AI assistant
Ericsson — Interim / Quarterly Report 2020
Jan 29, 2021
2911_10-k_2021-01-29_b8816e65-991e-40b1-bb71-f30efd04590b.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Fourth quarter and full-year report 2020
Stockholm, Jan 29, 2021
Fourth quarter highlights
-
Sales adjusted for comparable units and currency grew by 13% YoY mainly driven by sales in North East Asia, Europe and North America. Reported sales were SEK 69.6 (66.4) b.
-
Gross margin excluding restructuring charges improved to 40.6% (37.1%) with margin improvements in all segments. Reported gross margin improved to 40.6% (36.8%).
-
Operating income excluding restructuring charges improved to SEK 11.0 b. (15.8% operating margin) from SEK 6.5 b. (9.7% operating margin) mainly driven by Networks. Reported operating income was SEK 11.0 (6.1) b.
-
Networks sales increased by 20% YoY, adjusted for comparable units and currency. Operating margin excluding restructuring charges was 21.5% (14.5%).
-
Reported net income was SEK 7.2 (4.5) b.
-
Free cash flow before M&A was SEK 12.8 (-1.9) b. Q4 2019 included a payment of SEK 10.1 b. related to the resolution of the US SEC and DOJ investigations. Net cash Dec 31, 2020, was SEK 41.9 (34.5) b.
Full-year highlights
– Sales adj. for comp. units and currency grew by 5%, with Networks growing by 10%. Reported sales increased by 2% to SEK 232.4 b.
-
Gross margin excl. restructuring charges was 40.6% (37.5%), with improvements in all segments.
-
Reported operating income improved to SEK 27.8 (10.6) b.
-
Reported net income was SEK 17.6 (1.8) b.
-
Free cash flow before M&A amounted to SEK 22.3 (7.6) b. Full-year 2019 included a payment of SEK 10.1 b. related to the resolution of the US SEC and DOJ investigations.
-
The Board of Directors will propose a dividend for 2020 of SEK 2.00 (1.50) per share to the AGM.
Planning assumptions highlights (please see page 6 for complete planning assumptions)
– Three-year average reported sales seasonality between Q4 and Q1 is -24%; however, the seasonal effect may be somewhat less pronounced due to 5G deployment in some of Ericsson’s markets.
| Q4 | Q4 | YoY | Q3 | QoQ | Jan-Dec |
Jan-Dec | YoY | |
|---|---|---|---|---|---|---|---|---|
| SEK b. | 2020 | 2019 | change | 2020 | change | 2020 | 2019 | change |
| Net sales | 69.6 | 66.4 | 5% | 57.5 | 21% | 232.4 | 227.2 | 2% |
| Salesgrowth adj. for comparable units and currency | - | - | 13% | - | - | - | - | 5% |
| Gross margin | 40.6% | 36.8% | - | 43.1% | - | 40.3% | 37.3% | - |
| Operatingincome (loss) | 11.0 | 6.1 | 80% | 8.6 | 27% | 27.8 | 10.6 | 163% |
| Operatingmargin | 15.8% | 9.2% | - | 15.0% | - | 12.0% | 4.6% | - |
| Net income (loss) | 7.2 | 4.5 | 60% | 5.6 | 29% | 17.6 | 1.8 | - |
| EPS diluted, SEK | 2.26 | 1.33 | 70% | 1.61 | 40% | 5.26 | 0.67 | - |
| Measures excl. restructuring charges and other items affecting comparability¹ | ||||||||
| Gross margin excluding restructuring charges | 40.6% | 37.1% | - | 43.2% | - | 40.6% | 37.5% | - |
| Operating income excl. restr. charges & items affecting compar. in 2019 ² | 11.0 | 5.7 | 92% | 9.0 | 23% | 29.1 | 22.1 | 32% |
| Operating margin excl. restr. charges & items affecting compar. in 2019 ² | 15.8% | 8.6% | - | 15.6% | - | 12.5% | 9.7% | - |
| Free cash flow before M&A | 12.8 | -1.9 | - | 3.9 | - | 22.3 | 7.6 | 192% |
| Net cash, end ofperiod | 41.9 | 34.5 | 21% | 41.5 | 1% | 41.9 | 34.5 | 21% |
1 Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements.
2 Operating income excludes restructuring charges in all periods and cost provisions related to the resolution of the SEC and DOJ investigations of SEK -11.5 b. in Q3 2019 as well as a partial release of the same provision of SEK 0.7 b. in Q4 2019.
1 Ericsson | Fourth quarter and full-year report 2020
CEO comments
As we navigate through the pandemic, health and well-being of our colleagues, customers and partners is our number one priority. Despite the challenges, our people continued to deliver and to serve our customers with very limited disturbances. Our R&D investments have continued to drive both technology leadership and cost efficiency which have led to increased market share and improved financial performance. We are today a leader in 5G with 127 commercial contracts and 79 operating networks around the world. Organic[1] sales grew by 5% for the full year. Our operating margin[2] of 12.5% (5.0%) exceeded our 2020 target and reached the 2022 Group target range two years early.
Networks sales grew organically[1] by 20%, reporting a gross margin[2] of 43.5% (41.1%) for Q4. This reflects continued high activity levels in North America and North East Asia, and also in Europe where we further increased market share. Networks delivered an operating margin[2] of 19% for full-year 2020 - well above the 15%-17% target. Investing in R&D is fundamental to our strategy. Since 2017 we have increased R&D investment by SEK 10 b. and delivered SEK 16 b. of improved operating income. Our growth during 2020 is built on a strong and competitive 5G portfolio.
Digital Services gross margin[2] grew to 41.0% (38.1%) in Q4. From 2017 to 2020, gross margin excluding restructuring charges and items affecting comparability increased from 29% to 42%, as a result of streamlined product portfolio, fewer critical contracts, a growing portion of software sales and lower service delivery costs. We continue to execute on the turnaround plan and the operating income[2] of SEK 0.5 b. in Q4 is the best quarterly result to date. The cloud-native 5G portfolio has a high win ratio and significant new customer contracts will start to generate revenues during the next 12-18 months. By selective R&D investments to accelerate our growth portfolio, we aim to capture further opportunities.
Managed Services delivered a gross margin[2] of 17.7% (15.4%) in Q4. Sales declined on operator consolidation in the US during 2020. The full-year 2020 operating margin[2] was 8.1% – above the 5%-8% target. We expect the margin profile to improve further with increasing sales of our Operations Engine with its high value-added services, driven by R&D investments in AI and automation. We see increasingly positive response from customers to our new portfolio.
