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
January 31, 2018
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, January 31, 2018 regarding Ericsson reports fourth quarter and full year 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: January 31, 2018
FOURTH QUARTER AND
FULL-YEAR REPORT 2017
Stockholm, January 31, 2018
FOURTH QUARTER HIGHLIGHTS |
See page | |||
| Reported sales decreased by -12%. Sales adjusted for comparable units and currency declined by -7% YoY, partly due to lower LTE sales in Mainland China, as expected. | 3 | ||
| As earlier communicated, write-down of assets was made in the quarter, with a final impact on the result of SEK -14.5 b. In addition, provisions and customer project adjustments amounted to SEK -3.2 b. and restructuring charges amounted to SEK -2.4 (-4.6) b. | 4 | ||
| Gross margin was 21.0% (26.1%). Adjusted 1) gross margin improved to 29.9% (29.4%) with improved gross margin in Networks, partly offset by lower gross margin in Digital Services. | 4 | ||
| Networks gross margin was stable QoQ, supported by a higher share of software sales and increased hardware margins. The success of the 5G-ready portfolio continued with several new contract wins. | 8 | ||
| Operating income was SEK -19.8 (-0.3) b. Adjusted 1) operating income declined to SEK 0.4 (4.4) b. due to lower sales and higher operating expenses. Higher amortization than capitalization of development expenses and higher recognition than deferral of hardware costs had a negative impact of SEK -1.4 (0.8) b. | 4 | ||
| Cash flow from operating activities was SEK 11.2 (19.4) b. Free cash flow 2) was SEK 10.1 (14.3) b. | 16 | ||
FULL-YEAR HIGHLIGHTS |
||||
| Reported sales decreased by -10% with a decline in all segments. Sales adjusted for comparable units and currency declined by -10%. | 5 | ||
| IPR licensing revenues amounted to SEK 7.9 (10.0) b. The baseline for current IPR licensing contract portfolio is approximately SEK 7 b. on an annual basis. | 6 | ||
| Operating income declined to SEK -38.1 (6.3) b., mainly due to write-down of assets as well as provisions and customer project adjustments. | 6 | ||
| Cash flow from operating activities was SEK 9.6 (14.0) b. Free cash flow 2) amounted to SEK 5.1 (0.3) b. Net cash at year-end was SEK 34.7 (31.2) b. | 16 | ||
| The Board of Directors will propose a dividend for 2017 of SEK 1.00 (1.00) per share to the AGM. | 16 |
REPORTED SEK b. |
Q4 2017 |
Q4 2016 |
YoY change |
Q3 2017 |
QoQ change |
Full-year 2017 |
Full-year 2016 |
|||||||||||||||||||||
Net sales |
57.2 | 65.2 | -12 | % | 47.8 | 20 | % | 201.3 | 222.6 | |||||||||||||||||||
Sales growth adj. for comparable units and currency |
| | -7 | % | | 17 | % | -10 | % | -10 | % | |||||||||||||||||
Gross margin |
21.0 | % | 26.1 | % | | 25.4 | % | | 22.1 | % | 29.8 | % | ||||||||||||||||
Operating income |
-19.8 | -0.3 | | -4.8 | | -38.1 | 6.3 | |||||||||||||||||||||
Operating margin |
-34.5 | % | -0.4 | % | | -10.0 | % | | -18.9 | % | 2.8 | % | ||||||||||||||||
Net income |
-18.9 | -1.6 | | -4.3 | | -35.1 | 1.9 | |||||||||||||||||||||
EPS diluted, SEK |
-5.68 | -0.48 | | -1.34 | | -10.61 | 0.52 | |||||||||||||||||||||
EPS (non-IFRS), SEK 3) |
-1.19 | 0.62 | | -0.55 | 116 | % | -3.99 | 2.66 | ||||||||||||||||||||
Cash flow from operating activities |
11.2 | 19.4 | -43 | % | 0.0 | | 9.6 | 14.0 | ||||||||||||||||||||
Net cash, end of period |
34.7 | 31.2 | 11 | % | 24.1 | 44 | % | 34.7 | 31.2 |
ADJUSTED SEK b. |
Q4 2017 adjusted |
Q4 2016 excl. restr. |
YoY change |
Q3 2017 adjusted |
QoQ change |
|||||||||||||||
Net sales adjusted for certain items affecting comparability in 2017 |
57.3 | 65.2 | -12 | % | 47.7 | 20 | % | |||||||||||||
Gross margin excluding restructuring charges and adjusted for certain items affecting comparability in 2017 |
29.9 | % | 29.4 | % | | 30.0 | % | | ||||||||||||
Operating income excluding restructuring charges and adjusted for certain items affecting comparability in 2017 |
0.4 | 4.4 | -91 | % | | | ||||||||||||||
Operating margin excluding restructuring charges and adjusted for certain items affecting comparability in 2017 |
0.7 | % | 6.7 | % | | -0.1 | % | |
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. |
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 | Fourth Quarter and Full-Year Report 2017
CEO COMMENTS
2 Ericsson | Fourth Quarter and Full-Year Report 2017
FINANCIAL HIGHLIGHTS
REPORTED SEK b. |
Q4 2017 |
Q4 2016 |
YoY change |
Q3 2017 |
QoQ change |
Full-year 2017 |
Full-year 2016 |
|||||||||||||||||||||
Net sales |
57.2 | 65.2 | -12 | % | 47.8 | 20 | % | 201.3 | 222.6 | |||||||||||||||||||
Gross income |
12.0 | 17.0 | -29 | % | 12.1 | -1 | % | 44.5 | 66.4 | |||||||||||||||||||
Gross margin (%) |
21.0 | % | 26.1 | % | | 25.4 | % | | 22.1 | % | 29.8 | % | ||||||||||||||||
Research and development expenses |
-9.9 | -8.9 | 12 | % | -10.5 | -6 | % | -37.9 | -31.6 | |||||||||||||||||||
Selling and administrative expenses |
-8.9 | -8.8 | 1 | % | -6.8 | 31 | % | -32.7 | -28.9 | |||||||||||||||||||
Other operating income and expenses |
-12.9 | 0.4 | | 0.4 | | -12.1 | 0.4 | |||||||||||||||||||||
Operating income |
-19.8 | -0.3 | | -4.8 | | -38.1 | 6.3 | |||||||||||||||||||||
Operating margin (%) |
-34.5 | % | -0.4 | % | | -10.0 | % | | -18.9 | % | 2.8 | % | ||||||||||||||||
Financial net |
-0.5 | -0.7 | -24 | % | -0.3 | 64 | % | -1.2 | -2.3 | |||||||||||||||||||
Taxes |
1.4 | -0.6 | | 0.8 | 84 | % | 4.3 | -2.1 | ||||||||||||||||||||
Net income |
-18.9 | -1.6 | | -4.3 | | -35.1 | 1.9 | |||||||||||||||||||||
Restructuring charges |
-2.4 | -4.6 | -48 | % | -2.8 | -14 | % | -8.5 | -7.6 |
Q4 2017 RECONCILIATION SEK b. |
Q4 2017 reported |
Restructuring charges |
Asset write- downs |
Provisions and customer project adjustments |
Q4 2017 adjusted |
|||||||||||||||
Net sales |
57.2 | | | 0.1 | 57.3 | |||||||||||||||
Cost of sales |
-45.2 | 2.0 | 0.7 | 2.3 | -40.1 | |||||||||||||||
Gross income |
12.0 | 2.0 | 0.7 | 2.4 | 17.1 | |||||||||||||||
Gross margin (%) |
21.0 | % | | | | 29.9 | % | |||||||||||||
Research and development expenses |
-9.9 | -0.1 | 0.6 | 0.2 | -9.3 | |||||||||||||||
Selling and administrative expenses |
-8.9 | 0.5 | 0.3 | 0.7 | -7.4 | |||||||||||||||
Other operating income and expenses |
-12.9 | | 13.0 | | 0.0 | |||||||||||||||
Operating income |
-19.8 | 2.4 | 14.5 | 3.2 | 0.4 | |||||||||||||||
Operating margin (%) |
-34.5 | % | | | | 0.7 | % | |||||||||||||
ADJUSTED SEK b. |
Q4 2017 adjusted |
Q4 2016 excl. restr. |
YoY change |
Q3 2017 |
QoQ change |
|||||||||||||||
Net sales |
57.3 | 65.2 | -12 | % | 47.7 | 20 | % | |||||||||||||
Gross income |
17.1 | 19.2 | -11 | % | 14.3 | 20 | % | |||||||||||||
Gross margin (%) |
29.9 | % | 29.4 | % | | 30.0 | % | | ||||||||||||
Research and development expenses |
-9.3 | -7.4 | 27 | % | -8.6 | 8 | % | |||||||||||||
Selling and administrative expenses |
-7.4 | -7.8 | -5 | % | -5.8 | 28 | % | |||||||||||||
Other operating income and expenses |
0.0 | 0.4 | -89 | % | 0.1 | -62 | % | |||||||||||||
Operating income |
0.4 | 4.4 | -91 | % | 0.0 | | ||||||||||||||
Operating margin (%) |
0.7 | % | 6.7 | % | | -0.1 | % | |
FOURTH QUARTER COMMENTS
3 Ericsson | Fourth Quarter and Full-Year Report 2017
4 Ericsson | Fourth Quarter and Full-Year Report 2017
5 Ericsson | Fourth Quarter and Full-Year Report 2017
PLANNING ASSUMPTIONS GOING FORWARD
6 Ericsson | Fourth Quarter and Full-Year Report 2017
MARKET AREA SALES
Fourth quarter 2017 | Change | |||||||||||||||||||||||||||
SEK b. |
Networks | Digital Services |
Managed Services |
Other | Total | YoY | QoQ | |||||||||||||||||||||
South East Asia, Oceania and India |
5.7 | 1.3 | 0.6 | 0.0 | 7.6 | -21 | % | 3 | % | |||||||||||||||||||
North East Asia |
4.4 | 1.7 | 0.5 | 0.0 | 6.7 | -30 | % | 21 | % | |||||||||||||||||||
North America |
11.7 | 2.0 | 0.7 | 0.0 | 14.5 | 2 | % | 25 | % | |||||||||||||||||||
Europe and Latin America |
8.4 | 4.6 | 3.5 | 0.1 | 16.5 | -8 | % | 24 | % | |||||||||||||||||||
Middle East and Africa |
4.1 | 2.6 | 0.9 | -0.1 | 7.6 | -16 | % | 22 | % | |||||||||||||||||||
Other 1) |
1.8 | 0.5 | 0.0 | 1.9 | 4.3 | -9 | % | 14 | % | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
36.2 | 12.9 | 6.2 | 2.0 | 57.2 | -12 | % | 20 | % | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Market Area Other includes licensing revenues, the majority of segment Other business and other businesses. |
FOURTH QUARTER COMMENTS
Full-year 2017 | Change | |||||||||||||||||||||||
SEK b. |
Networks | Digital Services |
Managed Services |
Other | Total | YoY | ||||||||||||||||||
South East Asia, Oceania and India |
22.5 | 4.9 | 3.2 | 0.0 | 30.6 | -6 | % | |||||||||||||||||
North East Asia |
16.0 | 5.7 | 1.8 | 0.0 | 23.5 | -14 | % | |||||||||||||||||
North America |
38.8 | 7.5 | 3.3 | 0.1 | 49.6 | -5 | % | |||||||||||||||||
Europe and Latin America |
29.2 | 14.1 | 12.6 | 0.3 | 56.2 | -10 | % | |||||||||||||||||
Middle East and Africa |
14.0 | 7.3 | 3.7 | 0.0 | 25.1 | -11 | % | |||||||||||||||||
Other 1) |
7.4 | 1.5 | | 7.4 | 16.4 | -19 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
128.0 | 41.0 | 24.5 | 7.9 | 201.3 | -10 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) | Market Area Other includes licensing revenues, the majority of segment Other business and other businesses. |
FULL-YEAR COMMENTS
7 Ericsson | Fourth Quarter and Full-Year Report 2017
SEGMENT RESULTS
NETWORKS |
REPORTED SEK b. |
Q4 2017 |
Q4 2016 |
YoY change |
Q3 2017 |
QoQ change |
Full-year 2017 |
Full-year 2016 |
|||||||||||||||||||||
Net sales |
36.2 | 42.1 | -14 | % | 30.3 | 19 | % | 128.0 | 141.0 | |||||||||||||||||||
Of which products |
24.6 | 28.2 | -13 | % | 20.2 | 21 | % | 86.1 | 94.9 | |||||||||||||||||||
Of which IPR licensing revenues |
1.7 | 1.7 | 1 | % | 1.6 | 7 | % | 6.5 | 8.2 | |||||||||||||||||||
Of which services |
11.6 | 13.9 | -16 | % | 10.1 | 16 | % | 41.8 | 46.1 | |||||||||||||||||||
Sales growth adjusted for comparable units and currency |
| | -9 | % | | 17 | % | -10 | % | | ||||||||||||||||||
Gross income |
11.5 | 12.2 | -5 | % | 9.8 | 18 | % | 40.6 | 47.1 | |||||||||||||||||||
Gross margin (%) |
31.9 | % | 29.0 | % | | 32.2 | % | | 31.7 | % | 33.4 | % | ||||||||||||||||
Operating income |
1.6 | 3.4 | -53 | % | 1.5 | 10 | % | 7.6 | 17.6 | |||||||||||||||||||
Operating margin (%) |
4.5 | % | 8.2 | % | | 4.9 | % | | 6.0 | % | 12.5 | % | ||||||||||||||||
Restructuring charges |
-1.3 | -2.1 | -41 | % | -1.4 | -11 | % | -4.8 | -3.4 |
Q4 2017 RECONCILIATION OF
REPORTED NUMBERS TO ADJUSTED NUMBERS SEK b. |
Q4 2017 reported |
Restructuring charges |
Asset write- downs |
Provisions and customer project adjustments |
Q4 2017 adjusted |
|||||||||||||||
Net sales |
36.2 | | | 0.1 | 36.3 | |||||||||||||||
Cost of sales |
-24.7 | 1.1 | | 0.3 | -23.3 | |||||||||||||||
Gross income |
11.5 | 1.1 | | 0.4 | 13.0 | |||||||||||||||
Gross margin (%) |
31.9 | % | | | | 35.9 | % | |||||||||||||
Operating income |
1.6 | 1.3 | 0.2 | 1.1 | 4.2 | |||||||||||||||
Operating margin (%) |
4.5 | % | | | | 11.5 | % | |||||||||||||
ADJUSTED SEK b. |
Q4 2017 adjusted |
Q4 2016 excl. restr. |
YoY change |
Q3 2017 adjusted |
QoQ change |
|||||||||||||||
Net sales |
36.3 | 42.1 | -14 | % | 30.4 | 19 | % | |||||||||||||
Gross income |
13.0 | 13.3 | -2 | % | 10.9 | 19 | % | |||||||||||||
Gross margin (%) |
35.9 | % | 31.6 | % | | 35.9 | % | | ||||||||||||
Operating income |
4.2 | 5.6 | -25 | % | 4.2 | -1 | % | |||||||||||||
Operating margin (%) |
11.5 | % | 13.3 | % | | 13.9 | % | |
FOURTH QUARTER COMMENTS
8 Ericsson | Fourth Quarter and Full-Year Report 2017
9 Ericsson | Fourth Quarter and Full-Year Report 2017
DIGITAL SERVICES
REPORTED SEK b. |
Q4 2017 |
Q4 2016 |
YoY change |
Q3 2017 |
QoQ change |
Full-year 2017 |
Full-year 2016 |
|||||||||||||||||||||
Net sales |
12.9 | 14.1 | -9 | % | 9.3 | 38 | % | 41.0 | 45.3 | |||||||||||||||||||
Of which products |
6.8 | 7.3 | -7 | % | 5.1 | 33 | % | 21.7 | 24.5 | |||||||||||||||||||
Of which IPR licensing revenues |
0.4 | 0.4 | 1 | % | 0.3 | 6 | % | 1.4 | 1.8 | |||||||||||||||||||
Of which services |
6.1 | 6.8 | -10 | % | 4.3 | 44 | % | 19.2 | 20.8 | |||||||||||||||||||
Sales growth adjusted for comparable units and currency |
| | -3 | % | | 35 | % | -9 | % | | ||||||||||||||||||
Gross income |
1.0 | 4.6 | -79 | % | 2.5 | -61 | % | 4.4 | 16.1 | |||||||||||||||||||
Gross margin (%) |
7.5 | % | 32.4 | % | | 26.5 | % | | 10.6 | % | 35.5 | % | ||||||||||||||||
Operating income |
-12.4 | -2.0 | | -3.9 | 216 | % | -27.7 | -6.7 | ||||||||||||||||||||
Operating margin (%) |
-96.7 | % | -14.4 | % | | -42.1 | % | | -67.5 | % | -14.7 | % | ||||||||||||||||
Restructuring charges |
-0.7 | -1.8 | -63 | % | -1.1 | -38 | % | -2.5 | -3.2 |
Q4 2017 RECONCILIATION OF REPORTED NUMBERS TO ADJUSTED NUMBERS SEK b. |
Q4 2017 reported |
Restructuring charges |
Asset write- downs |
Provisions and customer project adjustments |
Q4 2017 adjusted |
|||||||||||||||
Net sales |
12.9 | | | | 12.9 | |||||||||||||||
Cost of sales |
-11.9 | 0.6 | | 1.6 | -9.7 | |||||||||||||||
Gross income |
1.0 | 0.6 | | 1.6 | 3.2 | |||||||||||||||
Gross margin (%) |
7.5 | % | | | | 24.8 | % | |||||||||||||
Operating income |
-12.4 | 0.7 | 7.2 | 1.9 | -2.7 | |||||||||||||||
Operating margin (%) |
-96.7 | % | | | | -21.0 | % |
ADJUSTED SEK b. |
Q4 2017 adjusted |
Q4 2016 excl. restr. |
YoY change |
Q3 2017 adjusted |
QoQ change |
|||||||||||||||
Net sales |
12.9 | 14.1 | -9 | % | 9.3 | 38 | % | |||||||||||||
Gross income |
3.2 | 5.3 | -40 | % | 2.8 | 16 | % | |||||||||||||
Gross margin (%) |
24.8 | % | 37.6 | % | | 29.6 | % | | ||||||||||||
Operating income |
-2.7 | -0.2 | | -2.8 | -3 | % | ||||||||||||||
Operating margin (%) |
-21.0 | % | -1.3 | % | | -29.9 | % | |
FOURTH QUARTER COMMENTS
10 Ericsson | Fourth Quarter and Full-Year Report 2017
11 Ericsson | Fourth Quarter and Full-Year Report 2017
MANAGED SERVICES
REPORTED SEK b. |
Q4 2017 |
Q4 2016 |
YoY change |
Q3 2017 |
QoQ change |
Full-year 2017 |
Full-year 2016 |
|||||||||||||||||||||
Net sales |
6.2 | 6.7 | -7 | % | 6.1 | 1 | % | 24.5 | 27.5 | |||||||||||||||||||
Sales growth adjusted for comparable units and currency |
| | -3 | % | | -1 | % | -11 | % | | ||||||||||||||||||
Gross income |
-0.7 | -0.1 | | -0.5 | 64 | % | -1.8 | 1.1 | ||||||||||||||||||||
Gross margin (%) |
-12.1 | % | -1.0 | % | | -7.4 | % | | -7.4 | % | 3.9 | % | ||||||||||||||||
Operating income |
-1.3 | -0.5 | 165 | % | -0.8 | 60 | % | -4.3 | -0.5 | |||||||||||||||||||
Operating margin (%) |
-21.1 | % | -7.4 | % | | -13.2 | % | | -17.4 | % | -1.8 | % | ||||||||||||||||
Restructuring charges |
-0.4 | -0.2 | 53 | % | -0.1 | | -0.7 | -0.4 |
Q4 2017 RECONCILIATION OF REPORTED NUMBERS TO ADJUSTED NUMBERS SEK b. |
