SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
April 17, 2019
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, April 17, 2019 regarding First quarter report 2019.
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/ XAVIER DEDULLEN | |
Xavier Dedullen | ||
Senior Vice President, Chief Legal Officer | ||
By: | /s/ CARL MELLANDER | |
Carl Mellander | ||
Senior Vice President, Chief Financial Officer |
Date: April 17, 2019
First quarter report 2019
Stockholm, April 17, 2019
First quarter highlights
| Sales were SEK 48.9 (43.4) b. Sales adjusted for comparable units and currency increased by 7% driven by strong growth in North America. Reported sales grew by 13%. |
| Gross margin was 38.4% (34.2%) driven by improvements in Networks and Managed Services. |
| Operating income was SEK 4.9 (-0.3) b. and operating margin was 10.0% (-0.7%). Operating income, excluding restructuring charges of SEK -0.2 b. and certain positive non-recurrent items1) of SEK 1.6 b. was SEK 3.5 b., which equals to an operating margin of 7.2%. |
| Net income improved to SEK 2.4 (-0.7) b. |
| Free cash flow excluding M&A was SEK 4.1 (0.7) b. Net cash amounted to SEK 36.1 (35.6) b. |
| 51% of MediaKind was divested February 1, 2019. The acquisition of antenna and filter assets from Kathrein is expected to close Q3. |
SEK b. |
Q1 2019 |
Q1 2018 |
YoY change |
Q4 2018 |
QoQ change |
|||||||||||||||
Net sales |
48.9 | 43.4 | 13 | % | 63.8 | -23 | % | |||||||||||||
Sales growth adj. for comparable units and currency |
| | 7 | % | | | ||||||||||||||
Gross margin |
38.4 | % | 34.2 | % | | 25.7 | % | | ||||||||||||
Operating income (loss) |
4.9 | -0.3 | | -1.9 | | |||||||||||||||
Operating margin |
10.0 | % | -0.7 | % | | -2.9 | % | | ||||||||||||
Net income (loss) |
2.4 | -0.7 | | -6.5 | | |||||||||||||||
EPS diluted SEK |
0.70 | -0.25 | | -1.99 | | |||||||||||||||
EPS (non-IFRS) SEK 2) |
0.80 | 0.11 | | -0.77 | | |||||||||||||||
Free cash flow excluding M&A |
4.1 | 0.7 | | 3.0 | 37 | % | ||||||||||||||
Net cash. end of period |
36.1 | 35.6 | 2 | % | 35.9 | 1 | % | |||||||||||||
Gross margin excluding restructuring charges |
38.5 | % | 35.9 | % | | 32.0 | % | | ||||||||||||
Operating income (loss) excluding restructuring charges |
5.1 | 0.9 | | 2.6 | 99 | % | ||||||||||||||
Operating margin excluding restructuring charges |
10.4 | % | 2.0 | % | | 4.0 | % | |
1) | Certain non-recurrent items are; a capital gain related to the divestment of 51% of MediaKind (SEK 0.7 b.), divestment of certain assets in Red Bee Media (SEK 0.1 b.) and a reversal of an earlier provision for impairment of trade receivables following customer payment (SEK 0.7 b.) |
2) | EPS diluted, excl. amortizations and write-downs of acquired intangible assets, and excluding restructuring charges. Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share. |
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 | First Quarter Report 2019 |
CEO comments
Planning assumptions going forward
Market related
2 Ericsson | First Quarter Report 2019 | CEO comments |
Financial highlights
SEK b. |
Q1 2019 |
Q1 2018 |
YoY change |
Q4 2018 |
QoQ change |
|||||||||||||||
Net sales |
48.9 | 43.4 | 13 | % | 63.8 | -23 | % | |||||||||||||
Sales growth adj. for comparable units and currency |
| | 7 | % | | | ||||||||||||||
Gross income |
18.8 | 14.9 | 26 | % | 16.4 | 15 | % | |||||||||||||
Gross margin (%) |
38.4 | % | 34.2 | % | | 25.7 | % | | ||||||||||||
Research and development (R&D) expenses |
-9.2 | -9.1 | 1 | % | -10.7 | | ||||||||||||||
Selling and administrative expenses |
-6.0 | -6.2 | | -7.7 | | |||||||||||||||
Impairment losses on trade receivables |
0.6 | 0.0 | | 0.4 | 45 | % | ||||||||||||||
Other operating income and expenses |
0.8 | 0.1 | | -0.3 | | |||||||||||||||
Operating income (loss) |
4.9 | -0.3 | | -1.9 | | |||||||||||||||
Operating margin (%) |
10.0 | % | -0.7 | % | | -2.9 | % | | ||||||||||||
Financial net |
-0.6 | -0.5 | 12 | % | -0.7 | -15 | % | |||||||||||||
Taxes |
-1.9 | 0.1 | | -3.9 | -52 | % | ||||||||||||||
Net income (loss) |
2.4 | -0.7 | | -6.5 | | |||||||||||||||
Restructuring charges |
-0.2 | -1.2 | | -4.4 | | |||||||||||||||
Gross income excluding restructuring charges |
18.8 | 15.6 | 21 | % | 20.4 | -8 | % | |||||||||||||
Gross margin excluding restructuring charges |
38.5 | % | 35.9 | % | | 32.0 | % | | ||||||||||||
R&D expenses excluding restructuring charges |
-9.0 | -8.7 | 3 | % | -10.4 | -13 | % | |||||||||||||
SG&A expenses excluding restructuring charges |
-6.0 | -6.1 | | -7.6 | | |||||||||||||||
Operating income (loss) excl. restructuring charges |
5.1 | 0.9 | | 2.6 | 99 | % | ||||||||||||||
Operating margin excluding restructuring charges |
10.4 | % | 2.0 | % | | 4.0 | % | |
Net sales
3 Ericsson | First Quarter Report 2019 | Financial highlights |
4 Ericsson | First Quarter Report 2019 | Financial highlights |
Market area sales
First quarter 2019 | Change | |||||||||||||||||||||||||||
SEK b. |
Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total | YoY | QoQ | |||||||||||||||||||||
South East Asia, Oceania and India |
4.5 | 0.8 | 0.8 | 0.0 | 6.1 | -4 | % | -25 | % | |||||||||||||||||||
North East Asia |
2.8 | 0.7 | 0.3 | 0.0 | 3.8 | 13 | % | -54 | % | |||||||||||||||||||
North America |
13.3 | 1.8 | 1.1 | 0.0 | 16.2 | 43 | % | -10 | % | |||||||||||||||||||
Europe and Latin America |
7.6 | 2.6 | 2.9 | 0.1 | 13.1 | 1 | % | -27 | % | |||||||||||||||||||
Middle East and Africa |
3.1 | 1.4 | 0.9 | 0.0 | 5.4 | -8 | % | -21 | % | |||||||||||||||||||
Other 1) |
2.2 | 0.5 | 0.0 | 1.6 | 4.2 | 21 | % | -5 | % | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
33.5 | 7.8 | 5.9 | 1.8 | 48.9 | 13 | % | -23 | % | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) | Market Area Other includes primarily licensing revenues and the major part of segment Emerging Business and Other |
5 Ericsson | First Quarter Report 2019 | Market area sales |
Segment results
Networks
SEK b. |
Q1 2019 |
Q1 2018 |
YoY change |
Q4 2018 |
QoQ change |
|||||||||||||||
Net sales |
33.5 | 28.6 | 17 | % | 41.6 | -20 | % | |||||||||||||
Of which products |
23.8 | 19.5 | 22 | % | 29.8 | -20 | % | |||||||||||||
Of which IPR licensing revenues |
2.1 | 1.5 | 36 | % | 1.8 | 17 | % | |||||||||||||
Of which services |
9.7 | 9.1 | 6 | % | 11.8 | -18 | % | |||||||||||||
Sales growth adjusted for comparable units and currency |
