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 20, 2017
Commission File Number
000-12033
LM ERICSSON TELEPHONE COMPANY
(Translation of registrants name into English)
Torshamnsgatan 21, Kista
SE-164 83, Stockholm, Sweden
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
Announcement of LM Ericsson Telephone Company, October 20, 2017 regarding Ericsson reports third quarter results 2017.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TELEFONAKTIEBOLAGET LM ERICSSON (publ) | ||
By: | /s/ NINA MACPHERSON | |
Nina Macpherson | ||
Senior Vice President & Chief Legal Officer | ||
By: | /s/ HELENA NORRMAN | |
Helena Norrman | ||
Senior Vice President | ||
Corporate Marketing & Communications Officer |
Date: October 20, 2017
THIRD QUARTER 2017
Stockholm, October 20, 2017
THIRD QUARTER HIGHLIGHTS |
Read more (page) | |||
| Reported sales decreased by -6% YoY. Sales adjusted for comparable units and currency declined by -3%. | 3 | ||
| Networks sales declined by -4% YoY. Sales adjusted for comparable units, currency and the rescoped managed services contract in North America, increased slightly. | 7 | ||
| Gross margin was 25.4% (28.3%). Adjusted1) gross margin was 30.0% (29.4%) driven by increased adjusted1) gross margin in Networks. | 4 | ||
| Operating income was SEK -4.8 (0.3) b. Adjusted1) operating income declined to SEK 0.0 (1.6) b. Higher amortization than capitalization of development expenses and higher recognition than deferral of hardware costs had a negative impact on operating income of SEK -1.5 (0.5) b. | 4 | ||
| As communicated in the second quarter report 2017, the company identified an increased risk of further market and customer project adjustments. In the quarter provisions and adjustments were made impacting operating income by SEK -2.3 b., with limited effect on cash flow. | 3 | ||
| As a result of the ongoing cost reductions, restructuring charges of SEK -2.8 (-1.3) b. were taken in the quarter. This included a write-down of SEK -1.6 b. related to the decision to close and divest the ICT center in Canada. | 4 | ||
| Cash flow from operating activities was SEK 0.0 (-2.3) b. Free cash flow2) was SEK -0.5 (-5.0) b. Net cash per Sept. 30, 2017, was SEK 24.1 (16.3) b. | 11 |
1) | Adjusted: the numbers are adjusted for restructuring charges and for certain other items affecting comparability in 2017. |
2) | Free cash flow: Cash flow from operating activities less net capital expenditures and other investments, see APMs at the end of the report. |
SEK b. |
Q3 2017 |
Q3 2016 |
YoY change |
Q2 2017 |
QoQ change |
9 months 2017 |
9 months 2016 |
|||||||||||||||||||||
Net sales |
47.8 | 51.1 | -6 | % | 49.9 | -4 | % | 144.1 | 157.4 | |||||||||||||||||||
Net sales adjusted for certain items affecting comparability in 2017 |
47.7 | 51.1 | -7 | % | 49.9 | -5 | % | 145.4 | 157.4 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -3 | % | | 1 | % | -11 | % | -8 | % | |||||||||||||||||
Gross margin |
25.4 | % | 28.3 | % | | 27.9 | % | | 22.6 | % | 31.4 | % | ||||||||||||||||
Gross margin excluding restructuring charges and adjusted for certain items affecting comparability in 2017 |
30.0 | % | 29.4 | % | | 29.8 | % | | 30.1 | % | 32.2 | % | ||||||||||||||||
Operating income |
-4.8 | 0.3 | | -1.2 | | -18.4 | 6.6 | |||||||||||||||||||||
Operating income excluding restructuring charges and adjusted for certain items affecting comparability in 2017 |
0.0 | 1.6 | -102 | % | 0.3 | -114 | % | 1.3 | 9.5 | |||||||||||||||||||
Operating margin |
-10.0 | % | 0.7 | % | | -2.5 | % | | -12.7 | % | 4.2 | % | ||||||||||||||||
Operating margin excluding restructuring charges and adjusted for certain items affecting comparability in 2017 |
-0.1 | % | 3.1 | % | | 0.6 | % | | 0.9 | % | 6.0 | % | ||||||||||||||||
Net income |
-4.3 | -0.2 | | -1.0 | | -16.2 | 3.5 | |||||||||||||||||||||
EPS diluted, SEK |
-1.34 | -0.07 | | -0.30 | | -4.93 | 1.01 | |||||||||||||||||||||
EPS (non-IFRS), SEK3) |
-0.55 | 0.34 | -262 | % | 0.17 | | -2.80 | 2.04 | ||||||||||||||||||||
Cash flow from operating activities |
0.0 | -2.3 | -99 | % | 0.0 | | -1.6 | -5.4 | ||||||||||||||||||||
Net cash, end of period |
24.1 | 16.3 | 48 | % | 24.0 | 0 | % | 24.1 | 16.3 |
3) | EPS diluted, excl. amortizations and write-downs of acquired intangible assets, and excluding restructuring charges. |
Non-IFRS financial measures are reconciled to the most directly reconcilable line items in the financial statements at the end of this report.
1 Ericsson | Third Quarter Report 2017
CEO COMMENTS
2 Ericsson | Third Quarter Report 2017
FINANCIAL HIGHLIGHTS
SEK b. |
Q3 2017 |
Q3 2016 |
YoY change |
Q2 2017 |
QoQ change |
9 months 2017 |
9 months 2016 |
|||||||||||||||||||||
Net sales |
47.8 | 51.1 | -6 | % | 49.9 | -4 | % | 144.1 | 157.4 | |||||||||||||||||||
Of which Networks |
35.5 | 37.0 | -4 | % | 36.8 | -4 | % | 107.2 | 117.2 | |||||||||||||||||||
Of which IT & Cloud |
10.3 | 11.7 | -12 | % | 10.9 | -6 | % | 30.7 | 33.0 | |||||||||||||||||||
Of which Other |
2.0 | 2.3 | -13 | % | 2.2 | -8 | % | 6.2 | 7.1 | |||||||||||||||||||
Gross income |
12.1 | 14.5 | -16 | % | 13.9 | -13 | % | 32.5 | 49.3 | |||||||||||||||||||
Gross margin (%) |
25.4 | % | 28.3 | % | | 27.9 | % | | 22.6 | % | 31.4 | % | ||||||||||||||||
Research and development expenses |
-10.5 | -7.9 | 34 | % | -8.4 | 26 | % | -28.0 | -22.7 | |||||||||||||||||||
Selling and administrative expenses |
-6.8 | -6.2 | 10 | % | -7.1 | -3 | % | -23.7 | -20.1 | |||||||||||||||||||
Other operating income and expenses |
0.4 | 0.0 | | 0.2 | 74 | % | 0.8 | 0.0 | ||||||||||||||||||||
Operating income |
-4.8 | 0.3 | | -1.2 | | -18.4 | 6.6 | |||||||||||||||||||||
Operating margin |
-10.0 | % | 0.7 | % | | -2.5 | % | | -12.7 | % | 4.2 | % | ||||||||||||||||
for Networks |
1 | % | 8 | % | | 7 | % | | 2 | % | 11 | % | ||||||||||||||||
for IT & Cloud |
-41 | % | -15 | % | | -26 | % | | -52 | % | -16 | % | ||||||||||||||||
for Other |
-48 | % | -32 | % | | -44 | % | | -77 | % | -22 | % | ||||||||||||||||
Financial net |
-0.3 | -0.6 | -47 | % | 0.1 | | -0.7 | -1.6 | ||||||||||||||||||||
Taxes |
0.8 | 0.1 | | 0.2 | | 2.9 | -1.5 | |||||||||||||||||||||
Net income |
-4.3 | -0.2 | | -1.0 | | -16.2 | 3.5 | |||||||||||||||||||||
Restructuring charges |
-2.8 | -1.3 | 123 | % | -1.5 | 86 | % | -6.1 | -2.9 |
Q3 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND CERTAIN OTHER ITEMS AFFECTING COMPARABILITY
SEK b. |
Q3 2017 reported |
Restructuring charges |
Provisions and customer project adjustments |
Gain from divestment of Power Modules |
Q3 2017 adjusted |
Q3 2016 adjusted |
Q2 2017 adjusted |
Q1 2017 adjusted |
||||||||||||||||||||||||
Net sales |
47.8 | | -0.1 | | 47.7 | 51.1 | 49.9 | 47.8 | ||||||||||||||||||||||||
Cost of sales |
-35.7 | 0.8 | 1.5 | | -33.4 | -36.1 | -35.1 | -33.2 | ||||||||||||||||||||||||
Gross income |
12.1 | 0.8 | 1.3 | | 14.3 | 15.0 | 14.9 | 14.6 | ||||||||||||||||||||||||
Gross margin (%) |
25 | % | | | | 30 | % | 29 | % | 30 | % | 31 | % | |||||||||||||||||||
Research and development expenses |
-10.5 | 1.9 | | | -8.6 | -7.3 | -8.0 | -6.7 | ||||||||||||||||||||||||
Selling and administrative expenses |
-6.8 | 0.1 | 0.9 | | -5.8 | -6.0 | -6.8 | -7.0 | ||||||||||||||||||||||||
Other operating income and expenses |
0.4 | | | -0.3 | 0.1 | 0.0 | 0.2 | 0.1 | ||||||||||||||||||||||||
Operating income |
-4.8 | 2.8 | 2.3 | -0.3 | 0.0 | 1.6 | 0.3 | 1.1 | ||||||||||||||||||||||||
for Networks |
0.4 | 1.5 | 2.2 | -0.3 | 3.8 | 3.4 | 3.5 | 4.3 | ||||||||||||||||||||||||
for IT & Cloud |
-4.2 | 1.1 | 0.0 | | -3.1 | -1.1 | -2.4 | -2.2 | ||||||||||||||||||||||||
for Other |
-1.0 | 0.2 | 0.0 | | -0.8 | -0.7 | -0.8 | -1.0 | ||||||||||||||||||||||||
Operating margin |
-10 | % | | | | 0 | % | 3 | % | 1 | % | 2 | % |
3 Ericsson | Third Quarter Report 2017
4 Ericsson | Third Quarter Report 2017
5 Ericsson | Third Quarter Report 2017
MARKET AREA SALES
Third quarter 2017 | Change | |||||||||||||||||||||||
SEK b. |
Networks | IT & Cloud |
Other | Total | YoY | QoQ | ||||||||||||||||||
South East Asia, Oceania and India |
6.3 | 1.1 | 0.1 | 7.5 | -3 | % | -3 | % | ||||||||||||||||
North East Asia |
4.1 | 1.5 | 0.0 | 5.6 | -9 | % | -5 | % | ||||||||||||||||
North America |
9.6 | 2.0 | 0.3 | 11.9 | -10 | % | -5 | % | ||||||||||||||||
Europe and Latin America |
9.6 | 3.7 | 0.8 | 14.1 | -6 | % | -7 | % | ||||||||||||||||
Middle East and Africa |
4.3 | 1.9 | 0.1 | 6.2 | -1 | % | 4 | % | ||||||||||||||||
Other 1) |
1.7 | 0.1 | 0.7 | 2.5 | -7 | % | -5 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
35.5 | 10.3 | 2.0 | 47.8 | -6 | % | -4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) | Market Area Other includes licensing revenues, power modules, mobile broadband modules, Ericsson-LG Enterprise and other businesses. |
6 Ericsson | Third Quarter Report 2017
SEGMENT RESULTS
NETWORKS
SEK b. |
Q3 2017 |
Q3 2016 |
YoY change |
Q2 2017 |
QoQ change |
9 months 2017 |
9 months 2016 |
|||||||||||||||||||||
Net sales |
35.5 | 37.0 | -4 | % | 36.8 | -4 | % | 107.2 | 117.2 | |||||||||||||||||||
Of which products |
19.8 | 19.2 | 3 | % | 20.8 | -5 | % | 60.0 | 65.1 | |||||||||||||||||||
Of which IPR licensing revenues |
1.5 | 1.6 | -5 | % | 1.6 | -2 | % | 4.7 | 6.4 | |||||||||||||||||||
Of which services |
15.7 | 17.8 | -12 | % | 16.1 | -2 | % | 47.2 | 52.1 | |||||||||||||||||||
Net sales adjusted for certain items affecting comparability in 2017 |
35.4 | 37.0 | -4 | % | 36.8 | -4 | % | 108.4 | 117.2 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -1 | % | | 3 | % | -11 | % | | ||||||||||||||||||
Gross income |
9.1 | 9.9 | -8 | % | 10.4 | -12 | % | 27.4 | 35.4 | |||||||||||||||||||
Gross income excluding restructuring charges and adj. for certain items affecting comparability in 2017 |
10.9 | 10.2 | 7 | % | 11.0 | 0 | % | 33.2 | 36.4 | |||||||||||||||||||
Gross margin |
26 | % | 27 | % | | 28 | % | | 26 | % | 30 | % | ||||||||||||||||
Gross margin excluding restructuring charges and adj. for certain items affecting comparability in 2017 |
31 | % | 28 | % | | 30 | % | | 31 | % | 31 | % | ||||||||||||||||
Operating income |
0.4 | 2.8 | -87 | % | 2.6 | -86 | % | 2.4 | 13.4 | |||||||||||||||||||
Operating income excl. restructuring charges and adj. certain for items affecting comparability in 2017 |
3.8 | 3.4 | 12 | % | 3.5 | 8 | % | 11.7 | 14.9 | |||||||||||||||||||
Operating margin |
1 | % | 8 | % | | 7 | % | | 2 | % | 11 | % | ||||||||||||||||
Operating margin excl. restructuring charges and adj. for certain items affecting comparability in 2017 |
11 | % | 9 | % | | 10 | % | | 11 | % | 13 | % | ||||||||||||||||
EBITA margin |
1 | % | 8 | % | | 7 | % | | 3 | % | 12 | % | ||||||||||||||||
Restructuring charges |
-1.5 | -0.6 | 178 | % | -0.9 | 67 | % | -3.9 | -1.5 |
Q3 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND CERTAIN OTHER ITEMS AFFECTING COMPARABILITY
SEK b. |
Q3 2017 reported |
Restructuring charges |
Provisions and customer project adjustments |
Gain from divestment of Power Modules |
Q3 2017 adjusted |
Q3 2016 adjusted |
Q2 2017 adjusted |
Q1 2017 adjusted |
||||||||||||||||||||||||
Net Sales |
35.5 | | -0.1 | | 35.4 | 37.0 | 36.8 | 36.2 | ||||||||||||||||||||||||
Cost of sales |
26.4 | 0.5 | 1.4 | | -24.4 | -26.8 | -25.9 | -24.9 | ||||||||||||||||||||||||
Gross income |
9.1 | 0.5 | 1.3 | | 10.9 | 10.2 | 11.0 | 11.3 | ||||||||||||||||||||||||
Gross margin |
26 | % | | | | 31 | % | 28 | % | 30 | % | 31 | % | |||||||||||||||||||
Operating income |
0.4 | 1.5 | 2.2 | -0.3 | 3.8 | 3.4 | 3.5 | 4.3 | ||||||||||||||||||||||||
Operating margin |
1 | % | | | | 11 | % | 9 | % | 10 | % | 12 | % |
7 Ericsson | Third Quarter Report 2017
8 Ericsson | Third Quarter Report 2017
IT & CLOUD
SEK b. |
Q3 2017 |
Q3 2016 |
YoY change |
Q2 2017 |
QoQ change |
9 months 2017 |
9 months 2016 |
|||||||||||||||||||||
Net sales |
10.3 | 11.7 | -12 | % | 10.9 | -6 | % | 30.7 | 33.0 | |||||||||||||||||||
Of which products |
4.7 | 5.5 | -15 | % | 5.1 | -8 | % | 13.8 | 15.6 | |||||||||||||||||||
Of which IPR licensing revenues |
0.2 | 0.2 | -5 | % | 0.2 | -2 | % | 0.6 | 0.8 | |||||||||||||||||||
Of which services |
5.6 | 6.2 | -10 | % | 5.8 | -4 | % | 16.9 | 17.5 | |||||||||||||||||||
Net sales adjusted for certain items affecting comparability in 2017 |
10.3 | 11.7 | -12 | % | 10.9 | -6 | % | 30.8 | 33.0 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -9 | % | | -1 | % | -9 | % | | ||||||||||||||||||
Gross income |
2.4 | 3.8 | -38 | % | 2.8 | -16 | % | 3.1 | 11.2 | |||||||||||||||||||
