 | % | -13 | % | -39 | % | 70 | % | 7 | % | -3 | % | -31 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-9 | % | 6 | % | -28 | % | 26 | % | -2 | % | 12 | % | -28 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarter, year over year change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-20 | % | -11 | % | -3 | % | 0 | % | -15 | % | -9 | % | -9 | % | ||||||||||||||
Global Services |
-8 | % | -3 | % | 0 | % | -4 | % | -2 | % | -2 | % | -2 | % | ||||||||||||||
Support Solutions |
-13 | % | -6 | % | 5 | % | 22 | % | -8 | % | -13 | % | -11 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-14 | % | -7 | % | -1 | % | -1 | % | -9 | % | -6 | % | -6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, year over year change, percent |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
-11 | % | -7 | % | -3 | % | -8 | % | -11 | % | -9 | % | -9 | % | ||||||||||||||
Global Services |
-4 | % | -2 | % | 0 | % | -2 | % | -2 | % | -2 | % | -2 | % | ||||||||||||||
Support Solutions |
-5 | % | 0 | % | 5 | % | 0 | % | -10 | % | -12 | % | -11 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-8 | % | -4 | % | -1 | % | -5 | % | -7 | % | -6 | % | -6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 Ericsson | Third Quarter Report 2016
BY SEGMENT BY QUARTER
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-251 | 1,593 | 2,724 | 7,154 | 2,764 | 2,435 | 590 | |||||||||||||||||||||
Global Services |
993 | 1,484 | 644 | 2,530 | 2,364 | 1,640 | 1,681 | |||||||||||||||||||||
Of which Professional Services |
1,401 | 1,676 | 1,293 | 2,712 | 2,386 | 2,403 | 2,109 | |||||||||||||||||||||
Of which Network Rollout |
-408 | -192 | -649 | -182 | -22 | -763 | -428 | |||||||||||||||||||||
Support Solutions |
-351 | -421 | 238 | 1,668 | -6 | -240 | 82 | |||||||||||||||||||||
Modems |
| | | 1 | -1 | 7 | 0 | |||||||||||||||||||||
Unallocated 1) |
-50 | 107 | -131 | -318 | -44 | -282 | -220 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
341 | 2,763 | 3,475 | 11,035 | 5,077 | 3,560 | 2,133 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
4,066 | 4,317 | 2,724 | 12,943 | 5,789 | 3,025 | 590 | |||||||||||||||||||||
Global Services |
3,121 | 2,128 | 644 | 8,215 | 5,685 | 3,321 | 1,681 | |||||||||||||||||||||
Of which Professional Services |
4,370 | 2,969 | 1,293 | 9,610 | 6,898 | 4,512 | 2,109 | |||||||||||||||||||||
Of which Network Rollout |
-1,249 | -841 | -649 | -1,395 | -1,213 | -1,191 | -428 | |||||||||||||||||||||
Support Solutions |
-534 | -183 | 238 | 1,504 | -164 | -158 | 82 | |||||||||||||||||||||
Modems |
| | | 7 | 6 | 7 | 0 | |||||||||||||||||||||
Unallocated 1) |
-74 | -24 | -131 | -864 | -546 | -502 | -220 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
6,579 | 6,238 | 3,475 | 21,805 | 10,770 | 5,693 | 2,133 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Unallocated consists mainly of costs for corporate staff, non-operational capital gains and losses. |
BY SEGMENT BY QUARTER
As percentage of net sales, isolated quarters |
2016 | 2015 | ||||||||||||||||||||||||||
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||
Networks |
-1 | % | 6 | % | 11 | % | 19 | % | 10 | % | 8 | % | 2 | % | ||||||||||||||
Global Services |
4 | % | 6 | % | 3 | % | 8 | % | 9 | % | 6 | % | 7 | % | ||||||||||||||
Of which Professional Services |
7 | % | 9 | % | 7 | % | 12 | % | 12 | % | 12 | % | 12 | % | ||||||||||||||
Of which Network Rollout |
-7 | % | -3 | % | -13 | % | -2 | % | 0 | % | -12 | % | -7 | % | ||||||||||||||
Support Solutions |
-12 | % | -15 | % | 7 | % | 30 | % | 0 | % | -8 | % | 3 | % | ||||||||||||||
Modems |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
1 | % | 5 | % | 7 | % | 15 | % | 9 | % | 6 | % | 4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
As percentage of net sales, year to date |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
5 | % | 8 | % | 11 | % | 10 | % | 7 | % | 5 | % | 2 | % | ||||||||||||||
Global Services |
4 | % | 4 | % | 3 | % | 8 | % | 7 | % | 7 | % | 7 | % | ||||||||||||||
Of which Professional Services |
8 | % | 8 | % | 7 | % | 12 | % | 12 | % | 12 | % | 12 | % | ||||||||||||||
Of which Network Rollout |
-7 | % | -8 | % | -13 | % | -5 | % | -6 | % | -10 | % | -7 | % | ||||||||||||||
Support Solutions |
-6 | % | -3 | % | 7 | % | 10 | % | -2 | % | -3 | % | 3 | % | ||||||||||||||
Modems |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
4 | % | 6 | % | 7 | % | 9 | % | 6 | % | 5 | % | 4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28 Ericsson | Third Quarter Report 2016
BY SEGMENT BY QUARTER
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-56 | 1,784 | 2,956 | 7,668 | 3,233 | 3,014 | 1,218 | |||||||||||||||||||||
Global Services |
1,253 | 1,691 | 837 | 2,770 | 2,604 | 1,918 | 1,952 | |||||||||||||||||||||
Of which Professional Services |
1,619 | 1,849 | 1,459 | 2,915 | 2,605 | 2,635 | 2,344 | |||||||||||||||||||||
Of which Network Rollout |
-366 | -158 | -622 | -145 | -1 | -717 | -392 | |||||||||||||||||||||
Support Solutions |
-116 | -184 | 496 | 1,892 | 226 | -4 | 308 | |||||||||||||||||||||
Modems |
| | | 1 | -1 | 7 | 0 | |||||||||||||||||||||
Unallocated 1) |
-49 | 107 | -130 | -317 | -44 | -281 | -220 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
1,032 | 3,398 | 4,159 | 12,014 | 6,018 | 4,654 | 3,258 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
4,684 | 4,740 | 2,956 | 15,133 | 7,465 | 4,232 | 1,218 | |||||||||||||||||||||
Global Services |
3,781 | 2,528 | 837 | 9,244 | 6,474 | 3,870 | 1,952 | |||||||||||||||||||||
Of which Professional Services |
4,927 | 3,308 | 1,459 | 10,499 | 7,584 | 4,979 | 2,344 | |||||||||||||||||||||
Of which Network Rollout |
-1,146 | -780 | -622 | -1,255 | -1,110 | -1,109 | -392 | |||||||||||||||||||||
Support Solutions |
196 | 312 | 496 | 2,422 | 530 | 304 | 308 | |||||||||||||||||||||
Modems |
| | | 7 | 6 | 7 | 0 | |||||||||||||||||||||
Unallocated 1) |
-72 | -23 | -130 | -862 | -545 | -501 | -220 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
8,589 | 7,557 | 4,159 | 25,944 | 13,930 | 7,912 | 3,258 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Unallocated consists mainly of costs for corporate staff, non-operational capital gains and losses. |