Q4 2017 reported |
Restructuring charges |
Asset write- downs |
Provisions and customer project adjustments |
Q4 2017 adjusted |
|||||||||||||||
Net sales |
6.2 | | | | 6.2 | |||||||||||||||
Cost of sales |
-6.9 | 0.3 | 0.3 | 0.3 | -6.0 | |||||||||||||||
Gross income |
-0.7 | 0.3 | 0.3 | 0.3 | 0.2 | |||||||||||||||
Gross margin (%) |
-12.1 | % | | | | 3.7 | % | |||||||||||||
Operating income |
-1.3 | 0.4 | 0.3 | 0.3 | -0.3 | |||||||||||||||
Operating margin (%) |
-21.1 | % | | | | -4.6 | % |
ADJUSTED SEK b. |
Q4 2017 adjusted |
Q4 2016 excl. restr. |
YoY change |
Q3 2017 adjusted |
QoQ change |
|||||||||||||||
Net sales |
6.2 | 6.7 | -7 | % | 5.9 | 5 | % | |||||||||||||
Gross income |
0.2 | 0.1 | 72 | % | 0.2 | 18 | % | |||||||||||||
Gross margin (%) |
3.7 | % | 2.0 | % | | 3.3 | % | | ||||||||||||
Operating income |
-0.3 | -0.2 | 16 | % | -0.1 | 99 | % | |||||||||||||
Operating margin (%) |
-4.6 | % | -3.7 | % | | -2.4 | % | |
FOURTH QUARTER COMMENTS
12 Ericsson | Fourth Quarter and Full-Year Report 2017
Strategy execution
13 Ericsson | Fourth Quarter and Full-Year Report 2017
OTHER (INCLUDES MEDIA SOLUTIONS, RED BEE MEDIA, ICONECTIV AND EMERGING BUSINESS)
REPORTED SEK b. |
Q4 2017 |
Q4 2016 |
YoY change |
Q3 2017 |
QoQ change |
Full-year 2017 |
Full-year 2016 |
|||||||||||||||||||||
Net sales |
2.0 | 2.4 | -18 | % | 2.0 | -3 | % | 7.9 | 8.8 | |||||||||||||||||||
Sales growth adjusted for comparable units and currency |
| | -14 | % | | -6 | % | -11 | % | | ||||||||||||||||||
Gross income |
0.3 | 0.3 | -13 | % | 0.4 | -21 | % | 1.4 | 2.1 | |||||||||||||||||||
Gross margin (%) |
14.4 | % | 13.6 | % | | 17.6 | % | | 17.5 | % | 24.1 | % | ||||||||||||||||
Operating income |
-7.6 | -1.2 | | -1.5 | | -13.8 | -4.1 | |||||||||||||||||||||
Operating margin (%) |
| -50.3 | % | | -75.9 | % | | -176 | % | -46.5 | % | |||||||||||||||||
Restructuring charges |
-0.1 | -0.4 | -75 | % | -0.2 | -50 | % | -0.5 | -0.6 |
Q4 2017 RECONCILIATION OF REPORTED NUMBERS TO ADJUSTED NUMBERS SEK b. |
Q4 2017 reported |
Restructuring charges |
Asset write- downs |
Provisions and customer project adjustments |
Q4 2017 adjusted |
|||||||||||||||
Net sales |
2.0 | | | | 2.0 | |||||||||||||||
Cost of sales |
-1.7 | 0.1 | 0.4 | | -1.3 | |||||||||||||||
Gross income |
0.3 | 0.1 | 0.4 | | 0.7 | |||||||||||||||
Gross margin (%) |
14.4 | % | | | | 35.9 | % | |||||||||||||
Operating income |
-7.6 | 0.1 | 6.8 | | -0.8 | |||||||||||||||
Operating margin (%) |
-389.1 | % | | | | -39.9 | % | |||||||||||||
ADJUSTED SEK b. |
Q4 2017 adjusted |
Q4 2016 excl. restr. |
YoY change |
Q3 2017 adjusted |
QoQ change |
|||||||||||||||
Net sales |
2.0 | 2.4 | -18 | % | 2.0 | -3 | % | |||||||||||||
Gross income |
0.7 | 0.5 | 57 | % | 0.4 | 72 | % | |||||||||||||
Gross margin (%) |
35.9 | % | 18.8 | % | | 20.2 | % | | ||||||||||||
Operating income |
-0.8 | -0.8 | -1 | % | -1.3 | -41 | % | |||||||||||||
Operating margin (%) |
-39.9 | % | -33.0 | % | | -65.6 | % | |
14 Ericsson | Fourth Quarter and Full-Year Report 2017
IMPACT FROM AMORTIZATION AND CAPITALIZATION OF DEVELOPMENT EXPENSES
SEK b. |
Q4 2017 |
Q4 2016 |
Q3 2017 |
FY 2017 |
FY 2016 |
|||||||||||||||
Cost of Sales |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
R&D expenses |
-0.1 | 0.2 | -0.1 | -0.1 | 0.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total impact |
-0.1 | 0.2 | -0.1 | -0.1 | 0.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
15 Ericsson | Fourth Quarter and Full-Year Report 2017
CASH FLOW
SEK b. |
Q4 2017 |
Q4 2016 |
Q3 2017 |
Full year 2017 |
Full year 2016 |
|||||||||||||||
Net income reconciled to cash |
-4.5 | 1.6 | -1.9 | -16.5 | 8.0 | |||||||||||||||
Changes in operating net assets |
15.6 | 17.9 | 1.9 | 26.1 | 6.0 | |||||||||||||||
Cash flow from operating activities |
11.2 | 19.4 | 0.0 | 9.6 | 14.0 | |||||||||||||||
Cash flow from investing activities |
-3.8 | -6.6 | 3.3 | -16.1 | -8.3 | |||||||||||||||
Cash flow from financing activities |
2.1 | -1.0 | 1.4 | 5.5 | -11.7 | |||||||||||||||
Net change in cash and cash equivalents |
9.7 | 12.6 | 4.8 | -1.1 | -3.3 | |||||||||||||||
Free cash flow: Cash flow from operating activities less net capital expenditures and other investments |
10.1 | 14.3 | -0.5 | 5.1 | 0.3 | |||||||||||||||
Cash conversion (%) |
-249 | % | 1247 | % | 1 | % | -58 | % | 175 | % |
FOURTH QUARTER COMMENTS
Working capital KPIs, number of days |
Jan-Dec 2017 |
Jan-Sep 2017 |
Jan-Jun 2017 |
Jan-Mar 2017 |
Jan-Dec 2016 |
|||||||||||||||
Sales outstanding (target: <90) |
101 | 112 | 114 | 117 | 95 | |||||||||||||||
Inventory (target: <65) |
64 | 77 | 78 | 73 | 69 | |||||||||||||||
Payable (target: >60) |
60 | 60 | 60 | 58 | 56 |
FULL-YEAR COMMENTS
16 Ericsson | Fourth Quarter and Full-Year Report 2017
FINANCIAL POSITION
SEK b. |
Dec 31 2017 |
Sep 30 2017 |
Jun 30 2017 |
Mar 31 2017 |
Dec 31 2016 |
|||||||||||||||
+ Cash and cash equivalents |
35.9 | 26.2 | 21.4 | 33.0 | 37.0 | |||||||||||||||
+ Interest-bearing securities, current |
6.7 | 6.5 | 10.8 | 13.5 | 13.3 | |||||||||||||||
+ Interest-bearing securities, non-current |
25.1 | 22.4 | 22.1 | 19.1 | 7.6 | |||||||||||||||
Gross cash |
67.7 | 55.1 | 54.3 | 65.6 | 57.9 | |||||||||||||||
Borrowings, current |
2.5 | 3.0 | 3.2 | 9.5 | 8.0 | |||||||||||||||
Borrowings, non-current |
30.5 | 28.0 | 27.1 | 27.8 | 18.7 | |||||||||||||||
Net cash |
34.7 | 24.1 | 24.0 | 28.3 | 31.2 | |||||||||||||||
Equity |
100.2 | 115.7 | 123.8 | 126.8 | 140.5 | |||||||||||||||
Total assets |
260.5 | 267.2 | 274.9 | 292.2 | 283.3 | |||||||||||||||
Capital turnover (times) |
1.2 | 1.1 | 1.0 | 1.0 | 1.2 | |||||||||||||||
Return on capital employed (%) |
-22.0 | % | -13.6 | % | -14.8 | % | -26.2 | % | 3.2 | % | ||||||||||
Equity ratio (%) |
38.4 | % | 43.3 | % | 45.0 | % | 43.4 | % | 49.6 | % | ||||||||||
Return on equity (%) |
-29.4 | % | -17.1 | % | -18.1 | % | -32.8 | % | 1.2 | % |
17 Ericsson | Fourth Quarter and Full-Year Report 2017
PARENT COMPANY
18 Ericsson | Fourth Quarter and Full-Year Report 2017
DIVIDEND, AGM
AND ANNUAL REPORT
19 Ericsson | Fourth Quarter and Full-Year Report 2017
OTHER INFORMATION
20 Ericsson | Fourth Quarter and Full-Year Report 2017
RISK FACTORS
21 Ericsson | Fourth Quarter and Full-Year Report 2017
AUDITORS REVIEW REPORT
22 Ericsson | Fourth Quarter and Full-Year Report 2017
EDITORS NOTE
23 Ericsson | Fourth Quarter and Full-Year Report 2017
FORWARD-LOOKING STATEMENTS
24 Ericsson | Fourth Quarter and Full-Year Report 2017
OTHER INFORMATION
25 Ericsson | Fourth Quarter and Full-Year Report 2017
FINANCIAL STATEMENTS
OctDec | Jan-Dec | |||||||||||||||||||||||
SEK million |
2017 | 2016 | Change | 2017 | 2016 | Change | ||||||||||||||||||
Net sales |
57,199 | 65,215 | -12 | % | 201,303 | 222,608 | -10 | % | ||||||||||||||||
Cost of sales |
-45,160 | -48,195 | -6 | % | -156,758 | -156,243 | 0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross income |
12,039 | 17,020 | -29 | % | 44,545 | 66,365 | -33 | % | ||||||||||||||||
Gross margin (%) |
21.0 | % | 26.1 | % | 22.1 | % | 29.8 | % | ||||||||||||||||
Research and development expenses |
-9,934 | -8,890 | 12 | % | -37,887 | -31,635 | 20 | % | ||||||||||||||||
Selling and administrative expenses |
-8,929 | -8,799 | 1 | % | -32,676 | -28,866 | 13 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating expenses |
-18,863 | -17,689 | 7 | % | -70,563 | -60,501 | 17 | % | ||||||||||||||||
Other operating income and expenses |
-12,927 | 1) | 364 | -12,132 | 1) | 404 | ||||||||||||||||||
Shares in earnings of JV and associated companies |
5 | 25 | 24 | 31 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
-19,756 | -280 | -38,126 | 6,299 | ||||||||||||||||||||
Financial income |
-122 | 61 | -361 | -115 | ||||||||||||||||||||
Financial expenses |
-395 | -744 | -843 | -2,158 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income after financial items |
-20,273 | -963 | -39,330 | 4,026 | ||||||||||||||||||||
Taxes |
1,409 | -634 | 4,267 | -2,131 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
-18,864 | -1,597 | -35,063 | 1,895 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to: |
||||||||||||||||||||||||
Stockholders of the Parent Company |
-18,847 | -1,604 | -35,206 | 1,716 | ||||||||||||||||||||
Non-controlling interests |
-17 | 7 | 143 | 179 | ||||||||||||||||||||
Other information |
||||||||||||||||||||||||
Average number of shares, basic (million) |
3,283 | 3,268 | 3,277 | 3,263 | ||||||||||||||||||||
Earnings per share, basic (SEK) 2) |
-5.75 | -0.49 | -10.74 | 0.53 | ||||||||||||||||||||
Earnings per share, diluted (SEK) 2) |
-5.68 | -0.48 | -10.61 | 0.52 | ||||||||||||||||||||
1) | Includes write-down of goodwill of SEK -13.0 billion. |
2) | Based on Net income attributable to stockholders of the Parent Company. |
STATEMENT OF COMPREHENSIVE INCOME
OctDec | JanDec | |||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income |
-18,864 | -1,597 | -35,063 | 1,895 | ||||||||||||
Other comprehensive income |
||||||||||||||||
Items that will not be reclassified to profit or loss |
||||||||||||||||
Remeasurements of defined benefits pension plans incl. asset ceiling |
2,616 | 8,024 | 970 | -1,766 | ||||||||||||
Tax on items that will not be reclassified to profit or loss |
-764 | -1,886 | -547 | 520 | ||||||||||||
Items that may be reclassified to profit or loss |
||||||||||||||||
Available-for-sale financial assets |
||||||||||||||||
Gains/losses arising during the period |
-10 | -7 | 68 | -7 | ||||||||||||
Reclassification adjustments on gains/losses included in profit or loss |
0 | | 5 | | ||||||||||||
Revaluation of other investments in shares and participations |
||||||||||||||||
Fair value remeasurement |
102 | 2 | 99 | 2 | ||||||||||||
Changes in cumulative translation adjustments |
1,144 | 1,867 | -3,378 | 4,235 | ||||||||||||
Share of other comprehensive income on JV and associated companies |
7 | -7 | 0 | -362 | ||||||||||||
Tax on items that may be reclassified to profit or loss |
1 | 1 | -16 | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive income, net of tax |
3,096 | 7,994 | -2,799 | 2,619 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income |
-15,768 | 6,397 | -37,862 | 4,514 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income attributable to: |
||||||||||||||||
Stockholders of the Parent Company |
-15,790 | 6,406 | -37,987 | 4,285 | ||||||||||||
Non-controlling interest |
22 | -9 | 125 | 229 |
26 Ericsson | Fourth Quarter and Full-Year Report 2017
SEK million |
Dec 31 2017 |
Sep 30 2017 |
Dec 31 2016 |
|||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Intangible assets |
||||||||||||
Capitalized development expenses |
4,593 | 5,337 | 8,076 | |||||||||
Goodwill |
27,815 | 40,200 | 43,387 | |||||||||
Intellectual property rights, brands and other intangible assets |
4,148 | 4,776 | 7,747 | |||||||||
Property, plant and equipment |
12,857 | 13,884 | 16,734 | |||||||||
Financial assets |
||||||||||||
Equity in JV and associated companies |
624 | 627 | 775 | |||||||||
Other investments in shares and participations |
1,279 | 1,192 | 1,179 | |||||||||
Customer finance, non-current |
2,178 | 1,993 | 2,128 | |||||||||
Interest-bearing securities, non-current |
25,105 | 22,405 | 7,586 | |||||||||
Other financial assets, non-current |
5,897 | 5,063 | 4,442 | |||||||||
Deferred tax assets |
21,228 | 19,275 | 15,522 | |||||||||
|
|
|
|
|
|
|||||||
105,724 | 114,752 | 107,576 | ||||||||||
Current assets |
||||||||||||
Inventories |
24,960 | 32,758 | 30,307 | |||||||||
Trade receivables |
63,210 | 59,802 | 68,117 | |||||||||
Customer finance, current |
1,753 | 1,961 | 2,625 | |||||||||
Other current receivables |
22,300 | 25,231 | 24,431 | |||||||||
Interest-bearing securities, current |
6,713 | 6,526 | 13,325 | |||||||||
Cash and cash equivalents |
35,884 | 26,210 | 36,966 | |||||||||
|
|
|
|
|
|
|||||||
154,820 | 152,488 | 175,771 | ||||||||||
|
|
|
|
|
|
|||||||
Total assets |
260,544 | 267,240 | 283,347 | |||||||||
|
|
|
|
|
|
|||||||
EQUITY AND LIABILITIES |
||||||||||||
Equity |
||||||||||||
Stockholders equity |
99,540 | 115,072 | 139,817 | |||||||||
Non-controlling interest in equity of subsidiaries |
636 | 615 | 675 | |||||||||
|
|
|
|
|
|
|||||||
100,176 | 115,687 | 140,492 | ||||||||||
Noncurrent liabilities |
||||||||||||
Post-employment benefits |
25,009 | 26,534 | 23,723 | |||||||||
Provisions, non-current |
3,596 | 3,930 | 946 | |||||||||
Deferred tax liabilities |
901 | 1,736 | 2,147 | |||||||||
Borrowings, non-current |
30,500 | 28,039 | 18,653 | |||||||||
Other non-current liabilities |
2,776 | 2,563 | 2,621 | |||||||||
|
|
|
|
|
|
|||||||
62,782 | 62,802 | 48,090 | ||||||||||
Current liabilities |
||||||||||||
Provisions, current |
6,350 | 5,646 | 5,411 | |||||||||
Borrowings, current |
2,545 | 3,004 | 8,033 | |||||||||
Trade payables |
26,321 | 23,560 | 25,318 | |||||||||
Other current liabilities |
62,370 | 56,541 | 56,003 | |||||||||
|
|
|
|
|
|
|||||||
97,586 | 88,751 | 94,765 | ||||||||||
|
|
|
|
|
|
|||||||
Total equity and liabilities |
260,544 | 267,240 | 283,347 | |||||||||
|
|
|
|
|
|
|||||||
Of which interest-bearing liabilities |
33,045 | 31,043 | 26,686 | |||||||||
Assets pledged as collateral |
5,215 | 5,215 | 2,584 | |||||||||
Contingent liabilities |
1,561 | 1,547 | 1,186 |
27 Ericsson | Fourth Quarter and Full-Year Report 2017
CONSOLIDATED STATEMENT OF CASH FLOWS
Oct-Dec | Jan-Dec | |||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | ||||||||||||
Operating activities |
||||||||||||||||
Net income |
-18,864 | -1,597 | -35,063 | 1,895 | ||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||
Taxes |
-1,908 | -300 | -9,805 | -6,200 | ||||||||||||
Earnings/dividends in JV and associated companies |
-2 | -21 | 56 | 58 | ||||||||||||
Depreciation, amortization and impairment losses |
16,118 | 2,610 | 27,892 | 9,119 | ||||||||||||
Other |
179 | 865 | 440 | 3,135 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income reconciled to cash |
-4,477 | 1,557 | -16,480 | 8,007 | ||||||||||||
Changes in operating net assets |
||||||||||||||||
Inventories |
8,144 | 4,286 | 3,995 | -613 | ||||||||||||
Customer finance, current and non-current |
36 | -106 | 798 | -950 | ||||||||||||
Trade receivables |
-2,591 | 3,713 | 1,380 | 5,933 | ||||||||||||
Trade payables |
2,565 | 3,306 | 2,413 | 2,775 | ||||||||||||
Provisions and post-employment benefits |
417 | 2,772 | 4,785 | 3,106 | ||||||||||||
Other operating assets and liabilities, net |
7,065 | 3,884 | 12,710 | -4,248 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
15,636 | 17,855 | 26,081 | 6,003 | |||||||||||||
Cash flow from operating activities |