Gross income excluding restructuring charges and adj. for certain items affecting comparability in 2017 |
2.6 | 3.9 | -33 | % | 3.1 | -14 | % | 8.4 | 11.5 | |||||||||||||||||||
Gross margin |
23 | % | 33 | % | | 26 | % | | 10 | % | 34 | % | ||||||||||||||||
Gross margin excluding restructuring charges and adj. for certain items affecting comparability in 2017 |
26 | % | 34 | % | | 28 | % | | 27 | % | 35 | % | ||||||||||||||||
Operating income |
-4.2 | -1.7 | 141 | % | -2.9 | 46 | % | -16.1 | -5.3 | |||||||||||||||||||
Operating income excl. restructuring charges and adj. for certain items affecting comparability in 2017 |
-3.1 | -1.1 | 172 | % | -2.4 | 28 | % | -7.8 | -4.0 | |||||||||||||||||||
Operating margin |
-41 | % | -15 | % | | -26 | % | | -52 | % | -16 | % | ||||||||||||||||
Operating margin excl. restructuring charges and adj. for certain items affecting comparability in 2017 |
-30 | % | -10 | % | | -22 | % | | -25 | % | -12 | % | ||||||||||||||||
EBITA margin |
-39 | % | -12 | % | | -24 | % | | -48 | % | -14 | % | ||||||||||||||||
Restructuring charges |
-1.1 | -0.6 | 75 | % | -0.5 | 132 | % | -1.8 | -1.3 |
Q3 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND CERTAIN OTHER ITEMS AFFECTING COMPARABILITY
SEK b. |
Q3 2017 reported |
Restructuring charges |
Provisions and customer project adjustments |
Q3 2017 adjusted |
Q3 2016 adjusted |
Q2 2017 adjusted |
Q1 2017 adjusted |
|||||||||||||||||||||
Net Sales |
10.3 | | | 10.3 | 11.7 | 10.9 | 9.6 | |||||||||||||||||||||
Cost of sales |
-7.9 | 0.2 | 0.0 | -7.6 | -7.8 | -7.8 | -6.9 | |||||||||||||||||||||
Gross income |
2.4 | 0.2 | 0.0 | 2.6 | 3.9 | 3.1 | 2.7 | |||||||||||||||||||||
Gross margin |
23 | % | | | 26 | % | 34 | % | 28 | % | 28 | % | ||||||||||||||||
Operating income |
-4.2 | 1.1 | 0.0 | -3.1 | -1.1 | -2.4 | -2.2 | |||||||||||||||||||||
Operating margin |
-41 | % | | | -30 | % | -10 | % | -22 | % | -23 | % |
9 Ericsson | Third Quarter Report 2017
OTHER
SEK b. |
Q3 2017 |
Q3 2016 |
YoY change |
Q2 2017 |
QoQ change |
9 months 2017 |
9 months 2016 |
|||||||||||||||||||||
Net sales |
2.0 | 2.3 | -13 | % | 2.2 | -8 | % | 6.2 | 7.1 | |||||||||||||||||||
Of which IPR licensing revenues |
0.2 | 0.2 | -5 | % | 0.2 | -2 | % | 0.6 | 0.8 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -11 | % | | -4 | % | -15 | % | | ||||||||||||||||||
Gross income |
0.7 | 0.8 | -13 | % | 0.7 | -12 | % | 2.0 | 2.8 | |||||||||||||||||||
Gross income excluding restructuring charges and adj. for certain items affecting comparability in 2017 |
0.7 | 0.8 | -13 | % | 0.8 | -11 | % | 2.1 | 2.9 | |||||||||||||||||||
Gross margin |
32 | % | 32 | % | | 34 | % | | 32 | % | 39 | % | ||||||||||||||||
Gross margin excluding restructuring charges and adj. for certain items affecting comparability in 2017 |
35 | % | 36 | % | | 37 | % | | 34 | % | 40 | % | ||||||||||||||||
Operating income |
-1.0 | -0.8 | 30 | % | -1.0 | 2 | % | -4.8 | -1.5 | |||||||||||||||||||
Operating income excl. restructuring charges and adj for certain items affecting comparability in 2017 |
-0.8 | -0.7 | 17 | % | -0.8 | -8 | % | -2.6 | -1.4 | |||||||||||||||||||
Operating margin |
-48 | % | -32 | % | | -44 | % | | -77 | % | -22 | % | ||||||||||||||||
Operating margin excl. restructuring charges and adj. for certain items affecting comparability in 2017 |
-38 | % | -28 | % | | -38 | % | | -42 | % | -19 | % | ||||||||||||||||
EBITA margin |
-44 | % | -24 | % | | -38 | % | | -58 | % | -13 | % | ||||||||||||||||
Restructuring charges |
-0.2 | -0.1 | 107 | % | -0.1 | 65 | % | -0.4 | -0.2 |
Q3 2017 ADJUSTED FOR RESTRUCTURING CHARGES AND CERTAIN OTHER ITEMS AFFECTING COMPARABILITY
SEK b. |
Q3 2017 reported |
Restructuring charges |
Provisions and customer project adjustments |
Q3 2017 adjusted |
Q3 2016 adjusted |
Q2 2017 adjusted |
Q1 2017 adjusted |
|||||||||||||||||||||
Net Sales |
2.0 | | | 2.0 | 2.3 | 2.2 | 2.0 | |||||||||||||||||||||
Cost of sales |
-1.4 | 0.1 | | -1.3 | -1.5 | -1.4 | -1.4 | |||||||||||||||||||||
Gross income |
0.7 | 0.1 | | 0.7 | 0.8 | 0.8 | 0.6 | |||||||||||||||||||||
Gross margin |
32 | % | | | 35 | % | 36 | % | 37 | % | 31 | % | ||||||||||||||||
Operating income |
-1.0 | 0.2 | | -0.8 | -0.7 | -0.8 | -1.0 | |||||||||||||||||||||
Operating margin |
-48 | % | | | -38 | % | -28 | % | -38 | % | -51 | % |
The former Media segment is renamed to Other in the external reporting as per Q2 2017.
10 Ericsson | Third Quarter Report 2017
CASH FLOW
Q3 | Q3 | Q2 | ||||||||||
SEK b. |
2017 | 2016 | 2017 | |||||||||
Net income reconciled to cash |
-1.9 | 1.5 | -0.8 | |||||||||
Changes in operating net assets |
1.9 | -3.8 | 0.8 | |||||||||
Cash flow from operating activities |
0.0 | -2.3 | 0.0 | |||||||||
Cash flow from investing activities |
3.3 | -2.0 | -2.0 | |||||||||
Cash flow from financing activities |
1.4 | -1.5 | -8.9 | |||||||||
Net change in cash and cash equivalents |
4.8 | -4.5 | -11.5 | |||||||||
Free cash flow: Cash flow from operating activities less net capital expenditures and other investments |
-0.5 | -5.0 | -1.3 | |||||||||
Cash conversion (%) |
1 | % | -155 | % | 0 | % |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | ||||||||||||||||
Working capital KPIs, number of days |
2017 | 2017 | 2017 | 2016 | 2016 | |||||||||||||||
Sales outstanding (target: <90) |
112 | 114 | 117 | 95 | 122 | |||||||||||||||
Inventory (target: <65) |
77 | 78 | 73 | 69 | 79 | |||||||||||||||
Payable (target: >60) |
60 | 60 | 58 | 56 | 56 |
11 Ericsson | Third Quarter Report 2017
FINANCIAL POSITION
SEK b. |
Sep 30 2017 |
Sep 30 2016 |
Jun 30 2017 |
|||||||||
+ Cash and cash equivalents |
26.2 | 24.4 | 21.4 | |||||||||
+ Interest-bearing securities, current |
6.5 | 18.7 | 10.8 | |||||||||
+ Interest-bearing securities, non-current |
22.4 | 0.5 | 22.1 | |||||||||
|
|
|
|
|
|
|||||||
Gross cash |
55.1 | 43.6 | 54.3 | |||||||||
Borrowings, current |
3.0 | 9.0 | 3.2 | |||||||||
Borrowings, non-current |
28.0 | 18.3 | 27.1 | |||||||||
|
|
|
|
|
|
|||||||
Net cash |
24.1 | 16.3 | 24.0 | |||||||||
Equity |
115.7 | 134.0 | 123.8 | |||||||||
Total assets |
267.2 | 275.7 | 274.9 | |||||||||
Capital turnover (times) |
1.1 | 1.1 | 1.0 | |||||||||
Return on capital employed (%) |
-13.6 | % | 4.4 | % | -14.8 | % | ||||||
Equity ratio (%) |
43.3 | % | 48.6 | % | 45.0 | % | ||||||
Return on equity (%) |
-17.1 | % | 3.2 | % | -18.1 | % |
12 Ericsson | Third Quarter Report 2017
PARENT COMPANY
13 Ericsson | Third Quarter Report 2017
OTHER INFORMATION
14 Ericsson | Third Quarter Report 2017
RISK FACTORS
15 Ericsson | Third Quarter Report 2017
AUDITORS REVIEW REPORT
16 Ericsson | Third Quarter Report 2017
EDITORS NOTE
17 Ericsson | Third Quarter Report 2017
SAFE HARBOR STATEMENT
18 Ericsson | Third Quarter Report 2017
FINANCIAL STATEMENTS
AND OTHER INFORMATION
19 Ericsson | Third Quarter Report 2017
Jul-Sep | Jan-Sep | |||||||||||||||||||||||
SEK million |
2017 | 2016 | Change | 2017 | 2016 | Change | ||||||||||||||||||
Net sales |
47,796 | 51,076 | -6 | % | 144,104 | 157,393 | -8 | % | ||||||||||||||||
Cost of sales |
-35,661 | -36,616 | -3 | % | -111,598 | -108,048 | 3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross income |
12,135 | 14,460 | -16 | % | 32,506 | 49,345 | -34 | % | ||||||||||||||||
Gross margin (%) |
25.4 | % | 28.3 | % | 22.6 | % | 31.4 | % | ||||||||||||||||
Research and development expenses |
-10,520 | -7,855 | 34 | % | -27,953 | -22,745 | 23 | % | ||||||||||||||||
Selling and administrative expenses |
-6,834 | -6,238 | 10 | % | -23,747 | -20,067 | 18 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating expenses |
-17,354 | -14,093 | 23 | % | -51,700 | -42,812 | 21 | % | ||||||||||||||||
Other operating income and expenses |
415 | -3 | 795 | 40 | ||||||||||||||||||||
Shares in earnings of JV and associated companies |
6 | -23 | 29 | 6 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
-4,798 | 341 | -1507 | % | -18,370 | 6,579 | -379 | % | ||||||||||||||||
Financial income |
-135 | -226 | -239 | -176 | ||||||||||||||||||||
Financial expenses |
-181 | -371 | -448 | -1,414 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income after financial items |
-5,114 | -256 | 1898 | % | -19,057 | 4,989 | -482 | % | ||||||||||||||||
Taxes |
766 | 76 | 2,858 | -1,497 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
-4,348 | -180 | 2316 | % | -16,199 | 3,492 | -564 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to: |
||||||||||||||||||||||||
Stockholders of the Parent Company |
-4,452 | -233 | -16,359 | 3,320 | ||||||||||||||||||||
Non-controlling interests |
104 | 53 | 160 | 172 | ||||||||||||||||||||
Other information |
||||||||||||||||||||||||
Average number of shares, basic (million) |
3,279 | 3,264 | 3,275 | 3,261 | ||||||||||||||||||||
Earnings per share, basic (SEK) 1) |
-1.35 | -0.07 | -4.99 | 1.02 | ||||||||||||||||||||
Earnings per share, diluted (SEK) 1) |
-1.34 | -0.07 | -4.93 | 1.01 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
1) | Based on Net income attributable to stockholders of the Parent Company. |
STATEMENT OF COMPREHENSIVE INCOME
Jul-Sep | Jan-Sep | |||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income |
-4,348 | -180 | -16,199 | 3,492 | ||||||||||||
Other comprehensive income |
||||||||||||||||
Items that will not be reclassified to profit or loss |
||||||||||||||||
Remeasurements of defined benefits pension plans incl. asset ceiling |
-2,618 | -5,347 | -1,646 | -9,790 | ||||||||||||
Tax on items that will not be reclassified to profit or loss |
546 | 1,218 | 217 | 2,406 | ||||||||||||
Items that may be reclassified to profit or loss |
||||||||||||||||
Available-for-sale financial assets |
||||||||||||||||
Gains/losses arising during the period |
5 | | 78 | | ||||||||||||
Reclassification adjustments on gains/losses included in profit or loss |
| | 5 | | ||||||||||||
Revaluation of other investments in shares and participations |
||||||||||||||||
Fair value remeasurement |
-5 | | -3 | -4 | ||||||||||||
Changes in cumulative translation adjustments |
-1,728 | 1,520 | -4,522 | 2,368 | ||||||||||||
Share of other comprehensive income on JV and associated companies |
-8 | 11 | -7 | -355 | ||||||||||||
Tax on items that may be reclassified to profit or loss |
1 | | -17 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive income, net of tax |
-3,807 | -2,598 | -5,895 | -5,375 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income |
-8,155 | -2,778 | -22,094 | -1,883 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income attributable to: |
||||||||||||||||
Stockholders of the Parent Company |
-8,218 | -2,871 | -22,197 | -2,121 | ||||||||||||
Non-controlling interest |
63 | 93 | 103 | 238 |
20 Ericsson | Third Quarter Report 2017
SEK million |
Sep 30 2017 |
Jun 30 2017 |
Dec 31 2016 |
|||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Intangible assets |
||||||||||||
Capitalized development expenses |
5,337 | 6,085 | 8,076 | |||||||||
Goodwill |
40,200 | 41,364 | 43,387 | |||||||||
Intellectual property rights, brands and other intangible assets |
4,776 | 5,234 | 7,747 | |||||||||
Property, plant and equipment |
13,884 | 16,276 | 16,734 | |||||||||
Financial assets |
||||||||||||
Equity in JV and associated companies |
627 | 791 | 775 | |||||||||
Other investments in shares and participations |
1,192 | 1,115 | 1,179 | |||||||||
Customer finance, non-current |
1,993 | 2,288 | 2,128 | |||||||||
Interest-bearing securities, non-current |
22,405 | 22,122 | 7,586 | |||||||||
Other financial assets, non-current |
5,063 | 4,409 | 4,442 | |||||||||
Deferred tax assets |
19,275 | 17,463 | 15,522 | |||||||||
|
|
|
|
|
|
|||||||
114,752 | 117,147 | 107,576 | ||||||||||
Current assets |
||||||||||||
Inventories |
32,758 | 34,194 | 30,307 | |||||||||
Trade receivables |
59,802 | 62,493 | 68,117 | |||||||||
Customer finance, current |
1,961 | 2,156 | 2,625 | |||||||||
Other current receivables |
25,231 | 26,741 | 24,431 | |||||||||
Interest-bearing securities, current |
6,526 | 10,754 | 13,325 | |||||||||
Cash and cash equivalents |
26,210 | 21,446 | 36,966 | |||||||||
|
|
|
|
|
|
|||||||
152,488 | 157,784 | 175,771 | ||||||||||
|
|
|
|
|
|
|||||||
Total assets |
267,240 | 274,931 | 283,347 | |||||||||
|
|
|
|
|
|
|||||||
EQUITY AND LIABILITIES |
||||||||||||
Equity |
||||||||||||
Stockholders equity |
115,072 | 123,045 | 139,817 | |||||||||
Non-controlling interest in equity of subsidiaries |
615 | 710 | 675 | |||||||||
|
|
|
|
|
|
|||||||
115,687 | 123,755 | 140,492 | ||||||||||
Noncurrent liabilities |
||||||||||||
Post-employment benefits |