Emerging Business and Other sales are growing in enterprise offerings such as IoT Platforms, complemented by the acquisition of Cradlepoint. Gross margin[2] improved to 33.8% (15.1%) driven by operational leverage from growth and lower cost as a result of the exited Edge Gravity business. Cradlepoint drives new revenues for mobile service providers and strengthens our position in the 5G enterprise market, alongside our existing Dedicated Networks and IoT portfolio. The underlying business in Cradlepoint develops according to plan. However, reported sales and costs for Cradlepoint are impacted by purchase price allocations and during 2021 our operating margin is expected to be negatively impacted by approximately -1 percentage point due to amortization of intangibles and increased cost for market expansion.
Free cash flow before M&A was SEK 22.3 (7.6) b. in full-year 2020. The Board will propose a dividend of SEK 2.00 (1.50) per share to the AGM, underlining the confidence in Ericsson’s business and financial position. In this context it is worth noting that we decided early on not to apply for any pandemic-related government support.
Patent licensing revenues for the full year amounted to SEK 10 b. As communicated in December, we are approaching important contract renewals, which could negatively impact 2021 and 2022 earnings (see planning assumptions on operating income, page 6). We are confident in the long-term value of our patent portfolio, including a strong position in 5G. We will seek to maximize the net present value of this portfolio, established over many years on the back of R&D investments. The IPR standardization framework, based on FRAND terms, underpins the interoperability of global wireless communications with more than 8 billion mobile subscriptions.
The pandemic has fast forwarded the digitalization of societies, including remote working, by months if not years. A resilient digital infrastructure is critical. We see more signs that countries and enterprises see 5G as a key access technology, with increasing deployment speed in Australia, the Middle East, North East Asia and the US. The pandemic has exposed the digital divide and rapid deployment of 5G is a fast way to bridge the divide.
The Swedish telecom regulator’s decision to exclude Chinese vendors from 5G networks may create exposure for our operations in China. Our business in 180 markets today has been built on free trade and open, competitive markets. This has also ensured the development of a single global standard for mobile communication. It is critical that responses to the geopolitical situation safeguard the extraordinary value associated with those operating standards for 5G and beyond.
During 2020 we further reinforced our strong commitment to ethics and compliance. We increased the investment with the recruitment of additional dedicated resources and the deployment of new or revised processes and controls. As a vital cornerstone, we put focus on establishing a durable ethical culture that is built on individual accountability for responsible business practices. The ongoing independent monitorship is providing valuable contributions to achieving our ambition.
Long-term business fundamentals remain strong and we will continue to invest in further strengthening our portfolio and growing our global footprint. While we expect temporary negative impact during 2021 from IPR renewals, Cradlepoint and investments to strengthen our long-term business, we remain fully committed to the 2022 target as a milestone towards the long-term EBITA[3] target of 15%-18%.
I want to take this opportunity for a shout out to all my colleagues who have turned the business around including delivering on customer commitments during a raging pandemic. I’m proud to be part of this team!
Stay healthy and well.
Börje Ekholm President and CEO
1Sales adjusted for comparable units and currency
2Excluding restructuring charges
3Excluding restructuring charges and amortization of intangible assets
2 Ericsson | Fourth quarter and full-year report 2020
CEO comments
Financial highlights
Net sales development
| Net sales development | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q4 | YoY | YoY | Q3 | QoQ | Jan-Dec |
Jan-Dec | YoY | YoY | |
| SEK b. | 2020 | 2019 |
change | adj.¹ | 2020 | change | 2020 |
2019 |
change | adj.¹ |
| Net sales | 69.6 | 66.4 | 5% | 13% | 57.5 | 21% | 232.4 | 227.2 | 2% | 5% |
| of which Networks | 49.4 | 44.4 | 11% | 20% | 41.7 | 19% | 166.0 | 155.0 | 7% | 10% |
| of which Digital Services | 12.7 | 13.2 | -4% | 3% | 8.7 | 45% | 37.3 | 39.9 | -6% | -3% |
| of which Managed Services | 5.8 | 7.0 | -17% | -12% | 5.5 | 6% | 22.6 | 25.6 | -12% | -10% |
| of which EmergingBusiness and Other | 1.7 | 1.7 | 0% | -4% | 1.6 | 10% | 6.5 | 6.8 | -4% | -4% |
1 Sales growth adjusted for comparable units and currency. Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements.
Fourth quarter comments
Group reported sales increased by 5% YoY. Sales growth adjusted for comparable units and currency was 13%, primarily driven by 5G deployments in North East Asia, North America and in Europe. Sales in Middle East & Africa and in Latin America declined, primarily due to macroeconomic conditions in combination with weak currencies, partly as a result of Covid-19.
IPR licensing revenues increased to SEK 2.6 (2.5) b. as lower volumes with one licensee were offset by new contracts.
Networks sales adjusted for comparable units and currency increased by 20% YoY primarily driven by growth from 5G deployments in North East Asia and North America as well as market share gains in Europe.
Digital Services sales adjusted for comparable units and currency increased by 3% YoY driven by growth in cloud infrastructure. Sales adjusted for currency grew in four of the five market areas.
Managed Services sales adjusted for comparable units and currency decreased by -12% YoY, mainly due to lower variable sales in a managed services contract in North America post the merger between two large operators, and transfer of a managed services contract to an associated company.
Emerging Business and Other sales adjusted for comparable units and currency decreased by -4%, partly driven by Emerging Business.
Sequentially, Group reported sales increased by 21% with growth across all market areas.
Full-year comments
Reported sales increased by SEK 5.2 b. or 2% to SEK 232.4 (227.2) b. Networks sales increased by SEK 11.0 b. or 7%, Digital Services sales decreased by SEK -2.5 b. or -6%, Managed Services sales decreased by SEK -3.0 b. or -12% and Emerging Business and other sales decreased by SEK -0.3 b. or -4%. Sales adjusted for comparable units and currency increased by 5%.
IPR licensing revenues increased to SEK 10.0 (9.6) b. as lower volumes with one licensee were offset by new contracts.
Networks sales adjusted for comparable units and currency increased by 10%. Sales growth was primarily driven by North East Asia, North America and Europe.
Digital Services sales adjusted for comparable units and currency declined by -3%, mainly impacted by a sales decline in the legacy portfolio, primarily in hardware. Sales grew YoY in South East Asia, Oceania & India and in North East Asia.
Managed Services sales adjusted for comparable units and currency decreased by -10%, mainly due to lower variable sales in a managed services contract in North America post the merger between two large operators, and transfer of a managed services contract to an associated company.