| | 10 | % | | | ||||||||||||||
Gross income |
14.5 | 11.1 | 30 | % | 16.6 | -13 | % | |||||||||||||
Gross margin |
43.2 | % | 38.9 | % | | 39.9 | % | | ||||||||||||
Operating income |
5.5 | 3.4 | 62 | % | 6.9 | -20 | % | |||||||||||||
Operating margin |
16.3 | % | 11.8 | % | | 16.5 | % | | ||||||||||||
Restructuring charges |
0.0 | -0.5 | | -0.4 | | |||||||||||||||
Gross income excl. restructuring charges |
14.5 | 11.5 | 25 | % | 17.1 | -15 | % | |||||||||||||
Gross margin excl. restructuring charges |
43.2 | % | 40.4 | % | | 41.0 | % | | ||||||||||||
Operating income excl. restructuring charges |
5.5 | 3.9 | 42 | % | 7.3 | -25 | % | |||||||||||||
Operating margin excl. restructuring charges |
16.4 | % | 13.5 | % | | 17.5 | % | |
6 Ericsson | First Quarter Report 2019 | Segment results | Networks |
Digital Services
SEK b. |
Q1 2019 |
Q1 2018 |
YoY change |
Q4 2018 |
QoQ change |
|||||||||||||||
Net sales |
7.8 | 7.3 | 8 | % | 13.0 | -40 | % | |||||||||||||
Of which products |
3.9 | 3.9 | 0 | % | 7.5 | -47 | % | |||||||||||||
Of which IPR licensing revenues |
0.5 | 0.3 | 36 | % | 0.4 | 17 | % | |||||||||||||
Of which services |
3.9 | 3.3 | 17 | % | 5.5 | -30 | % | |||||||||||||
Sales growth adjusted for comparable units and currency |
| | 0 | % | | | ||||||||||||||
Gross income |
2.9 | 2.9 | 0 | % | -1.2 | | ||||||||||||||
Gross margin |
36.8 | % | 39.8 | % | | -9.5 | % | | ||||||||||||
Operating income (loss) |
-1.8 | -2.6 | | -7.1 | | |||||||||||||||
Operating margin |
-23.0 | % | -35.9 | % | | -54.5 | % | | ||||||||||||
Restructuring charges |
-0.2 | -0.6 | | -3.5 | | |||||||||||||||
Gross income excl. restructuring charges |
2.9 | 3.1 | -6 | % | 2.1 | 38 | % | |||||||||||||
Gross margin excl. restructuring charges |
37.6 | % | 42.9 | % | | 16.4 | % | | ||||||||||||
Operating income (loss) excl. restructuring charges |
-1.6 | -2.0 | | -3.5 | | |||||||||||||||
Operating margin excl. restructuring charges |
-20.6 | % | -27.9 | % | | -27.2 | % | |
7 Ericsson | First Quarter Report 2019 | Segment results | Digital Services |
Managed Services
SEK b. |
Q1 2019 |
Q1 2018 |
YoY change |
Q4 2018 |
QoQ change |
|||||||||||||||
Net sales |
5.9 | 5.9 | -1 | % | 6.9 | -15 | % | |||||||||||||
Sales growth adjusted for comparable units and currency |
| | -5 | % | | | ||||||||||||||
Gross income |
1.0 | 0.5 | 111 | % | 0.8 | 33 | % | |||||||||||||
Gross margin |
17.7 | % | 8.3 | % | | 11.4 | % | | ||||||||||||
Operating income |
1.3 | 0.1 | | 0.3 | 339 | % | ||||||||||||||
Operating margin |
21.4 | % | 1.7 | % | | 4.1 | % | | ||||||||||||
Restructuring charges |
0.0 | -0.1 | | -0.1 | | |||||||||||||||
Gross income excl. restructuring charges |
1.0 | 0.5 | 92 | % | 0.9 | 22 | % | |||||||||||||
Gross margin excl. restructuring charges |
17.7 | % | 9.1 | % | | 12.4 | % | | ||||||||||||
Operating income excl. restructuring charges |
1.3 | 1) | 0.2 | | 0.4 | 253 | % | |||||||||||||
Operating margin excl. restructuring charges |
21.4 | % | 2.6 | % | | 5.2 | % | |
1) | Q1 2019 Operating income was SEK 0.5 b., when excluding restructuring charges and reversal of a provision for impairment of trade receivables |
8 Ericsson | First Quarter Report 2019 | Segment results | Managed Services |
Emerging Business and Other (includes Emerging Business, iconectiv, Red Bee Media and Media Solutions)
SEK b. |
Q1 2019 |
Q1 2018 |
YoY change |
Q4 2018 |
QoQ change |
|||||||||||||||
Net sales |
1.8 | 1.7 | 6 | % | 2.3 | -23 | % | |||||||||||||
Of which Emerging Business and iconectiv |
1.0 | 0.6 | 67 | % | 1.0 | 1 | % | |||||||||||||
Of which Red Bee Media |
0.6 | 0.5 | 26 | % | 0.6 | 7 | % | |||||||||||||
Of which Media Solutions |
0.1 | 0.5 | -80 | % | 0.7 | -84 | % | |||||||||||||
Sales growth adjusted for comparable units and currency |
| | 38 | % | | | ||||||||||||||
Gross income |
0,4 | 0.3 | 18 | % | 0.2 | 93 | % | |||||||||||||
Gross margin |
23.4 | % | 21.1 | % | | 9.3 | % | | ||||||||||||
Operating income (loss) |
0.0 | -1.2 | | -1.9 | | |||||||||||||||
Operating margin |
-1.7 | % | -71.2 | % | | -83.3 | % | | ||||||||||||
Restructuring charges |
0.0 | -0.1 | | -0.4 | | |||||||||||||||
Gross income excl. restructuring charges |
0.4 | 0.4 | 2 | % | 0.4 | 6 | % | |||||||||||||
Gross margin excl. restructuring charges |
23.5 | % | 24.3 | % | | 17.1 | % | | ||||||||||||
Operating income (loss) excl. restructuring charges |
0.0 | 1) | -1.1 | | -1.5 | | ||||||||||||||
Of which Emerging Business, iconectiv and common costs |
-0.5 | -0.6 | | -0.9 | | |||||||||||||||
Of which Red Bee Media |
0.0 | -0.1 | | -0.1 | | |||||||||||||||
Of which Media Solutions |
0.4 | -0.4 | | -0.5 | | |||||||||||||||
Operating margin excl. restructuring charges |
-1.3 | % | -67.5 | % | | -67.1 | % | |
1) | Q1 2019 Operating income was SEK -0.8 b., when excluding restructuring charges and capital gains of SEK 0.8 b. in Media Solutions and Red Bee Media |
9 Ericsson | First Quarter Report 2019 | Segment results | Emerging Business and Other |
Cash flow
SEK b. |
Q1 2019 |
Q1 2018 |
Q4 2018 |
|||||||||
Net income reconciled to cash |
5.5 | -1.0 | -0.1 | |||||||||
Changes in operating net assets |
0.3 | 2.6 | 4.4 | |||||||||
Cash flow from operating activities |
5.8 | 1.6 | 4.3 | |||||||||
Cash flow from investing activities |
3.3 | -1.8 | -2.2 | |||||||||
Cash flow from financing activities |
-2.6 | -0.1 | -0.6 | |||||||||
Effect of exchange rate changes on cash |
0.6 | 1.1 | 0.8 | |||||||||
Net change in cash and cash equivalents |
7.1 | 0.8 | 2.3 | |||||||||
Free cash flow excluding M&A |
4.1 | 0.7 | 3.0 | |||||||||
Free cash flow |
4.4 | 0.3 | 3.0 |
10 Ericsson | First Quarter Report 2019 | Cash flow |
Financial position
SEK b. |
Mar 31 2019 |
Mar 31 2018 |
Dec 31 2018 |
|||||||||
+ Cash and cash equivalents |
45.5 | 36.7 | 38.4 | |||||||||
+ Interest-bearing securities, current |
3.2 | 5.5 | 6.6 | |||||||||
+ Interest-bearing securities, non-current |
23.0 | 27.1 | 24.0 | |||||||||
|
|
|
|
|
|
|||||||
Gross cash |
71.7 | 69.3 | 69.0 | |||||||||
|
|
|
|
|
|
|||||||
Borrowings, current |
3.0 | 2.6 | 2.3 | |||||||||
Borrowings, non-current |
32.5 | 31.1 | 30.9 | |||||||||
|
|
|
|
|
|
|||||||
Net cash |
36.1 | 35.6 | 35.9 | |||||||||
|
|
|
|
|
|
|||||||
Equity |
84.5 | 93.5 | 87.8 | |||||||||
Total assets |
284.0 | 260.7 | 268.8 | |||||||||
Capital turnover (times) |
1.3 | 1.1 | 1.4 | |||||||||
Return on capital employed (%) |