26,534 | 23,624 | 23,723 | |||||||||
Provisions, non-current |
3,930 | 4,794 | 946 | |||||||||
Deferred tax liabilities |
1,736 | 1,838 | 2,147 | |||||||||
Borrowings, non-current |
28,039 | 27,100 | 18,653 | |||||||||
Other non-current liabilities |
2,563 | 2,602 | 2,621 | |||||||||
|
|
|
|
|
|
|||||||
62,802 | 59,958 | 48,090 | ||||||||||
Current liabilities |
||||||||||||
Provisions, current |
5,646 | 5,618 | 5,411 | |||||||||
Borrowings, current |
3,004 | 3,230 | 8,033 | |||||||||
Trade payables |
23,560 | 25,025 | 25,318 | |||||||||
Other current liabilities |
56,541 | 57,345 | 56,003 | |||||||||
|
|
|
|
|
|
|||||||
88,751 | 91,218 | 94,765 | ||||||||||
|
|
|
|
|
|
|||||||
Total equity and liabilities |
267,240 | 274,931 | 283,347 | |||||||||
|
|
|
|
|
|
|||||||
Of which interest-bearing liabilities |
31,043 | 30,330 | 26,686 | |||||||||
Assets pledged as collateral |
5,215 | 5,076 | 2,584 | |||||||||
Contingent liabilities |
1,547 | 1,679 | 1,186 |
21 Ericsson | Third Quarter Report 2017
CONSOLIDATED STATEMENT OF CASH FLOWS
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | 2016 | |||||||||||||||
Operating activities |
||||||||||||||||||||
Net income |
-4,348 | -180 | -16,199 | 3,492 | 1,895 | |||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||
Taxes |
-1,574 | -1,282 | -7,897 | -5,900 | -6,200 | |||||||||||||||
Earnings/dividends in JV and associated companies |
73 | 22 | 58 | 79 | 58 | |||||||||||||||
Depreciation, amortization and impairment losses |
4,146 | 2,308 | 11,774 | 6,509 | 9,119 | |||||||||||||||
Other |
-218 | 630 | 261 | 2,270 | 3,135 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income reconciled to cash |
-1,921 | 1,498 | -12,003 | 6,450 | 8,007 | |||||||||||||||
Changes in operating net assets |
||||||||||||||||||||
Inventories |
582 | 980 | -4,149 | -4,899 | -613 | |||||||||||||||
Customer finance, current and non-current |
456 | 223 | 762 | -844 | -950 | |||||||||||||||
Trade receivables |
1,124 | -624 | 3,971 | 2,220 | 5,933 | |||||||||||||||
Trade payables |
-819 | -2,371 | -152 | -531 | 2,775 | |||||||||||||||
Provisions and post-employment benefits |
-601 | 130 | 4,368 | 334 | 3,106 | |||||||||||||||
Other operating assets and liabilities, net |
1,161 | -2,153 | 5,645 | -8,132 | -4,248 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1,903 | -3,815 | 10,445 | -11,852 | 6,003 | ||||||||||||||||
Cash flow from operating activities |
-18 | -2,317 | -1,558 | -5,402 | 14,010 | |||||||||||||||
Investing activities |
||||||||||||||||||||
Investments in property, plant and equipment |
-739 | -1,384 | -2,772 | -4,430 | -6,129 | |||||||||||||||
Sales of property, plant and equipment |
12 | 111 | 118 | 205 | 482 | |||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
371 | 16 | 383 | -572 | -622 | |||||||||||||||
Product development |
-126 | -885 | -1,306 | -3,192 | -4,483 | |||||||||||||||
Other investing activities |
42 | -508 | 110 | -663 | -3,004 | |||||||||||||||
Interest-bearing securities |
3,756 | 610 | -8,806 | 6,978 | 5,473 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from investing activities |
3,316 | -2,040 | -12,273 | -1,674 | -8,283 | |||||||||||||||
Cash flow before financing activities |
3,298 | -4,357 | -13,831 | -7,076 | 5,727 | |||||||||||||||
Financing activities |
||||||||||||||||||||
Dividends paid |
-145 | -163 | -3,423 | -12,263 | -12,263 | |||||||||||||||
Other financing activities |
1,563 | -1,295 | 6,829 | 1,560 | 521 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from financing activities |
1,418 | -1,458 | 3,406 | -10,703 | -11,742 | |||||||||||||||
Effect of exchange rate changes on cash |
48 | 1,285 | -331 | 1,956 | 2,757 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net change in cash and cash equivalents |
4,764 | -4,530 | -10,756 | -15,823 | -3,258 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, beginning of period |
21,446 | 28,931 | 36,966 | 40,224 | 40,224 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, end of period |
26,210 | 24,401 | 26,210 | 24,401 | 36,966 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
22 Ericsson | Third Quarter Report 2017
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Jan-Sep | Jan-Dec | |||||||||||
SEK million |
2017 | 2016 | 2016 | |||||||||
Opening balance |
140,492 | 147,366 | 147,366 | |||||||||
Total comprehensive income |
-22,094 | -1,883 | 4,514 | |||||||||
Sale/repurchase of own shares |
-28 | -51 | -216 | |||||||||
Stock issue (net) |
15 | 131 | 131 | |||||||||
Stock purchase plan |
650 | 711 | 957 | |||||||||
Dividends paid |
-3,424 | -12,263 | -12,263 | |||||||||
Transactions with non-controlling interests |
76 | 1 | 3 | |||||||||
|
|
|
|
|
|
|||||||
Closing balance |
115,687 | 134,012 | 140,492 | |||||||||
|
|
|
|
|
|
CONSOLIDATED INCOME STATEMENT - ISOLATED QUARTERS
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Cost of sales |
-35,661 | -36,006 | -39,931 | -48,195 | -36,616 | -36,613 | -34,819 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||||||||
Gross margin (%) |
25.4 | % | 27,9 | % | 13.9 | % | 26.1 | % | 28.3 | % | 32.3 | % | 33.3 | % | ||||||||||||||
Research and development expenses |
-10,520 | -8,365 | -9,068 | -8,890 | -7,855 | -7,405 | -7,485 | |||||||||||||||||||||
Selling and administrative expenses |
-6,834 | -7,052 | -9,861 | -8,799 | -6,238 | -7,109 | -6,720 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses |
-17,354 | -15,417 | -18,929 | -17,689 | -14,093 | -14,514 | -14,205 | |||||||||||||||||||||
Other operating income and expenses |
415 | 239 | 141 | 364 | -3 | -230 | 273 | |||||||||||||||||||||
Shares in earnings of JV and associated companies |
6 | 12 | 11 | 25 | -23 | 12 | 17 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
-4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | |||||||||||||||||||||
Financial income |
-135 | -22 | -82 | 61 | -226 | 139 | -89 | |||||||||||||||||||||
Financial expenses |
-181 | 83 | -350 | -744 | -371 | -666 | -377 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income after financial items |
-5,114 | -1,172 | -12,771 | -963 | -256 | 2,236 | 3,009 | |||||||||||||||||||||
Taxes |
766 | 176 | 1,916 | -634 | 76 | -670 | -903 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
-4,348 | -996 | -10,855 | -1,597 | -180 | 1,566 | 2,106 | |||||||||||||||||||||
Net income attributable to: |
||||||||||||||||||||||||||||
Stockholders of the Parent Company |
-4,452 | -1,010 | -10,897 | -1,604 | -233 | 1,587 | 1,966 | |||||||||||||||||||||
Non-controlling interests |
104 | 14 | 42 | 7 | 53 | -21 | 140 | |||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Average number of shares, basic (million) |
3,279 | 3,275 | 3,272 | 3,268 | 3,264 | 3,261 | 3,258 | |||||||||||||||||||||
Earnings per share, basic (SEK) 1) |
-1.35 | -0.31 | -3.33 | -0.49 | -0.07 | 0.49 | 0.60 | |||||||||||||||||||||
Earnings per share, diluted (SEK) 1) |
-1.34 | -0.30 | -3.29 | -0.48 | -0.07 | 0.48 | 0.60 |
1) | Based on Net income attributable to stockholders of the Parent Company. |
23 Ericsson | Third Quarter Report 2017
CONSOLIDATED STATEMENT OF CASH FLOWS - ISOLATED QUARTERS
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Operating activities |
||||||||||||||||||||||||||||
Net income |
-4,348 | -996 | -10,855 | -1,597 | -180 | 1,566 | 2,106 | |||||||||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||||||||||
Taxes |
-1,574 | -1,978 | -4,345 | -300 | -1,282 | -3,410 | -1,208 | |||||||||||||||||||||
Earnings/dividends in JV and associated companies |
73 | -8 | -7 | -21 | 22 | 73 | -16 | |||||||||||||||||||||
Depreciation, amortization and impairment losses |
4,146 | 2,197 | 5,431 | 2,610 | 2,308 | 2,104 | 2,097 | |||||||||||||||||||||
Other |
-218 | -48 | 527 | 865 | 630 | 988 | 652 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income reconciled to cash |
-1,921 | -833 | -9,249 | 1,557 | 1,498 | 1,321 | 3,631 | |||||||||||||||||||||
Changes in operating net assets |
||||||||||||||||||||||||||||
Inventories |
582 | -1,146 | -3,585 | 4,286 | 980 | -1,667 | -4,212 | |||||||||||||||||||||
Customer finance, current and non-current |
456 | 1,140 | -834 | -106 | 223 | -816 | -251 | |||||||||||||||||||||
Trade receivables |
1,124 | 450 | 2,397 | 3,713 | -624 | -564 | 3,408 | |||||||||||||||||||||
Trade payables |
-819 | 41 | 626 | 3,306 | -2,371 | 2,457 | -617 | |||||||||||||||||||||
Provisions and post-employment benefits |
-601 | 324 | 4,645 | 2,772 | 130 | 218 | -14 | |||||||||||||||||||||
Other operating assets and liabilities, net |
1,161 | 25 | 4,459 | 3,884 | -2,153 | -1,662 | -4,317 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1,903 | 834 | 7,708 | 17,855 | -3,815 | -2,034 | -6,003 | ||||||||||||||||||||||
Cash flow from operating activities |
-18 | 1 | -1,541 | 19,412 | -2,317 | -713 | -2,372 | |||||||||||||||||||||
Investing activities |
||||||||||||||||||||||||||||
Investments in property, plant and equipment |
-739 | -1,018 | -1,015 | -1,699 | -1,384 | -1,572 | -1,474 | |||||||||||||||||||||
Sales of property, plant and equipment |
12 | 37 | 69 | 277 | 111 | 50 | 44 | |||||||||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
371 | 9 | 3 | -50 | 16 | -480 | -108 | |||||||||||||||||||||
Product development |
-126 | -315 | -865 | -1,291 | -885 | -1,099 | -1,208 | |||||||||||||||||||||
Other investing activities |
42 | -42 | 110 | -2,341 | -508 | -890 | 735 | |||||||||||||||||||||
Interest-bearing securities |
3,756 | -676 | -11,886 | -1,505 | 610 | 5,355 | 1,013 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash flow from investing activities |
3,316 | -2,005 | -13,584 | -6,609 | -2,040 | 1,364 | -998 | |||||||||||||||||||||
Cash flow before financing activities |
3,298 | -2,004 | -15,125 | 12,803 | -4,357 | 651 | -3,370 | |||||||||||||||||||||
Financing activities |
||||||||||||||||||||||||||||
Dividends paid |
-145 | -3,274 | -4 | | -163 | -12,067 | -33 | |||||||||||||||||||||
Other financing activities |
1,563 | -5,636 | 10,902 | -1,039 | -1,295 | 2,761 | 94 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash flow from financing activities |
1,418 | -8,910 | 10,898 | -1,039 | -1,458 | -9,306 | 61 | |||||||||||||||||||||
Effect of exchange rate changes on cash |
48 | -594 | 215 | 801 | 1,285 | 1,652 | -981 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net change in cash and cash equivalents |
4,764 | -11,508 | -4,012 | 12,565 | -4,530 | -7,003 | -4,290 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash and cash equivalents, beginning of period |
21,446 | 32,954 | 36,966 | 24,401 | 28,931 | 35,934 | 40,224 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash and cash equivalents, end of period |
26,210 | 21,446 | 32,954 | 36,966 | 24,401 | 28,931 | 35,934 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24 Ericsson | Third Quarter Report 2017
PARENT COMPANY INCOME STATEMENT
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | 2016 | |||||||||||||||
Net sales |
| | | | | |||||||||||||||
Cost of sales |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
| | | | | |||||||||||||||
Operating expenses |
-216 | -238 | -860 | -728 | -1,185 | |||||||||||||||
Other operating income and expenses |
557 | 670 | 1,747 | 1,860 | 2,698 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
341 | 432 | 887 | 1,132 | 1,513 | |||||||||||||||
Financial net |
44 | 453 | 1,753 | 12,960 | 14,039 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income after financial items |
385 | 885 | 2,640 | 14,092 | 15,552 | |||||||||||||||
Transfers to (-) / from untaxed reserves |
-48 | | -168 | | -1,100 | |||||||||||||||
Taxes |
8 | -115 | 20 | -249 | -206 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
345 | 770 | 2,492 | 13,843 | 14,246 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
PARENT COMPANY STATEMENT OF COMPREHENSIVE INCOME
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | 2016 | |||||||||||||||
Net income |
345 | 770 | 2,492 | 13,843 | 14,246 | |||||||||||||||
Available-for-sale financial assets |
||||||||||||||||||||
Gains/losses arising during the period |
5 | | 78 | | -7 | |||||||||||||||
Reclassification adjustments on gains/losses included in profit or loss |
| | 5 | | | |||||||||||||||
Revaluation of other investments in shares and participations |
||||||||||||||||||||
Fair value remeasurement |
| | | -5 | -5 | |||||||||||||||
Tax on items that may be reclassified to profit or loss |
-1 | | -18 | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total other comprehensive income, net of tax |