Emerging Business and Other sales adjusted for comparable units and currency decreased by -4%. Emerging Business sales grew driven by Cradlepoint and IoT platforms.
In the market area dimension, sales growth in North East Asia, North America as well as in South East Asia, Oceania and India offset a decline in the two remaining market areas.
The sales mix by commodity was: software 22% (21%), hardware 41% (38%) and services 37% (41%).
3 Ericsson | Fourth quarter and full-year report 2020
Financial highlights
Income and margin development
| Income and margin development | ||||||||
|---|---|---|---|---|---|---|---|---|
| Q4 | Q4 | YoY | Q3 | QoQ | Jan-Dec |
Jan-Dec | YoY | |
| SEK b. | 2020 | 2019 |
change | 2020 | change | 2020 |
2019 |
change |
| Net sales | 69.6 | 66.4 | 5% | 57.5 | 21% | 232.4 | 227.2 | 2% |
| Gross income | 28.3 | 24.4 | 16% | 24.8 | 14% | 93.7 | 84.8 | 10% |
| Gross margin | 40.6% | 36.8% | - | 43.1% | - | 40.3% | 37.3% | - |
| Research and development(R&D)expenses | -10.4 | -10.6 | - | -10.1 | - | -39.7 | -38.8 | - |
| Sellingand administrative expenses | -7.4 | -8.2 | - | -6.0 | - | -26.7 | -26.1 | - |
| Impairment losses on trade receivables | 0.3 | -0.2 | - | - | - | 0.1 | 0.7 | -84% |
| Other operatingincome and expenses | 0.4 | 0.8 | -50% | 0.1 | - | 0.7 | -9.7 | - |
| Operatingincome | 11.0 | 6.1 | 80% | 8.6 | 27% | 27.8 | 10.6 | 163% |
| of which Networks | 10.6 | 6.4 | 66% | 9.2 | 16% | 30.9 | 24.8 | 25% |
| of which Digital Services | 0.5 | -0.2 | - | -0.6 | - | -2.2 | -4.0 | - |
| of which Managed Services | 0.4 | 0.3 | 37% | 0.5 | -18% | 1.6 | 2.3 | -32% |
| of which EmergingBusiness & Other | -0.5 | -0.4 | - | -0.4 | - | -2.4 | -12.5 | - |
| Operatingmargin | 15.8% | 9.2% | - | 15.0% | - | 12.0% | 4.6% | - |
| Financial income and expenses,net | -0.1 | -0.1 | - | 0.1 | - | -0.6 | -1.8 | - |
| Taxes | -3.7 | -1.6 | - | -3.2 | - | -9.6 | -6.9 | - |
| Net income | 7.2 | 4.5 | 60% | 5.6 | 29% | 17.6 | 1.8 | - |
| Restructuring charges | 0.0 | -0.3 | - | -0.3 | - | -1.3 | -0.8 | - |
| Measures excl. restructuringcharges and other items affectingcomparability¹ | ||||||||
| Gross margin excluding restructuring charges | 40.6% | 37.1% | - | 43.2% | - | 40.6% | 37.5% | - |
| Operating income excl. restr. charges & items affecting compar. in 2019 ² | 11.0 | 5.7 | 92% | 9.0 | 23% | 29.1 | 22.1 | 32% |
| Operating margin excl. restr. charges & items affecting compar. in 2019 ² | 15.8% | 8.6% | - | 15.6% | - | 12.5% | 9.7% | - |
| Operating margin excluding restructuring charges | 15.8% | 9.7% | - | 15.6% | - | 12.5% | 5.0% | - |
1 Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements.
2 Operating income excludes restructuring charges in all periods and cost provisions related to the resolution of the SEC and DOJ investigations of SEK -11.5 b. in Q3 2019 as well as a partial release of the same provision of SEK 0.7 b. in Q4 2019.
Fourth quarter comments
SEK -0.3 b. from the wind-down of the former JV between Ericsson and STMicroelectronics.
Gross margin
Reported gross margin was 40.6% (36.8%). Gross margin excluding restructuring charges improved to 40.6% (37.1%) with margin improvements in all segments. Operational leverage contributed to the higher margin in Networks. In Digital Services an increased share of software supported the higher margin. There was limited impact of critical contracts in Q4 2020 while the impact in Q4 2019 was SEK -0.3 b. Managed Services gross margin improved mainly as an effect of efficiency gains.
Sequentially, reported gross margin decreased to 40.6% from 43.1%. Gross margin in Q3 was positively impacted by a high share of software sales in both Networks and Digital Services while Q4 had a higher share of hardware.
Restructuring charges
Share in earnings of JVs and associated companies was SEK -0.1 (0.0) b.
Operating income and margin
Reported operating income improved to SEK 11.0 (6.1) b. YoY. Operating income excluding restructuring charges was SEK 11.0 (6.5) b. corresponding to an operating margin of 15.8% (9.7%). The improvement was mainly driven by improved gross margin as well as lower SG&A expenses.
Sequentially, reported operating income increased to SEK 11.0 b. from SEK 8.6 b. Operating income excluding restructuring charges increased to SEK 11.0 b. from SEK 9.0 b. Operating income improved in all segments in the quarter with Networks and Digital Services as the main contributors.
Restructuring charges amounted to SEK 0.0 (-0.3) b. in the quarter.
Financial income and expenses, net
Research and development (R&D) expenses
R&D expenses amounted to SEK -10.4 (-10.6) b. The decline was mainly a result of currency impact. R&D expenses increased in segment Emerging Business & Other due to the acquisition of Cradlepoint.
Selling and administrative (SG&A) expenses
SG&A expenses were SEK -7.4 (-8.2) b. Lower costs for travel and trials as well as currency impact more than offset the increased expenses due to the acquisition of Cradlepoint.
Revaluation of customer financing was SEK 0.0 (-0.2) b.
Impairment losses on trade receivables
Impairment losses on trade receivables were SEK 0.3 (-0.2) b.
Other operating income and expenses
Other operating income and expenses was SEK 0.4 (0.8) b. In Q4 2019 a provision related to the resolution of the US SEC and DOJ investigations was released with a positive impact of SEK 0.7 b. In Q4 2020, SEK 0.3 b. of the provision related to costs for the compliance monitor was released. The monitorship was part of the US SEC and DOJ resolution. Q4 2019 was further impacted by
Reported financial net was SEK -0.1 (-0.1) b. There was a positive currency hedge effect following the strengthened SEK to USD. The currency hedge effect was SEK 0.6 b. in the quarter compared with SEK 0.2 b. in Q4 2019. Sequentially financial net declined to SEK - 0.1 b. from SEK 0.1 b. with the currency hedge effect up from SEK 0.3 b. in the third quarter. The SEK strengthened against the USD between September 30, 2020 (SEK/USD rate 9.00) and December 31, 2020 (SEK/USD rate 8.19).