12.7 | % | -1.0 | % | 0.6 | % | ||||||
Equity ratio (%) |
29.8 | % | 35.9 | % | 32.7 | % | ||||||
Return on equity (%) |
10.8 | % | -3.5 | % | -7.1 | % |
11 Ericsson | First Quarter Report 2019 | Financial position |
Parent Company
12 Ericsson | First Quarter Report 2019 | Parent Company |
Other information
13 Ericsson | First Quarter Report 2019 | Other information |
Risk factors
14 Ericsson | First Quarter Report 2019 | Risk factors |
Editors note
15 Ericsson | First Quarter Report 2019 | Editors note |
Forward-looking statements
16 Ericsson | First Quarter Report 2019 | Forward-looking statements |
Financial statements
and other information
17 Ericsson | First Quarter Report 2019 | Financial statements and other information |
Jan-Mar | Jan-Dec 2018 |
|||||||||||||||
SEK million |
2019 | 2018 | Change | |||||||||||||
Net sales |
48,906 | 43,411 | 13 | % | 210,838 | |||||||||||
Cost of sales |
-30,127 | -28,553 | 6 | % | -142,638 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross income |
18,779 | 14,858 | 26 | % | 68,200 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross margin (%) |
38.4 | % | 34.2 | % | 32.3 | % | ||||||||||
Research and development expenses |
-9,167 | -9,073 | 1 | % | -38,909 | |||||||||||
Selling and administrative expenses |
-6,031 | -6,156 | -2 | % | -27,519 | |||||||||||
Impairment losses on trade receivables 1) |
559 | -28 | | -420 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
-14,639 | -15,257 | -4 | % | -66,848 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other operating income and expenses |
773 | 84 | -168 | |||||||||||||
Shares in earnings of JV and associated companies |
-17 | 3 | 58 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
4,896 | -312 | | 1,242 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial income |
38 | -72 | -316 | |||||||||||||
Financial expenses |
-643 | -469 | -2,389 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income after financial items |
4,291 | -853 | | -1,463 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Taxes |
-1,888 | 128 | | -4,813 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
2,403 | -725 | | -6,276 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to: |
||||||||||||||||
Stockholders of the Parent Company |
2,317 | -837 | -6,530 | |||||||||||||
Non-controlling interests |
86 | 112 | 254 | |||||||||||||
Other information |
||||||||||||||||
Average number of shares, basic (million) |
3,300 | 3,286 | 3,291 | |||||||||||||
Earnings (loss) per share, basic (SEK) 2) |
0.70 | -0.25 | -1.98 | |||||||||||||
Earnings (loss) per share, diluted (SEK) 3) |
0.70 | -0.25 | -1.98 |
1) | Impairment of trade receivables has been calculated according to IFRS 9 in 2018. |
2) | Based on net income (loss) attributable to stockholders of the Parent Company. |
3) | Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share. |
Statement of comprehensive income (loss)
Jan-Mar | Jan-Dec 2018 |
|||||||||||
SEK million |
2019 | 2018 | ||||||||||
Net income (loss) |
2,403 | -725 | -6,276 | |||||||||
|
|
|
|
|
|
|||||||
Other comprehensive income (loss) |
||||||||||||
Items that will not be reclassified to profit or loss |
||||||||||||
Remeasurements of defined benefits pension plans incl. asset ceiling |
-2,826 | -849 | -2,453 | |||||||||
Revaluation of borrowings due to change in credit risk |
-427 | 58 | 207 | |||||||||
Tax on items that will not be reclassified to profit or loss |
656 | 133 | 285 | |||||||||
Items that may be reclassified to profit or loss |
||||||||||||
Cash flow hedge reserve |
||||||||||||
Gains/losses arising during the period |
-169 | | | |||||||||
Reclassification adjustments for gains/losses included in profit or loss |
| | | |||||||||
Adjustments for amounts transferred to initial carrying amount of hedged items |
| | | |||||||||
Revaluation of other investments in shares and participations |
||||||||||||
Fair value remeasurement |
| | | |||||||||
Changes in cumulative translation adjustments |
1,407 | 1,299 | 2,047 | |||||||||
Share of other comprehensive income on JV and associated companies |
38 | 11 | 14 | |||||||||
Tax on items that may be reclassified to profit or loss |
35 | | | |||||||||
|
|
|
|
|
|
|||||||
Total other comprehensive income (loss), net of tax |
-1,286 | 652 | 100 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income (loss) |
1,117 | -73 | -6,176 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income (loss) attributable to: |
||||||||||||
Stockholders of the Parent Company |
1,010 | -200 | -6,470 | |||||||||
Non-controlling interest |
107 | 127 | 294 |
18 Ericsson | First Quarter Report 2019 | Financial statements |
SEK million |
Mar 31 2019 |
Dec 31 2018 |
||||||
ASSETS |
||||||||
Non-current assets |
||||||||
Intangible assets |
||||||||
Capitalized development expenses |
3,971 | 4,237 | ||||||
Goodwill |
30,870 | 30,035 | ||||||
Intellectual property rights, brands and other intangible assets |
2,682 | 3,474 | ||||||
Property, plant and equipment |
13,188 | 12,849 | ||||||
Right-of-use assets |
8,440 | | ||||||
Financial assets |
||||||||
Equity in JV and associated companies |
1,830 | 611 | ||||||
Other investments in shares and participations |
1,366 | 1,515 | ||||||
Customer finance, non-current |
1,932 | 1,180 | ||||||
Interest-bearing securities, non-current |
23,022 | 23,982 | ||||||
Other financial assets, non-current |
6,056 | 6,559 | ||||||
Deferred tax assets |
29,689 | 23,152 | ||||||
|
|
|
|
|||||
123,046 | 107,594 | |||||||
|
|
|
|
|||||
Current assets |
||||||||
Inventories |
33,024 | 29,255 | ||||||
Contract assets |
11,411 | 13,178 | ||||||
Trade receivables |
50,529 | 51,172 | ||||||
Customer finance, current |
1,955 | 1,704 | ||||||
Other current receivables |
15,357 | 20,844 | ||||||
Interest-bearing securities, current |
3,183 | 6,625 | ||||||
Cash and cash equivalents |
45,453 | 38,389 | ||||||
|
|
|
|
|||||
160,912 | 161,167 | |||||||
|
|
|
|
|||||
Total assets |
283,958 | 268,761 | ||||||
|
|
|
|
|||||
EQUITY AND LIABILITIES |
||||||||
Equity |
||||||||
Stockholders equity |
84,619 | 86,978 | ||||||
Non-controlling interest in equity of subsidiaries |
-87 | 792 | ||||||
|
|
|
|
|||||
84,532 | 87,770 | |||||||
|
|
|
|
|||||
Non-current liabilities |
||||||||
Post-employment benefits |
30,714 | 28,720 | ||||||
Provisions, non-current |
2,670 | 5,471 | ||||||
Deferred tax liabilities |