BY SEGMENT BY QUARTER
As percentage of net sales, isolated quarters |
2016 | 2015 | ||||||||||||||||||||||||||
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||
Networks |
0 | % | 7 | % | 11 | % | 21 | % | 11 | % | 10 | % | 5 | % | ||||||||||||||
Global Services |
5 | % | 7 | % | 4 | % | 9 | % | 10 | % | 7 | % | 8 | % | ||||||||||||||
Of which Professional Services |
9 | % | 10 | % | 8 | % | 13 | % | 13 | % | 13 | % | 13 | % | ||||||||||||||
Of which Network Rollout |
-6 | % | -3 | % | -12 | % | -2 | % | 0 | % | -11 | % | -7 | % | ||||||||||||||
Support Solutions |
-4 | % | -6 | % | 15 | % | 34 | % | 7 | % | 0 | % | 10 | % | ||||||||||||||
Modems |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
2 | % | 6 | % | 8 | % | 16 | % | 10 | % | 8 | % | 6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
As percentage of net sales, year to date |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
6 | % | 9 | % | 11 | % | 12 | % | 9 | % | 7 | % | 5 | % | ||||||||||||||
Global Services |
5 | % | 5 | % | 4 | % | 9 | % | 8 | % | 8 | % | 8 | % | ||||||||||||||
Of which Professional Services |
9 | % | 9 | % | 8 | % | 13 | % | 13 | % | 13 | % | 13 | % | ||||||||||||||
Of which Network Rollout |
-7 | % | -7 | % | -12 | % | -5 | % | -6 | % | -9 | % | -7 | % | ||||||||||||||
Support Solutions |
2 | % | 5 | % | 15 | % | 16 | % | 6 | % | 5 | % | 10 | % | ||||||||||||||
Modems |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
5 | % | 7 | % | 8 | % | 11 | % | 8 | % | 7 | % | 6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 Ericsson | Third Quarter Report 2016
BY REGION BY QUARTER
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
North America |
13,224 | 13,426 | 13,182 | 17,082 | 14,355 | 14,578 | 12,246 | |||||||||||||||||||||
Latin America |
4,381 | 4,542 | 4,040 | 6,106 | 5,610 | 5,067 | 4,574 | |||||||||||||||||||||
Northern Europe & Central Asia 1) 2) |
2,043 | 2,093 | 2,222 | 2,847 | 2,520 | 2,556 | 2,726 | |||||||||||||||||||||
Western & Central Europe 2) |
3,565 | 4,466 | 3,953 | 5,320 | 4,540 | 5,131 | 4,741 | |||||||||||||||||||||
Mediterranean 2) |
4,543 | 5,427 | 4,296 | 6,971 | 5,470 | 5,887 | 4,982 | |||||||||||||||||||||
Middle East |
4,280 | 4,921 | 3,567 | 6,089 | 5,728 | 6,515 | 4,517 | |||||||||||||||||||||
Sub Saharan Africa |
2,012 | 2,313 | 2,120 | 2,847 | 2,691 | 2,653 | 2,158 | |||||||||||||||||||||
India |
2,597 | 2,426 | 2,683 | 3,172 | 3,629 | 3,049 | 3,531 | |||||||||||||||||||||
North East Asia |
6,122 | 6,041 | 5,579 | 8,916 | 6,348 | 6,943 | 6,030 | |||||||||||||||||||||
South East Asia & Oceania |
5,054 | 5,272 | 5,199 | 5,329 | 4,750 | 4,897 | 4,259 | |||||||||||||||||||||
Other 1) 2) |
3,255 | 3,181 | 5,368 | 8,889 | 3,520 | 3,395 | 3,756 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
690 | 477 | 1,113 | 972 | 1,135 | 598 | 1,091 | |||||||||||||||||||||
2) Of which in EU |
8,507 | 9,635 | 9,229 | 12,644 | 10,584 | 11,453 | 10,904 | |||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Sequential change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
North America |
-2 | % | 2 | % | -23 | % | 19 | % | -2 | % | 19 | % | -6 | % | ||||||||||||||
Latin America |
-4 | % | 12 | % | -34 | % | 9 | % | 11 | % | 11 | % | -30 | % | ||||||||||||||
Northern Europe & Central Asia 1) 2) |
-2 | % | -6 | % | -22 | % | 13 | % | -1 | % | -6 | % | -33 | % | ||||||||||||||
Western & Central Europe 2) |
-20 | % | 13 | % | -26 | % | 17 | % | -12 | % | 8 | % | -22 | % | ||||||||||||||
Mediterranean 2) |
-16 | % | 26 | % | -38 | % | 27 | % | -7 | % | 18 | % | -34 | % | ||||||||||||||
Middle East |
-13 | % | 38 | % | -41 | % | 6 | % | -12 | % | 44 | % | -34 | % | ||||||||||||||
Sub Saharan Africa |
-13 | % | 9 | % | -26 | % | 6 | % | 1 | % | 23 | % | -17 | % | ||||||||||||||
India |
7 | % | -10 | % | -15 | % | -13 | % | 19 | % | -14 | % | 49 | % | ||||||||||||||
North East Asia |
1 | % | 8 | % | -37 | % | 40 | % | -9 | % | 15 | % | -35 | % | ||||||||||||||
South East Asia & Oceania |
-4 | % | 1 | % | -2 | % | 12 | % | -3 | % | 15 | % | -14 | % | ||||||||||||||
Other 1) 2) |
2 | % | -41 | % | -40 | % | 153 | % | 4 | % | -10 | % | -19 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-6 | % | 4 | % | -29 | % | 24 | % | -2 | % | 13 | % | -21 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
45 | % | -57 | % | 15 | % | -14 | % | 90 | % | -45 | % | 4 | % | ||||||||||||||
2) Of which in EU |
-12 | % | 4 | % | -27 | % | 19 | % | -8 | % | 5 | % | -24 | % | ||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year-over-year change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
North America |
-8 | % | -8 | % | 8 | % | 31 | % | 2 | % | -4 | % | 0 | % | ||||||||||||||
Latin America |
-22 | % | -10 | % | -12 | % | -7 | % | -5 | % | -6 | % | -3 | % | ||||||||||||||
Northern Europe & Central Asia 1) 2) |
-19 | % | -18 | % | -18 | % | -30 | % | -20 | % | -6 | % | 12 | % | ||||||||||||||
Western & Central Europe 2) |
-21 | % | -13 | % | -17 | % | -13 | % | -2 | % | 12 | % | 8 | % | ||||||||||||||
Mediterranean 2) |
-17 | % | -8 | % | -14 | % | -7 | % | 5 | % | 7 | % | 4 | % | ||||||||||||||
Middle East |
-25 | % | -24 | % | -21 | % | -11 | % | -5 | % | 44 | % | 17 | % | ||||||||||||||
Sub Saharan Africa |
-25 | % | -13 | % | -2 | % | 9 | % | 10 | % | 41 | % | 19 | % | ||||||||||||||
India |
-28 | % | -20 | % | -24 | % | 34 | % | 81 | % | 85 | % | 108 | % | ||||||||||||||
North East Asia |
-4 | % | -13 | % | -7 | % | -3 | % | -10 | % | 8 | % | 23 | % | ||||||||||||||
South East Asia & Oceania |
6 | % | 8 | % | 22 | % | 8 | % | 25 | % | 34 | % | 24 | % | ||||||||||||||
Other 1) 2) |
-8 | % | -6 | % | 43 | % | 91 | % | 4 | % | 1 | % | 15 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-14 | % | -11 | % | -2 | % | 8 | % | 3 | % | 11 | % | 13 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
-39 | % | -20 | % | 2 | % | -7 | % | 4 | % | -41 | % | 9 | % | ||||||||||||||
2) Of which in EU |
-20 | % | -16 | % | -15 | % | -12 | % | -1 | % | 11 | % | 12 | % |
30 Ericsson | Third Quarter Report 2016
BY REGION BY QUARTER, CONT.