Taxes
Taxes were SEK -3.7 (-1.6) b. The effective tax rate in Q4 was 34% compared with 36% in Q3 2020. The tax rate was impacted by nondeductible costs in the quarter.
Net income
Net income improved to SEK 7.2 (4.5) b. and EPS diluted improved to SEK 2.26 (1.33) YoY driven by the stronger operating income.
Employees
The number of employees on December 31, 2020, was 100,824 compared with 99,826 on September 30, 2020. The increase derives mainly from the acquired Cradlepoint business.
4 Ericsson | Fourth quarter and full-year report 2020
Financial highlights
Full-year comments
Gross margin
Reported gross margin was 40.3% (37.3%). Gross margin excluding restructuring charges improved to 40.6% (37.5%) YoY with strong margin improvements in all segments. A lower share of services sales had a positive impact on the gross margin. Networks margin was supported by operational leverage. Digital Services margin improved due to increased share of software as well as limited impact from the critical contracts in 2020. Managed Services gross margin improved mainly as an effect of efficiency gains.
Restructuring charges included in the gross margin increased to SEK -0.7 (-0.3) b.
Restructuring charges
Restructuring charges increased to SEK -1.3 (-0.8) b. YoY. The restructuring charges were mainly related to restructuring of the acquired antenna and filter business in segment Networks and to organizational changes as a consequence of the operator merger in North America.
Research and development (R&D) expenses
R&D expenses increased to SEK -39.7 (-38.8) b. R&D expenses increased in segment Networks through increased investments in a broader portfolio of antenna and site solutions and in 5G, while R&D investments in Digital Services decreased.
Restructuring charges impacted R&D expenses by SEK -0.4 (-0.3) b.
Selling and administrative (SG&A) expenses
SG&A expenses increased to SEK -26.7 (-26.1) b. mainly due to the acquired Cradlepoint business as well as continued investments in compliance and digital transformation. Revaluation of customer financing was SEK -0.3 (-0.7) b. Restructuring charges impacted SG&A expenses by SEK -0.2 (-0.1) b.
Impairment losses on trade receivables
Impairment losses on trade receivables were SEK 0.1 (0.7) b.
Other operating income and expenses
Other operating income and expenses was SEK 0.7 (-9.7) b. Costs of SEK -10.7 b. related to the resolution of the US SEC and DOJ investigations negatively impacted 2019.
Share in earnings of JVs and associated companies was SEK -0.3 (-0.3) b.
Operating income and margin
Reported operating income improved to SEK 27.8 (10.6) b. YoY. Operating margin was impacted by SEC and DOJ resolution costs of SEK -10.7 b. in 2019. Operating income, excluding restructuring charges and the SEC and DOJ resolution costs in 2019, improved to SEK 29.1 (22.1) b. in 2020, with an operating margin excluding restructuring charges of 12.5% (9.7%). The improvement was primarily driven by hardware sales in segment Networks.
Financial income and expenses, net
The financial net improved to SEK -0.6 (-1.8) b., mainly due to positive currency hedge effects. The currency hedge effects, which derive from the hedge loan balance in USD, impacted financial net by SEK 1.0 (-0.3) b. The SEK strengthened against the USD between December 31, 2019 (SEK/USD rate 9.32) and December 31, 2020 (SEK/USD rate 8.19).
Taxes
Taxes were SEK -9.6 (-6.9) b. impacted by the increased income. The tax rate in 2020 was 35%. Costs of SEK -10.7 b. related to the resolution of the US SEC and DOJ investigations were handled as non-tax-deductible in 2019. Excluding these costs, the 2019 tax rate was approximately 35%.
Net income
Net income improved to SEK 17.6 (1.8) b. driven by stronger operating income. EPS diluted was SEK 5.26 (0.67) and adjusted EPS (non-IFRS) was SEK 5.83 (1.07).
Employees
The number of employees on December 31, 2020, was 100,824, an increase of 1,407 employees compared with December 31, 2019. The increase is mainly to be found in the employee categories of R&D, product management and sales. 709 employees joined through the acquired Cradlepoint business.
5 Ericsson | Fourth quarter and full-year report 2020
Financial highlights
Planning assumptions
Market related
- The global RAN equipment market is estimated to grow by 3% in 2021. China is expected to grow by 4%, North America by 2%, Europe by 3%. Source: Dell’Oro Mobile RAN 5-year forecast report, Jan 2021.
Ericsson related
Net sales
-
Three-year average reported sales seasonality between Q4 and Q1 is -24%, however the seasonal effect may be somewhat less pronounced due to 5G deployment in some of Ericsson’s markets.
-
See IPR comment in section “Operating income”.
Gross margin
-
In segment Networks, the mix is expected to be similar in Q1 2021 as it was in Q4 2020.
-
The improvements in Digital Services continue, but earnings will vary between quarters depending on business mix, sales seasonality and impact of the less than 10 remaining critical contracts.
-
See IPR comment in section “Operating income”.
-
In Managed Services there will be quarterly variations depending on timing of add-on sales and costs, but margins are tracking well towards the financial targets.
R&D and SG&A expenses
- Operating expenses typically decrease between Q4 and Q1 due to seasonality, however, with large variations.
Operating income (EBIT)
- IPR; Current geopolitical conditions are impacting handset sales volumes as is the shift from 4G to 5G handsets. This, in combination with expiring contracts delaying royalty payments from unlicensed periods and potential costs of litigation, may impact Ericsson’s operating income by SEK 1-1.5 b. per quarter beginning in the first quarter 2021. The actual financial impact will depend on the timing as well as terms and conditions of new agreements.
Restructuring charges
- Restructuring charges are estimated to be approximately 1% of sales per year on average.
Currency exposure
- Rule of thumb: A change by 10% of USD to SEK would have an impact of approximately +/-5% on net sales and approximately +/-1 percentage point on operating margin.
Cradlepoint
-
Cradlepoint is fully consolidated into segment Emerging Business & Other.
-
Ericsson’s operating margin is expected to be negatively impacted by approximately -1 percentage point as of closing in Q4 2020 up until the end of 2022. Approximately half of this impact is related to amortization of intangible assets.