792 | 670 | ||||||
Borrowings, non-current |
32,533 | 30,870 | ||||||
Lease liabilities, non-current |
8,470 | | ||||||
Other non-current liabilities |
2,118 | 4,346 | ||||||
|
|
|
|
|||||
77,297 | 70,077 | |||||||
|
|
|
|
|||||
Current liabilities |
||||||||
Provisions, current |
9,363 | 10,537 | ||||||
Borrowings, current |
3,015 | 2,255 | ||||||
Lease liabilities, current |
1,776 | | ||||||
Contract liabilities |
38,605 | 29,348 | ||||||
Trade payables |
30,842 | 29,883 | ||||||
Other current liabilities |
38,528 | 38,891 | ||||||
|
|
|
|
|||||
122,129 | 110,914 | |||||||
|
|
|
|
|||||
Total equity and liabilities |
283,958 | 268,761 | ||||||
|
|
|
|
|||||
Assets pledged as collateral |
5,657 | 5,681 | ||||||
Contingent liabilities 1) |
1,470 | 1,638 |
1) | Contingent liabilities does not include any amounts related to investigation by the SEC and the DOJ about Ericssons compliance with the U.S. Foreign Corrupt Practices Act (FCPA). For information about the investigation by the SEC and the DOJ, please refer to Other information on page 13 of this report. |
19 Ericsson | First Quarter Report 2019 | Financial statements |
Consolidated statement of cash flows
Jan-Mar | Jan-Dec 2018 |
|||||||||||
SEK million |
2019 | 2018 | ||||||||||
Operating activities |
||||||||||||
Net income (loss) |
2,403 | -725 | -6,276 | |||||||||
Adjustments to reconcile net income to cash |
||||||||||||
Taxes |
804 | -2,315 | -1,897 | |||||||||
Earnings/dividends in JV and associated companies |
24 | 4 | -23 | |||||||||
Depreciation, amortization and impairment losses |
2,326 | 1,891 | 8,318 | |||||||||
Other |
-76 | 140 | 1,432 | |||||||||
|
|
|
|
|
|
|||||||
Net income reconciled to cash |
5,481 | -1,005 | 1,554 | |||||||||
|
|
|
|
|
|
|||||||
Changes in operating net assets |
||||||||||||
Inventories |
-2,951 | -2,813 | -4,807 | |||||||||
Customer finance, current and non-current |
-911 | 400 | 1,085 | |||||||||
Trade receivables and contract assets |
4,345 | 7,316 | -2,047 | |||||||||
Trade payables |
20 | -598 | 2,436 | |||||||||
Provisions and post-employment benefits |
-3,459 | -847 | 6,696 | |||||||||
Contract liabilities |
8,463 | 757 | -808 | |||||||||
Other operating assets and liabilities, net |
-5,223 | -1,637 | 5,233 | |||||||||
|
|
|
|
|
|
|||||||
284 | 2,578 | 7,788 | ||||||||||
|
|
|
|
|
|
|||||||
Cash flow from operating activities |
5,765 | 1,573 | 9,342 | |||||||||
Investing activities |
||||||||||||
Investments in property, plant and equipment |
-1,314 | -856 | -3,975 | |||||||||
Sales of property, plant and equipment |
232 | 123 | 334 | |||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
299 | -449 | -1,285 | |||||||||
Product development |
-457 | -254 | -925 | |||||||||
Other investing activities |
-165 | 161 | -523 | |||||||||
Interest-bearing securities |
4,673 | -534 | 2,242 | |||||||||
|
|
|
|
|
|
|||||||
Cash flow from investing activities |
3,268 | -1,809 | -4,132 | |||||||||
|
|
|
|
|
|
|||||||
Cash flow before financing activities |
9,033 | -236 | 5,210 | |||||||||
Financing activities |
||||||||||||
Dividends paid |
-986 | | -3,425 | |||||||||
Lease liabilities |
-604 | | | |||||||||
Other financing activities |
-1,010 | -94 | -652 | |||||||||
|
|
|
|
|
|
|||||||
Cash flow from financing activities |
-2,600 | -94 | -4,077 | |||||||||
|
|
|
|
|
|
|||||||
Effect of exchange rate changes on cash |
631 | 1,143 | 1,372 | |||||||||
Net change in cash and cash equivalents |
7,064 | 813 | 2,505 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents, beginning of period |
38,389 | 35,884 | 35,884 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents, end of period |
45,453 | 36,697 | 38,389 | |||||||||
|
|
|
|
|
|
20 Ericsson | First Quarter Report 2019 | Financial statements |
Consolidated statement of changes in equity
Jan-Mar | Jan-Dec 2018 |
|||||||||||
SEK million |
2019 | 2018 | ||||||||||
Opening balance 1) |
87,770 | 97,571 | 97,571 | |||||||||
Adjustment due to new accounting standards 2) |
-249 | -983 | -983 | |||||||||
|
|
|
|
|
|
|||||||
Adjusted opening balance |
87,521 | 96,588 | 96,588 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income (loss) |
1,117 | -73 | -6,176 | |||||||||
Sale/repurchase of own shares |
43 | 21 | 107 | |||||||||
Stock issue (net) |
| | | |||||||||
Long-term variable compensation plans |
139 | 217 | 677 | |||||||||
Dividends paid |
-4,288 | -3,287 | 3) | -3,425 | ||||||||
Transactions with non-controlling interests |
| | -1 | |||||||||
|
|
|
|
|
|
|||||||
Closing balance |
84,532 | 93,466 | 87,770 | |||||||||
|
|
|
|
|
|
1) | Opening balance of 2018 has been restated for IFRS 15. |
2) | Opening balance adjustment in 2019 due to IFRS 16, and in 2018 due to IFRS 9. |
3) | Includes accrual of SEK 3,302 (3,287) million for the dividend approved by the Annual General Meeting on March 27, 2019 (March 28, 2018). |
Consolidated income statement - isolated quarters
2019 Q1 |
2018 | |||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
Net sales |
48,906 | 63,809 | 53,810 | 49,808 | 43,411 | |||||||||||||||
Cost of sales |
-30,127 | -47,430 | -34,180 | -32,475 | -28,553 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
18,779 | 16,379 | 19,630 | 17,333 | 14,858 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross margin (%) |
38.4 | % | 25.7 | % | 36.5 | % | 34.8 | % | 34.2 | % | ||||||||||
Research and development expenses |
-9,167 | -10,665 | -9,388 | -9,783 | -9,073 | |||||||||||||||
Selling and administrative expenses |
-6,031 | -7,685 | -6,625 | -7,053 | -6,156 | |||||||||||||||
Impairment losses on trade receivables 1) |
559 | 386 | -409 | -369 | -28 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating expenses |
-14,639 | -17,964 | -16,422 | -17,205 | -15,257 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other operating income and expenses |
773 | -294 | 31 | 11 | 84 | |||||||||||||||
Shares in earnings of JV and associated companies |
-17 | 27 | 2 | 26 | 3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
4,896 | -1,852 | 3,241 | 165 | -312 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Financial income |
38 | -294 | -225 | 275 | -72 | |||||||||||||||
Financial expenses |
-643 | -421 | -414 | -1,085 | -469 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income after financial items |
4,291 | -2,567 | 2,602 | -645 | -853 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Taxes |