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
North America |
39,832 | 26,608 | 13,182 | 58,261 | 41,179 | 26,824 | 12,246 | |||||||||||||||||||||
Latin America |
12,963 | 8,582 | 4,040 | 21,357 | 15,251 | 9,641 | 4,574 | |||||||||||||||||||||
Northern Europe & Central Asia 1) 2) |
6,358 | 4,315 | 2,222 | 10,649 | 7,802 | 5,282 | 2,726 | |||||||||||||||||||||
Western & Central Europe 2) |
11,984 | 8,419 | 3,953 | 19,732 | 14,412 | 9,872 | 4,741 | |||||||||||||||||||||
Mediterranean 2) |
14,266 | 9,723 | 4,296 | 23,310 | 16,339 | 10,869 | 4,982 | |||||||||||||||||||||
Middle East |
12,768 | 8,488 | 3,567 | 22,849 | 16,760 | 11,032 | 4,517 | |||||||||||||||||||||
Sub Saharan Africa |
6,445 | 4,433 | 2,120 | 10,349 | 7,502 | 4,811 | 2,158 | |||||||||||||||||||||
India |
7,706 | 5,109 | 2,683 | 13,381 | 10,209 | 6,580 | 3,531 | |||||||||||||||||||||
North East Asia |
17,742 | 11,620 | 5,579 | 28,237 | 19,321 | 12,973 | 6,030 | |||||||||||||||||||||
South East Asia & Oceania |
15,525 | 10,471 | 5,199 | 19,235 | 13,906 | 9,156 | 4,259 | |||||||||||||||||||||
Other 1) 2) |
11,804 | 8,549 | 5,368 | 19,560 | 10,671 | 7,151 | 3,756 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
2,280 | 1,590 | 1,113 | 3,796 | 2,824 | 1,689 | 1,091 | |||||||||||||||||||||
2) Of which in EU |
27,371 | 18,864 | 9,229 | 45,585 | 32,941 | 22,357 | 10,904 | |||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, year-over-year change, percent |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
North America |
-3 | % | -1 | % | 8 | % | 7 | % | -1 | % | -2 | % | 0 | % | ||||||||||||||
Latin America |
-15 | % | -11 | % | -12 | % | -5 | % | -5 | % | -5 | % | -3 | % | ||||||||||||||
Northern Europe & Central Asia 1) 2) |
-19 | % | -18 | % | -18 | % | -14 | % | -6 | % | 3 | % | 12 | % | ||||||||||||||
Western & Central Europe 2) |
-17 | % | -15 | % | -17 | % | 0 | % | 6 | % | 10 | % | 8 | % | ||||||||||||||
Mediterranean 2) |
-13 | % | -11 | % | -14 | % | 1 | % | 5 | % | 6 | % | 4 | % | ||||||||||||||
Middle East |
-24 | % | -23 | % | -21 | % | 7 | % | 16 | % | 32 | % | 17 | % | ||||||||||||||
Sub Saharan Africa |
-14 | % | -8 | % | -2 | % | 18 | % | 22 | % | 30 | % | 19 | % | ||||||||||||||
India |
-25 | % | -22 | % | -24 | % | 74 | % | 91 | % | 97 | % | 108 | % | ||||||||||||||
North East Asia |
-8 | % | -10 | % | -7 | % | 2 | % | 5 | % | 15 | % | 23 | % | ||||||||||||||
South East Asia & Oceania |
12 | % | 14 | % | 22 | % | 21 | % | 28 | % | 29 | % | 24 | % | ||||||||||||||
Other 1) 2) |
11 | % | 20 | % | 43 | % | 33 | % | 7 | % | 8 | % | 15 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-9 | % | -7 | % | -2 | % | 8 | % | 8 | % | 12 | % | 13 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
-19 | % | -6 | % | 2 | % | -8 | % | -9 | % | -16 | % | 9 | % | ||||||||||||||
2) Of which in EU |
-17 | % | -16 | % | -15 | % | 1 | % | 7 | % | 12 | % | 12 | % |
Country As percentage of net sales |
Q3 | Jan-Sep | ||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
United States |
26 | % | 24 | % | 26 | % | 24 | % | ||||||||
China |
8 | % | 7 | % | 8 | % | 8 | % | ||||||||
India |
5 | % | 6 | % | 5 | % | 6 | % | ||||||||
Italy |
3 | % | 3 | % | 3 | % | 3 | % | ||||||||
United Kingdom |
3 | % | 3 | % | 3 | % | 3 | % |
31 Ericsson | Third Quarter Report 2016
BY REGION BY SEGMENT
Q3 2016 | Jan-Sep 2016 | |||||||||||||||||||||||||||||||
SEK million |
Networks | Global Services |
Support Solutions |
Total | Networks | Global Services |
Support Solutions |
Total | ||||||||||||||||||||||||
North America |
6,111 | 6,320 | 793 | 13,224 | 19,058 | 18,478 | 2,296 | 39,832 | ||||||||||||||||||||||||
Latin America |
1,821 | 2,418 | 142 | 4,381 | 5,940 | 6,490 | 533 | 12,963 | ||||||||||||||||||||||||
Northern Europe & Central Asia |
1,070 | 922 | 51 | 2,043 | 3,382 | 2,800 | 176 | 6,358 | ||||||||||||||||||||||||
Western & Central Europe |
1,070 | 2,386 | 109 | 3,565 | 4,076 | 7,541 | 367 | 11,984 | ||||||||||||||||||||||||
Mediterranean |
1,537 | 2,853 | 153 | 4,543 | 5,110 | 8,657 | 499 | 14,266 | ||||||||||||||||||||||||
Middle East |
1,592 | 2,409 | 279 | 4,280 | 4,870 | 7,082 | 816 | 12,768 | ||||||||||||||||||||||||
Sub Saharan Africa |
880 | 1,030 | 102 | 2,012 | 2,738 | 3,334 | 373 | 6,445 | ||||||||||||||||||||||||
India |
1,365 | 1,120 | 112 | 2,597 | 3,635 | 3,607 | 464 | 7,706 | ||||||||||||||||||||||||
North East Asia |
3,862 | 1,973 | 287 | 6,122 | 11,609 | 5,646 | 487 | 17,742 | ||||||||||||||||||||||||
South East Asia & Oceania |
2,312 | 2,656 | 86 | 5,054 | 8,686 | 6,594 | 245 | 15,525 | ||||||||||||||||||||||||
Other |
1,723 | 717 | 815 | 3,255 | 6,824 | 2,074 | 2,906 | 11,804 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
23,343 | 24,804 | 2,929 | 51,076 | 75,928 | 72,303 | 9,162 | 157,393 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Share of Total |
46 | % | 48 | % | 6 | % | 100 | % | 48 | % | 46 | % | 6 | % | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2016 | ||||||||||||||||
Sequential change, percent |
Networks | Global Services |
Support Solutions |
Total | ||||||||||||
North America |
-7 | % | 4 | % | 7 | % | -2 | % | ||||||||
Latin America |
-13 | % | 7 | % | -25 | % | -4 | % | ||||||||
Northern Europe & Central Asia |
10 | % | -14 | % | -2 | % | -2 | % | ||||||||
Western & Central Europe |
-37 | % | -9 | % | -11 | % | -20 | % | ||||||||
Mediterranean |
-27 | % | -8 | % | -23 | % | -16 | % | ||||||||
Middle East |
-15 | % | -13 | % | 2 | % | -13 | % | ||||||||
Sub Saharan Africa |
-11 | % | -15 | % | -5 | % | -13 | % | ||||||||
India |
38 | % | -11 | % | -36 | % | 7 | % | ||||||||
North East Asia |
-8 | % | 12 | % | 250 | % | 1 | % | ||||||||
South East Asia & Oceania |
-28 | % | 32 | % | 18 | % | -4 | % | ||||||||
Other |
-15 | % | 134 | % | -4 | % | 2 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