6 Ericsson | Fourth quarter and full-year report 2020
Planning assumptions
Market area sales
| Q4 | Q4 | YoY | Q3 | QoQ | Jan-Dec |
YoY | |
|---|---|---|---|---|---|---|---|
| SEK b. | 2020 | 2019 | change | 2020 | change | 2020 | change |
| South East Asia, Oceania and India | 9.7 | 9.2 | 6% | 7.8 | 25% | 30.0 | 1% |
| North East Asia | 12.8 | 9.7 | 32% | 8.8 | 45% | 33.3 | 26% |
| North America | 19.1 | 17.4 | 10% | 18.4 | 4% | 73.8 | 5% |
| Europe and Latin America | 17.1 | 17.5 | -2% | 13.3 | 29% | 55.7 | -6% |
| Middle East and Africa | 6.5 | 8.4 | -23% | 5.5 | 18% | 23.3 | -9% |
| Other ¹ | 4.3 | 4.2 | 3% | 3.7 | 17% | 16.2 | -1% |
| Total | 69.6 | 66.4 | 5% | 57.5 | 21% | 232.4 | 2% |
1 Market area “Other” includes primarily IPR licensing revenues and the major part of segment Emerging Business and Other. Sales breakdown by market area by segment is available at the end of this report.
Fourth quarter comments
-
5G momentum is increasing Ericsson has powered 79 live 5G networks and has signed 127 commercial 5G agreements.
-
Strong growth in North East Asia, and continued business momentum in North America.
-
Networks sales continued to grow in Europe driven by market share gains.
-
Organic sales growth in all market areas except Middle East and Africa.
Full-year comments
South East Asia, Oceania and India
Networks sales remained flat YoY. Growth in Managed Services was driven mainly by a new contract signed in 2020. Digital Services sales increased YoY due to continued LTE investments and 5G momentum.
North East Asia
Sales increased YoY. Strong Networks sales growth was driven by 5G deployment in Mainland China and increased business volumes in Japan, Taiwan and Hong Kong. Digital Services sales grew through 5G core network deployments.
South East Asia, Oceania and India
Sales increased YoY across all segments, driven by continued investments in LTE, primarily in India, and by 5G momentum, predominantly in Australia. Managed Services sales increased YoY, mainly as a result of a new contract signed in 2020.
North East Asia
Sales increased YoY. Growth in Networks sales was driven by increased business volumes in Japan and continued 5G deployment in Mainland China. Digital Services sales were stable.
North America
Sales increased driven by continued strong momentum in 5G network expansions. Managed Services sales decreased YoY post the merger between two large operators.
North America
Sales increased YoY driven by 5G network deployments across all major customers. Managed Services sales decreased after the merger between two operators. In Digital Services the sales increase in the growth portfolio did not fully compensate for the decline in legacy products.
Europe and Latin America
Sales decreased YoY due to earlier decisions on Managed Services contract exits and reduced sales in Latin America due to macroeconomic conditions following Covid-19. Networks sales increased in Europe as a result of market share gains, partly offsetting the sales decline in Latin America.
Middle East and Africa
Europe and Latin America
Sales in Europe and Latin America grew organically. Sales in Europe in Networks and Digital Services grew as a result of market share gains, partly offsetting lower sales in Latin America due to macroeconomic conditions following Covid-19. Sales decreased in Managed Services YoY due to earlier decisions on contract exits.
Middle East and Africa
Sales declined YoY in Networks and Digital Services primarily due to timing of investments in the Middle East, while sales declined in Africa due to macroeconomic conditions.
Sales decreased YoY primarily due to macroeconomic conditions and delayed investments in Networks and Digital Services. Continued 5G deployments in the Middle East contributed positively. Managed Services sales were stable.
Other
IPR licensing revenues increased to SEK 10.0 (9.6) b., as lower volumes with one licensee were offset by new contracts.
Other
IPR licensing revenues increased to SEK 2.6 (2.5) b. as lower volumes with one licensee were offset by new contracts.
7 Ericsson | Fourth quarter and full-year report 2020
Market area sales
Segment results
Segment Networks
| Q4 | Q4 | YoY | Q3 | QoQ | Jan-Dec |
Jan-Dec | YoY | |
|---|---|---|---|---|---|---|---|---|
| SEK b. | 2020 | 2019 |
change | 2020 | change | 2020 |
2019 |
change |
| Net sales | 49.4 | 44.4 | 11% | 41.7 | 19% | 166.0 | 155.0 | 7% |
| Salesgrowth adj. for comparable units and FX | - | - | 20% | - | - | - | - | 10% |
| Gross income | 21.4 | 18.3 | 17% | 19.4 | 11% | 72.4 | 64.7 | 12% |
| Gross margin | 43.4% | 41.1% | - | 46.5% | - | 43.6% | 41.8% | - |
| Operatingincome | 10.6 | 6.4 | 66% | 9.2 | 16% | 30.9 | 24.8 | 25% |
| Operatingmargin | 21.5% | 14.4% | - | 22.0% | - | 18.6% | 16.0% | - |
| Restructuringcharges | 0.0 | 0.0 | - | -0.3 | - | -0.7 | -0.1 | - |
| Measures excl. restructuringcharges | ||||||||
| Gross margin excl. restructuring charges | 43.5% | 41.1% | - | 46.7% | - | 43.8% | 41.8% | - |
| Operating income excl. restructuring charges | 10.6 | 6.4 | 65% | 9.4 | 13% | 31.6 | 24.8 | 27% |
| Operating margin excl. restructuring charges | 21.5% | 14.5% | - | 22.7% | - | 19.0% | 16.0% | - |
Breakdown of sales into products, services and IPR licensing is available in the back-end tables.
Fourth quarter comments
-
Sales adjusted for comparable units and currency grew 20%.
-
Growth across 4 of the 5 market areas.
-
Reported operating margin at 21.5%.
Net sales
Reported sales increased by 11% YoY. Sales adjusted for comparable units and currency grew by 20% mainly driven by higher hardware sales as a result of increased market footprint. All market areas reported growth apart from Middle East & Africa where the macroeconomic impact of Covid-19 had a negative effect on operators’ capex levels.
Sales increased by 19% sequentially, a higher than normal seasonality, driven by large hardware deliveries. Sales increased QoQ in all market areas, except for North America where sales remained at the same level as in Q3.
Gross margin
Reported gross margin increased to 43.4% (41.1%) YoY mainly as a result of operational leverage.
Reported gross margin decreased QoQ to 43.4% from 46.5%. Q3 had a large share of software, while Q4 had a higher share of hardware and increased services sales as a result of ongoing 5G deployments.