11,159 | 19,412 | 9,601 | 14,010 | ||||||||||||
Investing activities |
||||||||||||||||
Investments in property, plant and equipment |
-1,105 | -1,699 | -3,877 | 6,129 | ||||||||||||
Sales of property, plant and equipment |
898 | 277 | 1,016 | 482 | ||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
-107 | -50 | 276 | -622 | ||||||||||||
Product development |
-138 | -1,291 | -1,444 | -4,483 | ||||||||||||
Other investing activities |
-573 | -2,341 | -463 | -3,004 | ||||||||||||
Interest-bearing securities |
-2,772 | -1,505 | -11,578 | 5,473 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash flow from investing activities |
-3,797 | -6,609 | -16,070 | -8,283 | ||||||||||||
Cash flow before financing activities |
7,362 | 12,803 | -6,469 | 5,727 | ||||||||||||
Financing activities |
||||||||||||||||
Dividends paid |
-1 | | -3,424 | -12,263 | ||||||||||||
Other financing activities |
2,073 | -1,039 | 8,902 | 521 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash flow from financing activities |
2,072 | -1,039 | 5,478 | -11,742 | ||||||||||||
Effect of exchange rate changes on cash |
240 | 801 | -91 | 2,757 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net change in cash and cash equivalents |
9,674 | 12,565 | -1,082 | -3,258 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents, beginning of period |
26,210 | 24,401 | 36,966 | 40,224 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents, end of period |
35,884 | 36,966 | 35,884 | 36,966 | ||||||||||||
|
|
|
|
|
|
|
|
28 Ericsson | Fourth Quarter and Full-Year Report 2017
OF CHANGES IN EQUITY
Jan-Dec | ||||||||
SEK million |
2017 | 2016 | ||||||
Opening balance |
140,492 | 147,366 | ||||||
Total comprehensive income |
-37,862 | 4,514 | ||||||
Sale/repurchase of own shares |
-5 | -216 | ||||||
Stock issue (net) |
15 | 131 | ||||||
Stock purchase plan |
885 | 957 | ||||||
Dividends paid |
-3,424 | -12,263 | ||||||
Transactions with non-controlling interests |
75 | 3 | ||||||
|
|
|
|
|||||
Closing balance |
100,176 | 140,492 | ||||||
|
|
|
|
- ISOLATED QUARTERS
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Cost of sales |
-45,160 | -35,661 | -36,006 | -39,931 | -48,195 | -36,616 | -36,613 | -34,819 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Gross income |
12,039 | 12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | ||||||||||||||||||||||||
Gross margin (%) |
21.0 | % | 25.4 | % | 27,9 | % | 13.9 | % | 26.1 | % | 28.3 | % | 32.3 | % | 33.3 | % | ||||||||||||||||
Research and development expenses |
-9,934 | -10,520 | -8,365 | -9,068 | -8,890 | -7,855 | -7,405 | -7,485 | ||||||||||||||||||||||||
Selling and administrative expenses |
-8,929 | -6,834 | -7,052 | -9,861 | -8,799 | -6,238 | -7,109 | -6,720 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating expenses |
-18,863 | -17,354 | -15,417 | -18,929 | -17,689 | -14,093 | -14,514 | -14,205 | ||||||||||||||||||||||||
Other operating income and expenses |
-12,927 | 1) | 415 | 239 | 141 | 364 | -3 | -230 | 273 | |||||||||||||||||||||||
Shares in earnings of JV and associated companies |
-5 | 6 | 12 | 11 | 25 | -23 | 12 | 17 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income |
-19,756 | -4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | ||||||||||||||||||||||||
Financial income |
-122 | -135 | -22 | -82 | 61 | -226 | 139 | -89 | ||||||||||||||||||||||||
Financial expenses |
-395 | -181 | 83 | -350 | -744 | -371 | -666 | -377 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income after financial items |
-20,273 | -5,114 | -1,172 | -12,771 | -963 | -256 | 2,236 | 3,009 | ||||||||||||||||||||||||
Taxes |
1,409 | 766 | 176 | 1,916 | -634 | 76 | -670 | -903 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
-18,864 | -4,348 | -996 | -10,855 | -1,597 | -180 | 1,566 | 2,106 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income attributable to: |
||||||||||||||||||||||||||||||||
Stockholders of the Parent Company |
-18,847 | -4,452 | -1,010 | -10,897 | -1,604 | -233 | 1,587 | 1,966 | ||||||||||||||||||||||||
Non-controlling interests |
-17 | 104 | 14 | 42 | 7 | 53 | -21 | 140 | ||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
Average number of shares, basic (million) |
3,283 | 3,279 | 3,275 | 3,272 | 3,268 | 3,264 | 3,261 | 3,258 | ||||||||||||||||||||||||
Earnings per share, basic (SEK) 2) |
-5.75 | -1.35 | -0.31 | -3.33 | -0.49 | -0.07 | 0.49 | 0.60 | ||||||||||||||||||||||||
Earnings per share, diluted (SEK) 2) |
-5.68 | -1.34 | -0.30 | -3.29 | -0.48 | -0.07 | 0.48 | 0.60 |
1) | Includes write-down of goodwill of SEK -13.0 billion. |
2) | Based on Net income attributable to stockholders of the Parent Company. |
29 Ericsson | Fourth Quarter and Full-Year Report 2017
OF CASH FLOWS ISOLATED QUARTERS
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Operating activities |
||||||||||||||||||||||||||||||||
Net income |
-18,864 | -4,348 | -996 | -10,855 | -1,597 | -180 | 1,566 | 2,106 | ||||||||||||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||||||||||||||
Taxes |
-1,908 | -1,574 | -1,978 | -4,345 | -300 | -1,282 | -3,410 | -1,208 | ||||||||||||||||||||||||
Earnings/dividends in JV and associated companies |
-2 | 73 | -8 | -7 | -21 | 22 | 73 | -16 | ||||||||||||||||||||||||
Depreciation, amortization and impairment losses |
16,118 | 4,146 | 2,197 | 5,431 | 2,610 | 2,308 | 2,104 | 2,097 | ||||||||||||||||||||||||
Other |
179 | -218 | -48 | 527 | 865 | 630 | 988 | 652 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income reconciled to cash |
-4,477 | -1,921 | -833 | -9,249 | 1,557 | 1,498 | 1,321 | 3,631 | ||||||||||||||||||||||||
Changes in operating net assets |
||||||||||||||||||||||||||||||||
Inventories |
8,144 | 582 | -1,146 | -3,585 | 4,286 | 980 | -1,667 | -4,212 | ||||||||||||||||||||||||
Customer finance, current and non-current |
36 | 456 | 1,140 | -834 | -106 | 223 | -816 | -251 | ||||||||||||||||||||||||
Trade receivables |
-2,591 | 1,124 | 450 | 2,397 | 3,713 | -624 | -564 | 3,408 | ||||||||||||||||||||||||
Trade payables |
2,565 | -819 | 41 | 626 | 3,306 | -2,371 | 2,457 | -617 | ||||||||||||||||||||||||
Provisions and post-employment benefits |
417 | -601 | 324 | 4,645 | 2,772 | 130 | 218 | -14 | ||||||||||||||||||||||||
Other operating assets and liabilities, net |
7,065 | 1,161 | 25 | 4,459 | 3,884 | -2,153 | -1,662 | -4,317 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
15,636 | 1,903 | 834 | 7,708 | 17,855 | -3,815 | -2,034 | -6,003 | |||||||||||||||||||||||||
Cash flow from operating activities |
11,159 | -18 | 1 | -1,541 | 19,412 | -2,317 | -713 | -2,372 | ||||||||||||||||||||||||
Investing activities |
||||||||||||||||||||||||||||||||
Investments in property, plant and equipment |
-1,105 | -739 | -1,018 | -1,015 | -1,699 | -1,384 | -1,572 | -1,474 | ||||||||||||||||||||||||
Sales of property, plant and equipment |
898 | 12 | 37 | 69 | 277 | 111 | 50 | 44 | ||||||||||||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
-107 | 371 | 9 | 3 | -50 | 16 | -480 | -108 | ||||||||||||||||||||||||
Product development |
-138 | -126 | -315 | -865 | -1,291 | -885 | -1,099 | -1,208 | ||||||||||||||||||||||||
Other investing activities |
-573 | 42 | -42 | 110 | -2,341 | -508 | -890 | 735 | ||||||||||||||||||||||||
Interest-bearing securities |
-2,772 | 3,756 | -676 | -11,886 | -1,505 | 610 | 5,355 | 1,013 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cash flow from investing activities |
-3,797 | 3,316 | -2,005 | -13,584 | -6,609 | -2,040 | 1,364 | -998 | ||||||||||||||||||||||||
Cash flow before financing activities |
7,362 | 3,298 | -2,004 | -15,125 | 12,803 | -4,357 | 651 | -3,370 | ||||||||||||||||||||||||
Financing activities |
||||||||||||||||||||||||||||||||
Dividends paid |
-1 | -145 | -3,274 | -4 | | -163 | -12,067 | -33 | ||||||||||||||||||||||||
Other financing activities |
2,073 | 1,563 | -5,636 | 10,902 | -1,039 | -1,295 | 2,761 | 94 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cash flow from financing activities |
2,072 | 1,418 | -8,910 | 10,898 | -1,039 | -1,458 | -9,306 | 61 | ||||||||||||||||||||||||
Effect of exchange rate changes on cash |
240 | 48 | -594 | 215 | 801 | 1,285 | 1,652 | -981 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net change in cash and cash equivalents |
9,674 | 4,764 | -11,508 | -4,012 | 12,565 | -4,530 | -7,003 | -4,290 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cash and cash equivalents, beginning of period |
26,210 | 21,446 | 32,954 | 36,966 | 24,401 | 28,931 | 35,934 | 40,224 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cash and cash equivalents, end of period |
35,884 | 26,210 | 21,446 | 32,954 | 36,966 | 24,401 | 28,931 | 35,934 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 Ericsson | Fourth Quarter and Full-Year Report 2017
PARENT COMPANY INCOME STATEMENT
Oct-Dec | Jan-Dec | |||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net sales |
| | | | ||||||||||||
Cost of sales |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross income |
| | | | ||||||||||||
Operating expenses |
-434 | -457 | -1,294 | -1,185 | ||||||||||||
Other operating income and expenses |
-131 | 838 | 1,616 | 2,698 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
-565 | 381 | 322 | 1,513 | ||||||||||||
Financial net |
-4,050 | 1,079 | -2,297 | 14,039 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income after financial items |
-4,615 | 1,460 | -1,975 | 15,552 | ||||||||||||
Transfers to () / from untaxed reserves |
-120 | -1,100 | -120 | -1,100 | ||||||||||||
Taxes |
95 | 43 | -53 | -206 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
-4,640 | 403 | -2,148 | 14,246 | ||||||||||||
|
|
|
|
|
|
|
|
OF COMPREHENSIVE INCOME
Oct-Dec | Jan-Dec | |||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income |
-4,640 | 403 | -2,148 | 14,246 | ||||||||||||
Available-for-sale financial assets |
||||||||||||||||
Gains/losses arising during the period |
-10 | -7 | 68 | -7 | ||||||||||||
Reclassification adjustments on gains/losses included in profit or loss |
| | 5 | | ||||||||||||
Revaluation of other investments in shares and participations |
||||||||||||||||
Fair value remeasurement |
102 | | 102 | -5 | ||||||||||||
Tax on items that may be reclassified to profit or loss |
4 | | -14 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive income, net of tax |
96 | -7 | 161 | -12 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income |
-4,544 | 396 | -1,987 | 14,234 | ||||||||||||
|
|
|
|
|
|
|
|
31 Ericsson | Fourth Quarter and Full-Year Report 2017
SEK million |
Dec 31 2017 |
Dec 31 2016 |
||||||
ASSETS |
||||||||
Fixed assets |
||||||||
Intangible assets |
329 | 547 | ||||||
Tangible assets |
346 | 396 | ||||||
Financial assets* |
119,896 | 111,981 | ||||||
|
|
|
|
|||||
120,571 | 112,924 | |||||||
Current assets |
||||||||
Inventories |
1 | 3 | ||||||
Receivables |
41,173 | 38,476 | ||||||
Short-term investments |
6,446 | 12,991 | ||||||
Cash and cash equivalents |
18,715 | 22,311 | ||||||
|
|
|
|
|||||
66,335 | 73,781 | |||||||
|
|
|
|
|||||
Total assets |
186,906 | 186,705 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY, PROVISIONS AND LIABILITIES |
||||||||
Equity |
||||||||
Restricted equity |
48,164 | 48,148 | ||||||
Non-restricted equity |
39,578 | 44,753 | ||||||
|
|
|
|
|||||
87,742 | 92,901 | |||||||
Provisions |
602 | 885 | ||||||
Non-current liabilities |
60,623 | 50,428 | ||||||
Current liabilities |
37,939 | 42,491 | ||||||
|
|
|
|
|||||
Total stockholders equity, provisions and liabilities |
186,906 | 186,705 | ||||||
|
|
|
|
|||||
* Of which interest-bearing securities, non-current |
25,105 | 7,586 | ||||||
|
|
|
|
32 Ericsson | Fourth Quarter and Full-Year Report 2017
THE GROUP
ESTIMATED IMPACT OF IFRS 9 AND IFRS 15 ON
BALANCE SHEET ITEMS
SEK billion |
As reported Dec 31, 2017 |
IFRS 15 restatement |
Restated balance Dec 31, 2017 |
IFRS 9 adjustment |
Adjusted balance Jan 1, 2018 |
|||||||||||||||
Assets |
||||||||||||||||||||
Non-current assets |
||||||||||||||||||||
Deferred tax assets |
21.2 | 0.8 | 22.0 | 0.4 | 22.4 | |||||||||||||||
Current assets |
||||||||||||||||||||
Inventories |
25.0 | 0.7 | 25.7 | | 25.7 | |||||||||||||||
Contract assets |
| 13.1 | 13.1 | | 13.1 | |||||||||||||||
Trade receivables |
63.2 | -15.1 | 48.1 | -1.2 | 46.9 | |||||||||||||||
Equity and liabilities |
||||||||||||||||||||
Equity |
100.2 | -2.7 | 97.5 | -1.4 | 96.1 | |||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Borrowings, non-current |
30.5 | | 30.5 | 0.6 | 31.1 | |||||||||||||||
Current liabilities |
||||||||||||||||||||
Contract liabilities |
| 22.4 | 22.4 | | 22.4 | |||||||||||||||
Other current liabilities |
54.5 | -20.2 | 34.3 | | 34.3 |
33 Ericsson | Fourth Quarter and Full-Year Report 2017
IFRS 15 - REVENUE FROM CONTRACTS WITH CUSTOMERS
34 Ericsson | Fourth Quarter and Full-Year Report 2017
35 Ericsson | Fourth Quarter and Full-Year Report 2017
NET SALES BY SEGMENT BY QUARTER*
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
36,185 | 30,300 | 31,685 | 29,796 | 42,078 | 31,047 | 34,108 | 33,751 | ||||||||||||||||||||||||
Of which Products |
24,569 | 20,248 | 21,316 | 20,004 | 28,219 | 19,812 | 23,501 | 23,325 | ||||||||||||||||||||||||
Of which Services |
11,616 | 10,052 | 10,369 | 9,792 | 13,859 | 11,235 | 10,607 | 10,426 | ||||||||||||||||||||||||
Digital Services |
12,865 | 9,329 | 10,007 | 8,780 | 14,079 | 11,032 | 10,794 | 9,393 | ||||||||||||||||||||||||
Of which Products |
6,753 | 5,074 | 5,476 | 4,446 | 7,289 | 6,102 | 5,691 | 5,438 | ||||||||||||||||||||||||
Of which Services |
6,112 | 4,255 | 4,531 | 4,334 | 6,790 | 4,930 | 5,103 | 3,955 | ||||||||||||||||||||||||
Managed Services |
6,185 | 6,138 | 6,192 | 5,979 | 6,662 | 6,862 | 7,015 | 6,962 | ||||||||||||||||||||||||
Other |
1,964 | 2,029 | 2,055 | 1,814 | 2,396 | 2,135 | 2,191 | 2,103 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Sequential change, percent |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
19 | % | -4 | % | 6 | % | -29 | % | 36 | % | -9 | % | 1 | % | | |||||||||||||||||
Of which Products |
21 | % | -5 | % | 7 | % | -29 | % | 42 | % | -16 | % | 1 | % | | |||||||||||||||||
Of which Services |
16 | % | -3 | % | 6 | % | -29 | % | 23 | % | 6 | % | 2 | % | | |||||||||||||||||
Digital Services |
38 | % | -7 | % | 14 | % | -38 | % | 28 | % | 2 | % | 15 | % | | |||||||||||||||||
Of which Products |
33 | % | -7 | % | 23 | % | -39 | % | 19 | % | 7 | % | 5 | % | | |||||||||||||||||
Of which Services |
44 | % | -6 | % | 5 | % | -36 | % | 38 | % | -3 | % | 29 | % | | |||||||||||||||||
Managed Services |
1 | % | -1 | % | 4 | % | -10 | % | -3 | % | -2 | % | 1 | % | | |||||||||||||||||
Other |