-13 | % | 1 | % | 2 | % | -6 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Q3 2016 | ||||||||||||||||
Year over year change, percent |
Networks | Global Services |
Support Solutions |
Total | ||||||||||||
North America |
-5 | % | -9 | % | -19 | % | -8 | % | ||||||||
Latin America |
-27 | % | -17 | % | -25 | % | -22 | % | ||||||||
Northern Europe & Central Asia |
-25 | % | -9 | % | -43 | % | -19 | % | ||||||||
Western & Central Europe |
-22 | % | -20 | % | -41 | % | -21 | % | ||||||||
Mediterranean |
-29 | % | -10 | % | -3 | % | -17 | % | ||||||||
Middle East |
-41 | % | -9 | % | -30 | % | -25 | % | ||||||||
Sub Saharan Africa |
-28 | % | -23 | % | -20 | % | -25 | % | ||||||||
India |
-44 | % | 3 | % | 0 | % | -28 | % | ||||||||
North East Asia |
-7 | % | -2 | % | 49 | % | -4 | % | ||||||||
South East Asia & Oceania |
-5 | % | 20 | % | -15 | % | 6 | % | ||||||||
Other |
-15 | % | -4 | % | 9 | % | -8 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
-19 | % | -8 | % | -11 | % | -14 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Jan-Sep 2016 | ||||||||||||||||
Year over year change, percent |
Networks | Global Services |
Support Solutions |
Total | ||||||||||||
North America |
4 | % | -9 | % | -13 | % | -3 | % | ||||||||
Latin America |
-14 | % | -16 | % | -10 | % | -15 | % | ||||||||
Northern Europe & Central Asia |
-29 | % | 0 | % | -24 | % | -19 | % | ||||||||
Western & Central Europe |
-17 | % | -16 | % | -26 | % | -17 | % | ||||||||
Mediterranean |
-21 | % | -8 | % | 0 | % | -13 | % | ||||||||
Middle East |
-47 | % | 5 | % | -10 | % | -24 | % | ||||||||
Sub Saharan Africa |
-15 | % | -11 | % | -28 | % | -14 | % | ||||||||
India |
-43 | % | 11 | % | -22 | % | -25 | % | ||||||||
North East Asia |
-10 | % | -6 | % | 9 | % | -8 | % | ||||||||
South East Asia & Oceania |
18 | % | 5 | % | -13 | % | 12 | % | ||||||||
Other |
11 | % | -3 | % | 28 | % | 11 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
-12 | % | -7 | % | -3 | % | -9 | % | ||||||||
|
|
|
|
|
|
|
|
32 Ericsson | Third Quarter Report 2016
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Opening balance |
3,387 | 3,532 | 3,838 | 4,331 | 5,354 | 4,056 | 4,427 | |||||||||||||||||||||
Additions |
666 | 839 | 492 | 589 | 695 | 2,777 | 915 | |||||||||||||||||||||
Utilization/Cash out |
-716 | -794 | -667 | -1,096 | -1,545 | -1,217 | -1,204 | |||||||||||||||||||||
Of which restructuring |
-529 | -639 | -487 | -754 | -1,103 | -472 | -437 | |||||||||||||||||||||
Reversal of excess amounts |
-129 | -240 | -67 | 87 | -168 | -161 | -236 | |||||||||||||||||||||
Reclassification, translation difference and other |
37 | 50 | -64 | -73 | -5 | -101 | 154 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Closing balance |
3,245 | 3,387 | 3,532 | 3,838 | 4,331 | 5,354 | 4,056 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Opening balance |
3,838 | 3,838 | 3,838 | 4,427 | 4,427 | 4,427 | 4,427 | |||||||||||||||||||||
Additions |
1,997 | 1,331 | 492 | 4,976 | 4,387 | 3,692 | 915 | |||||||||||||||||||||
Utilization/Cash out |
-2,177 | -1,461 | -667 | -5,062 | -3,966 | -2,421 | -1,204 | |||||||||||||||||||||
Of which restructuring |
-1,655 | -1,126 | -487 | -2,766 | -2,012 | -909 | -437 | |||||||||||||||||||||
Reversal of excess amounts |
-436 | -307 | -67 | -478 | -565 | -397 | -236 | |||||||||||||||||||||
Reclassification, translation difference and other |
23 | -14 | -64 | -25 | 48 | 53 | 154 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Closing balance |
3,245 | 3,387 | 3,532 | 3,838 | 4,331 | 5,354 | 4,056 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in assets subject to depreciation, amortization, impairment and write-downs
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Additions |
||||||||||||||||||||||||||||
Property, plant and equipment |
1,384 | 1,572 | 1,474 | 1,739 | 1,807 | 2,424 | 2,367 | |||||||||||||||||||||
Capitalized development expenses 1) |
885 | 1,099 | 1,208 | 1,183 | 982 | 843 | 294 | |||||||||||||||||||||
IPR, brands and other intangible assets |
-4 | 13 | 5 | 23 | 10 | 26 | 11 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
2,265 | 2,684 | 2,687 | 2,945 | 2,799 | 3,293 | 2,672 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||||||||||
Property, plant and equipment |
1,106 | 1,083 | 1,062 | 1,194 | 1,129 | 1,152 | 1,214 | |||||||||||||||||||||
Capitalized development expenses |
511 | 386 | 351 | 349 | 354 | 333 | 342 | |||||||||||||||||||||
IPR, brands and other intangible assets |
691 | 635 | 684 | 978 | 942 | 1,094 | 1,125 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
2,308 | 2,104 | 2,097 | 2,521 | 2,425 | 2,579 | 2,681 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Including reclassification |
33 Ericsson | Third Quarter Report 2016
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2016 | 2015 | 2016 | 2015 | 2015 | |||||||||||||||
Number of shares and earnings per share |
||||||||||||||||||||
Number of shares, end of period (million) |
3,331 | 3,305 | 3,331 | 3,305 | 3,305 | |||||||||||||||
Of which class A-shares (million) |
262 | 262 | 262 | 262 | 262 | |||||||||||||||
Of which class B-shares (million) |
3,069 | 3,043 | 3,069 | 3,043 | 3,043 | |||||||||||||||
Number of treasury shares, end of period (million) |
66 | 53 | 66 | 53 | 49 | |||||||||||||||
Number of shares outstanding, basic, end of period (million) |
3,265 | 3,252 | 3,265 | 3,252 | 3,256 | |||||||||||||||
Numbers of shares outstanding, diluted, end of period (million) |
3,302 | 3,284 | 3,302 | 3,284 | 3,289 | |||||||||||||||
Average number of treasury shares (million) |
67 | 54 | 59 | 58 | 56 | |||||||||||||||
Average number of shares outstanding, basic (million) |
3,264 | 3,251 | 3,261 | 3,247 | 3,249 | |||||||||||||||
Average number of shares outstanding, diluted (million) 1) |
3,301 | 3,283 | 3,298 | 3,280 | 3,282 | |||||||||||||||
Earnings per share, basic (SEK) |