Operating income and margin
Reported operating income increased to SEK 10.6 (6.4) b. YoY, with an increase in operating margin to 21.5% (14.4%). The increase was primarily driven by the improved gross income. Operating expenses decreased by SEK -1.1 b. to SEK -10.9 b. mainly due to lower trial and pre-sales costs, lower travel costs, as well as a positive currency impact.
Full-year comments
Net sales
Reported sales increased by 7% in 2020 to SEK 166.0 (155.0) b. Growth was primarily due to increased hardware deliveries following the increased market footprint. Sales adjusted for comparable units and currency increased by 10%. From a geographical perspective growth was primarily driven by increased sales in North East Asia, North America and Europe. Sales declined YoY in Latin America and Africa, due to the macroeconomic situation on the back of Covid-19.
The Networks share of IPR licensing revenues was SEK 8.2 (7.9) b.
Gross margin
Reported gross margin increased to 43.6% (41.8%) YoY. Gross margin excluding restructuring charges increased to 43.8% (41.8%) as a result of the continued strengthening of operational leverage.
Operating income and margin
Reported operating income increased to SEK 30.9 (24.8) b. YoY, with an increase in operating margin to 18.6% (16.0%). Operating margin excluding restructuring charges increased to 19.0% (16.0%) driven by sales growth and improved gross margin. Operating expenses increased by SEK -1.7 b. to SEK -41.9 b. due to higher R&D investments in 5G and in a broader portfolio of antenna and site solutions as well as an increase in restructuring charges.
Impairment losses on trade receivables impacted operating expenses by SEK 0.2 (-0.1) b. Net impact from amortization and capitalization of development expenses and from recognition and deferral of hardware costs was SEK 0.3 (1.1) b.
Reported operating income increased by SEK 1.4 b. QoQ, supported by seasonally higher sales.
8 Ericsson | Fourth quarter and full-year report 2020
Segment results
Segment Digital Services
| Q4 | Q4 | YoY | Q3 | QoQ | Jan-Dec |
Jan-Dec | YoY | |
|---|---|---|---|---|---|---|---|---|
| SEK b. | 2020 | 2019 |
change | 2020 | change | 2020 |
2019 |
change |
| Net sales | 12.7 | 13.2 | -4% | 8.7 | 45% | 37.3 | 39.9 | -6% |
| Salesgrowth adj. for comparable units and FX | - | - | 3% | - | - | - | - | -3% |
| Gross income | 5.2 | 4.9 | 6% | 3.8 | 37% | 15.6 | 14.8 | 5% |
| Gross margin | 40.9% | 37.2% | - | 43.4% | - | 41.9% | 37.2% | - |
| Operatingincome(loss) | 0.5 | -0.2 | - | -0.6 | - | -2.2 | -4.0 | - |
| Operatingmargin | 3.9% | -1.2% | - | -6.8% | - | -5.9% | -10.1% | - |
| Restructuringcharges | 0.0 | -0.2 | - | -0.1 | - | 0.0 | -0.6 | - |
| Measures excl. restructuringcharges | ||||||||
| Gross margin excl. restructuring charges | 41.0% | 38.1% | - | 43.5% | - | 42.0% | 37.8% | - |
| Operating income(loss) excl. restructuring charges | 0.5 | 0.0 | - | -0.5 | - | -2.2 | -3.4 | - |
| Operating margin excl. restructuring charges | 3.8% | 0.3% | - | -5.8% | - | -5.9% | -8.6% | - |
Breakdown of sales into products, services and IPR licensing is available in the back-end tables.
Fourth quarter comments
Full-year comments
Net sales
-
Sales adjusted for comparable units and currency grew by 3%
-
– Reported gross margin improved to 40.9% (37.2%) supported by a higher share of software, in line with the strategy.
-
Sales in the growth portfolio grew by 2% in the quarter.
Net sales
Reported sales decreased by -4% YoY, while the growth portfolio increased by 2%. Sales adjusted for comparable units and currency increased by 3% YoY, driven by growth in cloud infrastructure. Sales adjusted for currency grew in four of the five market areas.
Reported sales grew by 45% QoQ, with good business momentum in the growth portfolio, which grew by 63%. Sales of packet core, OSS and cloud infrastructure products strengthened in the quarter.
Gross margin
Reported gross margin increased to 40.9% (37.2%) YoY. Gross margin excluding restructuring charges increased to 41.0% (38.1%) supported by a higher share of software sales. In addition, Q4 2019 was negatively impacted by critical contracts, while such impact was limited in Q4 2020.
Gross margin excluding restructuring charges decreased to 41.0% from 43.5% QoQ as a result of a higher share of hardware sales.
Operating income (loss)
Reported operating income was SEK 0.5 (-0.2) b. with an operating margin of 3.9% (-1.2%). Operating expenses declined by SEK 0.4 b. to SEK -4.7 b. mainly due to lower restructuring charges, lower presales costs and lower travel costs as well as a positive currency impact. R&D investments remained flat YoY with continued rationalization of the legacy portfolio, and with investments reallocated to the cloud-native 5G product portfolio.
Reported sales decreased by -6% in 2020. Sales adjusted for comparable units and currency decreased by -3%, mainly impacted by a sales decline in the legacy portfolio, primarily in hardware. Sales grew YoY in South East Asia, Oceania and India and in North East Asia while sales in the remaining three market areas declined.
The growth portfolio had good business momentum and sales grew by 6% in 2020. Important 5G Core contracts have been signed with several tier-1 operators in 2020 and are expected to generate revenues in 2021 and beyond.
The Digital Services share of IPR licensing revenues was SEK 1.8 (1.7) b.
Gross margin
Reported gross margin increased to 41.9% (37.2%) supported by an increased share of software sales. The impact of critical contracts was limited in 2020.
Operating income (loss)
Reported operating income (loss) was SEK -2.2 (-4.0) b. Operating income (loss) excluding restructuring charges was SEK -2.2 (-3.4) b. The improvement was driven by higher gross margin and lower operating expenses. Operating expenses declined by SEK 1.1 b. of which SEK 0.4 b. was related to lower restructuring charges. The net impact of capitalized and amortized development expenses was SEK -0.1 (-0.9) b. R&D expenses remained at the same level as in 2019, with a shift of investments towards the cloud-native 5G portfolio.
Reported operating income increased by SEK 1.1 b. QoQ, supported by seasonally higher sales.