-1,888 | -3,930 | 146 | -1,157 | 128 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
2,403 | -6,497 | 2,748 | -1,802 | -725 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to: |
||||||||||||||||||||
Stockholders of the Parent Company |
2,317 | -6,553 | 2,745 | -1,885 | -837 | |||||||||||||||
Non-controlling interests |
86 | 56 | 3 | 83 | 112 | |||||||||||||||
Other information |
||||||||||||||||||||
Average number of shares, basic (million) |
3,300 | 3,296 | 3,293 | 3,290 | 3,286 | |||||||||||||||
Earnings (loss) per share, basic (SEK) 2) |
0.70 | -1.99 | 0.84 | -0.58 | -0.25 | |||||||||||||||
Earnings (loss) per share, diluted (SEK) 3) |
0.70 | -1.99 | 0.83 | -0.58 | -0.25 |
1) | Impairment of trade receivables has been calculated according to IFRS 9 in 2018. |
2) | Based on net income (loss) attributable to stockholders of the Parent Company. |
3) | Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share. |
21 Ericsson | First Quarter Report 2019 | Financial statements |
Consolidated statement of cash flows - isolated quarters
2019 Q1 |
2018 | |||||||||||||||||||
Isolated quarters, SEK million |
Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
Operating activities |
||||||||||||||||||||
Net income (loss) |
2,403 | -6,497 | 2,748 | -1,802 | -725 | |||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||
Taxes |
804 | 3,590 | -2,101 | -1,071 | -2,315 | |||||||||||||||
Earnings/dividends in JV and associated companies |
24 | -36 | 28 | -19 | 4 | |||||||||||||||
Depreciation, amortization and impairment losses |
2,326 | 2,469 | 1,893 | 2,065 | 1,891 | |||||||||||||||
Other |
-76 | 376 | 348 | 568 | 140 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income reconciled to cash |
5,481 | -98 | 2,916 | -259 | -1,005 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Changes in operating net assets |
||||||||||||||||||||
Inventories |
-2,951 | 1,689 | -1,773 | -1,910 | -2,813 | |||||||||||||||
Customer finance, current and non-current |
-911 | -863 | 1,001 | 547 | 400 | |||||||||||||||
Trade receivables and contract assets |
4,345 | -7,521 | -3,503 | 1,661 | 7,316 | |||||||||||||||
Trade payables |
20 | 829 | 953 | 1,252 | -598 | |||||||||||||||
Provisions and post-employment benefits |
-3,459 | 7,330 | -265 | 478 | -847 | |||||||||||||||
Contract liabilities |
8,463 | -1,112 | -220 | -233 | 757 | |||||||||||||||
Other operating assets and liabilities, net |
-5,223 | 4,033 | 2,931 | -94 | -1,637 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
284 | 4,385 | -876 | 1,701 | 2,578 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from operating activities |
5,765 | 4,287 | 2,040 | 1,442 | 1,573 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Investing activities |
||||||||||||||||||||
Investments in property, plant and equipment |
-1,314 | -1,080 | -1,088 | -951 | -856 | |||||||||||||||
Sales of property, plant and equipment |
232 | 57 | 102 | 52 | 123 | |||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net |
299 | 20 | -425 | -431 | -449 | |||||||||||||||
Product development |
-457 | -195 | -151 | -325 | -254 | |||||||||||||||
Other investing activities |
-165 | -96 | -190 | -398 | 161 | |||||||||||||||
Interest-bearing securities |
4,673 | -910 | 30 | 3,656 | -534 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from investing activities |
3,268 | -2,204 | -1,722 | 1,603 | -1,809 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow before financing activities |
9,033 | 2,083 | 318 | 3,045 | -236 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Financing activities |
||||||||||||||||||||
Dividends paid |
-986 | -134 | -2 | -3,289 | | |||||||||||||||
Lease liabilities |
-604 | | | | | |||||||||||||||
Other financing activities |
-1,010 | -429 | 254 | -383 | -94 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from financing activities |
-2,600 | -563 | 252 | -3,672 | -94 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Effect of exchange rate changes on cash |
631 | 811 | -1,562 | 980 | 1,143 | |||||||||||||||
Net change in cash and cash equivalents |
7,064 | 2,331 | -992 | 353 | 813 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, beginning of period |
38,389 | 36,058 | 37,050 | 36,697 | 35,884 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents, end of period |
45,453 | 38,389 | 36,058 | 37,050 | 36,697 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
22 Ericsson | First Quarter Report 2019 | Financial statements |
Parent Company income statement
Jan-Mar | Jan-Dec | |||||||||||
SEK million |
2019 | 2018 | 2018 | |||||||||
Net sales |
| | | |||||||||
Cost of sales |
| | | |||||||||
Gross income |
| | | |||||||||
Operating expenses |
-521 | -154 | -1,686 | |||||||||
Other operating income and expenses |
451 | 343 | 2,111 | |||||||||
|
|
|
|
|
|
|||||||
Operating income |
-70 | 189 | 425 | |||||||||
|
|
|
|
|
|
|||||||
Financial net |
-53 | 177 | 5,340 | |||||||||
|
|
|
|
|
|
|||||||
Income after financial items |
-123 | 366 | 5,765 | |||||||||
|
|
|
|
|
|
|||||||
Transfers to () / from untaxed reserves |
| | -1,535 | |||||||||
Taxes |
-31 | -83 | -36 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) |
-154 | 283 | 4,194 | |||||||||
|
|
|
|
|
|
Parent Company statement of comprehensive income (loss)
Jan-Mar | Jan-Dec | |||||||||||
SEK million |
2019 | 2018 | 2018 | |||||||||
Net income (loss) |
-154 | 283 | 4,194 | |||||||||
Revaluation of borrowings due to change in credit risk |
-336 | 58 | 91 | |||||||||
Tax on items that will not be reclassified to profit or loss |
69 | -13 | -19 | |||||||||
Available-for-sale financial assets |
||||||||||||
Gains/losses arising during the period |
| | | |||||||||
Reclassification adjustments on gains/losses included in profit or loss |
| | | |||||||||
Revaluation of other investments in shares and participations |
||||||||||||
Fair value remeasurement |
| | | |||||||||
Tax on items that may be reclassified to profit or loss |
| | | |||||||||
|
|
|
|
|
|
|||||||
Total other comprehensive income, net of tax |
-267 | 45 | 72 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income (loss) |
-421 | 328 | 4,266 | |||||||||
|
|
|
|
|
|
23 Ericsson | First Quarter Report 2019 | Financial statements |
Mar 31 | Dec 31 | |||||||
SEK million |
2019 | 2018 | ||||||
ASSETS |
||||||||
Fixed assets |
||||||||
Intangible assets |
83 | 139 | ||||||