-0.07 | 0.95 | 1.02 | 2.00 | 4.17 | |||||||||||||||
Earnings per share, diluted (SEK) 1) |
-0.07 | 0.94 | 1.01 | 1.98 | 4.13 | |||||||||||||||
Earnings per share (Non-IFRS), diluted (SEK) 2) |
0.34 | 1.34 | 2.04 | 3.56 | 6.06 | |||||||||||||||
Ratios |
||||||||||||||||||||
Days sales outstanding |
| | 122 | 113 | 87 | |||||||||||||||
Inventory turnover days |
86 | 75 | 79 | 72 | 64 | |||||||||||||||
Payable days |
56 | 51 | 56 | 55 | 53 | |||||||||||||||
Equity ratio (%) |
| | 48.6 | % | 49.6 | % | 51.8 | % | ||||||||||||
Return on equity (%) |
-0.7 | % | 9.0 | % | 3.2 | % | 6.2 | % | 9.3 | % | ||||||||||
Return on capital employed (%) |
0.2 | % | 11.2 | % | 4.4 | % | 8.0 | % | 11.6 | % | ||||||||||
Capital turnover (times) |
1.1 | 1.3 | 1.1 | 1.2 | 1.3 | |||||||||||||||
Cash conversion (%) |
-154.7 | % | 23.0 | % | -83.8 | % | -9.5 | % | 84.8 | % | ||||||||||
Exchange rates used in the consolidation 3) |
||||||||||||||||||||
SEK/EUR- closing rate |
| | 9.63 | 9.40 | 9.17 | |||||||||||||||
SEK/USD- closing rate |
| | 8.62 | 8.38 | 8.40 | |||||||||||||||
Other |
||||||||||||||||||||
Regional inventory, end of period |
18,777 | 18,413 | 18,777 | 18,413 | 15,453 | |||||||||||||||
Export sales from Sweden |
22,589 | 26,921 | 73,640 | 82,885 | 117,486 |
1) | Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share. |
2) | Excluding amortizations and write-downs 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 |
2016 | 2015 | |||||||||||||||||||||||||||
End of period |
Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Mar 31 | |||||||||||||||||||||
North America |
12,229 | 13,838 | 14,081 | 14,548 | 14,669 | 14,975 | 15,156 | |||||||||||||||||||||
Latin America |
9,592 | 9,616 | 9,836 | 10,412 | 10,754 | 10,823 | 10,970 | |||||||||||||||||||||
Northern Europe & Central Asia 1) |
19,759 | 20,177 | 20,167 | 20,700 | 20,953 | 21,441 | 21,556 | |||||||||||||||||||||
Western & Central Europe |
13,574 | 13,727 | 12,100 | 12,220 | 12,042 | 12,400 | 12,575 | |||||||||||||||||||||
Mediterranean |
13,110 | 12,957 | 12,906 | 12,702 | 12,748 | 12,925 | 13,363 | |||||||||||||||||||||
Middle East |
3,479 | 3,573 | 3,608 | 3,639 | 3,634 | 3,717 | 3,813 | |||||||||||||||||||||
Sub Saharan Africa |
2,167 | 2,347 | 2,377 | 2,301 | 2,306 | 2,389 | 2,442 | |||||||||||||||||||||
India |
22,340 | 22,541 | 22,424 | 21,999 | 21,343 | 21,353 | 21,215 | |||||||||||||||||||||
North East Asia |
13,434 | 13,547 | 13,623 | 13,706 | 13,782 | 13,104 | 13,488 | |||||||||||||||||||||
South East Asia & Oceania |
4,113 | 4,184 | 4,178 | 4,054 | 4,009 | 4,056 | 4,128 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
113,797 | 116,507 | 115,300 | 116,281 | 116,240 | 117,183 | 118,706 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
15,872 | 16,190 | 16,290 | 17,041 | 17,242 | 17,560 | 17,569 |
34 Ericsson | Third Quarter Report 2016
RESTRUCTURING CHARGES BY FUNCTION
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Cost of sales |
-546 | -461 | -328 | -282 | -351 | -1,157 | -484 | |||||||||||||||||||||
Research and development expenses |
-529 | -422 | -257 | -305 | -547 | -1,118 | -51 | |||||||||||||||||||||
Selling and administrative expenses |
-190 | -138 | -47 | -117 | -80 | -469 | -79 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-1,265 | -1,021 | -632 | -704 | -978 | -2,744 | -614 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Cost of sales |
-1,335 | -789 | -328 | -2,274 | -1,992 | -1,641 | -484 | |||||||||||||||||||||
Research and development expenses |
-1,208 | -679 | -257 | -2,021 | -1,716 | -1,169 | -51 | |||||||||||||||||||||
Selling and administrative expenses |
-375 | -185 | -47 | -745 | -628 | -548 | -79 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-2,918 | -1,653 | -632 | -5,040 | -4,336 | -3,358 | -614 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RESTRUCTURING CHARGES BY SEGMENT
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-609 | -607 | -295 | -259 | -565 | -1,842 | -173 | |||||||||||||||||||||
Global Services |
-598 | -346 | -315 | -213 | -358 | -691 | -419 | |||||||||||||||||||||
Of which Professional Services |
-475 | -273 | -237 | -60 | -316 | -175 | -140 | |||||||||||||||||||||
Of which Network Rollout |
-123 | -73 | -78 | -153 | -42 | -516 | -279 | |||||||||||||||||||||
Support Solutions |
-35 | -68 | -22 | -230 | -37 | -194 | -19 | |||||||||||||||||||||
Modems |
| | | 1 | -1 | -12 | -3 | |||||||||||||||||||||
Unallocated |
-23 | | | -3 | -17 | -5 | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-1,265 | -1,021 | -632 | -704 | -978 | -2,744 | -614 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
-1,511 | -902 | -295 | -2,839 | -2,580 | -2,015 | -173 | |||||||||||||||||||||
Global Services |
-1,259 | -661 | -315 | -1,681 | -1,468 | -1,110 | -419 | |||||||||||||||||||||
Of which Professional Services |
-985 | -510 | -237 | -691 | -631 | -315 | -140 | |||||||||||||||||||||
Of which Network Rollout |
-274 | -151 | -78 | -990 | -837 | -795 | -279 | |||||||||||||||||||||
Support Solutions |
-125 | -90 | -22 | -480 | -250 | -213 | -19 | |||||||||||||||||||||
Modems |
| | | -15 | -16 | -15 | -3 | |||||||||||||||||||||
Unallocated |
-23 | | | -25 | -22 | -5 | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-2,918 | -1,653 | -632 | -5,040 | -4,336 | -3,358 | -614 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 Ericsson | Third Quarter Report 2016
RECONCILIATION TABLES, NON-IFRS
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.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarter, sequential change |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Reported net sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Acquired/divested business |
-63 | -35 | 0 | 0 | 0 | 0 | -422 | |||||||||||||||||||||
Net FX impact |
-1,924 | 1,221 | 766 | 1,153 | 335 | -608 | -3,812 | |||||||||||||||||||||