9 Ericsson | Fourth quarter and full-year report 2020
Segment results
Segment Managed Services
| Q4 | Q4 | YoY | Q3 | QoQ | Jan-Dec |
Jan-Dec | YoY | |
|---|---|---|---|---|---|---|---|---|
| SEK b. | 2020 | 2019 |
change | 2020 | change | 2020 |
2019 |
change |
| Net sales | 5.8 | 7.0 | -17% | 5.5 | 6% | 22.6 | 25.6 | -12% |
| Salesgrowth adj. for comparable units and FX | - | - | -12% | - | - | - | - | -10% |
| Gross income | 1.0 | 1.0 | -1% | 1.1 | -6% | 4.0 | 4.0 | 1% |
| Gross margin | 17.7% | 14.8% | - | 19.9% | - | 17.8% | 15.6% | - |
| Operatingincome | 0.4 | 0.3 | 37% | 0.5 | -18% | 1.6 | 2.3 | -32% |
| Operatingmargin | 6.9% | 4.2% | - | 8.9% | - | 6.9% | 9.0% | - |
| Restructuringcharges | 0.0 | 0.0 | - | 0.0 | - | -0.3 | 0.0 | - |
| Measures excl. restructuringcharges | ||||||||
| Gross margin excl. restructuring charges | 17.7% | 15.4% | - | 20.1% | - | 18.9% | 15.8% | - |
| Operating income excl. restructuring charges | 0.4 | 0.3 | 20% | 0.5 | -20% | 1.8 | 2.4 | -23% |
| Operating margin excl. restructuring charges | 6.9% | 4.8% | - | 9.1% | - | 8.1% | 9.2% | - |
Fourth quarter comments
-
Sales declined YoY mainly due to lower variable sales in North America.
-
Operating margin excluding restructuring charges increased YoY despite lower sales.
-
Further investments in automation, analytics and AI-driven offerings – supporting 5G and efficiency in service delivery.
Net sales
Reported sales declined by -17% YoY. Sales adjusted for comparable units and currency decreased by -12% YoY, mainly due to reduced variable sales in a large contract in North America, post the merger between two large operators, and transfer of a contract to an associated company. Sales in Managed Services IT showed growth mainly in market areas North America and in South East Asia, Oceania and India.
Gross margin
Reported gross margin increased to 17.7% (14.8%) YoY. Gross margin excluding restructuring charges increased to 17.7% (15.4%) YoY, mainly due to efficiency gains and higher variable sales.
Reported gross margin decreased to 17.7% from 19.9% QoQ. Gross margin excluding restructuring charges decreased to 17.7% from 20.1% QoQ, mainly due to seasonally higher costs.
Full-year comments
Net sales
Reported sales declined by -12% in 2020. Sales adjusted for comparable units and currency decreased by -10%, mainly due to reduced variable sales in a large contract in North America, post the merger between two large operators, and transfer of a contract to an associated company. Exits of non-strategic contracts also contributed to the sales decline. Sales in Managed Services IT showed growth.
Gross margin
Reported gross margin increased to 17.8% (15.6%). Gross margin excluding restructuring charges increased to 18.9% (15.8%), mainly as a result of efficiency gains and higher variable sales, partly offset by lower sales.
Operating income and margin
Reported operating income was SEK 1.6 (2.3) b. Operating income excluding restructuring charges was SEK 1.8 (2.4) b. Despite the decline in sales, operating income excluding restructuring charges increased by SEK 0.2 b., when excluding the positive effect from reversal of a provision for impairment of trade receivables made in 2019.
Restructuring charges in 2020 amounted to SEK -0.3 (0.0) b.
Operating income and margin
Reported operating income was SEK 0.4 (0.3) b., driven by improved gross margin and lower operating expenses, partly offset by lower sales.
Reported operating income decreased to SEK 0.4 b. from SEK 0.5 b. QoQ mainly due to lower gross margin.
10 Ericsson | Fourth quarter and full-year report 2020
Segment results
Segment Emerging Business and Other
| Q4 | Q4 | YoY | Q3 | QoQ | Jan-Dec |
Jan-Dec | YoY | |
|---|---|---|---|---|---|---|---|---|
| SEK b. | 2020 | 2019 |
change | 2020 | change | 2020 |
2019 |
change |
| Net sales | 1.7 | 1.7 | 0% | 1.6 | 10% | 6.5 | 6.8 | -4% |
| Of which Emerging Business and iconectiv | 1.3 | 1.1 | 12% | 1.0 | 20% | 4.5 | 4.3 | 5% |
| Of which Red Bee Media | 0.5 | 0.6 | -18% | 0.5 | -1% | 2.1 | 2.4 | -13% |
| Of which Media Solutions | 0.0 | 0.0 | - | 0.0 | - | -0.1 | 0.1 | - |
| Salesgrowth adj. for comparable units and FX | - | - | -4% | - | - | - | - | -4% |
| Gross income | 0.6 | 0.2 | 164% | 0.5 | 21% | 1.7 | 1.3 | 30% |
| Gross margin | 35.3% | 13.4% | - | 32.0% | - | 25.6% | 18.9% | - |
| Operatingincome(loss) | -0.5 | -0.4 | - | -0.4 | - | -2.4 | -12.5 | - |
| Of which Em. Business, iconectiv, Cradlepoint & common costs | -0.7 | -0.6 | - | -0.3 | - | -2.1 | -2.1 | - |
| Of which Red Bee Media | 0.0 | 0.0 | - | 0.0 | - | 0.0 | -0.1 | - |
| Of which Media Solutions | 0.2 | -0.3 | - | -0.2 | - | -0.3 | -0.3 | - |
| Of which adjustments 2019 ¹ | - | 0.5 | - | - | - | - | -10.1 | - |
| Operatingmargin | -28.5% | -23.2% | - | -26.7% | - | -37.0% | -184.0% | - |
| Restructuringcharges | 0.0 | 0.0 | - | 0.0 | - | -0.3 | -0.1 | - |
| Measures excl. restructuringcharges | ||||||||
| Gross margin excl. restructuring charges | 33.8% | 15.1% | - | 30.5% | - | 28.0% | 19.6% | - |
| Operating income(loss) excl. restructuring charges | -0.5 | -0.4 | - | -0.5 | - | -2.1 | -12.4 | - |
| Operating margin excl. restructuring charges | -29.3% | -21.4% | - | -29.2% | - | -32.6% | -183.0% | - |
| Op. income excl. restr. charges & items affecting comp. ¹ | -0.5 | -0.8 | - | -0.5 | - | -2.1 | -2.3 | - |
| Op. margin excl. restr. charges & items affecting comp. ¹ | -29.3% | -47.8% | - | -29.2% | - | -32.6% | -34.3% | - |
-
1Includes cost provisions of SEK -11.5 b. related to the resolution of the SEC and DOJ investigations in Q3 2019, and a partial release of the same provision of SEK 0.7 b. in Q4 2019. Includes winding down non-cash costs of the ST-Ericsson legal structure of SEK -0.3 b. in Q4 2019. Includes a social security cost refund of SEK 0.9 b. in Q3 2019.