-3 | % | -1 | % | 13 | % | -24 | % | 12 | % | -3 | % | 4 | % | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
20 | % | -4 | % | 8 | % | -29 | % | 28 | % | -6 | % | 4 | % | -29 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year over year change, percent |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
-14 | % | -2 | % | -7 | % | -12 | % | | | | | ||||||||||||||||||||
Of which Products |
-13 | % | 2 | % | -9 | % | -14 | % | | | | | ||||||||||||||||||||
Of which Services |
-16 | % | -11 | % | -2 | % | -6 | % | | | | | ||||||||||||||||||||
Digital Services |
-9 | % | -15 | % | -7 | % | -7 | % | | | | | ||||||||||||||||||||
Of which Products |
-7 | % | -17 | % | -4 | % | -18 | % | | | | | ||||||||||||||||||||
Of which Services |
-10 | % | -14 | % | -11 | % | 10 | % | | | | | ||||||||||||||||||||
Managed Services |
-7 | % | -11 | % | -12 | % | -14 | % | | | | | ||||||||||||||||||||
Other |
-18 | % | -5 | % | -6 | % | -14 | % | | | | | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-12 | % | -6 | % | -8 | % | -11 | % | -11 | % | -14 | % | -11 | % | -2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
127,966 | 91,781 | 61,481 | 29,796 | 140,984 | 98,906 | 67,859 | 33,751 | ||||||||||||||||||||||||
Of which Products |
86,137 | 61,568 | 41,320 | 20,004 | 94,857 | 66,638 | 46,826 | 23,325 | ||||||||||||||||||||||||
Of which Services |
41,829 | 30,213 | 20,161 | 9,792 | 46,127 | 32,268 | 21,033 | 10,426 | ||||||||||||||||||||||||
Digital Services |
40,981 | 28,116 | 18,787 | 8,780 | 45,298 | 31,219 | 20,187 | 9,393 | ||||||||||||||||||||||||
Of which Products |
21,749 | 14,996 | 9,922 | 4,446 | 24,520 | 17,231 | 11,129 | 5,438 | ||||||||||||||||||||||||
Of which Services |
19,232 | 13,120 | 8,865 | 4,334 | 20,778 | 13,988 | 9,058 | 3,955 | ||||||||||||||||||||||||
Managed Services |
24,494 | 18,309 | 12,171 | 5,979 | 27,501 | 20,839 | 13,977 | 6,962 | ||||||||||||||||||||||||
Other |
7,862 | 5,898 | 3,869 | 1,814 | 8,825 | 6,429 | 4,294 | 2,103 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year over year change, percent |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
-9 | % | -7 | % | -9 | % | -12 | % | -11 | % | | | | |||||||||||||||||||
Of which Products |
-9 | % | -8 | % | -12 | % | -14 | % | -13 | % | | | | |||||||||||||||||||
Of which Services |
-9 | % | -6 | % | -4 | % | -6 | % | -6 | % | | | | |||||||||||||||||||
Digital Services |
-10 | % | -10 | % | -7 | % | -7 | % | -8 | % | | | | |||||||||||||||||||
Of which Products |
-11 | % | -13 | % | -11 | % | -18 | % | -15 | % | | | | |||||||||||||||||||
Of which Services |
-7 | % | -6 | % | -2 | % | 10 | % | 2 | % | | | | |||||||||||||||||||
Managed Services |
-11 | % | -12 | % | -13 | % | -14 | % | -10 | % | | | | |||||||||||||||||||
Other |
-11 | % | -8 | % | -10 | % | -14 | % | -3 | % | | | | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-10 | % | -8 | % | -9 | % | -11 | % | -10 | % | -9 | % | -7 | % | -2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Net sales by segment has been restated for the first three quarters of 2017, each quarter of 2016 and for the full year 2015. Comparisons against isolated quarters in 2015 are not available by segment. Segment Other includes Emerging Business, iconectiv and Media. |
36 Ericsson | Fourth Quarter and Full-Year Report 2017
SALES GROWTH ADJUSTED FOR COMPARABLE UNITS AND CURRENCY*
2017 | 2016 | |||||||||||||||||||||||||||||||
Sequential change, percent |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
17 | % | | | | | | | | |||||||||||||||||||||||
Digital Services |
35 | % | | | | | | | | |||||||||||||||||||||||
Managed Services |
-1 | % | | | | | | | | |||||||||||||||||||||||
Other |
-6 | % | | | | | | | | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
17 | % | 1 | % | 9 | % | -29 | % | 23 | % | -9 | % | 6 | % | -28 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarter, year over year change, percent |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
-9 | % | | | | | | | | |||||||||||||||||||||||
Digital Services |
-3 | % | | | | | | | | |||||||||||||||||||||||
Managed Services |
-3 | % | | | | | | | | |||||||||||||||||||||||
Other |
-14 | % | | | | | | | | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-7 | % | -3 | % | -13 | % | -16 | % | -15 | % | -14 | % | -7 | % | -1 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, year over year change, percent |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
-10 | % | | | | | | | | |||||||||||||||||||||||
Digital Services |
-9 | % | | | | | | | | |||||||||||||||||||||||
Managed Services |
-11 | % | | | | | | | | |||||||||||||||||||||||
Other |
-11 | % | | | | | | | | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-10 | % | -11 | % | -15 | % | -16 | % | -10 | % | -8 | % | -4 | % | -1 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Sales growth adjusted for comparable units and currency has not been restated by segment for the first three quarters of 2017 and quarters in 2016. |
GROSS INCOME AND GROSS MARGIN BY SEGMENT BY QUARTER
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
11,534 | 9,765 | 10,644 | 8,679 | 12,194 | 9,750 | 12,196 | 12,959 | ||||||||||||||||||||||||
Digital Services |
971 | 2,469 | 2,940 | -2,019 | 4,564 | 3,975 | 4,074 | 3,468 | ||||||||||||||||||||||||
Managed Services |
-748 | -456 | -65 | -547 | -64 | 233 | 599 | 294 | ||||||||||||||||||||||||
Other |
282 | 357 | 414 | 325 | 326 | 502 | 626 | 669 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
12,039 | 12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
As percentage of net sales |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
31.9 | % | 32.2 | % | 33.6 | % | 29.1 | % | 29.0 | % | 31.4 | % | 35.8 | % | 38.4 | % | ||||||||||||||||
Digital Services |
7.5 | % | 26.5 | % | 29.4 | % | -23.0 | % | 32.4 | % | 36.0 | % | 37.7 | % | 36.9 | % | ||||||||||||||||
Managed Services |
-12.1 | % | -7.4 | % | -1.0 | % | -9.1 | % | -1.0 | % | 3.4 | % | 8.5 | % | 4.2 | % | ||||||||||||||||
Other |
14.4 | % | 17.6 | % | 20.1 | % | 17.9 | % | 13.6 | % | 23.5 | % | 28.6 | % | 31.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
21.0 | % | 25.4 | % | 27.9 | % | 13.9 | % | 26.1 | % | 28.3 | % | 32.3 | % | 33.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
40,622 | 29,088 | 19,323 | 8,679 | 47,099 | 34,905 | 25,155 | 12,959 | ||||||||||||||||||||||||
Digital Services |
4,361 | 3,390 | 921 | -2,019 | 16,081 | 11,517 | 7,542 | 3,468 | ||||||||||||||||||||||||
Managed Services |
-1,816 | -1,068 | -612 | -547 | 1,062 | 1,126 | 893 | 294 | ||||||||||||||||||||||||
Other |
1,378 | 1,096 | 739 | 325 | 2,123 | 1,797 | 1,295 | 669 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
44,545 | 32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||||||
As percentage of net sales |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
31.7 | % | 31.7 | % | 31.4 | % | 29.1 | % | 33.4 | % | 35.3 | % | 37.1 | % | 38.4 | % | ||||||||||||||||
Digital Services |
10.6 | % | 12.1 | % | 4.9 | % | -23.0 | % | 35.5 | % | 36.9 | % | 37.4 | % | 36.9 | % | ||||||||||||||||
Managed Services |
-7.4 | % | -5.8 | % | -5.0 | % | -9.1 | % | 3.9 | % | 5.4 | % | 6.4 | % | 4.2 | % | ||||||||||||||||
Other |
17.5 | % | 18.6 | % | 19.1 | % | 17.9 | % | 24.1 | % | 28.0 | % | 30.2 | % | 31.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
22.1 | % | 22.6 | % | 21.2 | % | 13.9 | % | 29.8 | % | 31.4 | % | 32.8 | % | 33.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 Ericsson | Fourth Quarter and Full-Year Report 2017
OPERATING INCOME AND OPERATING MARGIN BY SEGMENT BY QUARTER
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
1,627 | 1,485 | 3,173 | 1,359 | 3,447 | 3,136 | 4,908 | 6,079 | ||||||||||||||||||||||||
Digital Services |
-12,440 | -3,931 | -2,590 | -8,711 | -2,029 | -1,479 | -1,416 | -1,739 | ||||||||||||||||||||||||
Managed Services |
-1,302 | -813 | -337 | -1,822 | -492 | -177 | 182 | -20 | ||||||||||||||||||||||||
Other |
-7,641 | -1,539 | -1,479 | -3,165 | -1,206 | -1,139 | -911 | -845 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-19,756 | -4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
As percentage of net sales |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
4.5 | % | 4.9 | % | 10.0 | % | 4.6 | % | 8.2 | % | 10.1 | % | 14.4 | % | 18.0 | % | ||||||||||||||||
Digital Services |
-96.7 | % | -42.1 | % | -25.9 | % | -99.2 | % | -14.4 | % | -13.4 | % | -13.1 | % | -18.5 | % | ||||||||||||||||
Managed Services |
-21.1 | % | -13.2 | % | -5.4 | % | -30.5 | % | -7.4 | % | -2.6 | % | 2.6 | % | -0.3 | % | ||||||||||||||||
Other |
-389.1 | % | -75.9 | % | -72.0 | % | -174.5 | % | -50.3 | % | -53.3 | % | -41.6 | % | -40.2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-34.5 | % | -10.0 | % | -2.5 | % | -26.6 | % | -0.4 | % | 0.7 | % | 5.1 | % | 6.7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
7,644 | 6,017 | 4,532 | 1,359 | 17,570 | 14,123 | 10,987 | 6,079 | ||||||||||||||||||||||||
Digital Services |
-27,672 | -15,232 | -11,301 | -8,711 | -6,663 | -4,634 | -3,155 | -1,739 | ||||||||||||||||||||||||
Managed Services |
-4,274 | -2,972 | -2,159 | -1,822 | -507 | -15 | 162 | -20 | ||||||||||||||||||||||||
Other |
-13,824 | -6,183 | -4,644 | -3,165 | -4,101 | -2,895 | -1,756 | -845 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-38,126 | -18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date | 2017 | 2016 | ||||||||||||||||||||||||||||||
As percentage of net sales |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
6.0 | % | 6.6 | % | 7.4 | % | 4.6 | % | 12.5 | % | 14.3 | % | 16.2 | % | 18.0 | % | ||||||||||||||||
Digital Services |
-67.5 | % | -54.2 | % | -60.2 | % | -99.2 | % | -14.7 | % | -14.8 | % | -15.6 | % | -18.5 | % | ||||||||||||||||
Managed Services |
-17.4 | % | -16.2 | % | -17.7 | % | -30.5 | % | -1.8 | % | -0.1 | % | 1.2 | % | -0.3 | % | ||||||||||||||||
Other |
-175.8 | % | -104.8 | % | -120.0 | % | -174.5 | % | -46.5 | % | -45.0 | % | -40.9 | % | -40.2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-18.9 | % | -12.7 | % | -14.1 | % | -26.6 | % | 2.8 | % | 4.2 | % | 5.9 | % | 6.7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 Ericsson | Fourth Quarter and Full-Year Report 2017
EBITA AND EBITA MARGIN BY SEGMENT BY QUARTER
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
1,714 | 1,570 | 3,258 | 1,540 | 3,647 | 3,334 | 5,107 | 6,282 | ||||||||||||||||||||||||
Digital Services |
-5,059 | -3,738 | -2,387 | -7,953 | -1,784 | -1,184 | -1,177 | -1,478 | ||||||||||||||||||||||||
Managed Services |
-1,295 | -812 | -338 | -1,818 | -488 | -174 | 185 | -16 | ||||||||||||||||||||||||
Other |
-1,163 | -1,439 | -1,321 | -2,233 | -1,015 | -944 | -717 | -629 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-5,803 | -4,419 | -788 | -10,464 | 360 | 1,032 | 3,398 | 4,159 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Isolated quarters | 2017 | 2016 | ||||||||||||||||||||||||||||||
As percentage of net sales |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
4.7 | % | 5.2 | % | 10.3 | % | 5.2 | % | 8.7 | % | 10.7 | % | 15.0 | % | 18.6 | % | ||||||||||||||||
Digital Services |
-39.3 | % | -40.1 | % | -23.9 | % | -90.6 | % | -12.7 | % | -10.7 | % | -10.9 | % | -15.7 | % | ||||||||||||||||
Managed Services |
-20.9 | % | -13.2 | % | -5.5 | % | -30.4 | % | -7.3 | % | -2.5 | % | 2.6 | % | -0.2 | % | ||||||||||||||||
Other |
-59.2 | % | -70.9 | % | -64.3 | % | -123.1 | % | -42.4 | % | -44.2 | % | -32.7 | % | -29.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-10.1 | % | -9.2 | % | -1.6 | % | -22.6 | % | 0.6 | % | 2.0 | % | 6.3 | % | 8.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
8,082 | 6,368 | 4,798 | 1,540 | 18,370 | 14,723 | 11,389 | 6,282 | ||||||||||||||||||||||||
Digital Services |
-19,137 | -14,078 | -10,340 | -7,953 | -5,623 | -3,839 | -2,655 | -1,478 | ||||||||||||||||||||||||
Managed Services |
-4,263 | -2,968 | -2,156 | -1,818 | -493 | -5 | 169 | -16 | ||||||||||||||||||||||||
Other |
-6,156 | -4,993 | -3,554 | -2,233 | -3,305 | -2,290 | -1,346 | -629 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-21,474 | -15,671 | -11,252 | -10,464 | 8,949 | 8,589 | 7,557 | 4,159 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date | 2017 | 2016 | ||||||||||||||||||||||||||||||
As a percentage of net sales |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
6.3 | % | 6.9 | % | 7.8 | % | 5.2 | % | 13.0 | % | 14.9 | % | 16.8 | % | 18.6 | % | ||||||||||||||||
Digital Services |
-46.7 | % | -50.1 | % | -55.0 | % | -90.6 | % | -12.4 | % | -12.3 | % | -13.2 | % | -15.7 | % | ||||||||||||||||
Managed Services |
-17.4 | % | -16.2 | % | -17.7 | % | -30.4 | % | -1.8 | % | 0.0 | % | 1.2 | % | -0.2 | % | ||||||||||||||||
Other |
-78.3 | % | -84.7 | % | -91.9 | % | -123.1 | % | -37.5 | % | -35.6 | % | -31.3 | % | -29.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-10.7 | % | -10.9 | % | -11.7 | % | -22.6 | % | 4.0 | % | 5.5 | % | 7.1 | % | 8.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 Ericsson | Fourth Quarter and Full-Year Report 2017
BY MARKET AREA BY QUARTER*
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
South East Asia, Oceania and India |
7,634 | 7,391 | 7,608 | 7,935 | 9,607 | 7,548 | 7,620 | 7,822 | ||||||||||||||||||||||||
North East Asia |
6,664 | 5,517 | 5,811 | 5,514 | 9,566 | 6,079 | 6,006 | 5,534 | ||||||||||||||||||||||||
North America |
14,486 | 11,597 | 12,022 | 11,516 | 14,245 | 12,571 | 12,645 | 12,542 | ||||||||||||||||||||||||
Europe and Latin America 1) 2) |
16,545 | 13,334 | 14,381 | 11,915 | 18,020 | 14,209 | 16,152 | 14,162 | ||||||||||||||||||||||||
Middle East and Africa |
7,578 | 6,189 | 5,971 | 5,335 | 9,047 | 6,241 | 7,208 | 5,608 | ||||||||||||||||||||||||
Other 1) 2) |
4,292 | 3,768 | 4,146 | 4,154 | 4,730 | 4,428 | 4,477 | 6,541 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
1) Of which in Sweden |
795 | 568 | 701 | 925 | 843 | 690 | 477 | 1,113 | ||||||||||||||||||||||||
2) Of which in EU |
10,534 | 8,459 | 8,840 | 8,239 | 11,154 | 8,507 | 9,635 | 9,229 | ||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Sequential change, percent |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
South East Asia, Oceania and India |
3 | % | -3 | % | -4 | % | -17 | % | 27 | % | -1 | % | -3 | % | | |||||||||||||||||
North East Asia |
21 | % | -5 | % | 5 | % | -42 | % | 57 | % | 1 | % | 9 | % | | |||||||||||||||||
North America |
25 | % | -4 | % | 4 | % | -19 | % | 13 | % | -1 | % | 1 | % | | |||||||||||||||||
Europe and Latin America 1) 2) |
24 | % | -7 | % | 21 | % | -34 | % | 27 | % | -12 | % | 14 | % | | |||||||||||||||||
Middle East and Africa |