Comparable net sales, excluding FX impact |
49,089 | 55,294 | 52,975 | 74,721 | 59,496 | 60,063 | 49,286 | |||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
-9 | % | 6 | % | -28 | % | 26 | % | -2 | % | 12 | % | -28 | % | ||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarter, year over year change |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Reported net sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Acquired/divested business |
-96 | -95 | -73 | 0 | 0 | 0 | -422 | |||||||||||||||||||||
Net FX impact |
-200 | 2,329 | 655 | -6,005 | -6,683 | -9,143 | -8,475 | |||||||||||||||||||||
Comparable net sales, excluding FX impact |
50,780 | 56,342 | 52,791 | 67,563 | 52,478 | 51,528 | 44,623 | |||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
-14 | % | -7 | % | -1 | % | -1 | % | -9 | % | -6 | % | -6 | % | ||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, year over year change |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Reported net sales |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
Acquired/divested business |
-264 | -168 | -73 | -422 | -422 | -422 | -422 | |||||||||||||||||||||
Net FX impact |
2,783 | 2,983 | 655 | -30,307 | -24,301 | -17,618 | -8,475 | |||||||||||||||||||||
Comparable net sales, excluding FX impact |
159,912 | 109,132 | 52,791 | 216,191 | 148,629 | 96,151 | 44,623 | |||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
-8 | % | -4 | % | -1 | % | -5 | % | -7 | % | -6 | % | -6 | % |
36 Ericsson | Third Quarter Report 2016
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.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Gross income |
14,460 | 17,495 | 17,390 | 26,669 | 20,051 | 20,135 | 18,964 | |||||||||||||||||||||
Net Sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Gross margin (%) |
28.3 | % | 32.3 | % | 33.3 | % | 36.3 | % | 33.9 | % | 33.2 | % | 35.4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
14,460 | 17,495 | 17,390 | 26,669 | 20,051 | 20,135 | 18,964 | |||||||||||||||||||||
Restructuring charges included in cost of sales |
546 | 461 | 328 | 282 | 351 | 1,157 | 484 | |||||||||||||||||||||
Gross income, excluding restructuring charges |
15,006 | 17,956 | 17,718 | 26,951 | 20,402 | 21,292 | 19,448 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net Sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Gross margin, excluding restructuring charges (%) |
29.4 | % | 33.2 | % | 33.9 | % | 36.6 | % | 34.5 | % | 35.1 | % | 36.3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses |
-14,093 | -14,514 | -14,205 | -15,917 | -14,933 | -17,661 | -15,618 | |||||||||||||||||||||
Restructuring charges included in R&D expenses |
529 | 422 | 257 | 305 | 547 | 1,118 | 51 | |||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
190 | 138 | 47 | 117 | 80 | 469 | 79 | |||||||||||||||||||||
Operating expenses, excluding restructuring charges |
-13,374 | -13,954 | -13,901 | -15,495 | -14,306 | -16,074 | -15,488 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
341 | 2,763 | 3,475 | 11,035 | 5,077 | 3,560 | 2,133 | |||||||||||||||||||||
Net Sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Operating margin (%) |
0.7 | % | 5.1 | % | 6.7 | % | 15.0 | % | 8.6 | % | 5.9 | % | 4.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
341 | 2,763 | 3,475 | 11,035 | 5,077 | 3,560 | 2,133 | |||||||||||||||||||||
Total restructuring charges |
1,265 | 1,021 | 632 | 704 | 978 | 2,744 | 614 | |||||||||||||||||||||
Operating income, excluding restructuring charges |
1,606 | 3,784 | 4,107 | 11,739 | 6,055 | 6,304 | 2,747 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net Sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Operating margin, excluding restructuring charges (%) |
3.1 | % | 7.0 | % | 7.9 | % | 16.0 | % | 10.2 | % | 10.4 | % | 5.1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Gross income |
49,345 | 34,885 | 17,390 | 85,819 | 59,150 | 39,099 | 18,964 | |||||||||||||||||||||
Net Sales |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
Gross margin (%) |
31.4 | % | 32.8 | % | 33.3 | % | 34.8 | % | 34.1 | % | 34.2 | % | 35.4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
49,345 | 34,885 | 17,390 | 85,819 | 59,150 | 39,099 | 18,964 | |||||||||||||||||||||
Restructuring charges included in cost of sales |
1,335 | 789 | 328 | 2,274 | 1,992 | 1,641 | 484 | |||||||||||||||||||||
Gross income, excluding restructuring charges |
50,680 | 35,674 | 17,718 | 88,093 | 61,142 | 40,740 | 19,448 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net Sales |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
Gross margin, excluding restructuring charges (%) |
32.2 | % | 33.6 | % | 33.9 | % | 35.7 | % | 35.3 | % | 35.7 | % | 36.3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses |
-42,812 | -28,719 | -14,205 | -64,129 | -48,212 | -33,279 | -15,618 | |||||||||||||||||||||
Restructuring charges included in R&D expenses |
1,208 | 679 | 257 | 2,021 | 1,716 | 1,169 | 51 | |||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
375 | 185 | 47 | 745 | 628 | 548 | 79 | |||||||||||||||||||||
Operating expenses, excluding restructuring charges |
-41,229 | -27,855 | -13,901 | -61,363 | -45,868 | -31,562 | -15,488 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
6,579 | 6,238 | 3,475 | 21,805 | 10,770 | 5,693 | 2,133 | |||||||||||||||||||||
Net Sales |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
Operating margin (%) |
4.2 | % | 5.9 | % | 6.7 | % | 8.8 | % | 6.2 | % | 5.0 | % | 4.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
6,579 | 6,238 | 3,475 | 21,805 | 10,770 | 5,693 | 2,133 | |||||||||||||||||||||
Total restructuring charges |
2,918 | 1,653 | 632 | 5,040 | 4,336 | 3,358 | 614 | |||||||||||||||||||||
Operating income, excluding restructuring charges |
9,497 | 7,891 | 4,107 | 26,845 | 15,106 | 9,051 | 2,747 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net Sales |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