4 | | 65 | -5 | -12 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total comprehensive income |
349 | 770 | 2,557 | 13,838 | 14,234 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
25 Ericsson | Third Quarter Report 2017
SEK million |
Sep 30 2017 |
Dec 31 2016 |
||||||
ASSETS |
||||||||
Fixed assets |
||||||||
Intangible assets |
381 | 547 | ||||||
Tangible assets |
437 | 396 | ||||||
Financial assets* |
125,211 | 111,981 | ||||||
|
|
|
|
|||||
126,029 | 112,924 | |||||||
Current assets |
||||||||
Inventories |
1 | 3 | ||||||
Receivables |
38,550 | 38,476 | ||||||
Short-term investments |
6,189 | 12,991 | ||||||
Cash and cash equivalents |
13,517 | 22,311 | ||||||
|
|
|
|
|||||
58,257 | 73,781 | |||||||
|
|
|
|
|||||
Total assets |
184,286 | 186,705 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY, PROVISIONS AND LIABILITIES |
||||||||
Equity |
||||||||
Restricted equity |
48,164 | 48,148 | ||||||
Non-restricted equity |
44,091 | 44,753 | ||||||
|
|
|
|
|||||
92,255 | 92,901 | |||||||
Provisions |
556 | 885 | ||||||
Non-current liabilities |
58,212 | 50,428 | ||||||
Current liabilities |
33,263 | 42,491 | ||||||
|
|
|
|
|||||
Total stockholders equity, provisions and liabilities |
184,286 | 186,705 | ||||||
|
|
|
|
|||||
* Of which interest-bearing securities, non-current |
22,405 | 7,586 |
26 Ericsson | Third Quarter Report 2017
THE GROUP
27 Ericsson | Third Quarter Report 2017
NET SALES BY SEGMENT BY QUARTER*
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
35,502 | 36,839 | 34,860 | 47,791 | 37,020 | 40,245 | 39,935 | |||||||||||||||||||||
Of which products |
19,828 | 20,786 | 19,410 | 27,519 | 19,249 | 23,037 | 22,795 | |||||||||||||||||||||
Of which services |
15,674 | 16,053 | 15,450 | 20,272 | 17,771 | 17,208 | 17,140 | |||||||||||||||||||||
IT & Cloud |
10,264 | 10,888 | 9,545 | 14,884 | 11,716 | 11,500 | 9,830 | |||||||||||||||||||||
Of which products |
4,652 | 5,065 | 4,103 | 6,682 | 5,479 | 5,298 | 4,773 | |||||||||||||||||||||
Of which services |
5,612 | 5,823 | 5,442 | 8,202 | 6,237 | 6,202 | 5,057 | |||||||||||||||||||||
Other |
2,030 | 2,212 | 1,964 | 2,540 | 2,340 | 2,363 | 2,444 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Sequential change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-4 | % | 6 | % | -27 | % | 29 | % | -8 | % | 1 | % | | |||||||||||||||
Of which products |
-5 | % | 7 | % | -29 | % | 43 | % | -16 | % | 1 | % | | |||||||||||||||
Of which services |
-2 | % | 4 | % | -24 | % | 14 | % | 3 | % | 0 | % | | |||||||||||||||
IT & Cloud |
-6 | % | 14 | % | -36 | % | 27 | % | 2 | % | 17 | % | | |||||||||||||||
Of which products |
-8 | % | 23 | % | -39 | % | 22 | % | 3 | % | 11 | % | | |||||||||||||||
Of which services |
-4 | % | 7 | % | -34 | % | 32 | % | 1 | % | 23 | % | | |||||||||||||||
Other |
-8 | % | 13 | % | -23 | % | 9 | % | -1 | % | -3 | % | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-4 | % | 8 | % | -29 | % | 28 | % | -6 | % | 4 | % | -29 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year over year change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-4 | % | -8 | % | -13 | % | | | | | ||||||||||||||||||
Of which products |
3 | % | -10 | % | -15 | % | | | | | ||||||||||||||||||
Of which services |
-12 | % | -7 | % | -10 | % | | | | | ||||||||||||||||||
IT & Cloud |
-12 | % | -5 | % | -3 | % | | | | | ||||||||||||||||||
Of which products |
-15 | % | -4 | % | -14 | % | | | | | ||||||||||||||||||
Of which services |
-10 | % | -6 | % | 8 | % | | | | | ||||||||||||||||||
Other |
-13 | % | -6 | % | -20 | % | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-6 | % | -8 | % | -11 | % | -11 | % | -14 | % | -11 | % | -2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
107,201 | 71,699 | 34,860 | 164,991 | 117,200 | 80,180 | 39,935 | |||||||||||||||||||||
Of which products |
60,024 | 40,196 | 19,410 | 92,600 | 65,081 | 45,832 | 22,795 | |||||||||||||||||||||
Of which services |
47,177 | 31,503 | 15,450 | 72,391 | 52,119 | 34,348 | 17,140 | |||||||||||||||||||||
IT & Cloud |
30,697 | 20,433 | 9,545 | 47,930 | 33,046 | 21,330 | 9,830 | |||||||||||||||||||||
Of which products |
13,820 | 9,168 | 4,103 | 22,232 | 15,550 | 10,071 | 4,773 | |||||||||||||||||||||
Of which services |
16,877 | 11,265 | 5,442 | 25,698 | 17,496 | 11,259 | 5,057 | |||||||||||||||||||||
Other |
6,206 | 4,176 | 1,964 | 9,687 | 7,147 | 4,807 | 2,444 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, year over year change, percent |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
-9 | % | -11 | % | -13 | % | -11 | % | | | | |||||||||||||||||
Of which products |
-8 | % | -12 | % | -15 | % | -12 | % | | | | |||||||||||||||||
Of which services |
-9 | % | -8 | % | -10 | % | -8 | % | | | | |||||||||||||||||
IT & Cloud |
-7 | % | -4 | % | -3 | % | -7 | % | | | | |||||||||||||||||
Of which products |
-11 | % | -9 | % | -14 | % | -16 | % | | | | |||||||||||||||||
Of which services |
-4 | % | 0 | % | 8 | % | 1 | % | | | | |||||||||||||||||
Other |
-13 | % | -13 | % | -20 | % | -7 | % | | | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-8 | % | -9 | % | -11 | % | -10 | % | -9 | % | -7 | % | -2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Net sales by segment has been restated for each quarter of 2016 and for the full year 2015. Comparisons against isolated quarters in 2015 are not available by segment. As of Q2 2017, the former Media segment was renamed to Other. |
28 Ericsson | Third Quarter Report 2017
SALES GROWTH ADJUSTED FOR COMPARABLE UNITS AND CURRENCY*
2017 | 2016 | |||||||||||||||||||||||||||
Sequential change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
3 | % | 7 | % | -27 | % | | | | | ||||||||||||||||||
IT & Cloud |
-1 | % | 16 | % | -35 | % | | | | | ||||||||||||||||||
Other |
-4 | % | 13 | % | -23 | % | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
1 | % | 9 | % | -29 | % | 23 | % | -9 | % | 6 | % | -28 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarter, year over year change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
-1 | % | -14 | % | -18 | % | | | | | ||||||||||||||||||
IT & Cloud |
-9 | % | -10 | % | -7 | % | | | | | ||||||||||||||||||
Other |
-11 | % | -11 | % | -22 | % | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-3 | % | -13 | % | -16 | % | -15 | % | -14 | % | -7 | % | -1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, year over year change, percent |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
-11 | % | -16 | % | -18 | % | | | | | ||||||||||||||||||
IT & Cloud |
-9 | % | -8 | % | -7 | % | | | | | ||||||||||||||||||
Other |
-15 | % | -17 | % | -22 | % | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-11 | % | -15 | % | -16 | % | -10 | % | -8 | % | -4 | % | -1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Sales growth adjusted for comparable units and currency has not been restated by segment for 2016. |
GROSS INCOME AND GROSS MARGIN BY SEGMENT BY QUARTER
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
9,092 | 10,357 | 7,980 | 11,783 | 9,867 | 12,522 | 13,011 | |||||||||||||||||||||
IT & Cloud |
2,384 | 2,828 | -2,100 | 4,676 | 3,833 | 4,061 | 3,281 | |||||||||||||||||||||
Other |
659 | 748 | 558 | 561 | 760 | 912 | 1,098 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, As percentage of net sales |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
26 | % | 28 | % | 23 | % | 25 | % | 27 | % | 31 | % | 33 | % | ||||||||||||||
IT & Cloud |
23 | % | 26 | % | -22 | % | 31 | % | 33 | % | 35 | % | 33 | % | ||||||||||||||
Other |
32 | % | 34 | % | 28 | % | 22 | % | 32 | % | 39 | % | 45 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
25 | % | 28 | % | 14 | % | 26 | % | 28 | % | 32 | % | 33 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
27,429 | 18,337 | 7,980 | 47,183 | 35,400 | 25,533 | 13,011 | |||||||||||||||||||||
IT & Cloud |
3,112 | 728 | -2,100 | 15,851 | 11,175 | 7,342 | 3,281 | |||||||||||||||||||||
Other |
1,965 | 1,306 | 558 | 3,331 | 2,770 | 2,010 | 1,098 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, As percentage of net sales |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
26 | % | 26 | % | 23 | % | 29 | % | 30 | % | 32 | % | 33 | % | ||||||||||||||
IT & Cloud |
10 | % | 4 | % | -22 | % | 33 | % | 34 | % | 34 | % | 33 | % | ||||||||||||||
Other |
32 | % | 31 | % | 28 | % | 34 | % | 39 | % | 42 | % | 45 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
23 | % | 21 | % | 14 | % | 30 | % | 31 | % | 33 | % | 33 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 Ericsson | Third Quarter Report 2017
OPERATING INCOME AND OPERATING MARGIN BY SEGMENT BY QUARTER
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
370 | 2,603 | -538 | 2,380 | 2,839 | 4,789 | 5,762 | |||||||||||||||||||||
IT & Cloud |
-4,186 | -2,869 | -8,997 | -1,819 | -1,740 | -1,546 | -1,977 | |||||||||||||||||||||
Other |
-982 | -967 | -2,804 | -841 | -758 | -480 | -310 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, As percentage of net sales |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
1 | % | 7 | % | -2 | % | 5 | % | 8 | % | 12 | % | 14 | % | ||||||||||||||
IT & Cloud |
-41 | % | -26 | % | -94 | % | -12 | % | -15 | % | -13 | % | -20 | % | ||||||||||||||
Other |
-48 | % | -44 | % | -143 | % | -33 | % | -32 | % | -20 | % | -13 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-10 | % | -2 | % | -27 | % | 0 | % | 1 | % | 5 | % | 7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
2,435 | 2,065 | -538 | 15,770 | 13,390 | 10,551 | 5,762 | |||||||||||||||||||||
IT & Cloud |
-16,052 | -11,866 | -8,997 | -7,082 | -5,263 | -3,523 | -1,977 | |||||||||||||||||||||
Other |
-4,753 | -3,771 | -2,804 | -2,389 | -1,548 | -790 | -310 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date As percentage of net sales |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
2 | % | 3 | % | -2 | % | 10 | % | 11 | % | 13 | % | 14 | % | ||||||||||||||
IT & Cloud |
-52 | % | -58 | % | -94 | % | -15 | % | -16 | % | -17 | % | -20 | % | ||||||||||||||
Other |
-77 | % | -90 | % | -143 | % | -25 | % | -22 | % | -16 | % | -13 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-13 | % | -14 | % | -27 | % | 3 | % | 4 | % | 6 | % | 7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITA AND EBITA MARGIN BY SEGMENT BY QUARTER
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
456 | 2,687 | -353 | 2,586 | 3,042 | 4,994 | 5,970 | |||||||||||||||||||||
IT & Cloud |
-3,982 | -2,640 | -8,237 | -1,571 | -1,443 | -1,306 | -1,713 | |||||||||||||||||||||
Other |
-893 | -835 | -1,874 | -655 | -567 | -290 | -98 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-4,419 | -788 | -10,464 | 360 | 1,032 | 3,398 | 4,159 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters As percentage of net sales |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
1 | % | 7 | % | -1 | % | 5 | % | 8 | % | 12 | % | 15 | % | ||||||||||||||
IT & Cloud |
-39 | % | -24 | % | -86 | % | -11 | % | -12 | % | -11 | % | -17 | % | ||||||||||||||
Other |
-44 | % | -38 | % | -95 | % | -26 | % | -24 | % | -12 | % | -4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-9 | % | -2 | % | -23 | % | 1 | % | 2 | % | 6 | % | 8 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
2,790 | 2,334 | -353 | 16,592 | 14,006 | 10,964 | 5,970 | |||||||||||||||||||||
IT & Cloud |
-14,859 | -10,877 | -8,237 | -6,033 | -4,462 | -3,019 | -1,713 | |||||||||||||||||||||
Other |
-3,602 | -2,709 | -1,874 | -1,610 | -955 | -388 | -98 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-15,671 | -11,252 | -10,464 | 8,949 | 8,589 | 7,557 | 4,159 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date As a percentage of net sales |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
3 | % | 3 | % | -1 | % | 10 | % | 12 | % | 14 | % | 15 | % | ||||||||||||||
IT & Cloud |
-48 | % | -53 | % | -86 | % | -13 | % | -14 | % | -14 | % | -17 | % | ||||||||||||||
Other |
-58 | % | -65 | % | -95 | % | -17 | % | -13 | % | -8 | % | -4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-11 | % | -12 | % | -23 | % | 4 | % | 5 | % | 7 | % | 8 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 Ericsson | Third Quarter Report 2017
NET SALES BY MARKET AREA BY QUARTER*
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
South East Asia, Oceania and India |
7,474 | 7,730 | 8,009 | 9,718 | 7,678 | 7,730 | 7,905 | |||||||||||||||||||||
North East Asia |
5,563 | 5,853 | 5,561 | 9,623 | 6,122 | 6,041 | 5,579 | |||||||||||||||||||||
North America |
11,880 | 12,457 | 11,811 | 14,851 | 13,178 | 13,358 | 13,147 | |||||||||||||||||||||