22 | % | 4 | % | 12 | % | -41 | % | 45 | % | -13 | % | 29 | % | | |||||||||||||||||
Other 1) 2) |
14 | % | -9 | % | 0 | % | -12 | % | 7 | % | -1 | % | -32 | % | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
20 | % | -4 | % | 8 | % | -29 | % | 28 | % | -6 | % | 4 | % | -29 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
1) Of which in Sweden |
40 | % | -19 | % | -24 | % | 10 | % | 22 | % | 45 | % | -57 | % | 15 | % | ||||||||||||||||
2) Of which in EU |
25 | % | -4 | % | 7 | % | -26 | % | 31 | % | -12 | % | 4 | % | -27 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year-over-year change, percent |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
South East Asia, Oceania and India |
-21 | % | -2 | % | 0 | % | 1 | % | | | | | ||||||||||||||||||||
North East Asia |
-30 | % | -9 | % | -3 | % | 0 | % | | | | | ||||||||||||||||||||
North America |
2 | % | -8 | % | -5 | % | -8 | % | | | | | ||||||||||||||||||||
Europe and Latin America 1) 2) |
-8 | % | -6 | % | -11 | % | -16 | % | | | | | ||||||||||||||||||||
Middle East and Africa |
-16 | % | -1 | % | -17 | % | -5 | % | | | | | ||||||||||||||||||||
Other 1) 2) |
-9 | % | -15 | % | -7 | % | -36 | % | | | | | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-12 | % | -6 | % | -8 | % | -11 | % | -11 | % | -14 | % | -11 | % | -2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
1) Of which in Sweden |
-6 | % | -18 | % | 47 | % | -17 | % | -13 | % | -39 | % | -20 | % | 2 | % | ||||||||||||||||
2) Of which in EU |
-6 | % | -1 | % | -8 | % | -11 | % | -12 | % | -20 | % | -16 | % | -15 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
South East Asia, Oceania and India |
30,568 | 22,934 | 15,543 | 7,935 | 32,597 | 22,990 | 15,442 | 7,822 | ||||||||||||||||||||||||
North East Asia |
23,506 | 16,842 | 11,325 | 5,514 | 27,185 | 17,619 | 11,540 | 5,534 | ||||||||||||||||||||||||
North America |
49,621 | 35,135 | 23,538 | 11,516 | 52,003 | 37,758 | 25,187 | 12,542 | ||||||||||||||||||||||||
Europe and Latin America 1) 2) |
56,175 | 39,630 | 26,296 | 11,915 | 62,543 | 44,523 | 30,314 | 14,162 | ||||||||||||||||||||||||
Middle East and Africa |
25,073 | 17,495 | 11,306 | 5,335 | 28,104 | 19,057 | 12,816 | 5,608 | ||||||||||||||||||||||||
Other 1) 2) |
16,360 | 12,068 | 8,300 | 4,154 | 20,176 | 15,446 | 11,018 | 6,541 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
1) Of which in Sweden |
2,989 | 2,194 | 1,626 | 925 | 3,123 | 2,280 | 1,590 | 1,113 | ||||||||||||||||||||||||
2) Of which in EU |
36,072 | 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-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
South East Asia, Oceania and India |
-6 | % | 0 | % | 1 | % | 1 | % | 1 | % | | | | |||||||||||||||||||
North East Asia |
-14 | % | -4 | % | -2 | % | 0 | % | -3 | % | | | | |||||||||||||||||||
North America |
-5 | % | -7 | % | -7 | % | -8 | % | -6 | % | | | | |||||||||||||||||||
Europe and Latin America 1) 2) |
-10 | % | -11 | % | -13 | % | -16 | % | -15 | % | | | | |||||||||||||||||||
Middle East and Africa |
-11 | % | -8 | % | -12 | % | -5 | % | -15 | % | | | | |||||||||||||||||||
Other 1) 2) |
-19 | % | -22 | % | -25 | % | -36 | % | -19 | % | | | | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-10 | % | -8 | % | -9 | % | -11 | % | -10 | % | -9 | % | -7 | % | -2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
1) Of which in Sweden |
-4 | % | -4 | % | 2 | % | -17 | % | -18 | % | -19 | % | -6 | % | 2 | % | ||||||||||||||||
2) Of which in EU |
-6 | % | -7 | % | -9 | % | -11 | % | -15 | % | -17 | % | -16 | % | -15 | % |
* | Net sales by geographical area has been restated. Media and Emerging Business, previously reported per geographical area, are reported in Other. All changes have been applied retrospectively to ensure valid comparisons between periods. |
|
|
|
|
|
|
|
|
40 Ericsson | Fourth Quarter and Full-Year Report 2017
Country | Q4 | Jan-Dec | ||||||||||||||
Percentage of Net sales |
2017 | 2016 | 2017 | 2016 | ||||||||||||
United States |
26 | % | 23 | % | 26 | % | 25 | % | ||||||||
China |
7 | % | 9 | % | 7 | % | 9 | % | ||||||||
India |
4 | % | 5 | % | 5 | % | 5 | % | ||||||||
Japan |
4 | % | 4 | % | 4 | % | 3 | % | ||||||||
Australia |
3 | % | 3 | % | 4 | % | 3 | % |
NET SALES BY MARKET AREA BY SEGMENT BY QUARTER
Q4 2017 | Jan-Dec 2017 | |||||||||||||||||||||||||||||||||||||||
SEK million |
Networks | Digital Services |
Managed Services |
Other | Total | Networks | Digital Services |
Managed Services |
Other | Total | ||||||||||||||||||||||||||||||
South East Asia, Oceania and India |
5,665 | 1,340 | 623 | 6 | 7,634 | 22,512 | 4,878 | 3,171 | 7 | 30,568 | ||||||||||||||||||||||||||||||
North East Asia |
4,435 | 1,716 | 510 | 3 | 6,664 | 16,000 | 5,717 | 1,776 | 13 | 23,506 | ||||||||||||||||||||||||||||||
North America |
11,716 | 2,045 | 687 | 38 | 14,486 | 38,769 | 7,492 | 3,253 | 107 | 49,621 | ||||||||||||||||||||||||||||||
Europe and Latin America |
8,389 | 4,619 | 3,460 | 77 | 16,545 | 29,211 | 14,100 | 12,599 | 265 | 56,175 | ||||||||||||||||||||||||||||||
Middle East and Africa |
4,139 | 2,623 | 905 | -89 | 7,578 | 14,033 | 7,305 | 3,695 | 40 | 25,073 | ||||||||||||||||||||||||||||||
Other |
1,841 | 522 | | 1,929 | 4,292 | 7,441 | 1,489 | | 7,430 | 16,360 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
36,185 | 12,865 | 6,185 | 1,964 | 57,199 | 127,966 | 40,981 | 24,494 | 7,862 | 201,303 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Share of total |
63 | % | 23 | % | 11 | % | 3 | % | 100 | % | 64 | % | 20 | % | 12 | % | 4 | % | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2017 | ||||||||||||||||||||
Sequential change, percent |
Networks | Digital Services |
Managed Services |
Other | Total | |||||||||||||||
South East Asia, Oceania and India |
6 | % | 28 | % | 39 | % | | 3 | % | |||||||||||
North East Asia |
21 | % | 20 | % | 19 | % | -57 | % | 21 | % | ||||||||||
North America |
29 | % | 19 | % | -12 | % | 46 | % | 25 | % | ||||||||||
Europe and Latin America |
20 | % | 45 | % | 15 | % | -37 | % | 24 | % | ||||||||||
Middle East and Africa |
18 | % | 54 | % | 0 | % | -262 | % | 22 | % | ||||||||||
Other |
7 | % | 120 | % | | 6 | % | 14 | % | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
19 | % | 38 | % | 1 | % | -3 | % | 20 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
Q4 2017 | Jan-Dec 2017 | |||||||||||||||||||||||||||||||||||||||
Year over year change, percent |
Networks | Digital Services |
Managed Services |
Other | Total | Networks | Digital Services |
Managed Services |
Other | Total | ||||||||||||||||||||||||||||||
South East Asia, Oceania and India |
-25 | % | 2 | % | -17 | % | 500 | % | -21 | % | -9 | % | 9 | % | -5 | % | 17 | % | -6 | % | ||||||||||||||||||||
North East Asia |
-34 | % | -28 | % | 2 | % | 50 | % | -30 | % | -14 | % | -20 | % | 18 | % | 44 | % | -14 | % | ||||||||||||||||||||
North America |
6 | % | -8 | % | -23 | % | 19 | % | 2 | % | 2 | % | -2 | % | -47 | % | 26 | % | -5 | % | ||||||||||||||||||||
Europe and Latin America |
-8 | % | -15 | % | 2 | % | 75 | % | -8 | % | -13 | % | -13 | % | 0 | % | 89 | % | -10 | % | ||||||||||||||||||||
Middle East and Africa |
-28 | % | 20 | % | -19 | % | -990 | % | -16 | % | -16 | % | -1 | % | -7 | % | -52 | % | -11 | % | ||||||||||||||||||||
Other |
-2 | % | -3 | % | | -16 | % | -9 | % | -20 | % | -37 | % | | -13 | % | -19 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
-14 | % | -9 | % | -7 | % | -18 | % | -12 | % | -9 | % | -10 | % | -11 | % | -11 | % | -10 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IPR LICENSING REVENUES BY SEGMENT BY QUARTER
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
1,668 | 1,564 | 1,601 | 1,649 | 1,653 | 1,649 | 1,768 | 3,141 | ||||||||||||||||||||||||
Digital Services |
366 | 344 | 351 | 362 | 363 | 363 | 388 | 689 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
2,034 | 1,908 | 1,952 | 2,011 | 2,016 | 2,012 | 2,156 | 3,830 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
6,482 | 4,814 | 3,250 | 1,649 | 8,211 | 6,558 | 4,909 | 3,141 | ||||||||||||||||||||||||
Digital Services |
1,423 | 1,057 | 713 | 362 | 1,803 | 1,440 | 1,077 | 689 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
7,905 | 5,871 | 3,963 | 2,011 | 10,014 | 7,998 | 5,986 | 3,830 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41 Ericsson | Fourth Quarter and Full-Year Report 2017
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Opening balance |
9,576 | 10,412 | 10,560 | 6,357 | 3,245 | 3,387 | 3,532 | 3,838 | ||||||||||||||||||||||||
Additions |
2,769 | 1,942 | 1,403 | 6,365 | 4,349 | 666 | 839 | 492 | ||||||||||||||||||||||||
Utilization/Cash out |
-2,186 | -2,626 | -1,324 | -2,085 | -976 | -716 | -794 | -667 | ||||||||||||||||||||||||
Of which restructuring |
-1,204 | -1,461 | -1,075 | -1,586 | -785 | -529 | -639 | -487 | ||||||||||||||||||||||||
Reversal of excess amounts |
-199 | -32 | -65 | -66 | -253 | -129 | -240 | -67 | ||||||||||||||||||||||||
Reclassification, translation difference and other |
-14 | -120 | -162 | -11 | -8 | 37 | 50 | -64 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Closing balance |
9,946 | 9,576 | 10,412 | 10,560 | 6,357 | 3,245 | 3,387 | 3,532 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Of which restructuring |
4,043 | 3,458 | 4,003 | 4,059 | 4,163 | 1,190 | 1,173 | 1,237 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Opening balance |
6,357 | 6,357 | 6,357 | 6,357 | 3,838 | 3,838 | 3,838 | 3,838 | ||||||||||||||||||||||||
Additions |
12,479 | 9,710 | 7,768 | 6,365 | 6,346 | 1,997 | 1,331 | 492 | ||||||||||||||||||||||||
Utilization/Cash out |
-8,221 | -6,035 | -3,409 | -2,085 | -3,153 | -2,177 | -1,461 | -667 | ||||||||||||||||||||||||
Of which restructuring |
-5,326 | -4,122 | -2,661 | -1,586 | -2,440 | -1,655 | -1,126 | -487 | ||||||||||||||||||||||||
Reversal of excess amounts |
-362 | -163 | -131 | -66 | -689 | -436 | -307 | -67 | ||||||||||||||||||||||||
Reclassification, translation difference and other |
-307 | -293 | -173 | -11 | 15 | 23 | -14 | -64 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Closing balance |
9,946 | 9,576 | 10,412 | 10,560 | 6,357 | 3,245 | 3,387 | 3,532 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Of which restructuring |
4,043 | 3,458 | 4,003 | 4,059 | 4,163 | 1,190 | 1,173 | 1,237 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in assets subject to depreciation, amortization, impairment and write-downs
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Additions |
||||||||||||||||||||||||||||||||
Property, plant and equipment |
1,105 | 739 | 1,018 | 1,015 | 1,699 | 1,384 | 1,572 | 1,474 | ||||||||||||||||||||||||
Capitalized development expenses 1) |
138 | 126 | 315 | 865 | 1,291 | 885 | 1,099 | 1,208 | ||||||||||||||||||||||||
Goodwill, IPR, brands and other intangible assets |
315 | 1 | 19 | 1 | 0 | -4 | 13 | 5 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
1,558 | 866 | 1,352 | 1,881 | 2,990 | 2,265 | 2,684 | 2,687 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||||||||||||||
Property, plant and equipment |
1,284 | 2,894 | 1,061 | 1,075 | 1,318 | 1,106 | 1,083 | 1,062 | ||||||||||||||||||||||||
Capitalized development expenses |
881 | 874 | 690 | 2,481 | 652 | 511 | 386 | 351 | ||||||||||||||||||||||||
Goodwill, IPR, brands and other intangible assets |
13,953 | 378 | 446 | 1,875 | 640 | 691 | 635 | 684 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
16,118 | 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-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Additions |
||||||||||||||||||||||||||||||||
Property, plant and equipment |
3,877 | 2,772 | 2,033 | 1,015 | 6,129 | 4,430 | 3,046 | 1,474 | ||||||||||||||||||||||||
Capitalized development expenses 1) |
1,444 | 1,306 | 1,180 | 865 | 4,483 | 3,192 | 2,307 | 1,208 | ||||||||||||||||||||||||
Goodwill, IPR, brands and other intangible assets |
336 | 21 | 20 | 1 | 14 | 14 | 18 | 5 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
5,657 | 4,099 | 3,233 | 1,881 | 10,626 | 7,636 | 5,371 | 2,687 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||||||||||||||
Property, plant and equipment |
6,314 | 5,030 | 2,136 | 1,075 | 4,569 | 3,251 | 2,145 | 1,062 | ||||||||||||||||||||||||
Capitalized development expenses |
4,926 | 4,045 | 3,171 | 2,481 | 1,900 | 1,248 | 737 | 351 | ||||||||||||||||||||||||
Goodwill, IPR, brands and other intangible assets |
16,652 | 2,699 | 2,321 | 1,875 | 2,650 | 2,010 | 1,319 | 684 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
27,892 | 11,774 | 7,628 | 5,431 | 9,119 | 6,509 | 4,201 | 2,097 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Including reclassification |
42 Ericsson | Fourth Quarter and Full-Year Report 2017
Oct-Dec | Jan-Dec | |||||||||||||||
SEK million |
2017 | 2016 | 2017 | 2016 | ||||||||||||
Number of shares and earnings per share |
||||||||||||||||
Number of shares, end of period (million) |
3,334 | 3,331 | 3,334 | 3,331 | ||||||||||||
Of which class A-shares (million) |
262 | 262 | 262 | 262 | ||||||||||||
Of which class B-shares (million) |
3,072 | 3,069 | 3,072 | 3,069 | ||||||||||||
Number of treasury shares, end of period (million) |
50 | 62 | 50 | 62 | ||||||||||||
Number of shares outstanding, basic, end of period (million) |
3,284 | 3,269 | 3,284 | 3,269 | ||||||||||||
Numbers of shares outstanding, diluted, end of period (million) |
3,324 | 3,309 | 3,324 | 3,309 | ||||||||||||
Average number of treasury shares (million) |
52 | 63 | 56 | 60 | ||||||||||||
Average number of shares outstanding, basic (million) |
3,283 | 3,268 | 3,277 | 3,263 | ||||||||||||
Average number of shares outstanding, diluted (million) 1) |
3,322 | 3,308 | 3,317 | 3,303 | ||||||||||||
Earnings per share, basic (SEK) |
-5.75 | -0.49 | -10.74 | 0.53 | ||||||||||||
Earnings per share, diluted (SEK) 1) |
-5.68 | -0.48 | -10.61 | 0.52 | ||||||||||||
Earnings per share (Non-IFRS), diluted (SEK) 2) |
-1.19 | 0.62 | -3.99 | 2.66 | ||||||||||||
Ratios |
||||||||||||||||
Days sales outstanding |
| | 101 | 95 | ||||||||||||
Inventory turnover days |
58 | 61 | 64 | 69 | ||||||||||||
Payable days |
50 | 44 | 60 | 56 | ||||||||||||
Alternative Performance Measures (APMs) |
||||||||||||||||
Equity ratio (%) |
| | 38.4 | % | 49.6 | % | ||||||||||
Return on equity (%) |
-70.3 | % | -4.7 | % | -29.4 | % | 1.2 | % | ||||||||
Return on capital employed (%) |
-48.0 | % | -0.5 | % | -22.0 | % | 3.2 | % | ||||||||
Capital turnover (times) |
1.4 | 1.4 | 1.2 | 1.2 | ||||||||||||
Free cash flow |
10,134 | 14,308 | 5,109 | 254 | ||||||||||||
Cash conversion (%) |
-249.3 | % | 1246.80 | % | -58.3 | % | 175.0 | % | ||||||||
Exchange rates used in the consolidation |
||||||||||||||||
SEK/EUR- closing rate |
