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 23, 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): ☐
THIS REPORT ON FORM 6-K SHALL BE DEEMED TO BE INCORPORATED BY REFERENCE IN THE REGISTRATION STATEMENTS ON FORM F-3 (NO. 333-203977) AND ON FORM S-8 (Nos. 333-196453, 333-161683 AND 333-161684 ) OF TELEFONAKTIEBOLAGET LM ERICSSON (PUBL.) AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS FURNISHED TO THE SECURITIES AND EXCHANGE COMMISSION, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED WITH OR FURNISHED TO THE SECURITIES AND EXCHANGE COMMISSION.
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 23, 2017
THIRD QUARTER 2017,
AS ADJUSTED FOR INCORPORATION BY REFERENCE
Stockholm, October 20, 2017
THIRD QUARTER HIGHLIGHTS |
Read more (page) | |||
| Reported sales decreased by -6% YoY. | 3 | ||
| Networks sales declined by -4% YoY. | 7 | ||
| Gross margin was 25.4% (28.3%). | 4 | ||
| Operating income was SEK -4.8 (0.3) 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. | 11 |
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 | |||||||||||||||||||
Gross margin |
25.4 | % | 28.3 | % | | 27.9 | % | | 22.6 | % | 31.4 | % | ||||||||||||||||
Operating income |
-4.8 | 0.3 | | -1.2 | | -18.4 | 6.6 | |||||||||||||||||||||
Operating margin |
-10.0 | % | 0.7 | % | | -2.5 | % | | -12.7 | % | 4.2 | % | ||||||||||||||||
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 | |||||||||||||||||||||
Cash flow from operating activities |
0.0 | -2.3 | -99 | % | 0.0 | | -1.6 | -5.4 |
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 |
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 | |||||||||||||||||||
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 margin |
26 | % | 27 | % | | 28 | % | | 26 | % | 30 | % | ||||||||||||||||
Operating income |
0.4 | 2.8 | -87 | % | 2.6 | -86 | % | 2.4 | 13.4 | |||||||||||||||||||
Operating margin |
1 | % | 8 | % | | 7 | % | | 2 | % | 11 | % | ||||||||||||||||
Restructuring charges |
-1.5 | -0.6 | 178 | % | -0.9 | 67 | % | -3.9 | -1.5 |
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 | |||||||||||||||||||
Gross income |
2.4 | 3.8 | -38 | % | 2.8 | -16 | % | 3.1 | 11.2 | |||||||||||||||||||
Gross margin |
23 | % | 33 | % | | 26 | % | | 10 | % | 34 | % | ||||||||||||||||
Operating income |
-4.2 | -1.7 | 141 | % | -2.9 | 46 | % | -16.1 | -5.3 | |||||||||||||||||||
Operating margin |
-41 | % | -15 | % | | -26 | % | | -52 | % | -16 | % | ||||||||||||||||
Restructuring charges |
-1.1 | -0.6 | 75 | % | -0.5 | 132 | % | -1.8 | -1.3 |
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 | |||||||||||||||||||
Gross income |
0.7 | 0.8 | -13 | % | 0.7 | -12 | % | 2.0 | 2.8 | |||||||||||||||||||
Gross margin |
32 | % | 32 | % | | 34 | % | | 32 | % | 39 | % | ||||||||||||||||
Operating income |
-1.0 | -0.8 | 30 | % | -1.0 | 2 | % | -4.8 | -1.5 | |||||||||||||||||||
Operating margin |
-48 | % | -32 | % | | -44 | % | | -77 | % | -22 | % | ||||||||||||||||
Restructuring charges |
-0.2 | -0.1 | 107 | % | -0.1 | 65 | % | -0.4 | -0.2 |
The former Media segment is renamed to Other in the external reporting as per Q2 2017.
10 Ericsson | Third Quarter Report 2017
CASH FLOW
SEK b. |
Q3 2017 |
Q3 2016 |
Q2 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 |
Working capital KPIs, number of days |
Jan-Sep 2017 |
Jan-Jun 2017 |
Jan-Mar 2017 |
Jan-Dec 2016 |
Jan-Sep 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 | |||||||||
Borrowings, current |
3.0 | 9.0 | 3.2 | |||||||||
Borrowings, non-current |
28.0 | 18.3 | 27.1 | |||||||||
Equity |
115.7 | 134.0 | 123.8 | |||||||||
Total assets |
267.2 | 275.7 | 274.9 |
12 Ericsson | Third Quarter Report 2017
13 Ericsson | Third Quarter Report 2017
RISK FACTORS
14 Ericsson | Third Quarter Report 2017
15 Ericsson | Third Quarter Report 2017
EDITORS NOTE
16 Ericsson | Third Quarter Report 2017
SAFE HARBOR STATEMENT
17 Ericsson | Third Quarter Report 2017
FINANCIAL STATEMENTS
AND OTHER INFORMATION
18 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 |
19 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 |
20 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 |
21 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. |
22 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 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 Ericsson | Third Quarter Report 2017
THE GROUP
24 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. |
25 Ericsson | Third Quarter Report 2017
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 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 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 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 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. |
28 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 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 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 |
30 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 | |||||||||||||||
Ratios |
||||||||||||||||||||
Days sales outstanding |
| | 112 | 122 | 95 | |||||||||||||||
Inventory turnover days |
86 | 86 | 77 | 79 | 69 | |||||||||||||||
Payable days |
62 | 56 | 60 | 56 | 56 | |||||||||||||||
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. |
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 |
31 Ericsson | Third Quarter Report 2017