Europe and Latin America 1) 2) |
14,128 | 15,231 | 12,707 | 19,128 | 15,104 | 17,082 | 15,100 | |||||||||||||||||||||
Middle East and Africa |
6,240 | 6,018 | 5,414 | 9,129 | 6,298 | 7,239 | 5,699 | |||||||||||||||||||||
Other 1) 2) |
2,511 | 2,650 | 2,867 | 2,766 | 2,696 | 2,658 | 4,779 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
568 | 701 | 925 | 843 | 690 | 477 | 1,113 | |||||||||||||||||||||
2) Of which in EU |
8,459 | 8,840 | 8,239 | 11,154 | 8,507 | 9,635 | 9,229 | |||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Sequential change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
South East Asia, Oceania and India |
-3 | % | -3 | % | -18 | % | 27 | % | -1 | % | -2 | % | -7 | % | ||||||||||||||
North East Asia |
-5 | % | 5 | % | -42 | % | 57 | % | 1 | % | 8 | % | -37 | % | ||||||||||||||
North America |
-5 | % | 5 | % | -20 | % | 13 | % | -1 | % | 2 | % | -21 | % | ||||||||||||||
Europe and Latin America 1) 2) |
-7 | % | 20 | % | -34 | % | 27 | % | -12 | % | 13 | % | -31 | % | ||||||||||||||
Middle East and Africa |
4 | % | 11 | % | -41 | % | 45 | % | -13 | % | 27 | % | -36 | % | ||||||||||||||
Other 1) 2) |
-5 | % | -8 | % | 4 | % | 3 | % | 1 | % | -44 | % | -44 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-4 | % | 8 | % | -29 | % | 28 | % | -6 | % | 4 | % | -29 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
-19 | % | -24 | % | 10 | % | 22 | % | 45 | % | -57 | % | 15 | % | ||||||||||||||
2) Of which in EU |
-4 | % | 7 | % | -26 | % | 31 | % | -12 | % | 4 | % | -27 | % | ||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year-over-year change, percent |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
South East Asia, Oceania and India |
-3 | % | 0 | % | 1 | % | 14 | % | -9 | % | -3 | % | 1 | % | ||||||||||||||
North East Asia |
-9 | % | -3 | % | 0 | % | 8 | % | -4 | % | -13 | % | -7 | % | ||||||||||||||
North America |
-10 | % | -7 | % | -10 | % | -11 | % | -8 | % | -8 | % | 8 | % | ||||||||||||||
Europe and Latin America 1) 2) |
-6 | % | -11 | % | -16 | % | -13 | % | -20 | % | -12 | % | -15 | % | ||||||||||||||
Middle East and Africa |
-1 | % | -17 | % | -5 | % | 2 | % | -25 | % | -21 | % | -15 | % | ||||||||||||||
Other 1) 2) |
-7 | % | 0 | % | -40 | % | -67 | % | -6 | % | -3 | % | 54 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-6 | % | -8 | % | -11 | % | -11 | % | -14 | % | -11 | % | -2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
-18 | % | 47 | % | -17 | % | -13 | % | -39 | % | -20 | % | 2 | % | ||||||||||||||
2) Of which in EU |
-1 | % | -8 | % | -11 | % | -12 | % | -20 | % | -16 | % | -15 | % | ||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
South East Asia, Oceania and India |
23,213 | 15,739 | 8,009 | 33,031 | 23,313 | 15,635 | 7,905 | |||||||||||||||||||||
North East Asia |
16,977 | 11,414 | 5,561 | 27,365 | 17,742 | 11,620 | 5,579 | |||||||||||||||||||||
North America |
36,148 | 24,268 | 11,811 | 54,534 | 39,683 | 26,505 | 13,147 | |||||||||||||||||||||
Europe and Latin America 1) 2) |
42,066 | 27,938 | 12,707 | 66,414 | 47,286 | 32,182 | 15,100 | |||||||||||||||||||||
Middle East and Africa |
17,672 | 11,432 | 5,414 | 28,365 | 19,236 | 12,938 | 5,699 | |||||||||||||||||||||
Other 1) 2) |
8,028 | 5,517 | 2,867 | 12,899 | 10,133 | 7,437 | 4,779 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
2,194 | 1,626 | 925 | 3,123 | 2,280 | 1,590 | 1,113 | |||||||||||||||||||||
2) Of which in EU |
25,538 | 17,079 | 8,239 | 38,525 | 27,371 | 18,864 | 9,229 | |||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, year-over-year change, percent |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
South East Asia, Oceania and India |
0 | % | 1 | % | 1 | % | 1 | % | -4 | % | -1 | % | 1 | % | ||||||||||||||
North East Asia |
-4 | % | -2 | % | 0 | % | -3 | % | -8 | % | -10 | % | -7 | % | ||||||||||||||
North America |
-9 | % | -8 | % | -10 | % | -6 | % | -3 | % | -1 | % | 8 | % | ||||||||||||||
Europe and Latin America 1) 2) |
-11 | % | -13 | % | -16 | % | -15 | % | -15 | % | -13 | % | -15 | % | ||||||||||||||
Middle East and Africa |
-8 | % | -12 | % | -5 | % | -15 | % | -21 | % | -18 | % | -15 | % | ||||||||||||||
Other 1) 2) |
-21 | % | -26 | % | -40 | % | -25 | % | 16 | % | 27 | % | 54 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-8 | % | -9 | % | -11 | % | -10 | % | -9 | % | -7 | % | -2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
-4 | % | 2 | % | -17 | % | -18 | % | -19 | % | -6 | % | 2 | % | ||||||||||||||
2) Of which in EU |
-7 | % | -9 | % | -11 | % | -15 | % | -17 | % | -16 | % | -15 | % |
* | As of Q2 2017, net sales by geographical area has been restated using the new structure of five Market Areas + Other, replacing the previous structure of 10 regions + Other. Broadcast services, reported as Region Other during 2016, is now reported per geographical area. In addition, part of the business related to former Telcordia, reported per geographical area during 2016, has been transferred to Other. All changes have been applied retrospectively to ensure valid comparisons between periods. |
31 Ericsson | Third Quarter Report 2017
Country | Q3 | Jan-Sep | ||||||||||||||
Percentage of Net sales |
2017 | 2016 | 2017 | 2016 | ||||||||||||
United States |
26 | % | 26 | % | 26 | % | 26 | % | ||||||||
China |
7 | % | 8 | % | 8 | % | 8 | % | ||||||||
India |
6 | % | 5 | % | 5 | % | 5 | % | ||||||||
Australia |
4 | % | 3 | % | 4 | % | 3 | % | ||||||||
Japan |
4 | % | 3 | % | 4 | % | 3 | % |
NET SALES BY MARKET AREA BY SEGMENT
Q3 2017 | Jan-Sep 2017 | |||||||||||||||||||||||||||||||
SEK million |
Networks | IT & Cloud | Other | Total | Networks | IT & Cloud | Other | Total | ||||||||||||||||||||||||
South East Asia, Oceania and India |
6,267 | 1,120 | 87 | 7,474 | 19,212 | 3,717 | 284 | 23,213 | ||||||||||||||||||||||||
North East Asia |
4,062 | 1,455 | 46 | 5,563 | 12,805 | 4,037 | 135 | 16,977 | ||||||||||||||||||||||||
North America |
9,624 | 1,989 | 267 | 11,880 | 28,806 | 6,329 | 1,013 | 36,148 | ||||||||||||||||||||||||
Europe and Latin America |
9,594 | 3,732 | 802 | 14,128 | 28,693 | 10,923 | 2,450 | 42,066 | ||||||||||||||||||||||||
Middle East and Africa |
4,279 | 1,878 | 83 | 6,240 | 12,201 | 5,187 | 284 | 17,672 | ||||||||||||||||||||||||
Other |
1,676 | 90 | 745 | 2,511 | 5,484 | 504 | 2,040 | 8,028 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
35,502 | 10,264 | 2,030 | 47,796 | 107,201 | 30,697 | 6,206 | 144,104 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Share of total |
74 | % | 22 | % | 4 | % | 100 | % | 75 | % | 21 | % | 4 | % | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2017 | ||||||||||||||||
Sequential change, percent |
Networks | IT & Cloud | Other | Total | ||||||||||||
South East Asia, Oceania and India |
0 | % | -15 | % | -27 | % | -3 | % | ||||||||
North East Asia |
-1 | % | -14 | % | 10 | % | -5 | % | ||||||||
North America |
-3 | % | -3 | % | -41 | % | -5 | % | ||||||||
Europe and Latin America |
-9 | % | -3 | % | -6 | % | -7 | % | ||||||||
Middle East and Africa |
3 | % | 7 | % | -9 | % | 4 | % | ||||||||
Other |
-6 | % | -55 | % | 14 | % | -5 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
-4 | % | -6 | % | -8 | % | -4 | % | ||||||||
|
|
|
|
|
|
|
|
Q3 2017 | Jan-Sep 2017 | |||||||||||||||||||||||||||||||
Year over year change, percent |
Networks | IT & Cloud | Other | Total | Networks | IT & Cloud | Other | Total | ||||||||||||||||||||||||
South East Asia, Oceania and |
||||||||||||||||||||||||||||||||
India |
-6 | % | 23 | % | -33 | % | -3 | % | -2 | % | 13 | % | -13 | % | 0 | % | ||||||||||||||||
North East Asia |
3 | % | -32 | % | 7 | % | -9 | % | 0 | % | -15 | % | 10 | % | -4 | % | ||||||||||||||||
North America |
-8 | % | -9 | % | -52 | % | -10 | % | -9 | % | 2 | % | -39 | % | -9 | % | ||||||||||||||||
Europe and Latin America |
-4 | % | -11 | % | -11 | % | -6 | % | -11 | % | -10 | % | -12 | % | -11 | % | ||||||||||||||||
Middle East and Africa |
3 | % | -8 | % | -14 | % | -1 | % | -8 | % | -9 | % | 7 | % | -8 | % | ||||||||||||||||
Other |
-9 | % | -63 | % | 21 | % | -7 | % | -24 | % | -46 | % | 3 | % | -21 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-4 | % | -12 | % | -13 | % | -6 | % | -9 | % | -7 | % | -13 | % | -8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IPR LICENSING REVENUES BY SEGMENT BY QUARTER
2017 |
|
2016 | ||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
1,526 | 1,562 | 1,609 | 1,612 | 1,610 | 1,724 | 3,064 | |||||||||||||||||||||
IT & Cloud |
191 | 195 | 201 | 202 | 201 | 216 | 383 | |||||||||||||||||||||
Other |
191 | 195 | 201 | 202 | 201 | 216 | 383 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
1,908 | 1,952 | 2,011 | 2,016 | 2,012 | 2,156 | 3,830 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
4,697 | 3,171 | 1,609 | 8,010 | 6,398 | 4,788 | 3,064 | |||||||||||||||||||||
IT & Cloud |
587 | 396 | 201 | 1,002 | 800 | 599 | 383 | |||||||||||||||||||||
Other |
587 | 396 | 201 | 1,002 | 800 | 599 | 383 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
5,871 | 3,963 | 2,011 | 10,014 | 7,998 | 5,986 | 3,830 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32 Ericsson | Third Quarter Report 2017
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Opening balance |
10,412 | 10,560 | 6,357 | 3,245 | 3,387 | 3,532 | 3,838 | |||||||||||||||||||||
Additions |
1,942 | 1,403 | 6,365 | 4,349 | 666 | 839 | 492 | |||||||||||||||||||||
Utilization/Cash out |
-2,626 | -1,324 | -2,085 | -976 | -716 | -794 | -667 | |||||||||||||||||||||
Of which restructuring |
-1,461 | -1,075 | -1,586 | -785 | -529 | -639 | -487 | |||||||||||||||||||||
Reversal of excess amounts |
-32 | -65 | -66 | -253 | -129 | -240 | -67 | |||||||||||||||||||||
Reclassification, translation difference and other |
-120 | -162 | -11 | -8 | 37 | 50 | -64 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Closing balance |
9,576 | 10,412 | 10,560 | 6,357 | 3,245 | 3,387 | 3,532 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Opening balance |
6,357 | 6,357 | 6,357 | 3,838 | 3,838 | 3,838 | 3,838 | |||||||||||||||||||||
Additions |
9,710 | 7,768 | 6,365 | 6,346 | 1,997 | 1,331 | 492 | |||||||||||||||||||||
Utilization/Cash out |
-6,035 | -3,409 | -2,085 | -3,153 | -2,177 | -1,461 | -667 | |||||||||||||||||||||
Of which restructuring |
-4,122 | -2,661 | -1,586 | -2,440 | -1,655 | -1,126 | -487 | |||||||||||||||||||||
Reversal of excess amounts |
-163 | -131 | -66 | -689 | -436 | -307 | -67 | |||||||||||||||||||||
Reclassification, translation difference and other |
-293 | -173 | -11 | 15 | 23 | -14 | -64 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Closing balance |
9,576 | 10,412 | 10,560 | 6,357 | 3,245 | 3,387 | 3,532 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in assets subject to depreciation, amortization, impairment and write-downs
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Additions |
||||||||||||||||||||||||||||
Property, plant and equipment |
739 | 1,018 | 1,015 | 1,699 | 1,384 | 1,572 | 1,474 | |||||||||||||||||||||
Capitalized development expenses 1) |
126 | 315 | 865 | 1,291 | 885 | 1,099 | 1,208 | |||||||||||||||||||||
IPR, brands and other intangible assets |
1 | 19 | 1 | 0 | -4 | 13 | 5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
866 | 1,352 | 1,881 | 2,990 | 2,265 | 2,684 | 2,687 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||||||||||
Property, plant and equipment |
2,894 | 1,061 | 1,075 | 1,318 | 1,106 | 1,083 | 1,062 | |||||||||||||||||||||
Capitalized development expenses |
874 | 690 | 2,481 | 652 | 511 | 386 | 351 | |||||||||||||||||||||
IPR, brands and other intangible assets |
378 | 446 | 1,875 | 640 | 691 | 635 | 684 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
4,146 | 2,197 | 5,431 | 2,610 | 2,308 | 2,104 | 2,097 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Including reclassification |
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Additions |
||||||||||||||||||||||||||||
Property, plant and equipment |
2,772 | 2,033 | 1,015 | 6,129 | 4,430 | 3,046 | 1,474 | |||||||||||||||||||||
Capitalized development expenses 1) |
1,306 | 1,180 | 865 | 4,483 | 3,192 | 2,307 | 1,208 | |||||||||||||||||||||
IPR, brands and other intangible assets |
21 | 20 | 1 | 14 | 14 | 18 | 5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
4,099 | 3,233 | 1,881 | 10,626 | 7,636 | 5,371 | 2,687 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||||||||||
Property, plant and equipment |
5,030 | 2,136 | 1,075 | 4,569 | 3,251 | 2,145 | 1,062 | |||||||||||||||||||||