| | 9.83 | 9.56 | ||||||||||||
SEK/USD- closing rate |
| | 8.20 | 9.06 | ||||||||||||
Other |
||||||||||||||||
Regional inventory, end of period |
13,893 | 16,231 | 13,893 | 16,231 | ||||||||||||
Export sales from Sweden |
23,415 | 33,396 | 86,812 | 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 |
Dec 31 | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Mar 31 | ||||||||||||||||||||||||
South East Asia, Oceania and India |
24,495 | 26,396 | 26,748 | 27,221 | 26,570 | 26,453 | 26,725 | 26,602 | ||||||||||||||||||||||||
North East Asia |
12,456 | 12,945 | 12,972 | 12,962 | 13,042 | 13,434 | 13,547 | 13,623 | ||||||||||||||||||||||||
North America |
10,009 | 10,665 | 11,073 | 11,253 | 11,547 | 12,229 | 13,838 | 14,081 | ||||||||||||||||||||||||
Europe and Latin America 1) |
49,231 | 50,832 | 53,173 | 54,194 | 54,873 | 56,035 | 56,477 | 55,009 | ||||||||||||||||||||||||
Middle East and Africa |
4,544 | 5,014 | 5,161 | 5,268 | 5,432 | 5,646 | 5,920 | 5,985 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
100,735 | 105,852 | 109,127 | 110,898 | 111,464 | 113,797 | 116,507 | 115,300 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
1) Of which in Sweden |
13,864 | 14,195 | 14,483 | 14,712 | 15,303 | 15,872 | 16,190 | 16,290 |
43 Ericsson | Fourth Quarter and Full-Year Report 2017
ITEMS EXCLUDING RESTRUCTURING CHARGES
RESTRUCTURING CHARGES BY FUNCTION
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Cost of sales |
-2,038 | -817 | -927 | -1,460 | -2,140 | -546 | -461 | -328 | ||||||||||||||||||||||||
Research and development expenses |
147 | -1,896 | -344 | -214 | -1,531 | -529 | -422 | -257 | ||||||||||||||||||||||||
Selling and administrative expenses |
-534 | -106 | -243 | -69 | -978 | -190 | -138 | -47 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-2,425 | -2,819 | -1,514 | -1,743 | -4,649 | -1,265 | -1,021 | -632 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Cost of sales |
-5,242 | -3,204 | -2,387 | -1,460 | -3,475 | -1,335 | -789 | -328 | ||||||||||||||||||||||||
Research and development expenses |
-2,307 | -2,454 | -558 | -214 | -2,739 | -1,208 | -679 | -257 | ||||||||||||||||||||||||
Selling and administrative expenses |
-952 | -418 | -312 | -69 | -1,353 | -375 | -185 | -47 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-8,501 | -6,076 | -3,257 | -1,743 | -7,567 | -2,918 | -1,653 | -632 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RESTRUCTURING CHARGES BY SEGMENT
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
-1,260 | -1,409 | -816 | -1,343 | -2,139 | -492 | -380 | -402 | ||||||||||||||||||||||||
of which cost of sales |
-1,052 | -430 | -512 | -1,153 | -1,096 | -325 | -275 | -228 | ||||||||||||||||||||||||
of which operating expenses |
-208 | -979 | -304 | -190 | -1,043 | -167 | -105 | -174 | ||||||||||||||||||||||||
Digital Services |
-686 | -1,103 | -454 | -270 | -1,849 | -598 | -529 | -200 | ||||||||||||||||||||||||
of which cost of sales |
-609 | -241 | -242 | -195 | -724 | -84 | -136 | -76 | ||||||||||||||||||||||||
of which operating expenses |
-77 | -862 | -212 | -75 | -1,125 | -514 | -393 | -124 | ||||||||||||||||||||||||
Managed Services |
-376 | -99 | -115 | -85 | -246 | -71 | -41 | -24 | ||||||||||||||||||||||||
of which cost of sales |
-326 | -94 | -113 | -83 | -196 | -65 | -37 | -23 | ||||||||||||||||||||||||
of which operating expenses |
-50 | -5 | -2 | -2 | -50 | -6 | -4 | -1 | ||||||||||||||||||||||||
Other |
-103 | -208 | -129 | -45 | -415 | -104 | -71 | -6 | ||||||||||||||||||||||||
of which cost of sales |
-51 | -52 | -60 | -29 | -124 | -72 | -13 | -1 | ||||||||||||||||||||||||
of which operating expenses |
-52 | -156 | -69 | -16 | -291 | -32 | -58 | -5 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-2,425 | -2,819 | -1,514 | -1,743 | -4,649 | -1,265 | -1,021 | -632 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
-4,828 | -3,568 | -2,159 | -1,343 | -3,413 | -1,274 | -782 | -402 | ||||||||||||||||||||||||
of which cost of sales |
-3,147 | -2,095 | -1,665 | -1,153 | -1,924 | -828 | -503 | -228 | ||||||||||||||||||||||||
of which operating expenses |
-1,681 | -1,473 | -494 | -190 | -1,489 | -446 | -279 | -174 | ||||||||||||||||||||||||
Digital Services |
-2,513 | -1,827 | -724 | -270 | -3,176 | -1,327 | -729 | -200 | ||||||||||||||||||||||||
of which cost of sales |
-1,287 | -678 | -437 | -195 | -1,020 | -296 | -212 | -76 | ||||||||||||||||||||||||
of which operating expenses |
-1,226 | -1,149 | -287 | -75 | -2,156 | -1,031 | -517 | -124 | ||||||||||||||||||||||||
Managed Services |
-675 | -299 | -200 | -85 | -382 | -136 | -65 | -24 | ||||||||||||||||||||||||
of which cost of sales |
-616 | -290 | -196 | -83 | -321 | -125 | -60 | -23 | ||||||||||||||||||||||||
of which operating expenses |
-59 | -9 | -4 | -2 | -61 | -11 | -5 | -1 | ||||||||||||||||||||||||
Other |
-485 | -382 | -174 | -45 | -596 | -181 | -77 | -6 | ||||||||||||||||||||||||
of which cost of sales |
-192 | -141 | -89 | -29 | -210 | -86 | -14 | -1 | ||||||||||||||||||||||||
of which operating expenses |
-293 | -241 | -85 | -16 | -386 | -95 | -63 | -5 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-8,501 | -6,076 | -3,257 | -1,743 | -7,567 | -2,918 | -1,653 | -632 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 Ericsson | Fourth Quarter and Full-Year Report 2017
EXCLUDING RESTRUCTURING BY SEGMENT BY QUARTER
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
12,586 | 10,195 | 11,156 | 9,832 | 13,290 | 10,075 | 12,471 | 13,187 | ||||||||||||||||||||||||
Digital Services |
1,580 | 2,710 | 3,182 | -1,824 | 5,288 | 4,059 | 4,210 | 3,544 | ||||||||||||||||||||||||
Managed Services |
-422 | -362 | 48 | -464 | 132 | 298 | 636 | 317 | ||||||||||||||||||||||||
Other |
333 | 409 | 474 | 354 | 450 | 574 | 639 | 670 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
14,077 | 12,952 | 14,860 | 7,898 | 19,160 | 15,006 | 17,956 | 17,718 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Isolated quarters, As percentage of net sales |
2017 | 2016 | ||||||||||||||||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
Networks |
34.8 | % | 33.6 | % | 35.2 | % | 33.0 | % | 31.6 | % | 32.5 | % | 36.6 | % | 39.1 | % | ||||||||||||||||
Digital Services |
12.3 | % | 29.0 | % | 31.8 | % | -20.8 | % | 37.6 | % | 36.8 | % | 39.0 | % | 37.7 | % | ||||||||||||||||
Managed Services |
-6.8 | % | -5.9 | % | 0.8 | % | -7.8 | % | 2.0 | % | 4.3 | % | 9.1 | % | 4.6 | % | ||||||||||||||||
Other |
17.0 | % | 20.2 | % | 23.1 | % | 19.5 | % | 18.8 | % | 26.9 | % | 29.2 | % | 31.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
24.6 | % | 27.1 | % | 29.8 | % | 17.0 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, SEK million |
2017 | 2016 | ||||||||||||||||||||||||||||||
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||||||
Networks |
43,769 | 31,183 | 20,988 | 9,832 | 49,023 | 35,733 | 25,658 | 13,187 | ||||||||||||||||||||||||
Digital Services |
5,648 | 4,068 | 1,358 | -1,824 | 17,101 | 11,813 | 7,754 | 3,544 | ||||||||||||||||||||||||
Managed Services |
-1,200 | -778 | -416 | -464 | 1,383 | 1,251 | 953 | 317 | ||||||||||||||||||||||||
Other |
1,570 | 1,237 | 828 | 354 | 2,333 | 1,883 | 1,309 | 670 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
49,787 | 35,710 | 22,758 | 7,898 | 69,840 | 50,680 | 35,674 | 17,718 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, As percentage of net sales |
2017 | 2016 | ||||||||||||||||||||||||||||||
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||||||
Networks |
34.2 | % | 34.0 | % | 34.1 | % | 33.0 | % | 34.8 | % | 36.1 | % | 37.8 | % | 39.1 | % | ||||||||||||||||
Digital Services |
13.8 | % | 14.5 | % | 7.2 | % | -20.8 | % | 37.8 | % | 37.8 | % | 38.4 | % | 37.7 | % | ||||||||||||||||
Managed Services |
-4.9 | % | -4.2 | % | -3.4 | % | -7.8 | % | 5.0 | % | 6.0 | % | 6.8 | % | 4.6 | % | ||||||||||||||||
Other |
20.0 | % | 21.0 | % | 21.4 | % | 19.5 | % | 26.4 | % | 29.3 | % | 30.5 | % | 31.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
24.7 | % | 24.8 | % | 23.6 | % | 17.0 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45 Ericsson | Fourth Quarter and Full-Year Report 2017
OPERATING INCOME AND OPERATING MARGIN
EXCLUDING RESTRUCTURING BY SEGMENT BY QUARTER
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
2,887 | 2,894 | 3,989 | 2,702 | 5,586 | 3,628 | 5,288 | 6,481 | ||||||||||||||||||||||||
Digital Services |
-11,754 | -2,828 | -2,136 | -8,441 | -180 | -881 | -887 | -1,539 | ||||||||||||||||||||||||
Managed Services |
-926 | -714 | -222 | -1,737 | -246 | -106 | 223 | 4 | ||||||||||||||||||||||||
Other |
-7,538 | -1,331 | -1,350 | -3,120 | -791 | -1,035 | -840 | -839 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-17,331 | -1,979 | 281 | -10,596 | 4,369 | 1,606 | 3,784 | 4,107 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Isolated quarters, | 2017 | 2016 | ||||||||||||||||||||||||||||||
As percentage of net sales |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Networks |
8.0 | % | 9.6 | % | 12.6 | % | 9.1 | % | 13.3 | % | 11.7 | % | 15.5 | % | 19.2 | % | ||||||||||||||||
Digital Services |
-91.4 | % | -30.3 | % | -21.3 | % | -96.1 | % | -1.3 | % | -8.0 | % | -8.2 | % | -16.4 | % | ||||||||||||||||
Managed Services |
-15.0 | % | -11.6 | % | -3.6 | % | -29.1 | % | -3.7 | % | -1.5 | % | 3.2 | % | 0.1 | % | ||||||||||||||||
Other |
-383.8 | % | -65.6 | % | -65.7 | % | -172.0 | % | -33.0 | % | -48.5 | % | -38.3 | % | -39.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-30.3 | % | -4.1 | % | 0.6 | % | -22.9 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, | 2017 | 2016 | ||||||||||||||||||||||||||||||
SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
12,472 | 9,585 | 6,691 | 2,702 | 20,983 | 15,397 | 11,769 | 6,481 | ||||||||||||||||||||||||
Digital Services |
-25,159 | -13,405 | -10,577 | -8,441 | -3,487 | -3,307 | -2,426 | -1,539 | ||||||||||||||||||||||||
Managed Services |
-3,599 | -2,673 | -1,959 | -1,737 | -125 | 121 | 227 | 4 | ||||||||||||||||||||||||
Other |
-13,339 | -5,801 | -4,470 | -3,120 | -3,505 | -2,714 | -1,679 | -839 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-29,625 | -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-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Networks |
9.7 | % | 10.4 | % | 10.9 | % | 9.1 | % | 14.9 | % | 15.6 | % | 17.3 | % | 19.2 | % | ||||||||||||||||
Digital Services |
-61.4 | % | -47.7 | % | -56.3 | % | -96.1 | % | -7.7 | % | -10.6 | % | -12.0 | % | -16.4 | % | ||||||||||||||||
Managed Services |
-14.7 | % | -14.6 | % | -16.1 | % | -29.1 | % | -0.5 | % | 0.6 | % | 1.6 | % | 0.1 | % | ||||||||||||||||
Other |
-169.7 | % | -98.4 | % | -115.5 | % | -172.0 | % | -39.7 | % | -42.2 | % | -39.1 | % | -39.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
-14.7 | % | -8.5 | % | -10.7 | % | -22.9 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 Ericsson | Fourth Quarter and Full-Year Report 2017
ADJUSTED GROSS INCOME AND GROSS MARGIN BY SEGMENT BY QUARTER*
* Excluding restructuring charges and certain other items affecting comparability in 2017. See 2017 quarterly earnings reports for more details.
Isolated quarters, SEK million |
2017 | 2016 | ||||||||||||||||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
Networks |
13,010 | 10,924 | 11,156 | 11,466 | 13,290 | 10,075 | 12,471 | 13,187 | ||||||||||||||||||||||||
Digital Services |
3,194 | 2,758 | 3,182 | 2,825 | 5,288 | 4,059 | 4,210 | 3,544 | ||||||||||||||||||||||||
Managed Services |
227 | 193 | 48 | -64 | 132 | 298 | 636 | 317 | ||||||||||||||||||||||||
Other |
705 | 409 | 474 | 368 | 450 | 574 | 639 | 670 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
17,136 | 14,284 | 14,860 | 14,595 | 19,160 | 15,006 | 17,956 | 17,718 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Isolated quarters, As percentage of net sales |
2017 | 2016 | ||||||||||||||||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
Networks |
35.9 | % | 35.9 | % | 35.2 | % | 36.9 | % | 31.6 | % | 32.5 | % | 36.6 | % | 39.1 | % | ||||||||||||||||
Digital Services |
24.8 | % | 29.6 | % | 31.8 | % | 31.8 | % | 37.6 | % | 36.8 | % | 39.0 | % | 37.7 | % | ||||||||||||||||
Managed Services |
3.7 | % | 3.3 | % | 0.8 | % | -1.1 | % | 2.0 | % | 4.3 | % | 9.1 | % | 4.6 | % | ||||||||||||||||
Other |
35.9 | % | 20.2 | % | 23.1 | % | 20.2 | % | 18.8 | % | 26.9 | % | 29.2 | % | 31.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
29.9 | % | 30.0 | % | 29.8 | % | 30.5 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, SEK million |
2017* | 2016 | ||||||||||||||||||||||||||||||
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||||||
Networks |
46,556 | 33,546 | 22,622 | 11,466 | 49,023 | 35,733 | 25,658 | 13,187 | ||||||||||||||||||||||||
Digital Services |
11,959 | 8,765 | 6,007 | 2,825 | 17,101 | 11,813 | 7,754 | 3,544 | ||||||||||||||||||||||||
Managed Services |
404 | 177 | -16 | -64 | 1,383 | 1,251 | 953 | 317 | ||||||||||||||||||||||||
Other |
1,956 | 1,251 | 842 | 368 | 2,333 | 1,883 | 1,309 | 670 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
60,875 | 43,739 | 29,455 | 14,595 | 69,840 | 50,680 | 35,674 | 17,718 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, As percentage of net sales |
2017* | 2016 | ||||||||||||||||||||||||||||||
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||||||
Networks |
36.0 | % | 36.0 | % | 36.0 | % | 36.9 | % | 34.8 | % | 36.1 | % | 37.8 | % | 39.1 | % | ||||||||||||||||
Digital Services |
29.1 | % | 31.1 | % | 31.8 | % | 31.8 | % | 37.8 | % | 37.8 | % | 38.4 | % | 37.7 | % | ||||||||||||||||
Managed Services |
1.7 | % | 1.0 | % | -0.1 | % | -1.1 | % | 5.0 | % | 6.0 | % | 6.8 | % | 4.6 | % | ||||||||||||||||
Other |
24.8 | % | 21.2 | % | 21.7 | % | 20.2 | % | 26.4 | % | 29.3 | % | 30.5 | % | 31.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
30.0 | % | 30.1 | % | 30.1 | % | 30.5 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Q1 figures are adjusted to exclude the asset write-downs, provisions and adjustments related to the March 28 announcement. Q3 and Q4 figures are adjusted to exclude the market and customer project adjustments announced in the Q2 report and originally estimated at SEK 3-5 billion. The Q2 figures do not include any adjustments. Year to date figures presented are a sum of the adjusted individual quarters and do not necessarily represent adjustments calculated on a full year basis. |
47 Ericsson | Fourth Quarter and Full-Year Report 2017
ADJUSTED OPERATING INCOME AND OPERATING MARGIN BY SEGMENT BY QUARTER*
* Excluding restructuring charges and certain other items affecting comparability in 2017. See 2017 quarterly earnings reports for more details.