Tangible assets |
264 | 259 | ||||||
Financial assets 1) 2) |
110,377 | 109,177 | ||||||
|
|
|
|
|||||
110,724 | 109,575 | |||||||
|
|
|
|
|||||
Current assets |
||||||||
Inventories |
| | ||||||
Receivables 2) |
27,425 | 38,760 | ||||||
Short-term investments |
2,707 | 6,268 | ||||||
Cash and cash equivalents |
34,851 | 27,850 | ||||||
|
|
|
|
|||||
64,983 | 72,878 | |||||||
|
|
|
|
|||||
Total assets |
175,707 | 182,453 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY, PROVISIONS AND LIABILITIES |
||||||||
Equity |
||||||||
Restricted equity |
48,164 | 48,164 | ||||||
Non-restricted equity 2) |
37,016 | 40,752 | ||||||
|
|
|
|
|||||
85,180 | 88,916 | |||||||
|
|
|
|
|||||
Provisions |
61 | 86 | ||||||
Non-current liabilities 2) |
40,051 | 62,581 | ||||||
Current liabilities |
50,415 | 30,870 | ||||||
|
|
|
|
|||||
Total stockholders equity, provisions and liabilities |
175,707 | 182,453 | ||||||
|
|
|
|
|||||
1) Of which interest-bearing securities, non-current |
23,022 | 23,982 | ||||||
|
|
|
|
|||||
2) The following 2018 opening balances have been adjusted due to IFRS 9: financial assets increased by SEK 8 million, receivables decreased by SEK -4 million, non-restricted equity decreased by SEK -28 million, and non-current liabilities increased by SEK 31 million. |
|
24 Ericsson | First Quarter Report 2019 | Financial statements |
26 Ericsson | First Quarter Report 2019 | Additional information |
Net sales by segment by quarter
2019 | 2018 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
33,481 | 41,641 | 35,934 | 32,393 | 28,602 | |||||||||||||||
Of which Products |
23,765 | 29,803 | 25,336 | 22,319 | 19,473 | |||||||||||||||
Of which Services |
9,716 | 11,838 | 10,598 | 10,074 | 9,129 | |||||||||||||||
Digital Services |
7,817 | 13,007 | 8,987 | 8,833 | 7,262 | |||||||||||||||
Of which Products |
3,937 | 7,462 | 4,582 | 4,467 | 3,947 | |||||||||||||||
Of which Services |
3,880 | 5,545 | 4,405 | 4,366 | 3,315 | |||||||||||||||
Managed Services |
5,856 | 6,881 | 6,465 | 6,528 | 5,896 | |||||||||||||||
Emerging Business and Other |
1,752 | 2,280 | 2,424 | 2,054 | 1,651 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
48,906 | 63,809 | 53,810 | 49,808 | 43,411 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Sequential change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
-20 | % | 16 | % | 11 | % | 13 | % | -23 | % | ||||||||||
Of which Products |
-20 | % | 18 | % | 14 | % | 15 | % | -23 | % | ||||||||||
Of which Services |
-18 | % | 12 | % | 5 | % | 10 | % | -22 | % | ||||||||||
Digital Services |
-40 | % | 45 | % | 2 | % | 22 | % | -39 | % | ||||||||||
Of which Products |
-47 | % | 63 | % | 3 | % | 13 | % | -39 | % | ||||||||||
Of which Services |
-30 | % | 26 | % | 1 | % | 32 | % | -38 | % | ||||||||||
Managed Services |
-15 | % | 6 | % | -1 | % | 11 | % | -15 | % | ||||||||||
Emerging Business and Other |
-23 | % | -6 | % | 18 | % | 24 | % | -21 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-23 | % | 19 | % | 8 | % | 15 | % | -25 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year over year change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
17 | % | 12 | % | 13 | % | 2 | % | -10 | % | ||||||||||
Of which Products |
22 | % | 17 | % | 17 | % | 5 | % | -11 | % | ||||||||||
Of which Services |
6 | % | 1 | % | 5 | % | -3 | % | -7 | % | ||||||||||
Digital Services |
8 | % | 10 | % | 1 | % | -11 | % | -10 | % | ||||||||||
Of which Products |
0 | % | 16 | % | -6 | % | -17 | % | -9 | % | ||||||||||
Of which Services |
17 | % | 3 | % | 8 | % | -4 | % | -12 | % | ||||||||||
Managed Services |
-1 | % | 0 | % | -2 | % | -2 | % | -6 | % | ||||||||||
Emerging Business and Other |
6 | % | 9 | % | 22 | % | 2 | % | -7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
13 | % | 10 | % | 9 | % | -1 | % | -9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
33,481 | 138,570 | 96,929 | 60,995 | 28,602 | |||||||||||||||
Of which Products |
23,765 | 96,931 | 67,128 | 41,792 | 19,473 | |||||||||||||||
Of which Services |
9,716 | 41,639 | 29,801 | 19,203 | 9,129 | |||||||||||||||
Digital Services |
7,817 | 38,089 | 25,082 | 16,095 | 7,262 | |||||||||||||||
Of which Products |
3,937 | 20,458 | 12,996 | 8,414 | 3,947 | |||||||||||||||
Of which Services |
3,880 | 17,631 | 12,086 | 7,681 | 3,315 | |||||||||||||||
Managed Services |
5,856 | 25,770 | 18,889 | 12,424 | 5,896 | |||||||||||||||
Emerging Business and Other |
1,752 | 8,409 | 6,129 | 3,705 | 1,651 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
48,906 | 210,838 | 147,029 | 93,219 | 43,411 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year over year change, percent |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
17 | % | 5 | % | 2 | % | -4 | % | -10 | % | ||||||||||
Of which Products |
22 | % | 7 | % | 3 | % | -3 | % | -11 | % | ||||||||||
Of which Services |
6 | % | -1 | % | -2 | % | -5 | % | -7 | % | ||||||||||
Digital Services |
8 | % | -2 | % | -7 | % | -11 | % | -10 | % | ||||||||||
Of which Products |
0 | % | -3 | % | -11 | % | -13 | % | -9 | % | ||||||||||
Of which Services |
17 | % | -1 | % | -2 | % | -8 | % | -12 | % | ||||||||||
Managed Services |
-1 | % | -3 | % | -3 | % | -4 | % | -6 | % | ||||||||||
Emerging Business and Other |
6 | % | 7 | % | 6 | % | -2 | % | -7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
13 | % | 3 | % | 0 | % | -5 | % | -9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
27 Ericsson | First Quarter Report 2019 | Additional information |
Sales growth adjusted for comparable units and currency
28 Ericsson | First Quarter Report 2019 | Additional information |
Operating income (loss) and operating margin by segment by quarter
2019 | 2018 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
5,472 | 6,850 | 5,656 | 3,544 | 3,371 | |||||||||||||||
Digital Services |
-1,798 | -7,087 | -1,784 | -2,374 | -2,607 | |||||||||||||||
Managed Services |
1,252 | 285 | 409 | 299 | 100 | |||||||||||||||
Emerging Business and Other |
-30 | -1,900 | -1,040 | -1,304 | -1,176 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
4,896 | -1,852 | 3,241 | 165 | -312 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Isolated quarters, As percentage of net sales |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
16.3 | % | 16.5 | % | 15.7 | % | 10.9 | % | 11.8 | % | ||||||||||
Digital Services |