Capitalized development expenses |
4,045 | 3,171 | 2,481 | 1,900 | 1,248 | 737 | 351 | |||||||||||||||||||||
IPR, brands and other intangible assets |
2,699 | 2,321 | 1,875 | 2,650 | 2,010 | 1,319 | 684 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
11,774 | 7,628 | 5,431 | 9,119 | 6,509 | 4,201 | 2,097 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Including reclassification |
33 Ericsson | Third Quarter Report 2017
Jul-Sep | Jan-Sep | Jan-Dec | ||||||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | 2016 | |||||||||||||||
Number of shares and earnings per share |
||||||||||||||||||||
Number of shares, end of period (million) |
3,334 | 3,331 | 3,334 | 3,331 | 3,331 | |||||||||||||||
Of which class A-shares (million) |
262 | 262 | 262 | 262 | 262 | |||||||||||||||
Of which class B-shares (million) |
3,072 | 3,069 | 3,072 | 3,069 | 3,069 | |||||||||||||||
Number of treasury shares, end of period (million) |
54 | 66 | 54 | 66 | 62 | |||||||||||||||
Number of shares outstanding, basic, end of period (million) |
3,280 | 3,265 | 3,280 | 3,265 | 3,269 | |||||||||||||||
Numbers of shares outstanding, diluted, end of period (million) |
3,324 | 3,302 | 3,324 | 3,302 | 3,309 | |||||||||||||||
Average number of treasury shares (million) |
56 | 67 | 58 | 59 | 60 | |||||||||||||||
Average number of shares outstanding, basic (million) |
3,279 | 3,264 | 3,275 | 3,261 | 3,263 | |||||||||||||||
Average number of shares outstanding, diluted (million) 1) |
3,323 | 3,301 | 3,320 | 3,298 | 3,303 | |||||||||||||||
Earnings per share, basic (SEK) |
-1.35 | -0.07 | -4.99 | 1.02 | 0.53 | |||||||||||||||
Earnings per share, diluted (SEK) 1) |
-1.34 | -0.07 | -4.93 | 1.01 | 0.52 | |||||||||||||||
Earnings per share (Non-IFRS), diluted (SEK) 2) |
-0.55 | 0.34 | -2.80 | 2.04 | 2.66 | |||||||||||||||
Ratios |
||||||||||||||||||||
Days sales outstanding |
| | 112 | 122 | 95 | |||||||||||||||
Inventory turnover days |
86 | 86 | 77 | 79 | 69 | |||||||||||||||
Payable days |
62 | 56 | 60 | 56 | 56 | |||||||||||||||
Equity ratio (%) |
| | 43.3 | % | 48.6 | % | 49.6 | % | ||||||||||||
Return on equity (%) |
-15.0 | % | -0.7 | % | -17.1 | % | 3.2 | % | 1.2 | % | ||||||||||
Return on capital employed (%) |
-11.2 | % | 0.2 | % | -13.6 | % | 4.4 | % | 3.2 | % | ||||||||||
Capital turnover (times) |
1.1 | 1.1 | 1.1 | 1.1 | 1.2 | |||||||||||||||
Cash conversion (%) |
0.9 | % | -154.7 | % | 13.0 | % | -83.8 | % | 175.0 | % | ||||||||||
Exchange rates used in the consolidation |
||||||||||||||||||||
SEK/EUR- closing rate |
| | 9.63 | 9.63 | 9.56 | |||||||||||||||
SEK/USD- closing rate |
| | 8.15 | 8.62 | 9.06 | |||||||||||||||
Other |
||||||||||||||||||||
Regional inventory, end of period |
19,412 | 18,777 | 19,412 | 18,777 | 16,231 | |||||||||||||||
Export sales from Sweden |
20,240 | 22,589 | 63,397 | 73,640 | 107,036 |
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. |
2017 | 2016 | |||||||||||||||||||||||||||
End of period |
Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Mar 31 | |||||||||||||||||||||
South East Asia, Oceania and India |
26,396 | 26,748 | 27,221 | 26,570 | 26,453 | 26,725 | 26,602 | |||||||||||||||||||||
North East Asia |
12,945 | 12,972 | 12,962 | 13,042 | 13,434 | 13,547 | 13,623 | |||||||||||||||||||||
North America |
10,665 | 11,073 | 11,253 | 11,547 | 12,229 | 13,838 | 14,081 | |||||||||||||||||||||
Europe and Latin America 1) |
50,832 | 53,173 | 54,194 | 54,873 | 56,035 | 56,477 | 55,009 | |||||||||||||||||||||
Middle East and Africa |
5,014 | 5,161 | 5,268 | 5,432 | 5,646 | 5,920 | 5,985 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
105,852 | 109,127 | 110,898 | 111,464 | 113,797 | 116,507 | 115,300 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1) Of which in Sweden |
14,195 | 14,483 | 14,712 | 15,303 | 15,872 | 16,190 | 16,290 |
34 Ericsson | Third Quarter Report 2017
RESTRUCTURING CHARGES
RESTRUCTURING CHARGES BY FUNCTION
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Cost of sales |
-817 | -927 | -1,460 | -2,140 | -546 | -461 | -328 | |||||||||||||||||||||
Research and development expenses |
-1,896 | -344 | -214 | -1,531 | -529 | -422 | -257 | |||||||||||||||||||||
Selling and administrative expenses |
-106 | -243 | -69 | -978 | -190 | -138 | -47 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-2,819 | -1,514 | -1,743 | -4,649 | -1,265 | -1,021 | -632 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Cost of sales |
-3,204 | -2,387 | -1,460 | -3,475 | -1,335 | -789 | -328 | |||||||||||||||||||||
Research and development expenses |
-2,454 | -558 | -214 | -2,739 | -1,208 | -679 | -257 | |||||||||||||||||||||
Selling and administrative expenses |
-418 | -312 | -69 | -1,353 | -375 | -185 | -47 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-6,076 | -3,257 | -1,743 | -7,567 | -2,918 | -1,653 | -632 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RESTRUCTURING CHARGES BY SEGMENT
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks | -1,549 | -930 | -1,447 | -2,430 | -557 | -472 | -434 | |||||||||||||||||||||
of which cost of sales |
-546 | -616 | -1,254 | -1,341 | -365 | -342 | -250 | |||||||||||||||||||||
of which operating expenses |
-1,003 | -314 | -193 | -1,089 | -192 | -130 | -184 | |||||||||||||||||||||
IT & Cloud | -1,055 | -454 | -241 | -1,810 | -604 | -478 | -191 | |||||||||||||||||||||
of which cost of sales |
-210 | -248 | -168 | -671 | -109 | -106 | -76 | |||||||||||||||||||||
of which operating expenses |
-845 | -206 | -73 | -1,139 | -495 | -372 | -115 | |||||||||||||||||||||
Other | -215 | -130 | -55 | -409 | -104 | -71 | -7 | |||||||||||||||||||||
of which cost of sales |
-61 | -63 | -38 | -128 | -72 | -13 | -2 | |||||||||||||||||||||
of which operating expenses |
-154 | -67 | -17 | -281 | -32 | -58 | -5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-2,819 | -1,514 | -1,743 | -4,649 | -1,265 | -1,021 | -632 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks | -3,926 | -2,377 | -1,447 | -3,893 | -1,463 | -906 | -434 | |||||||||||||||||||||
of which cost of sales |
-2,416 | -1,870 | -1,254 | -2,298 | -957 | -592 | -250 | |||||||||||||||||||||
of which operating expenses |
-1,510 | -507 | -193 | -1,595 | -506 | -314 | -184 | |||||||||||||||||||||
IT & Cloud | -1,750 | -695 | -241 | -3,083 | -1,273 | -669 | -191 | |||||||||||||||||||||
of which cost of sales |
-626 | -416 | -168 | -962 | -291 | -182 | -76 | |||||||||||||||||||||
of which operating expenses |
-1,124 | -279 | -73 | -2,121 | -982 | -487 | -115 | |||||||||||||||||||||
Other | -400 | -185 | -55 | -591 | -182 | -78 | -7 | |||||||||||||||||||||
of which cost of sales |
-162 | -101 | -38 | -215 | -87 | -15 | -2 | |||||||||||||||||||||
of which operating expenses |
-238 | -84 | -17 | -376 | -95 | -63 | -5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-6,076 | -3,257 | -1,743 | -7,567 | -2,918 | -1,653 | -632 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 Ericsson | Third Quarter Report 2017
EXCLUDING RESTRUCTURING BY SEGMENT BY QUARTER
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
9,638 | 10,973 | 9,234 | 13,124 | 10,232 | 12,864 | 13,261 | |||||||||||||||||||||
IT & Cloud |
2,594 | 3,076 | -1,932 | 5,347 | 3,942 | 4,167 | 3,357 | |||||||||||||||||||||
Other |
720 | 811 | 596 | 689 | 832 | 925 | 1,100 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
12,952 | 14,860 | 7,898 | 19,160 | 15,006 | 17,956 | 17,718 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||
As percentage of net sales |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
27 | % | 30 | % | 26 | % | 27 | % | 28 | % | 32 | % | 33 | % | ||||||||||||||
IT & Cloud |
25 | % | 28 | % | -20 | % | 36 | % | 34 | % | 36 | % | 34 | % | ||||||||||||||
Other |
35 | % | 37 | % | 30 | % | 27 | % | 36 | % | 39 | % | 45 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
27 | % | 30 | % | 17 | % | 29 | % | 29 | % | 33 | % | 34 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||
SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
29,845 | 20,207 | 9,234 | 49,481 | 36,357 | 26,125 | 13,261 | |||||||||||||||||||||
IT & Cloud |
3,738 | 1,144 | -1,932 | 16,813 | 11,466 | 7,524 | 3,357 | |||||||||||||||||||||
Other |
2,127 | 1,407 | 596 | 3,546 | 2,857 | 2,025 | 1,100 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
35,710 | 22,758 | 7,898 | 69,840 | 50,680 | 35,674 | 17,718 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||
As percentage of net sales |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
28 | % | 28 | % | 26 | % | 30 | % | 31 | % | 33 | % | 33 | % | ||||||||||||||
IT & Cloud |
12 | % | 6 | % | -20 | % | 35 | % | 35 | % | 35 | % | 34 | % | ||||||||||||||
Other |
34 | % | 34 | % | 30 | % | 37 | % | 40 | % | 42 | % | 45 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
25 | % | 24 | % | 17 | % | 31 | % | 32 | % | 34 | % | 34 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME AND OPERATING MARGIN
EXCLUDING RESTRUCTURING BY SEGMENT BY QUARTER
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
1,919 | 3,533 | 909 | 4,810 | 3,396 | 5,261 | 6,196 | |||||||||||||||||||||
IT & Cloud |
-3,131 | -2,415 | -8,756 | -9 | -1,136 | -1,068 | -1,786 | |||||||||||||||||||||
Other |
-767 | -837 | -2,749 | -432 | -654 | -409 | -303 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-1,979 | 281 | -10,596 | 4,369 | 1,606 | 3,784 | 4,107 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||
As percentage of net sales |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Networks |
5 | % | 10 | % | 3 | % | 10 | % | 9 | % | 13 | % | 16 | % | ||||||||||||||
IT & Cloud |
-31 | % | -22 | % | -92 | % | 0 | % | -10 | % | -9 | % | -18 | % | ||||||||||||||
Other |
-38 | % | -38 | % | -140 | % | -17 | % | -28 | % | -17 | % | -12 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-4 | % | 1 | % | -23 | % | 7 | % | 3 | % | 7 | % | 8 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||
SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
6,361 | 4,442 | 909 | 19,663 | 14,853 | 11,457 | 6,196 | |||||||||||||||||||||
IT & Cloud |
-14,302 | -11,171 | -8,756 | -3,999 | -3,990 | -2,854 | -1,786 | |||||||||||||||||||||
Other |
-4,353 | -3,586 | -2,749 | -1,798 | -1,366 | -712 | -303 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-12,294 | -10,315 | -10,596 | 13,866 | 9,497 | 7,891 | 4,107 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||
As percentage of net sales |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Networks |
6 | % | 6 | % | 3 | % | 12 | % | 13 | % | 14 | % | 16 | % | ||||||||||||||
IT & Cloud |
-47 | % | -55 | % | -92 | % | -8 | % | -12 | % | -13 | % | -18 | % | ||||||||||||||
Other |
-70 | % | -86 | % | -140 | % | -19 | % | -19 | % | -15 | % | -12 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
-9 | % | -11 | % | -23 | % | 6 | % | 6 | % | 7 | % | 8 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36 Ericsson | Third Quarter Report 2017
ALTERNATIVE PERFORMANCE MEASURES
SALES GROWTH ADJUSTED FOR COMPARABLE UNITS AND CURRENCY
Sales growth adjusted for the impact of acquisitions and divestments as well as the effects of foreign currency fluctuations.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarter, sequential change |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Reported net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Acquired/divested business |
| | | | 63 | 35 | | |||||||||||||||||||||
Net FX impact |
2,860 | 509 | 234 | 2,446 | 1,924 | 1,221 | 766 | |||||||||||||||||||||
Comparable net sales, excluding FX impact |
50,656 | 50,448 | 46,603 | 62,769 | 49,089 | 55,294 | 52,975 | |||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
1 | % | 9 | % | 29 | % | 23 | % | 9 | % | 6 | % | 28 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarter, year over year change |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Reported net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Acquired/divested business |
| | | 49 | 96 | 95 | 73 | |||||||||||||||||||||
Net FX impact |
1,761 | 3,006 | 2,435 | 2,528 | 200 | 2,329 | 655 | |||||||||||||||||||||
Comparable net sales, excluding FX impact |
49,557 | 46,933 | 43,934 | 62,638 | 50,780 | 56,342 | 52,791 | |||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
3 | % | 13 | % | 16 | % | 15 | % | 14 | % | 7 | % | 1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, year over year change |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Reported net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Acquired/divested business |