Isolated quarters, SEK million |
2017 | 2016 | ||||||||||||||||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
Networks |
4,172 | 4,226 | 3,989 | 4,777 | 5,586 | 3,628 | 5,288 | 6,481 | ||||||||||||||||||||||||
Digital Services |
-2,703 | -2,791 | -2,136 | -1,927 | -180 | -881 | -887 | -1,539 | ||||||||||||||||||||||||
Managed Services |
-286 | -144 | -222 | -386 | -246 | -106 | 223 | 4 | ||||||||||||||||||||||||
Other |
-783 | -1,331 | -1,350 | -1,371 | -791 | -1,035 | -840 | -839 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
400 | -40 | 281 | 1,093 | 4,369 | 1,606 | 3,784 | 4,107 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Isolated quarters, As percentage of net sales |
2017 | 2016 | ||||||||||||||||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
Networks |
11.5 | % | 13.9 | % | 12.6 | % | 15.4 | % | 13.3 | % | 11.7 | % | 15.5 | % | 19.2 | % | ||||||||||||||||
Digital Services |
-21.0 | % | -29.9 | % | -21.3 | % | -21.7 | % | -1.3 | % | -8.0 | % | -8.2 | % | -16.4 | % | ||||||||||||||||
Managed Services |
-4.6 | % | -2.4 | % | -3.6 | % | -6.5 | % | -3.7 | % | -1.5 | % | 3.2 | % | 0.1 | % | ||||||||||||||||
Other |
-39.9 | % | -65.6 | % | -65.7 | % | -75.1 | % | -33.0 | % | -48.5 | % | -38.3 | % | -39.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
0.7 | % | -0.1 | % | 0.6 | % | 2.3 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, SEK million |
2017* | 2016 | ||||||||||||||||||||||||||||||
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||||||
Networks |
17,164 | 12,992 | 8,766 | 4,777 | 20,983 | 15,397 | 11,769 | 6,481 | ||||||||||||||||||||||||
Digital Services |
-9,557 | -6,854 | -4,063 | -1,927 | -3,487 | -3,307 | -2,426 | -1,539 | ||||||||||||||||||||||||
Managed Services |
-1,038 | -752 | -608 | -386 | -125 | 121 | 227 | 4 | ||||||||||||||||||||||||
Other |
-4,835 | -4,052 | -2,721 | -1,371 | -3,505 | -2,714 | -1,679 | -839 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
1,734 | 1,334 | 1,374 | 1,093 | 13,866 | 9,497 | 7,891 | 4,107 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Year to date, As percentage of net sales |
2017* | 2016 | ||||||||||||||||||||||||||||||
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||||||||||||
Networks |
13.3 | % | 13.9 | % | 14.0 | % | 15.4 | % | 14.9 | % | 15.6 | % | 17.3 | % | 19.2 | % | ||||||||||||||||
Digital Services |
-23.3 | % | -24.3 | % | -21.5 | % | -21.7 | % | -7.7 | % | -10.6 | % | -12.0 | % | -16.4 | % | ||||||||||||||||
Managed Services |
-4.3 | % | -4.2 | % | -5.0 | % | -6.5 | % | -0.5 | % | 0.6 | % | 1.6 | % | 0.1 | % | ||||||||||||||||
Other |
-61.4 | % | -68.6 | % | -70.1 | % | -75.1 | % | -39.7 | % | -42.2 | % | -39.1 | % | -39.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
0.9 | % | 0.9 | % | 1.4 | % | 2.3 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Q1 figures are adjusted to exclude the asset write-downs, provisions and adjustments related to the March 28 announcement. Q3 and Q4 figures are adjusted to exclude the market and customer project adjustments announced in the Q2 report and originally estimated at SEK 3-5 billion. The Q2 figures do not include any adjustments. Year to date figures presented are a sum of the adjusted individual quarters and do not necessarily represent adjustments calculated on a full year basis. |
48 Ericsson | Fourth Quarter and Full-Year Report 2017
ALTERNATIVE PERFORMANCE MEASURES
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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Reported net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Acquired/divested business |
| | | | | -63 | -35 | | ||||||||||||||||||||||||
Net FX impact |
-1,178 | 2,860 | 509 | 234 | -2,446 | -1,924 | 1,221 | 766 | ||||||||||||||||||||||||
Comparable net sales, excluding FX impact |
56,021 | 50,656 | 50,448 | 46,603 | 62,769 | 49,089 | 55,294 | 52,975 | ||||||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
17 | % | 1 | % | 9 | % | -29 | % | 23 | % | -9 | % | 6 | % | -28 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarter, year over year change |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Reported net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Acquired/divested business |
| | | | -49 | -96 | -95 | -73 | ||||||||||||||||||||||||
Net FX impact |
3,374 | 1,761 | -3,006 | -2,435 | -2,528 | -200 | 2,329 | 655 | ||||||||||||||||||||||||
Comparable net sales, excluding FX impact |
60,573 | 49,557 | 46,933 | 43,934 | 62,638 | 50,780 | 56,342 | 52,791 | ||||||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
-7 | % | -3 | % | -13 | % | -16 | % | -15 | % | -14 | % | -7 | % | -1 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, year over year change |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Reported net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Acquired/divested business |
| | | | -313 | -264 | -168 | -73 | ||||||||||||||||||||||||
Net FX impact |
-306 | -3,680 | -5,441 | -2,435 | 254 | 2,783 | 2,983 | 655 | ||||||||||||||||||||||||
Comparable net sales, excluding FX impact |
200,997 | 140,424 | 90,867 | 43,934 | 222,549 | 159,912 | 109,132 | 52,791 | ||||||||||||||||||||||||
Sales growth adjusted for comparable units and currency (%) |
-10 | % | -11 | % | -15 | % | -16 | % | -10 | % | -8 | % | -4 | % | -1 | % |
49 Ericsson | Fourth Quarter and Full-Year 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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Gross income |
12,039 | 12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Gross margin (%) |
21.0 | % | 25.4 | % | 27.9 | % | 13.9 | % | 26.1 | % | 28.3 | % | 32.3 | % | 33.3 | % | ||||||||||||||||
Gross income |
12,039 | 12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | ||||||||||||||||||||||||
Restructuring charges included in cost of sales |
2,038 | 817 | 927 | 1,460 | 2,140 | 546 | 461 | 328 | ||||||||||||||||||||||||
Gross income, excluding restructuring charges |
14,077 | 12,952 | 14,860 | 7,898 | 19,160 | 15,006 | 17,956 | 17,718 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Gross margin, excluding restructuring charges (%) |
24.6 | % | 27.1 | % | 29.8 | % | 17.0 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||||||||
Operating expenses |
-18,863 | -17,354 | -15,417 | -18,929 | -17,689 | -14,093 | -14,514 | -14,205 | ||||||||||||||||||||||||
Restructuring charges included in R&D expenses |
-147 | 1,896 | 344 | 214 | 1,531 | 529 | 422 | 257 | ||||||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
534 | 106 | 243 | 69 | 978 | 190 | 138 | 47 | ||||||||||||||||||||||||
Operating expenses, excluding restructuring charges |
-18,476 | -15,352 | -14,830 | -18,646 | -15,180 | -13,374 | -13,954 | -13,901 | ||||||||||||||||||||||||
Operating income |
-19,756 | -4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Operating margin (%) |
-34.5 | % | -10.0 | % | -2.5 | % | -26.6 | % | -0.4 | % | 0.7 | % | 5.1 | % | 6.7 | % | ||||||||||||||||
Operating income |
-19,756 | -4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | ||||||||||||||||||||||||
Total restructuring charges |
2,425 | 2,819 | 1,514 | 1,743 | 4,649 | 1,265 | 1,021 | 632 | ||||||||||||||||||||||||
Operating income, excluding restructuring charges |
-17,331 | -1,979 | 281 | -10,596 | 4,369 | 1,606 | 3,784 | 4,107 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Operating margin, excluding restructuring charges (%) |
-30.3 | % | -4.1 | % | 0.6 | % | -22.9 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Gross income |
44,545 | 32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | ||||||||||||||||||||||||
Net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Gross margin (%) |
22.1 | % | 22.6 | % | 21.2 | % | 13.9 | % | 29.8 | % | 31.4 | % | 32.8 | % | 33.3 | % | ||||||||||||||||
Gross income |
44,545 | 32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | ||||||||||||||||||||||||
Restructuring charges included in cost of sales |
5,242 | 3,204 | 2,387 | 1,460 | 3,475 | 1,335 | 789 | 328 | ||||||||||||||||||||||||
Gross income, excluding restructuring charges |
49,787 | 35,710 | 22,758 | 7,898 | 69,840 | 50,680 | 35,674 | 17,718 | ||||||||||||||||||||||||
Net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Gross margin, excluding restructuring charges (%) |
24.7 | % | 24.8 | % | 23.6 | % | 17.0 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||||||||
Operating expenses |
-70,563 | -51,700 | -34,346 | -18,929 | -60,501 | -42,812 | -28,719 | -14,205 | ||||||||||||||||||||||||
Restructuring charges included in R&D expenses |
2,307 | 2,454 | 558 | 214 | 2,739 | 1,208 | 679 | 257 | ||||||||||||||||||||||||
Restructuring charges included in selling and administrative expenses |
952 | 418 | 312 | 69 | 1,353 | 375 | 185 | 47 | ||||||||||||||||||||||||
Operating expenses, excluding restructuring charges |
-67,304 | -48,828 | -33,476 | -18,646 | -56,409 | -41,229 | -27,855 | -13,901 | ||||||||||||||||||||||||
Operating income |
-38,126 | -18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | ||||||||||||||||||||||||
Net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Operating margin (%) |
-18.9 | % | -12.7 | % | -14.1 | % | -26.6 | % | 2.8 | % | 4.2 | % | 5.9 | % | 6.7 | % | ||||||||||||||||
Operating income |
-38,126 | -18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | ||||||||||||||||||||||||
Total restructuring charges |
8,501 | 6,076 | 3,257 | 1,743 | 7,567 | 2,918 | 1,653 | 632 | ||||||||||||||||||||||||
Operating income, excluding restructuring charges |
-29,625 | -12,294 | -10,315 | -10,596 | 13,866 | 9,497 | 7,891 | 4,107 | ||||||||||||||||||||||||
Net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Operating margin, excluding restructuring charges (%) |
-14.7 | % | -8.5 | % | -10.7 | % | -22.9 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % |
50 Ericsson | Fourth Quarter and Full-Year 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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Net income |
-18,864 | -4,348 | -996 | -10,855 | -1,597 | -180 | 1,566 | 2,106 | ||||||||||||||||||||||||
Taxes |
-1,409 | -766 | -176 | -1,916 | 634 | -76 | 670 | 903 | ||||||||||||||||||||||||
Financial income and expenses |
517 | 316 | -61 | 432 | 683 | 597 | 527 | 466 | ||||||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
13,953 | 379 | 445 | 1,875 | 640 | 691 | 635 | 684 | ||||||||||||||||||||||||
EBITA |
-5,803 | -4,419 | -788 | -10,464 | 360 | 1,032 | 3,398 | 4,159 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
EBITA margin (%) |
-10 | % | -9 | % | -2 | % | -23 | % | 1 | % | 2 | % | 6 | % | 8 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Net income |
-35,063 | -16,199 | -11,851 | -10,855 | 1,895 | 3,492 | 3,672 | 2,106 | ||||||||||||||||||||||||
Taxes |
-4,267 | -2,858 | -2,092 | -1,916 | 2,131 | 1,497 | 1,573 | 903 | ||||||||||||||||||||||||
Financial income and expenses |
1,204 | 687 | 371 | 432 | 2,273 | 1,590 | 993 | 466 | ||||||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
16,652 | 2,699 | 2,320 | 1,875 | 2,650 | 2,010 | 1,319 | 684 | ||||||||||||||||||||||||
EBITA |
-21,474 | -15,671 | -11,252 | -10,464 | 8,949 | 8,589 | 7,557 | 4,159 | ||||||||||||||||||||||||
Net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
EBITA margin (%) |
-11 | % | -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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Net income |
-18,864 | -4,348 | -996 | -10,855 | -1,597 | -180 | 1,566 | 2,106 | ||||||||||||||||||||||||
Net income reconciled to cash |
-4,477 | -1,921 | -833 | -9,249 | 1,557 | 1,498 | 1,321 | 3,631 | ||||||||||||||||||||||||
Cash flow from operating activities |
11,159 | -18 | 1 | -1,541 | 19,412 | -2,317 | -713 | -2,372 | ||||||||||||||||||||||||
Cash conversion (%) |
-249.3 | % | 0.9 | % | -0.1 | % | 16.7 | % | 1,246.8 | % | -154.7 | % | -54.0 | % | -65.3 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Net income |
-35,063 | -16,199 | -11,851 | -10,855 | 1,895 | 3,492 | 3,672 | 2,106 | ||||||||||||||||||||||||
Net income reconciled to cash |
-16,480 | -12,003 | -10,082 | -9,249 | 8,007 | 6,450 | 4,952 | 3,631 | ||||||||||||||||||||||||
Cash flow from operating activities |
9,601 | -1,558 | -1,540 | -1,541 | 14,010 | -5,402 | -3,085 | -2,372 | ||||||||||||||||||||||||
Cash conversion (%) |
-58.3 | % | 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 interest-bearing liabilities (which include: non-current borrowings and current borrowings).
2017 | 2016 | |||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Cash and cash equivalents |
35,884 | 26,210 | 21,446 | 32,954 | 36,966 | 24,401 | 28,931 | 35,934 | ||||||||||||||||||||||||
+ Interest-bearing securities, current |
6,713 | 6,526 | 10,754 | 13,548 | 13,325 | 18,663 | 19,846 | 25,077 | ||||||||||||||||||||||||
+ Interest-bearing securities, non-current |
25,105 | 22,405 | 22,122 | 19,124 | 7,586 | 540 | | | ||||||||||||||||||||||||
Gross cash, end of period |
67,702 | 55,141 | 54,322 | 65,626 | 57,877 | 43,604 | 48,777 | 61,011 | ||||||||||||||||||||||||
- Borrowings, current |
2,545 | 3,004 | 3,230 | 9,514 | 8,033 | 9,007 | 9,653 | 2,414 | ||||||||||||||||||||||||
- Borrowings, non-current |
30,500 | 28,039 | 27,100 | 27,823 | 18,653 | 18,283 | 18,164 | 22,110 | ||||||||||||||||||||||||
Net cash, end of period |
34,657 | 24,098 | 23,992 | 28,289 | 31,191 | 16,314 | 20,960 | 36,487 |
51 Ericsson | Fourth Quarter and Full-Year Report 2017
Total assets less non-interest-bearing provisions and liabilities.
2017 | 2016 | |||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Total assets |
260,544 | 267,240 | 274,931 | 292,207 | 283,347 | 275,718 | 277,387 | 280,325 | ||||||||||||||||||||||||
Non-interest-bearing provisions and liabilities |
||||||||||||||||||||||||||||||||
Provisions, non-current |
3,596 | 3,930 | 4,794 | 4,867 | 946 | 170 | 245 | 158 | ||||||||||||||||||||||||
Deferred tax liabilities |
901 | 1,736 | 1,838 | 1,888 | 2,147 | 2,052 | 2,036 | 2,098 | ||||||||||||||||||||||||
Other non-current liabilities |
2,776 | 2,563 | 2,602 | 2,699 | 2,621 | 2,127 | 2,030 | 1,834 | ||||||||||||||||||||||||
Provisions, current |
6,350 | 5,646 | 5,618 | 5,694 | 5,411 | 3,075 | 3,142 | 3,374 | ||||||||||||||||||||||||
Trade payables |
26,321 | 23,560 | 25,025 | 25,814 | 25,318 | 21,633 | 23,709 | 21,549 | ||||||||||||||||||||||||
Other current liabilities |
62,370 | 56,541 | 57,345 | 63,293 | 56,003 | 52,896 | 54,394 | 55,429 | ||||||||||||||||||||||||
Capital employed |
158,230 | 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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Annualized net sales |
228,796 | 191,184 | 199,756 | 185,476 | 260,860 | 204,304 | 216,432 | 208,836 | ||||||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||||||
Capital employed at beginning of period |
173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | 195,150 | ||||||||||||||||||||||||
Capital employed at end of period |
158,230 | 173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | ||||||||||||||||||||||||
Average capital employed |
165,747 | 175,487 | 182,831 | 189,427 | 192,333 | 192,798 | 193,857 | 195,517 | ||||||||||||||||||||||||
Capital turnover (times) |
1.4 | 1.1 | 1.1 | 1.0 | 1.4 | 1.1 | 1.1 | 1.1 | ||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Annualized net sales |
201,303 | 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 | 190,901 | 195,150 | 195,150 | 195,150 | 195,150 | ||||||||||||||||||||||||
Capital employed at end of period |
158,230 | 173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | ||||||||||||||||||||||||
Average capital employed |
174,566 | 182,083 | 184,305 | 189,427 | 193,026 | 194,458 | 193,491 | 195,517 | ||||||||||||||||||||||||
Capital turnover (times) |
1.2 | 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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Operating income |
-19,756 | -4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | ||||||||||||||||||||||||
Financial income |
-122 | -135 | -22 | -82 | 61 | -226 | 139 | -89 | ||||||||||||||||||||||||
Annualized operating income + financial income |
-79,512 | -19,732 | -5,020 | -49,684 | -876 | 460 | 11,608 | 13,540 | ||||||||||||||||||||||||
Average capital employed |
||||||||||||||||||||||||||||||||
Capital employed at beginning of period |
173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | 195,150 | ||||||||||||||||||||||||
Capital employed at end of period |
158,230 | 173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | ||||||||||||||||||||||||
Average capital employed |
165,747 | 175,487 | 182,831 | 189,427 | 192,333 | 192,798 | 193,857 | 195,517 | ||||||||||||||||||||||||
Return on capital employed (%) |
-48.0 | % | -11.2 | % | -2.7 | % | -26.2 | % | -0.5 | % | 0.2 | % | 6.0 | % | 6.9 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Operating income |
-38,126 | -18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | ||||||||||||||||||||||||
Financial income |
-361 | -239 | -104 | -82 | -115 | -176 | 50 | -89 | ||||||||||||||||||||||||
Annualized operating income + financial income |
-38,487 | -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 | 190,901 | 195,150 | 195,150 | 195,150 | 195,150 | ||||||||||||||||||||||||
Capital employed at end of period |
158,230 | 173,264 | 177,709 | 187,952 | 190,901 | 193,765 | 191,831 | 195,883 | ||||||||||||||||||||||||
Average capital employed |
174,566 | 182,083 | 184,305 | 189,427 | 193,026 | 194,458 | 193,491 | 195,517 | ||||||||||||||||||||||||
Return on capital employed (%) |
-22.0 | % | -13.6 | % | -14.8 | % | -26.2 | % | 3.2 | % | 4.4 | % | 6.5 | % | 6.9 | % |
52 Ericsson | Fourth Quarter and Full-Year Report 2017
Equity, expressed as a percentage of total assets.