-23.0 | % | -54.5 | % | -19.9 | % | -26.9 | % | -35.9 | % | ||||||||||
Managed Services |
21.4 | % | 4.1 | % | 6.3 | % | 4.6 | % | 1.7 | % | ||||||||||
Emerging Business and Other |
-1.7 | % | -83.3 | % | -42.9 | % | -63.5 | % | -71.2 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
10.0 | % | -2.9 | % | 6.0 | % | 0.3 | % | -0.7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
5,472 | 19,421 | 12,571 | 6,915 | 3,371 | |||||||||||||||
Digital Services |
-1,798 | -13,852 | -6,765 | -4,981 | -2,607 | |||||||||||||||
Managed Services |
1,252 | 1,093 | 808 | 399 | 100 | |||||||||||||||
Emerging Business and Other |
-30 | -5,420 | -3,520 | -2,480 | -1,176 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
4,896 | 1,242 | 3,094 | -147 | -312 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date As percentage of net sales |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
16.3 | % | 14.0 | % | 13.0 | % | 11.3 | % | 11.8 | % | ||||||||||
Digital Services |
-23.0 | % | -36.4 | % | -27.0 | % | -30.9 | % | -35.9 | % | ||||||||||
Managed Services |
21.4 | % | 4.2 | % | 4.3 | % | 3.2 | % | 1.7 | % | ||||||||||
Emerging Business and Other |
-1.7 | % | -64.5 | % | -57.4 | % | -66.9 | % | -71.2 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
10.0 | % | 0.6 | % | 2.1 | % | -0.2 | % | -0.7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
29 Ericsson | First Quarter Report 2019 | Additional information |
EBITA and EBITA margin by segment by quarter
2019 | 2018 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
5,552 | 6,916 | 5,722 | 3,618 | 3,461 | |||||||||||||||
Digital Services |
-1,638 | -6,911 | -1,608 | -2,204 | -2,443 | |||||||||||||||
Managed Services |
1,253 | 288 | 411 | 303 | 105 | |||||||||||||||
Emerging Business and Other |
43 | -1,524 | -940 | -1,202 | -1,088 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
5,210 | -1,231 | 3,585 | 515 | 35 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Isolated quarters As percentage of net sales |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Networks |
16.6 | % | 16.6 | % | 15.9 | % | 11.2 | % | 12.1 | % | ||||||||||
Digital Services |
-21.0 | % | -53.1 | % | -17.9 | % | -25.0 | % | -33.6 | % | ||||||||||
Managed Services |
21.4 | % | 4.2 | % | 6.4 | % | 4.6 | % | 1.8 | % | ||||||||||
Emerging Business and Other |
2.5 | % | -66.8 | % | -38.8 | % | -58.5 | % | -65.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
10.7 | % | -1.9 | % | 6.7 | % | 1.0 | % | 0.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
5,552 | 19,717 | 12,801 | 7,079 | 3,461 | |||||||||||||||
Digital Services |
-1,638 | -13,166 | -6,255 | -4,647 | -2,443 | |||||||||||||||
Managed Services |
1,253 | 1,107 | 819 | 408 | 105 | |||||||||||||||
Emerging Business and Other |
43 | -4,754 | -3,230 | -2,290 | -1,088 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
5,210 | 2,904 | 4,135 | 550 | 35 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date As a percentage of net sales |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Networks |
16.6 | % | 14.2 | % | 13.2 | % | 11.6 | % | 12.1 | % | ||||||||||
Digital Services |
-21.0 | % | -34.6 | % | -24.9 | % | -28.9 | % | -33.6 | % | ||||||||||
Managed Services |
21.4 | % | 4.3 | % | 4.3 | % | 3.3 | % | 1.8 | % | ||||||||||
Emerging Business and Other |
2.5 | % | -56.5 | % | -52.7 | % | -61.8 | % | -65.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
10.7 | % | 1.4 | % | 2.8 | % | 0.6 | % | 0.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
30 Ericsson | First Quarter Report 2019 | Additional information |
Net sales by market area by quarter
2019 | 2018 3) | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
South East Asia, Oceania and India |
6,148 | 8,244 | 7,985 | 6,981 | 6,379 | |||||||||||||||
North East Asia |
3,824 | 8,387 | 5,773 | 4,764 | 3,385 | |||||||||||||||
North America |
16,171 | 17,999 | 14,933 | 14,337 | 11,317 | |||||||||||||||
Europe and Latin America 1) 2) |
13,124 | 17,909 | 14,697 | 13,999 | 12,958 | |||||||||||||||
Middle East and Africa |
5,412 | 6,828 | 5,841 | 5,801 | 5,868 | |||||||||||||||
Other 1) 2) |
4,227 | 4,442 | 4,581 | 3,926 | 3,504 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
48,906 | 63,809 | 53,810 | 49,808 | 43,411 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
192 | 375 | 429 | 596 | 915 | |||||||||||||||
2) Of which in EU |
7,957 | 10,319 | 8,481 | 8,619 | 8,522 | |||||||||||||||
2019 | 2018 | |||||||||||||||||||
Sequential change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
South East Asia, Oceania and India |
-25 | % | 3 | % | 14 | % | 9 | % | -19 | % | ||||||||||
North East Asia |
-54 | % | 45 | % | 21 | % | 41 | % | -48 | % | ||||||||||
North America |
-10 | % | 21 | % | 4 | % | 27 | % | -23 | % | ||||||||||
Europe and Latin America 1) 2) |
-27 | % | 22 | % | 5 | % | 8 | % | -22 | % | ||||||||||
Middle East and Africa |
-21 | % | 17 | % | 1 | % | -1 | % | -25 | % | ||||||||||
Other 1) 2) |
-5 | % | -3 | % | 17 | % | 12 | % | -20 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-23 | % | 19 | % | 8 | % | 15 | % | -25 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
-49 | % | -13 | % | -28 | % | -35 | % | 5 | % | ||||||||||
2) Of which in EU |
-23 | % | 22 | % | -2 | % | 1 | % | -21 | % | ||||||||||
2019 | 2018 3) | |||||||||||||||||||
Year-over-year change, percent |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
South East Asia, Oceania and India |
-4 | % | 5 | % | 2 | % | -3 | % | -24 | % | ||||||||||
North East Asia |
13 | % | 30 | % | 2 | % | -19 | % | -39 | % | ||||||||||
North America |
43 | % | 23 | % | 21 | % | 11 | % | -6 | % | ||||||||||
Europe and Latin America 1) 2) |
1 | % | 7 | % | 11 | % | 1 | % | 8 | % | ||||||||||
Middle East and Africa |
-8 | % | -13 | % | -9 | % | -5 | % | 6 | % | ||||||||||
Other 1) 2) |
21 | % | 2 | % | 19 | % | -7 | % | -17 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
13 | % | 10 | % | 9 | % | -1 | % | -9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
-79 | % | -57 | % | -35 | % | -24 | % | -10 | % | ||||||||||
2) Of which in EU |
-7 | % | -5 | % | -2 | % | -1 | % | 2 | % | ||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
South East Asia, Oceania and India |
6,148 | 29,589 | 21,345 | 13,360 | 6,379 | |||||||||||||||
North East Asia |
3,824 | 22,309 | 13,922 | 8,149 | 3,385 | |||||||||||||||
North America |