| | | 313 | 264 | 168 | 73 | |||||||||||||||||||||
Net FX impact |
3,680 | 5,441 | 2,435 | 254 | 2,783 | 2,983 | 655 | |||||||||||||||||||||
Comparable net sales, excluding FX impact |
140,424 | 90,867 | 43,934 | 222,549 | 159,912 | 109,132 | 52,791 | |||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
11 | % | 15 | % | 16 | % | 10 | % | 8 | % | 4 | % | 1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 Ericsson | Third Quarter Report 2017
ITEMS EXCLUDING RESTRUCTURING CHARGES
Gross income, operating expenses, and operating income are presented excluding restructuring charges and, for certain measures,
as a percentage of net sales.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Gross income |
12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Gross margin (%) |
25.4 | % | 27.9 | % | 13.9 | % | 26.1 | % | 28.3 | % | 32.3 | % | 33.3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||||||||
Restructuring charges included in cost of sales |
817 | 927 | 1,460 | 2,140 | 546 | 461 | 328 | |||||||||||||||||||||
Gross income, excluding restructuring charges |
12,952 | 14,860 | 7,898 | 19,160 | 15,006 | 17,956 | 17,718 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Gross margin, excluding restructuring charges (%) |
27.1 | % | 29.8 | % | 17.0 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses |
17,354 | 15,417 | 18,929 | 17,689 | 14,093 | 14,514 | 14,205 | |||||||||||||||||||||
Restructuring charges included in R&D expenses |
1,896 | 344 | 214 | 1,531 | 529 | 422 | 257 | |||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
106 | 243 | 69 | 978 | 190 | 138 | 47 | |||||||||||||||||||||
Operating expenses, excluding restructuring charges |
15,352 | 14,830 | 18,646 | 15,180 | 13,374 | 13,954 | 13,901 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
4,798 | 1,233 | 12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Operating margin (%) |
10.0 | % | 2.5 | % | 26.6 | % | 0.4 | % | 0.7 | % | 5.1 | % | 6.7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
4,798 | 1,233 | 12,339 | 280 | 341 | 2,763 | 3,475 | |||||||||||||||||||||
Total restructuring charges |
2,819 | 1,514 | 1,743 | 4,649 | 1,265 | 1,021 | 632 | |||||||||||||||||||||
Operating income, excluding restructuring charges |
1,979 | 281 | 10,596 | 4,369 | 1,606 | 3,784 | 4,107 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Operating margin, excluding restructuring charges (%) |
4.1 | % | 0.6 | % | 22.9 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Gross income |
32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||||||||
Net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Gross margin (%) |
22.6 | % | 21.2 | % | 13.9 | % | 29.8 | % | 31.4 | % | 32.8 | % | 33.3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||||||||
Restructuring charges included in cost of sales |
3,204 | 2,387 | 1,460 | 3,475 | 1,335 | 789 | 328 | |||||||||||||||||||||
Gross income, excluding restructuring charges |
35,710 | 22,758 | 7,898 | 69,840 | 50,680 | 35,674 | 17,718 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Gross margin, excluding restructuring charges (%) |
24.8 | % | 23.6 | % | 17.0 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses |
51,700 | 34,346 | 18,929 | 60,501 | 42,812 | 28,719 | 14,205 | |||||||||||||||||||||
Restructuring charges included in R&D expenses |
2,454 | 558 | 214 | 2,739 | 1,208 | 679 | 257 | |||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
418 | 312 | 69 | 1,353 | 375 | 185 | 47 | |||||||||||||||||||||
Operating expenses, excluding restructuring charges |
48,828 | 33,476 | 18,646 | 56,409 | 41,229 | 27,855 | 13,901 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
18,370 | 13,572 | 12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||||||||
Net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Operating margin (%) |
12.7 | % | 14.1 | % | 26.6 | % | 2.8 | % | 4.2 | % | 5.9 | % | 6.7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
18,370 | 13,572 | 12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||||||||
Total restructuring charges |
6,076 | 3,257 | 1,743 | 7,567 | 2,918 | 1,653 | 632 | |||||||||||||||||||||
Operating income, excluding restructuring charges |
12,294 | 10,315 | 10,596 | 13,866 | 9,497 | 7,891 | 4,107 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Operating margin, excluding restructuring charges (%) |
8.5 | % | 10.7 | % | 22.9 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 Ericsson | Third Quarter Report 2017
Earnings before interest, taxes, amortization and write-downs of acquired intangibles, also expressed as a percentage of net sales.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net income |
4,348 | 996 | 10,855 | 1,597 | 180 | 1,566 | 2,106 | |||||||||||||||||||||
Taxes |
766 | 176 | 1,916 | 634 | 76 | 670 | 903 | |||||||||||||||||||||
Financial income and expenses |
316 | 61 | 432 | 683 | 597 | 527 | 466 | |||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
379 | 445 | 1,875 | 640 | 691 | 635 | 684 | |||||||||||||||||||||
EBITA |
4,419 | 788 | 10,464 | 360 | 1,032 | 3,398 | 4,159 | |||||||||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
EBITA margin (%) |
9 | % | 2 | % | 23 | % | 1 | % | 2 | % | 6 | % | 8 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net income |
16,199 | 11,851 | 10,855 | 1,895 | 3,492 | 3,672 | 2,106 | |||||||||||||||||||||
Taxes |
2,858 | 2,092 | 1,916 | 2,131 | 1,497 | 1,573 | 903 | |||||||||||||||||||||
Financial income and expenses |
687 | 371 | 432 | 2,273 | 1,590 | 993 | 466 | |||||||||||||||||||||
Amortization and writedowns of acquired intangibles |
2,699 | 2,320 | 1,875 | 2,650 | 2,010 | 1,319 | 684 | |||||||||||||||||||||
EBITA |
15,671 | 11,252 | 10,464 | 8,949 | 8,589 | 7,557 | 4,159 | |||||||||||||||||||||
Net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
EBITA margin (%) |
11 | % | 12 | % | 23 | % | 4 | % | 5 | % | 7 | % | 8 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operating activities divided by the sum of net income and adjustments to reconcile net income to cash, expressed as
a percentage.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net income |
4,348 | 996 | 10,855 | 1,597 | 180 | 1,566 | 2,106 | |||||||||||||||||||||
Net income reconciled to cash |
1,921 | 833 | 9,249 | 1,557 | 1,498 | 1,321 | 3,631 | |||||||||||||||||||||
Cash flow from operating activities |
18 | 1 | 1,541 | 19,412 | 2,317 | 713 | 2,372 | |||||||||||||||||||||
Cash conversion (%) |
0.9 | % | 0.1 | % | 16.7 | % | 1,246.8 | % | 154.7 | % | 54.0 | % | 65.3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net income |
16,199 | 11,851 | 10,855 | 1,895 | 3,492 | 3,672 | 2,106 | |||||||||||||||||||||
Net income reconciled to cash |
12,003 | 10,082 | 9,249 | 8,007 | 6,450 | 4,952 | 3,631 | |||||||||||||||||||||
Cash flow from operating activities |
1,558 | 1,540 | 1,541 | 14,010 | 5,402 | 3,085 | 2,372 | |||||||||||||||||||||
Cash conversion (%) |
13.0 | % | 15.3 | % | 16.7 | % | 175.0 | % | 83.8 | % | 62.3 | % | 65.3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS CASH AND NET CASH, END OF PERIOD
Gross cash: Cash and cash equivalents plus interest-bearing securities (current and non-current).
Net cash: Cash and cash equivalents plus interest-bearing securities (current and non-current) less interestbearing liabilities (which
include: non-current borrowings and current borrowings).
2017 | 2016 | |||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Cash and cash equivalents |
26,210 | 21,446 | 32,954 | 36,966 | 24,401 | 28,931 | 35,934 | |||||||||||||||||||||
+ Interest-bearing securities, current |
6,526 | 10,754 | 13,548 | 13,325 | 18,663 | 19,846 | 25,077 | |||||||||||||||||||||
+ Interest-bearing securities, non-current |
22,405 | 22,122 | 19,124 | 7,586 | 540 | | | |||||||||||||||||||||
Gross cash, end of period |
55,141 | 54,322 | 65,626 | 57,877 | 43,604 | 48,777 | 61,011 | |||||||||||||||||||||
Borrowings, current |
3,004 | 3,230 | 9,514 | 8,033 | 9,007 | 9,653 | 2,414 | |||||||||||||||||||||
Borrowings, non-current |
28,039 | 27,100 | 27,823 | 18,653 | 18,283 | 18,164 | 22,110 | |||||||||||||||||||||
Net cash, end of period |
24,098 | 23,992 | 28,289 | 31,191 | 16,314 | 20,960 | 36,487 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 Ericsson | Third Quarter Report 2017
Total assets less non-interest-bearing provisions and liabilities.
2017 | 2016 | |||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Total assets |
267,240 | 274,931 | 292,207 | 283,347 | 275,718 | 277,387 | 280,325 | |||||||||||||||||||||
Non-interest-bearing provisions and liabilities |
||||||||||||||||||||||||||||
Provisions, non-current |
3,930 | 4,794 | 4,867 | 946 | 170 | 245 | 158 | |||||||||||||||||||||
Deferred tax liabilities |
1,736 | 1,838 | 1,888 | 2,147 | 2,052 | 2,036 | 2,098 | |||||||||||||||||||||
Other non-current liabilities |
2,563 | 2,602 | 2,699 | 2,621 | 2,127 | 2,030 | 1,834 | |||||||||||||||||||||
Provisions, current |
5,646 | 5,618 | 5,694 | 5,411 | 3,075 | 3,142 | 3,374 | |||||||||||||||||||||
Trade payables |
23,560 | 25,025 | 25,814 | 25,318 | 21,633 | 23,709 | 21,549 | |||||||||||||||||||||
Other current liabilities |
56,541 | 57,345 | 63,293 | 56,003 | 52,896 | 54,394 | 55,429 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Capital employed |
173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized net sales divided by average capital employed.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Annualized net sales |
191,184 | 199,756 | 185,476 | 260,860 | 204,304 | 216,432 | 208,836 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | 195,150 | |||||||||||||||||||||
Capital employed at end of period |
173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||||||||
Average capital employed |
175,487 | 182,831 | 189,427 | 192,333 | 192,798 | 193,857 | 195,517 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Capital turnover (times) |
1.1 | 1.1 | 1.0 | 1.4 | 1.1 | 1.1 | 1.1 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Annualized net sales |
192,139 | 192,616 | 185,476 | 222,608 | 209,857 | 212,634 | 208,836 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
190,901 | 190,901 | 190,901 | 195,150 | 195,150 | 195,150 | 195,150 | |||||||||||||||||||||
Capital employed at end of period |
173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||||||||
Average capital employed |
182,083 | 184,305 | 189,427 | 193,026 | 194,458 | 193,491 | 195,517 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Capital turnover (times) |
1.1 | 1.0 | 1.0 | 1.2 | 1.1 | 1.1 | 1.1 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The annualized total of operating income plus financial income as a percentage of average capital employed.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Operating income |
-4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | |||||||||||||||||||||
Financial income |
-135 | -22 | -82 | 61 | -226 | 139 | -89 | |||||||||||||||||||||
Annualized operating income + financial income |
-19,732 | -5,020 | -49,684 | -876 | 460 | 11,608 | 13,540 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | 195,150 | |||||||||||||||||||||
Capital employed at end of period |
173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||||||||
Average capital employed |
175,487 | 182,831 | 189,427 | 192,333 | 192,798 | 193,857 | 195,517 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Return on capital employed (%) |
-11.2 | % | -2.7 | % | -26.2 | % | -0.5 | % | 0.2 | % | 6.0 | % | 6.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Operating income |
-18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||||||||
Financial income |
-239 | -104 | -82 | -115 | -176 | 50 | -89 | |||||||||||||||||||||
Annualized operating income + financial income |
-24,812 | -27,352 | -49,684 | 6,184 | 8,537 | 12,576 | 13,540 | |||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||
Capital employed at beginning of period |
190,901 | 190,901 | 190,901 | 195,150 | 195,150 | 195,150 | 195,150 | |||||||||||||||||||||
Capital employed at end of period |
173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | |||||||||||||||||||||
Average capital employed |
182,083 | 184,305 | 189,427 | 193,026 | 194,458 | 193,491 | 195,517 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Return on capital employed (%) |
-13.6 | % | -14.8 | % | -26.2 | % | 3.2 | % | 4.4 | % | 6.5 | % | 6.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 Ericsson | Third Quarter Report 2017
Equity, expressed as a percentage of total assets.