2017 | 2016 | |||||||||||||||||||||||||||||||
SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Total equity |
100,176 | 115,687 | 123,755 | 126,841 | 140,492 | 134,012 | 136,691 | 145,644 | ||||||||||||||||||||||||
Total assets |
260,544 | 267,240 | 274,931 | 292,207 | 283,347 | 275,718 | 277,387 | 280,325 | ||||||||||||||||||||||||
Equity ratio (%) |
38.4 | % | 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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Net income attributable to stockholders of the parent company |
-18,847 | -4,452 | -1,010 | -10,897 | -1,604 | -233 | 1,587 | 1,966 | ||||||||||||||||||||||||
Annualized |
-75,388 | -17,808 | -4,040 | -43,588 | -6,416 | -932 | 6,348 | 7,864 | ||||||||||||||||||||||||
Average stockholders equity |
||||||||||||||||||||||||||||||||
Stockholders equity, beginning of period |
115,072 | 123,045 | 126,105 | 139,817 | 133,138 | 135,746 | 144,699 | 146,525 | ||||||||||||||||||||||||
Stockholders equity, end of period |
99,540 | 115,072 | 123,045 | 126,105 | 139,817 | 133,138 | 135,746 | 144,699 | ||||||||||||||||||||||||
Average stockholders equity |
107,306 | 119,059 | 124,575 | 132,961 | 136,478 | 134,442 | 140,223 | 145,612 | ||||||||||||||||||||||||
Return on equity (%) |
-70.3 | % | -15.0 | % | -3.2 | % | -32.8 | % | -4.7 | % | -0.7 | % | 4.5 | % | 5.4 | % | ||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Net income attributable to stockholders of the parent company |
-35,206 | -16,359 | -11,907 | -10,897 | 1,716 | 3,320 | 3,553 | 1,966 | ||||||||||||||||||||||||
Annualized |
-35,206 | -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 | 139,817 | 146,525 | 146,525 | 146,525 | 146,525 | ||||||||||||||||||||||||
Stockholders equity, end of period |
99,540 | 115,072 | 123,045 | 126,105 | 139,817 | 133,138 | 135,746 | 144,699 | ||||||||||||||||||||||||
Average stockholders equity |
119,679 | 127,445 | 131,431 | 132,961 | 143,171 | 139,832 | 141,136 | 145,612 | ||||||||||||||||||||||||
Return on equity (%) |
-29.4 | % | -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 |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
EPS diluted |
-5.68 | -1.34 | -0.30 | -3.29 | -0.48 | -0.07 | 0.48 | 0.60 | ||||||||||||||||||||||||
Restructuring charges |
0.37 | 0.71 | 0.38 | 0.45 | 0.97 | 0.27 | 0.22 | 0.13 | ||||||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
4.12 | 0.08 | 0.09 | 0.42 | 0.13 | 0.14 | 0.13 | 0.14 | ||||||||||||||||||||||||
EPS (Non-IFRS) |
-1.19 | -0.55 | 0.17 | -2.42 | 0.62 | 0.34 | 0.83 | 0.87 | ||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
EPS diluted |
-10.61 | -4.93 | -3.59 | -3.29 | 0.52 | 1.01 | 1.08 | 0.60 | ||||||||||||||||||||||||
Restructuring charges |
1.91 | 1.54 | 0.83 | 0.45 | 1.59 | 0.62 | 0.35 | 0.13 | ||||||||||||||||||||||||
Amortization and write-downs of acquired intangibles |
4.71 | 0.59 | 0.51 | 0.42 | 0.55 | 0.41 | 0.27 | 0.14 | ||||||||||||||||||||||||
EPS (Non-IFRS) |
-3.99 | -2.80 | -2.25 | -2.42 | 2.66 | 2.04 | 1.70 | 0.87 |
53 Ericsson | Fourth Quarter and Full-Year Report 2017
Cash flow from operating activities less net capital expenditures and other investments.
2017 | 2016 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Cash flow from operating activities |
11,159 | -18 | 1 | -1,541 | 19,412 | -2,317 | -713 | -2,372 | ||||||||||||||||||||||||
Net capital expenditures and other investments |
||||||||||||||||||||||||||||||||
Investments in property, plant and equipment |
-1,105 | -739 | -1,018 | -1,015 | -1,699 | -1,384 | -1,572 | -1,474 | ||||||||||||||||||||||||
Sales of property, plant and equipment |
898 | 12 | 37 | 69 | 277 | 111 | 50 | 44 | ||||||||||||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
-107 | 371 | 9 | 3 | -50 | 16 | -480 | -108 | ||||||||||||||||||||||||
Product development |
-138 | -126 | -315 | -865 | -1,291 | -885 | -1,099 | -1,208 | ||||||||||||||||||||||||
Other investing activities |
-573 | 42 | -42 | 110 | -2,341 | -508 | -890 | 735 | ||||||||||||||||||||||||
Free cash flow |
10,134 | -458 | -1,328 | -3,239 | 14,308 | -4,967 | -4,704 | -4,383 | ||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Year to date, SEK million |
Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Cash flow from operating activities |
9,601 | -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 |
-3,877 | -2,772 | -2,033 | -1,015 | -6,129 | -4,430 | -3,046 | -1,474 | ||||||||||||||||||||||||
Sales of property, plant and equipment |
1,016 | 118 | 106 | 69 | 482 | 205 | 94 | 44 | ||||||||||||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
276 | 383 | 12 | 3 | -622 | -572 | -588 | -108 | ||||||||||||||||||||||||
Product development |
-1,444 | -1,306 | -1,180 | -865 | -4,483 | -3,192 | -2,307 | -1,208 | ||||||||||||||||||||||||
Other investing activities |
-463 | 110 | 68 | 110 | -3,004 | -663 | -155 | 735 | ||||||||||||||||||||||||
Free cash flow |
5,109 | -5,025 | -4,567 | -3,239 | 254 | -14,054 | -9,087 | -4,383 |
54 Ericsson | Fourth Quarter and Full-Year 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 | |||||||||||||||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
Net sales |
57,199 | 47,796 | 49,939 | 46,369 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Adjustments related to certain customer projects announced March 28 |
| | | 1,420 | | | | | ||||||||||||||||||||||||
Adjustments related to certain market and customer project announced in Q2 |
75 | -132 | | | | | | | ||||||||||||||||||||||||
Adjusted net sales |
57,274 | 47,664 | 49,939 | 47,789 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Gross income |
12,039 | 12,135 | 13,933 | 6,438 | 17,020 | 14,460 | 17,495 | 17,390 | ||||||||||||||||||||||||
Restructuring charges |
2,038 | 817 | 927 | 1,460 | 2,140 | 546 | 461 | 328 | ||||||||||||||||||||||||
Write-down of assets |
694 | | | | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain customer projects announced March 28 |
| | | 6,697 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain market and customer projects announced in Q2 |
2,365 | 1,332 | | | | | | | ||||||||||||||||||||||||
Adjusted gross income |
17,136 | 14,284 | 14,860 | 14,595 | 19,160 | 15,006 | 17,956 | 17,718 | ||||||||||||||||||||||||
Adjusted net sales |
57,274 | 47,664 | 49,939 | 47,789 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Adjusted gross margin (%) |
29.9 | % | 30.0 | % | 29.8 | % | 30.5 | % | 29.4 | % | 29.4 | % | 33.2 | % | 33.9 | % | ||||||||||||||||
Research and development expenses |
-9,934 | -10,520 | -8,365 | -9,068 | -8,890 | -7,855 | -7,405 | -7,485 | ||||||||||||||||||||||||
Restructuring charges |
-147 | 1,896 | 344 | 214 | 1,531 | 529 | 422 | 257 | ||||||||||||||||||||||||
Write-down of assets |
561 | | | 1,934 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain customer projects announced March 28 |
| | | 217 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain market and customer projects announced in Q2 |
194 | | | | | | | | ||||||||||||||||||||||||
Adjusted research and development expenses |
-9,326 | -8,624 | -8,021 | -6,703 | -7,359 | -7,326 | -6,983 | -7,228 | ||||||||||||||||||||||||
Selling and administrative expenses |
-8,929 | -6,834 | -7,052 | -9,861 | -8,799 | -6,238 | -7,109 | -6,720 | ||||||||||||||||||||||||
Restructuring charges |
534 | 106 | 243 | 69 | 978 | 190 | 138 | 47 | ||||||||||||||||||||||||
Write-down of assets |
263 | | | 1,362 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain customer projects announced March 28 |
| | | 1,479 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain market and customer projects announced in Q2 |
688 | 920 | | | | | | | ||||||||||||||||||||||||
Adjusted selling and administrative expenses |
-7,444 | -5,808 | -6,809 | -6,951 | -7,821 | -6,048 | -6,971 | -6,673 | ||||||||||||||||||||||||
Other operating income and expenses |
-12,927 | 415 | 239 | 141 | 364 | -3 | -230 | 273 | ||||||||||||||||||||||||
Write-down of assets |
12,966 | | | | | | | | ||||||||||||||||||||||||
Gains/losses on sales of certain investments and operations |
| -313 | | | | | | | ||||||||||||||||||||||||
Adjusted other operating income and expenses |
39 | 102 | 239 | 141 | 364 | -3 | -230 | 273 | ||||||||||||||||||||||||
Operating income |
-19,756 | -4,798 | -1,233 | -12,339 | -280 | 341 | 2,763 | 3,475 | ||||||||||||||||||||||||
Total restructuring charges |
2,425 | 2,819 | 1,514 | 1,743 | 4,649 | 1,265 | 1,021 | 632 | ||||||||||||||||||||||||
Total write-down of assets |
14,484 | | | 3,296 | | | | | ||||||||||||||||||||||||
Total gains/losses on sales of certain investments and operations |
| -313 | | | | | | | ||||||||||||||||||||||||
Total provisions and adj. related to certain customer projects announced March 28 |
| | | 8,393 | | | | | ||||||||||||||||||||||||
Total provisions and adj. related to certain market and customer projects announced in Q2 |
3,247 | 2,252 | | | | | | | ||||||||||||||||||||||||
Adjusted operating income |
400 | -40 | 281 | 1,093 | 4,369 | 1,606 | 3,784 | 4,107 | ||||||||||||||||||||||||
Adjusted net sales |
57,274 | 47,664 | 49,939 | 47,789 | 65,215 | 51,076 | 54,108 | 52,209 | ||||||||||||||||||||||||
Adjusted operating margin (%) |
0.7 | % | -0.1 | % | 0.6 | % | 2.3 | % | 6.7 | % | 3.1 | % | 7.0 | % | 7.9 | % |
* | Q1 figures are adjusted to exclude the asset write-downs, provisions and adjustments related to the March 28 announcement. Q3 and Q4 figures are adjusted to exclude the market and customer project adjustments announced in the Q2 report and originally estimated at SEK 3-5 billion. The Q2 figures do not include any adjustments. Year to date figures presented are a sum of the adjusted individual quarters and do not necessarily represent adjustments calculated on a full year basis. |
55 Ericsson | Fourth Quarter and Full-Year 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-Dec | Jan-Sep | Jan-Jun | Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | ||||||||||||||||||||||||
Net sales |
201,303 | 144,104 | 96,308 | 46,369 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Adjustments related to certain customer projects announced March 28 |
1,420 | 1,420 | 1,420 | 1,420 | | | | | ||||||||||||||||||||||||
Adjustments related to certain market and customer project announced in Q2 |
-57 | -132 | | | | | | | ||||||||||||||||||||||||
Adjusted net sales |
202,666 | 145,392 | 97,728 | 47,789 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Gross income |
44,545 | 32,506 | 20,371 | 6,438 | 66,365 | 49,345 | 34,885 | 17,390 | ||||||||||||||||||||||||
Restructuring charges |
5,242 | 3,204 | 2,387 | 1,460 | 3,475 | 1,335 | 789 | 328 | ||||||||||||||||||||||||
Write-down of assets |
694 | |||||||||||||||||||||||||||||||
Provisions and adj. related to certain customer projects announced March 28 |
6,697 | 6,697 | 6,697 | 6,697 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain market and customer projects announced in Q2 |
3,697 | 1,332 | | | | | | | ||||||||||||||||||||||||
Adjusted gross income |
60,875 | 43,739 | 29,455 | 14,595 | 69,840 | 50,680 | 35,674 | 17,718 | ||||||||||||||||||||||||
Adjusted net sales |
202,666 | 145,392 | 97,728 | 47,789 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Adjusted gross margin (%) |
30.0 | % | 30.1 | % | 30.1 | % | 30.5 | % | 31.4 | % | 32.2 | % | 33.6 | % | 33.9 | % | ||||||||||||||||
Research and development expenses |
-37,887 | -27,953 | -17,433 | -9,068 | -31,635 | -22,745 | -14,890 | -7,485 | ||||||||||||||||||||||||
Restructuring charges |
2,307 | 2,454 | 558 | 214 | 2,739 | 1,208 | 679 | 257 | ||||||||||||||||||||||||
Write-down of assets |
2,495 | 1,934 | 1,934 | 1,934 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain customer projects announced March 28 |
217 | 217 | 217 | 217 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain market and customer projects announced in Q2 |
194 | | | | | | | | ||||||||||||||||||||||||
Adjusted research and development expenses |
-32,674 | -23,348 | -14,724 | -6,703 | -28,896 | -21,537 | -14,211 | -7,228 | ||||||||||||||||||||||||
Selling and administrative expenses |
-32,676 | -23,747 | -16,913 | -9,861 | -28,866 | -20,067 | -13,829 | -6,720 | ||||||||||||||||||||||||
Restructuring charges |
952 | 418 | 312 | 69 | 1,353 | 375 | 185 | 47 | ||||||||||||||||||||||||
Write-down of assets |
1,625 | 1,362 | 1,362 | 1,362 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain customer projects announced March 28 |
1,479 | 1,479 | 1,479 | 1,479 | | | | | ||||||||||||||||||||||||
Provisions and adj. related to certain market and customer projects announced in Q2 |
1,608 | 920 | | | | | | | ||||||||||||||||||||||||
Adjusted selling and administrative expenses |
-27,012 | -19,568 | -13,760 | -6,951 | -27,513 | -19,692 | -13,644 | -6,673 | ||||||||||||||||||||||||
Other operating income and expenses |
-12,132 | 795 | 380 | 141 | 404 | 40 | 43 | 273 | ||||||||||||||||||||||||
Write-down of assets |
12,966 | | | | | | | | ||||||||||||||||||||||||
Gains/losses on sales of certain investments and operations |
-313 | -313 | | | | | | | ||||||||||||||||||||||||
Adjusted other operating income and expenses |
521 | 482 | 380 | 141 | 404 | 40 | 43 | 273 | ||||||||||||||||||||||||
Operating income |
-38,126 | -18,370 | -13,572 | -12,339 | 6,299 | 6,579 | 6,238 | 3,475 | ||||||||||||||||||||||||
Total restructuring charges |
8,501 | 6,076 | 3,257 | 1,743 | 7,567 | 2,918 | 1,653 | 632 | ||||||||||||||||||||||||
Total write-down of assets |
17,780 | 3,296 | 3,296 | 3,296 | | | | | ||||||||||||||||||||||||
Total gains/losses on sales of certain investments and operations |
-313 | -313 | | | | | | | ||||||||||||||||||||||||
Total provisions and adj. related to certain customer projects announced March 28 |
8,393 | 8,393 | 8,393 | 8,393 | | | | | ||||||||||||||||||||||||
Total provisions and adj. related to certain market and customer projects announced in Q2 |
5,499 | 2,252 | | | | | | | ||||||||||||||||||||||||
Adjusted operating income |
1,734 | 1,334 | 1,374 | 1,093 | 13,866 | 9,497 | 7,891 | 4,107 | ||||||||||||||||||||||||
Adjusted net sales |
202,666 | 145,392 | 97,728 | 47,789 | 222,608 | 157,393 | 106,317 | 52,209 | ||||||||||||||||||||||||
Adjusted operating margin (%) |
0.9 | % | 0.9 | % | 1.4 | % | 2.3 | % | 6.2 | % | 6.0 | % | 7.4 | % | 7.9 | % |
* | Q1 figures are adjusted to exclude the asset write-downs, provisions and adjustments related to the March 28 announcement. Q3 and Q4 figures are adjusted to exclude the market and customer project adjustments announced in the Q2 report and originally estimated at SEK 3-5 billion. The Q2 figures do not include any adjustments. Year to date figures presented are a sum of the adjusted individual quarters and do not necessarily represent adjustments calculated on a full year basis. |
56 Ericsson | Fourth Quarter and Full-Year Report 2017