16,171 | 58,586 | 40,587 | 25,654 | 11,317 | |||||||||||||||
Europe and Latin America 1) 2) |
13,124 | 59,563 | 41,654 | 26,957 | 12,958 | |||||||||||||||
Middle East and Africa |
5,412 | 24,338 | 17,510 | 11,669 | 5,868 | |||||||||||||||
Other 1) 2) |
4,227 | 16,453 | 12,011 | 7,430 | 3,504 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
48,906 | 210,838 | 147,029 | 93,219 | 43,411 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
192 | 2,315 | 1,940 | 1,511 | 915 | |||||||||||||||
2) Of which in EU |
7,957 | 35,941 | 25,622 | 17,141 | 8,522 | |||||||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date, year-over-year change, percent |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
South East Asia, Oceania and India |
-4 | % | -6 | % | -9 | % | -15 | % | -24 | % | ||||||||||
North East Asia |
13 | % | -5 | % | -19 | % | -29 | % | -39 | % | ||||||||||
North America |
43 | % | 13 | % | 9 | % | 3 | % | -6 | % | ||||||||||
Europe and Latin America 1) 2) |
1 | % | 7 | % | 6 | % | 4 | % | 8 | % | ||||||||||
Middle East and Africa |
-8 | % | -6 | % | -3 | % | 0 | % | 6 | % | ||||||||||
Other 1) 2) |
21 | % | -1 | % | -2 | % | -12 | % | -17 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
13 | % | 3 | % | 0 | % | -5 | % | -9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which in Sweden |
-79 | % | -31 | % | -21 | % | -16 | % | -10 | % | ||||||||||
2) Of which in EU |
-7 | % | -1 | % | 0 | % | 1 | % | 2 | % |
3) | 2018 has been restated to reflect the move of Morocco from market area Europe and Latin America to Middle East and Africa. Please refer to Market area reporting. |
31 Ericsson | First Quarter Report 2019 | Additional information |
Q1 | Jan-Dec | |||||||||||
Country Percentage of Net sales |
2019 | 2018 | 2018 | |||||||||
United States |
35 | % | 27 | % | 29 | % | ||||||
China |
5 | % | 4 | % | 7 | % | ||||||
India |
4 | % | 6 | % | 4 | % | ||||||
Australia |
3 | % | 3 | % | 4 | % | ||||||
Brazil |
3 | % | 3 | % | 3 | % |
Net sales by market area by segment
Q1 2019 | ||||||||||||||||||||
SEK million |
Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total | |||||||||||||||
South East Asia, Oceania and India |
4,535 | 819 | 782 | 12 | 6,148 | |||||||||||||||
North East Asia |
2,819 | 700 | 265 | 40 | 3,824 | |||||||||||||||
North America |
13,270 | 1,809 | 1,070 | 22 | 16,171 | |||||||||||||||
Europe and Latin America |
7,562 | 2,593 | 2,876 | 93 | 13,124 | |||||||||||||||
Middle East and Africa |
3,105 | 1,442 | 863 | 2 | 5,412 | |||||||||||||||
Other |
2,190 | 454 | | 1,583 | 4,227 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
33,481 | 7,817 | 5,856 | 1,752 | 48,906 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Share of total |
68 | % | 16 | % | 12 | % | 4 | % | 100 | % | ||||||||||
Q1 2019 | ||||||||||||||||||||
Sequential change, percent |
Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total | |||||||||||||||
South East Asia, Oceania and India |
-26 | % | -34 | % | -10 | % | -56 | % | -25 | % | ||||||||||
North East Asia |
-49 | % | -72 | % | -31 | % | 122 | % | -54 | % | ||||||||||
North America |
-5 | % | -35 | % | -12 | % | -8 | % | -10 | % | ||||||||||
Europe and Latin America |
-26 | % | -38 | % | -14 | % | 0 | % | -27 | % | ||||||||||
Middle East and Africa |
-20 | % | -24 | % | -18 | % | -33 | % | -21 | % | ||||||||||
Other |
13 | % | 17 | % | | -25 | % | -5 | % | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-20 | % | -40 | % | -15 | % | -23 | % | -23 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Q1 2019 | ||||||||||||||||||||
Year over year change, percent |
Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total | |||||||||||||||
South East Asia, Oceania and India |
3 | % | -33 | % | 8 | % | 50 | % | -4 | % | ||||||||||
North East Asia |
26 | % | -4 | % | -31 | % | 67 | % | 13 | % | ||||||||||
North America |
42 | % | 34 | % | 80 | % | -21 | % | 43 | % | ||||||||||
Europe and Latin America |
3 | % | 14 | % | -11 | % | 37 | % | 1 | % | ||||||||||
Middle East and Africa |
-13 | % | 7 | % | -9 | % | -50 | % | -8 | % | ||||||||||
Other |
33 | % | 35 | % | -100 | % | 4 | % | 21 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
17 | % | 8 | % | -1 | % | 6 | % | 13 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
32 Ericsson | First Quarter Report 2019 | Additional information |
IPR licensing revenues by segment by quarter
33 Ericsson | First Quarter Report 2019 | Additional information |
Investments in assets subject to depreciation, amortization, impairment and write-downs
2019 | 2018 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||
Additions |
||||||||||||||||||||
Property, plant and equipment |
1,314 | 1,080 | 1,088 | 951 | 856 | |||||||||||||||
Capitalized development expenses |
457 | 195 | 151 | 325 | 254 | |||||||||||||||
IPR, brands and other intangible assets |
1 | 27 | | 1 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
1,772 | 1,302 | 1,239 | 1,277 | 1,100 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||
Property, plant and equipment |
880 | 965 | 870 | 1,080 | 928 | |||||||||||||||
Capitalized development expenses |
520 | 884 | 678 | 635 | 616 | |||||||||||||||
Goodwill, IPR, brands and other intangible assets |
314 | 620 | 345 | 350 | 347 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
1,714 | 2,469 | 1,893 | 2,065 | 1,891 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2019 | 2018 | |||||||||||||||||||
Year to date, SEK million |
Jan-Mar | Jan-Dec | Jan-Sep | Jan-Jun | Jan-Mar | |||||||||||||||
Additions |
||||||||||||||||||||
Property, plant and equipment |
1,314 | 3,975 | 2,895 | 1,807 | 856 | |||||||||||||||
Capitalized development expenses |
457 | 925 | 730 | 579 | 254 | |||||||||||||||
IPR, brands and other intangible assets |
1 | 28 | 1 | 1 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
1,772 | 4,928 | 3,626 | 2,387 | 1,110 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||
Property, plant and equipment |
880 | 3,843 | 2,878 | 2,008 | 928 | |||||||||||||||
Capitalized development expenses |
520 | 2,813 | 1,929 | 1,251 | 616 | |||||||||||||||
Goodwill, IPR, brands and other intangible assets |
314 | 1,662 | 1,042 | 697 | 347 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
1,714 | 8,318 | 5,849 | 3,956 | 1,891 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
34 Ericsson | First Quarter Report 2019 | Additional information |