2017 | 2016 | |||||||||||||||||||||||||||
SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Total equity |
115,687 | 123,755 | 126,841 | 140,492 | 134,012 | 136,691 | 145,644 | |||||||||||||||||||||
Total assets |
267,240 | 274,931 | 292,207 | 283,347 | 275,718 | 277,387 | 280,325 | |||||||||||||||||||||
Equity ratio (%) |
43.3 | % | 45.0 | % | 43.4 | % | 49.6 | % | 48.6 | % | 49.3 | % | 52.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized net income attributable to stockholders of the Parent Company as a percentage of average Stockholders equity.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net income attributable to stockholders of the parent company |
-4,452 | -1,010 | -10,897 | -1,604 | -233 | 1,587 | 1,966 | |||||||||||||||||||||
Annualized |
-17,808 | -4,040 | -43,588 | -6,416 | -932 | 6,348 | 7,864 | |||||||||||||||||||||
Average stockholders equity |
||||||||||||||||||||||||||||
Stockholders equity, beginning of period |
123,045 | 126,105 | 139,817 | 133,138 | 135,746 | 144,699 | 146,525 | |||||||||||||||||||||
Stockholders equity, end of period |
115,072 | 123,045 | 126,105 | 139,817 | 133,138 | 135,746 | 144,699 | |||||||||||||||||||||
Average stockholders equity |
119,059 | 124,575 | 132,961 | 136,478 | 134,442 | 140,223 | 145,612 | |||||||||||||||||||||
Return on equity (%) |
-15.0 | % | -3.2 | % | -32.8 | % | -4.7 | % | -0.7 | % | 4.5 | % | 5.4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
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 |
-16,359 | -11,907 | -10,897 | 1,716 | 3,320 | 3,553 | 1,966 | |||||||||||||||||||||
Annualized |
-21,812 | -23,814 | -43,588 | 1,716 | 4,427 | 7,106 | 7,864 | |||||||||||||||||||||
Average stockholders equity |
||||||||||||||||||||||||||||
Stockholders equity, beginning of period |
139,817 | 139,817 | 139,817 | 146,525 | 146,525 | 146,525 | 146,525 | |||||||||||||||||||||
Stockholders equity, end of period |
115,072 | 123,045 | 126,105 | 139,817 | 133,138 | 135,746 | 144,699 | |||||||||||||||||||||
Average stockholders equity |
127,445 | 131,431 | 132,961 | 143,171 | 139,832 | 141,136 | 145,612 | |||||||||||||||||||||
Return on equity (%) |
-17.1 | % | -18.1 | % | -32.8 | % | 1.2 | % | 3.2 | % | 5.0 | % | 5.4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS, diluted, excluding amortizations and write-down of acquired intangible assets and excluding restructuring charges.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
EPS diluted |
-1.34 | -0.30 | -3.29 | -0.48 | -0.07 | 0.48 | 0.60 | |||||||||||||||||||||
Restructuring charges |
0.71 | 0.38 | 0.45 | 0.97 | 0.27 | 0.22 | 0.13 | |||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
0.08 | 0.09 | 0.42 | 0.13 | 0.14 | 0.13 | 0.14 | |||||||||||||||||||||
EPS (Non-IFRS) |
-0.55 | 0.17 | -2.42 | 0.62 | 0.34 | 0.83 | 0.87 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
EPS diluted |
-4.93 | -3.59 | -3.29 | 0.52 | 1.01 | 1.08 | 0.60 | |||||||||||||||||||||
Restructuring charges |
1.54 | 0.83 | 0.45 | 1.59 | 0.62 | 0.35 | 0.13 | |||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
0.59 | 0.51 | 0.42 | 0.55 | 0.41 | 0.27 | 0.14 | |||||||||||||||||||||
EPS (Non-IFRS) |
-2.80 | -2.25 | -2.42 | 2.66 | 2.04 | 1.70 | 0.87 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41 Ericsson | Third Quarter Report 2017
Cash flow from operating activities less net capital expenditures and other investments.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Cash flow from operating activities |
-18 | 1 | -1,541 | 19,412 | -2,317 | -713 | -2,372 | |||||||||||||||||||||
Net capital expenditures and other investments |
||||||||||||||||||||||||||||
Investments in property, plant and equipment |
-739 | -1,018 | -1,015 | -1,699 | -1,384 | -1,572 | -1,474 | |||||||||||||||||||||
Sales of property, plant and equipment |
12 | 37 | 69 | 277 | 111 | 50 | 44 | |||||||||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
371 | 9 | 3 | -50 | 16 | -480 | -108 | |||||||||||||||||||||
Product development |
-126 | -315 | -865 | -1,291 | -885 | -1,099 | -1,208 | |||||||||||||||||||||
Other investing activities |
42 | -42 | 110 | -2,341 | -508 | -890 | 735 | |||||||||||||||||||||
Free cash flow |
-458 | -1,328 | -3,239 | 14,308 | -4,967 | -4,704 | -4,383 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Cash flow from operating activities |
-1,558 | -1,540 | -1,541 | 14,010 | -5,402 | -3,085 | -2,372 | |||||||||||||||||||||
Net capital expenditures and other investments |
||||||||||||||||||||||||||||
Investments in property, plant and equipment |
-2,772 | -2,033 | -1,015 | -6,129 | -4,430 | -3,046 | -1,474 | |||||||||||||||||||||
Sales of property, plant and equipment |
118 | 106 | 69 | 482 | 205 | 94 | 44 | |||||||||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
383 | 12 | 3 | -622 | -572 | -588 | -108 | |||||||||||||||||||||
Product development |
-1,306 | -1,180 | -865 | -4,483 | -3,192 | -2,307 | -1,208 | |||||||||||||||||||||
Other investing activities |
110 | 68 | 110 | -3,004 | -663 | -155 | 735 | |||||||||||||||||||||
Free cash flow |
-5,025 | -4,567 | -3,239 | 254 | -14,054 | -9,087 | -4,383 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42 Ericsson | Third Quarter Report 2017
ITEMS EXCLUDING RESTRUCTURING, WRITE-DOWNS, SALES OF CERTAIN INVESTMENTS AS WELL AS PROVISIONS AND ADJUSTMENTS REL ATED TO CERTAIN CUSTOMER PROJECTS
Net sales, gross income, research and development expenses, selling and administrative expenses, other operating income and expenses and operating income are presented excluding restructuring charges, write-down of assets, gains/losses on sales of certain investments and operations as well as provisions and adjustments related to certain customer projects. Numbers excluding these items are referred to as adjusted. Certain measures are also expressed as a percentage of adjusted net sales.
2017 | 2016 | |||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||
Net sales |
47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Adjustments related to certain customer projects |
-132 | | 1,420 | | | | | |||||||||||||||||||||
Adjusted net sales |
47,664 | 49,939 | 47,789 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | |||||||||||||||||||||
Restructuring charges included in cost of sales |
817 | 927 | 1,460 | 2,140 | 546 | 461 | 328 | |||||||||||||||||||||
Provisions and adjustments related to certain customer projects impacting gross income |
1,332 | | 6,697 | | | | | |||||||||||||||||||||
Adjusted gross income |
14,284 | 14,860 | 14,595 | 19,160 | 15,006 | 17,956 | 17,718 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted net sales |
47,664 | 49,939 | 47,789 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Adjusted gross margin (%) |
30.0 | % | 29.8 | % | 30.5 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Research and development expenses |
-10,520 | -8,365 | -9,068 | -8,890 | -7,855 | -7,405 | -7,485 | |||||||||||||||||||||
Restructuring charges included in R&D expenses |
1,896 | 344 | 214 | 1,531 | 529 | 422 | 257 | |||||||||||||||||||||
Write-down of assets included in R&D expenses |
| | 1,934 | | | | | |||||||||||||||||||||
Provisions and adjustments related to certain customer projects included in R&D expenses |
| | 217 | | | | | |||||||||||||||||||||
Adjusted research and development expenses |
-8,624 | -8,021 | -6,703 | -7,359 | -7,326 | -6,983 | -7,228 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Selling and administrative expenses |
-6,834 | -7,052 | -9,861 | -8,799 | -6,238 | -7,109 | -6,720 | |||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
106 | 243 | 69 | 978 | 190 | 138 | 47 | |||||||||||||||||||||
Write-down of assets included in selling and administrative expenses |
| | 1,362 | | | | | |||||||||||||||||||||
Provisions and adjustments related to certain customer projects included in selling and administrative expenses |
920 | | 1,479 | | | | | |||||||||||||||||||||
Adjusted selling and administrative expenses |
-5,808 | -6,809 | -6,951 | -7,821 | -6,048 | -6,971 | -6,673 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other operating income and expenses |
415 | 239 | 141 | 364 | -3 | -230 | 273 | |||||||||||||||||||||
Gains/losses on sales of certain investments and operations |
-313 | | | | | | | |||||||||||||||||||||
Adjusted other operating income and expenses |
102 | 239 | 141 | 364 | -3 | -230 | 273 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
-4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | |||||||||||||||||||||
Total restructuring charges |
2,819 | 1,514 | 1,743 | 4,649 | 1,265 | 1,021 | 632 | |||||||||||||||||||||
Total write-down of assets |
| | 3,296 | | | | | |||||||||||||||||||||
Total gains/losses on sales of certain investments and operations |
-313 | | | | | | | |||||||||||||||||||||
Total provisions and adjustments related to certain customer projects |
2,252 | | 8,393 | | | | | |||||||||||||||||||||
Adjusted operating income |
-40 | 281 | 1,093 | 4,369 | 1,606 | 3,784 | 4,107 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted net sales |
47,664 | 49,939 | 47,789 | 65,215 | 51,076 | 54,108 | 52,209 | |||||||||||||||||||||
Adjusted operating margin (%) |
-0.1 | % | 0.6 | % | 2.3 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43 Ericsson | Third Quarter Report 2017
ITEMS EXCLUDING RESTRUCTURING, WRITE-DOWNS, SALES OF CERTAIN INVESTMENTS AS WELL AS PROVISIONS AND ADJUSTMENTS RELATED TO CERTAIN CUSTOMER PROJECTS
Net sales, gross income, research and development expenses, selling and administrative expenses, other operating income and expenses and operating income are presented excluding restructuring charges, write-down of assets, gains/losses on sales of certain investments and operations as well as provisions and adjustments related to certain customer projects. Numbers excluding these items are referred to as adjusted. Certain measures are also expressed as a percentage of adjusted net sales.
2017 | 2016 | |||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||
Net sales |
144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Adjustments related to certain customer projects |
1,288 | 1,420 | 1,420 | | | | | |||||||||||||||||||||
Adjusted net sales |
145,392 | 97,728 | 47,789 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross income |
32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | |||||||||||||||||||||
Restructuring charges included in cost of sales |
3,204 | 2,387 | 1,460 | 3,475 | 1,335 | 789 | 328 | |||||||||||||||||||||
Provisions and adjustments related to certain customer projects impacting gross income |
8,029 | 6,697 | 6,697 | | | | | |||||||||||||||||||||
Adjusted gross income |
43,739 | 29,455 | 14,595 | 69,840 | 50,680 | 35,674 | 17,718 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted net sales |
145,392 | 97,728 | 47,789 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Adjusted gross margin (%) |
30.1 | % | 30.1 | % | 30.5 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Research and development expenses |
-27,953 | -17,433 | -9,068 | -31,635 | -22,745 | -14,890 | -7,485 | |||||||||||||||||||||
Restructuring charges included in R&D expenses |
2,454 | 558 | 214 | 2,739 | 1,208 | 679 | 257 | |||||||||||||||||||||
Write-down of assets included in R&D expenses |
1,934 | 1,934 | 1,934 | | | | | |||||||||||||||||||||
Provisions and adjustments related to certain customer projects included in R&D expenses |
217 | 217 | 217 | | | | | |||||||||||||||||||||
Adjusted research and development expenses |
-23,348 | -14,724 | -6,703 | -28,896 | -21,537 | -14,211 | -7,228 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Selling and administrative expenses |
-23,747 | -16,913 | -9,861 | -28,866 | -20,067 | -13,829 | -6,720 | |||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
418 | 312 | 69 | 1,353 | 375 | 185 | 47 | |||||||||||||||||||||
Write-down of assets included in selling and administrative expenses |
1,362 | 1,362 | 1,362 | | | | | |||||||||||||||||||||
Provisions and adjustments related to certain customer projects included in selling and administrative expenses |
2,399 | 1,479 | 1,479 | | | | | |||||||||||||||||||||
Adjusted selling and administrative expenses |
-19,568 | -13,760 | -6,951 | -27,513 | -19,692 | -13,644 | -6,673 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other operating income and expenses |
795 | 380 | 141 | 404 | 40 | 43 | 273 | |||||||||||||||||||||
Gains/losses on sales of certain investments and operations |
-313 | | | | | | | |||||||||||||||||||||
Adjusted other operating income and expenses |
482 | 380 | 141 | 404 | 40 | 43 | 273 | |||||||||||||||||||||
Operating income |
-18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | |||||||||||||||||||||
Total restructuring charges |
6,076 | 3,257 | 1,743 | 7,567 | 2,918 | 1,653 | 632 | |||||||||||||||||||||
Total write-down of assets |
3,296 | 3,296 | 3,296 | | | | | |||||||||||||||||||||
Total gains/losses on sales of certain investments and operations |
-313 | | | | | | | |||||||||||||||||||||
Total provisions and adjustments related to certain customer projects |
10,645 | 8,393 | 8,393 | | | | | |||||||||||||||||||||
Adjusted operating income |
1,334 | 1,374 | 1,093 | 13,866 | 9,497 | 7,891 | 4,107 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted net sales |
145,392 | 97,728 | 47,789 | 222,608 | 157,393 | 106,317 | 52,209 | |||||||||||||||||||||
Adjusted operating margin (%) |
0.9 | % | 1.4 | % | 2.3 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 Ericsson | Third Quarter Report 2017