Operating margin, excluding restructuring charges (%) |
6.0 | % | 7.4 | % | 7.9 | % | 10.9 | % | 8.7 | % | 7.9 | % | 5.1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 Ericsson | Third Quarter Report 2016
EBITA AND EBITA MARGIN
Earnings before interest, taxes, amortization and write-downs of acquired intangibles, also expressed as a percentage of net sales.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net Income |
-180 | 1,566 | 2,106 | 6,978 | 3,118 | 2,123 | 1,454 | |||||||||||||||||||||
Taxes |
-76 | 670 | 903 | 3,329 | 1,338 | 909 | 623 | |||||||||||||||||||||
Financial income and expenses |
597 | 527 | 466 | 728 | 621 | 528 | 56 | |||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
691 | 635 | 684 | 979 | 941 | 1,094 | 1,125 | |||||||||||||||||||||
EBITA |
1,032 | 3,398 | 4,159 | 12,014 | 6,018 | 4,654 | 3,258 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net Sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
EBITA margin (%) |
2 | % | 6 | % | 8 | % | 16 | % | 10 | % | 8 | % | 6 | % | ||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net Income |
3,492 | 3,672 | 2,106 | 13,673 | 6,695 | 3,577 | 1,454 | |||||||||||||||||||||
Taxes |
1,497 | 1,573 | 903 | 6,199 | 2,870 | 1,532 | 623 | |||||||||||||||||||||
Financial income and expenses |
1,590 | 993 | 466 | 1,933 | 1,205 | 584 | 56 | |||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
2,010 | 1,319 | 684 | 4,139 | 3,160 | 2,219 | 1,125 | |||||||||||||||||||||
EBITA |
8,589 | 7,557 | 4,159 | 25,944 | 13,930 | 7,912 | 3,258 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net Sales |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
EBITA margin (%) |
5 | % | 7 | % | 8 | % | 11 | % | 8 | % | 7 | % | 6 | % |
CASH CONVERSION (%)
Cash flow from operating activities divided by the sum of net income and adjustments to reconcile net income to cash, expressed as percent.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net income |
-180 | 1,566 | 2,106 | 6,978 | 3,118 | 2,123 | 1,454 | |||||||||||||||||||||
Net income reconciled to cash |
1,498 | 1,321 | 3,631 | 10,953 | 6,782 | 3,413 | 3,136 | |||||||||||||||||||||
Cash flow from operating activities |
-2,317 | -713 | -2,372 | 21,859 | 1,560 | 3,078 | -5,900 | |||||||||||||||||||||
Cash conversion (%) |
-154.7 | % | -54.0 | % | -65.3 | % | 199.6 | % | 23.0 | % | 90.2 | % | -188.1 | % | ||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net income |
3,492 | 3,672 | 2,106 | 13,673 | 6,695 | 3,577 | 1,454 | |||||||||||||||||||||
Net income reconciled to cash |
6,450 | 4,952 | 3,631 | 24,284 | 13,331 | 6,549 | 3,136 | |||||||||||||||||||||
Cash flow from operating activities |
-5,402 | -3,085 | -2,372 | 20,597 | -1,262 | -2,822 | -5,900 | |||||||||||||||||||||
Cash conversion (%) |
-83.8 | % | -62.3 | % | -65.3 | % | 84.8 | % | -9.5 | % | -43.1 | % | -188.1 | % |
NET CASH, END OF PERIOD
Net cash: Cash and cash equivalents plus interest-bearing securities (current and non-current) less interest-bearing liabilities (which include: non-current borrowings and current borrowings).
2016 | 2015 | |||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Cash and cash equivalents |
24,401 | 28,931 | 35,934 | 40,224 | 33,950 | 32,962 | 35,311 | |||||||||||||||||||||
+ Interest-bearing securities, current |
18,663 | 19,846 | 25,077 | 26,046 | 17,597 | 20,807 | 30,776 | |||||||||||||||||||||
+ Interest-bearing securities, non-current |
540 | | | | | | | |||||||||||||||||||||
- Borrowings, current |
9,007 | 9,653 | 2,414 | 2,376 | 2,885 | 3,199 | 2,847 | |||||||||||||||||||||
- Borrowings, non-current |
18,283 | 18,164 | 22,110 | 22,744 | 22,900 | 22,551 | 23,496 | |||||||||||||||||||||
Net cash, end of period |
16,314 | 20,960 | 36,487 | 41,150 | 25,762 | 28,019 | 39,744 |
38 Ericsson | Third Quarter Report 2016
CAPITAL EMPLOYED
Total assets less non-interest-bearing provisions and liabilities.
2016 | 2015 | |||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Total assets |
275,718 | 277,387 | 280,325 | 284,363 | 278,378 | 278,916 | 302,967 | |||||||||||||||||||||
Non-interest-bearing provisions and liabilities |
||||||||||||||||||||||||||||
Provisions, non-current |
170 | 245 | 158 | 176 | 35 | 139 | 198 | |||||||||||||||||||||
Deferred tax liabilities |
2,052 | 2,036 | 2,098 | 2,472 | 2,208 | 3,010 | 3,156 | |||||||||||||||||||||
Other non-current liabilities |
2,127 | 2,030 | 1,834 | 1,851 | 1,802 | 1,939 | 1,815 | |||||||||||||||||||||
Provisions, current |
3,075 | 3,142 | 3,374 | 3,662 | 4,296 | 5,215 | 3,858 | |||||||||||||||||||||
Trade payables |
21,633 | 23,709 | 21,549 | 22,389 | 21,734 | 22,147 | 24,266 | |||||||||||||||||||||
Other current liabilities |
52,896 | 54,394 | 55,429 | 58,663 | 58,523 | 59,461 | 70,117 | |||||||||||||||||||||
Capital employed |
193,765 | 191,831 | 195,883 | 195,150 | 189,780 | 187,005 | 199,557 |
CAPITAL TURNOVER (TIMES)
Annualized net sales divided by average capital employed.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net sales |
51,076 | 54,108 | 52,209 | 73,568 | 59,161 | 60,671 | 53,520 | |||||||||||||||||||||
Annualized net sales |
204,304 | 216,432 | 208,836 | 294,272 | 236,644 | 242,684 | 214,080 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
191,831 | 195,883 | 195,150 | 189,780 | 187,005 | 199,557 | 189,839 | |||||||||||||||||||||
Capital employed at end of period |
193,765 | 191,831 | 195,883 | 195,150 | 189,780 | 187,005 | 199,557 | |||||||||||||||||||||
Average capital employed |
192,798 | 193,857 | 195,517 | 192,465 | 188,393 | 193,281 | 194,698 | |||||||||||||||||||||
Capital turnover (times) |
1.1 | 1.1 | 1.1 | 1.5 | 1.3 | 1.3 | 1.1 | |||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net sales |
157,393 | 106,317 | 52,209 | 246,920 | 173,352 | 114,191 | 53,520 | |||||||||||||||||||||
Annualized net sales |
209,857 | 212,634 | 208,836 | 246,920 | 231,136 | 228,382 | 214,080 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
195,150 | 195,150 | 195,150 | 189,839 | 189,839 | 189,839 | 189,839 | |||||||||||||||||||||
Capital employed at end of period |
193,765 | 191,831 | 195,883 | 195,150 | 189,780 | 187,005 | 199,557 | |||||||||||||||||||||
Average capital employed |
194,458 | 193,491 | 195,517 | 192,495 | 189,810 | 188,422 | 194,698 | |||||||||||||||||||||
Capital turnover (times) |
1.1 | 1.1 | 1.1 | 1.3 | 1.2 | 1.2 | 1.1 |
39 Ericsson | Third Quarter Report 2016
RETURN ON CAPITAL EMPLOYED (%)
The annualized total of operating income plus financial income as a percentage of average capital employed.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Operating income |
341 | 2,763 | 3,475 | 11,035 | 5,077 | 3,560 | 2,133 | |||||||||||||||||||||
Financial income |
-226 | 139 | -89 | -109 | 188 | -238 | 684 | |||||||||||||||||||||
Annualized Operating income + Financial income |
460 | 11,608 | 13,540 | 43,708 | 21,060 | 13,288 | 11,268 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
191,831 | 195,883 | 195,150 | 189,780 | 187,005 | 199,557 | 189,839 | |||||||||||||||||||||
Capital employed at end of period |
193,765 | 191,831 | 195,883 | 195,150 | 189,780 | 187,005 | 199,557 | |||||||||||||||||||||
Average capital employed |
192,798 | 193,857 | 195,517 | 192,465 | 188,393 | 193,281 | 194,698 | |||||||||||||||||||||
Return on capital employed (%) |
0.2 | % | 6.0 | % | 6.9 | % | 22.7 | % | 11.2 | % | 6.9 | % | 5.8 | % | ||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Operating income |
6,579 | 6,238 | 3,475 | 21,805 | 10,770 | 5,693 | 2,133 | |||||||||||||||||||||
Financial income |
-176 | 50 | -89 | 526 | 634 | 446 | 684 | |||||||||||||||||||||
Annualized Operating income + Financial income |
8,537 | 12,576 | 13,540 | 22,331 | 15,205 | 12,278 | 11,268 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
195,150 | 195,150 | 195,150 | 189,839 | 189,839 | 189,839 | 189,839 | |||||||||||||||||||||
Capital employed at end of period |
193,765 | 191,831 | 195,883 | 195,150 | 189,780 | 187,005 | 199,557 | |||||||||||||||||||||
Average capital employed |
194,458 | 193,491 | 195,517 | 192,495 | 189,810 | 188,422 | 194,698 | |||||||||||||||||||||
Return on capital employed (%) |
4.4 | % | 6.5 | % | 6.9 | % | 11.6 | % | 8.0 | % | 6.5 | % | 5.8 | % |
EQUITY RATIO (%)
Equity, expressed as a percentage of total assets.
2016 | 2015 | |||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Total equity |
134,012 | 136,691 | 145,644 | 147,366 | 137,984 | 136,725 | 149,051 | |||||||||||||||||||||
Total assets |
275,718 | 277,387 | 280,325 | 284,363 | 278,378 | 278,916 | 302,967 | |||||||||||||||||||||
Equity ratio (%) |
48.6 | % | 49.3 | % | 52.0 | % | 51.8 | % | 49.6 | % | 49.0 | % | 49.2 | % |
RETURN ON EQUITY (%)
Annualized net income attributable to stockholders of the Parent Company as a percentage of average Stockholders equity.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net income attributable to stockholders of the parent company |
-233 | 1,587 | 1,966 | 7,056 | 3,080 | 2,094 | 1,319 | |||||||||||||||||||||
Annualized |
-932 | 6,348 | 7,864 | 28,224 | 12,320 | 8,376 | 5,276 | |||||||||||||||||||||
Average Stockholders equity |
||||||||||||||||||||||||||||
Stockholders equity, beginning of period |
135,746 | 144,699 | 146,525 | 137,086 | 135,565 | 147,855 | 144,306 | |||||||||||||||||||||
Stockholders equity, end of period |
133,138 | 135,746 | 144,699 | 146,525 | 137,086 | 135,565 | 147,855 | |||||||||||||||||||||
Average Stockholders equity |
134,442 | 140,223 | 145,612 | 141,806 | 136,326 | 141,710 | 146,081 | |||||||||||||||||||||
Return on Equity (%) |
-0.7 | % | 4.5 | % | 5.4 | % | 19.9 | % | 9.0 | % | 5.9 | % | 3.6 | % | ||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net income attributable to stockholders of the parent company |
3,320 | 3,553 | 1,966 | 13,549 | 6,493 | 3,413 | 1,319 | |||||||||||||||||||||
Annualized |
4,427 | 7,106 | 7,864 | 13,549 | 8,657 | 6,826 | 5,276 | |||||||||||||||||||||
Average Stockholders equity |
||||||||||||||||||||||||||||
Stockholders equity, beginning of period |
146,525 | 146,525 | 146,525 | 144,306 | 144,306 | 144,306 | 144,306 | |||||||||||||||||||||
Stockholders equity, end of period |
133,138 | 135,746 | 144,699 | 146,525 | 137,086 | 135,565 | 147,855 | |||||||||||||||||||||
Average Stockholders equity |
139,832 | 141,136 | 145,612 | 145,416 | 140,696 | 139,936 | 146,081 | |||||||||||||||||||||
Return on Equity (%) |
3.2 | % | 5.0 | % | 5.4 | % | 9.3 | % | 6.2 | % | 4.9 | % | 3.6 | % |
40 Ericsson | Third Quarter Report 2016
EPS (NON-IFRS), SEK
EPS, diluted, excluding amortizations and write-down of acquired intangible assets and excluding restructuring charges.
2016 | 2015 | |||||||||||||||||||||||||||
Isolated quarters |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
EPS diluted, SEK |
-0.07 | 0.48 | 0.60 | 2.15 | 0.94 | 0.64 | 0.40 | |||||||||||||||||||||
Restructuring charges |
0.27 | 0.22 | 0.13 | 0.15 | 0.21 | 0.58 | 0.13 | |||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
0.14 | 0.13 | 0.14 | 0.20 | 0.20 | 0.23 | 0.23 | |||||||||||||||||||||
EPS (Non-IFRS) diluted, SEK |
0.34 | 0.83 | 0.87 | 2.50 | 1.34 | 1.45 | 0.76 | |||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||||||||||
Year to date |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
EPS diluted, SEK |
1.01 | 1.08 | 0.60 | 4.13 | 1.98 | 1.04 | 0.40 | |||||||||||||||||||||
Restructuring charges |
0.62 | 0.35 | 0.13 | 1.07 | 0.92 | 0.71 | 0.13 | |||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
0.41 | 0.27 | 0.14 | 0.86 | 0.66 | 0.46 | 0.23 | |||||||||||||||||||||
EPS (Non-IFRS) diluted, SEK |
2.04 | 1.70 | 0.87 | 6.06 | 3.56 | 2.21 | 0.76 |
41 Ericsson | Third Quarter Report 2016