-
Fourth quarter comments Full-year comments
Full-year comments
- Cradlepoint business included from November 1. Reported in Emerging Business.
Net sales
Reported sales decreased by -4% in 2020. Sales in Emerging Business grew driven by the acquired Cradlepoint business and by IoT platforms. Sales adjusted for comparable units and currency decreased by -4%.
-
Gross margin growth in Emerging Business driven by Edge Gravity exit and Cradlepoint.
-
IoT platforms sales and gross margin grew.
Net sales
Reported sales were flat YoY. Sales in Emerging Business grew, driven mainly by the acquired Cradlepoint business. Sales adjusted for comparable units and currency decreased by -4%.
Gross margin
Reported gross margin increased to 25.6% (18.9%) YoY. Gross margin excluding restructuring charges increased to 28.0% (19.6%). The increase was driven by Emerging Business (IoT Platforms, Edge Gravity exit and Cradlepoint).
Gross margin
Reported gross margin increased to 35.3% (13.4%) YoY. Gross margin excluding restructuring charges increased to 33.8% (15.1%). The increase was driven by Emerging Business (Edge Gravity exit, Cradlepoint and IoT platforms).
Operating income (loss)
In 2020 operating income was positively impacted by SEK 0.3 b. related to a provision release related to costs for the compliance monitor.
Reported gross margin increased to 35.3% from 32.0% QoQ. Gross margin excluding restructuring charges increased to 33.8% from 30.5% QoQ. The improvement was driven by Emerging Business (Cradlepoint) and Media Solutions.
In 2019 operating income was impacted by costs of SEK -10.7 b. related to the resolution of the US SEC and DOJ investigations, a refund of earlier paid social security costs in Sweden of SEK 0.9 b. and by a cost of SEK -0.3 b. related to the wind-down of the STEricsson legal structure.
Operating income (loss)
Reported operating income (loss) was SEK -0.5 (-0.4) b.
Reported operating income (loss) was SEK -2.4 (-12.5) b. Operating income (loss) excluding restructuring charges and items affecting comparability was SEK -2.1 (-2.3) b.
Operating income in the quarter was positively impacted by SEK 0.3 b. related to a provision release related to costs for the compliance monitor (reported in Media Solutions). In Q4 2019 operating income was positively impacted by a provision release of SEK 0.7 b. related to the resolution of the US SEC and DOJ investigations and negatively impacted by a write-down of SEK -0.3 b. related to the wind-down of the ST-Ericsson legal structure. Operating income excluding restructuring charges and items affecting comparability was SEK -0.5 (-0.8) b.
Media Solutions operating income (loss) excluding restructuring charges and items affecting comparability was SEK -0.3 (-0.3) b. including Ericsson’s 49% share in earnings of MediaKind .
Red Bee Media’s operating income improved, despite lower sales due to Covid-19.
Media Solutions reported operating income was SEK 0.2 (-0.3) b. including Ericsson’s 49% share in earnings of MediaKind .
Red Bee Media’s operating income improved, despite lower sales due to Covid-19.
The exit of the Edge Gravity business in Q2 2020 contributed positively to profitability.
Restructuring charges in 2020 amounted to SEK -0.3 (-0.1) b.
11 Ericsson | Fourth quarter and full-year report 2020
Segment results
Cash flow
| Q4 | Q4 | Q3 | Jan-Dec | Jan-Dec | |
|---|---|---|---|---|---|
| SEK b. | 2020 | 2019 |
2020 | 2020 |
2019 |
| Net income adjusted for non-cash items | 12.5 | 8.0 | 9.7 | 32.5 | 14.1 |
| Workingcapital changes(net operatingassets and liabilities) | 1.4 | -7.5 | -4.4 | -3.6 | 2.8 |
| Cash flow from operatingactivities | 13.9 | 0.5 | 5.3 | 28.9 | 16.9 |
| Capex (net) includingproduct development | -1.2 | -1.6 | -1.1 | -5.1 | -5.9 |
| Other investingactivities and lease liabilities | 0.0 | -0.8 | -0.3 | -1.6 | -3.3 |
| Free cash flow before M&A | 12.8 | -1.9 | 3.9 | 22.3 | 7.6 |
| Acquisitions/divestments,net¹ | -9.3 | -1.3 | -0.1 | -9.6 | -1.5 |
| Free cash flow | 3.5 | -3.2 | 3.8 | 12.7 | 6.1 |
| Cash flow from investingactivities | -8.6 | -4.8 | -1.1 | -15.2 | -3.5 |
| Cash flow from financingactivities | -8.5 | 0.1 | -0.9 | -12.5 | -6.9 |
| Net change in cash and cash equivalents | -5.2 | -6.1 | 3.1 | -1.5 | 6.7 |
Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements. 1Includes the acquisition of Cradlepoint of SEK -9.5 b.
Fourth quarter comments
-
Free cash flow before M&A was SEK 12.8 (-1.9) b. Payments of SEK -10.1 b. related to SEC & DOJ impacted Q4 2019.
-
– Cradlepoint was acquired for SEK -9.5 b.
Cash flow from operating activities
Reported cash flow from operating activities increased to SEK 13.9 (0.5) b. YoY, supported by improved income in the quarter. Q4 2019 was impacted by payments of SEK -10.1 b. related to the resolution of the US SEC and DOJ investigations. Cash flow in the quarter was supported by a reduction in net operating assets, despite increased trade receivables due to increased business momentum. Due to the increase in 5G buildout in 2020, demand for customer financing solutions has increased. Most of such financing has been successfully transferred to banks and the amount of customer finance credits on the balance sheet remains low. Provisions of SEK 0.8 b. were utilized, of which SEK 0.3 b. related to restructuring charges.
Free cash flow
Free cash flow before M&A was SEK 12.8 (-1.9) b. Free cash flow before M&A increased by SEK 4.5 b. YoY, adjusted for payments of SEK -10.1 b. related to SEC and DOJ, in Q4 2019. Free cash flow was SEK 3.5 (-3.2) b.
Cash flow from investing activities
Reported cash flow from investing activities was SEK -8.6 (-4.8) b. driven by the acquisition of Cradlepoint, the US market leader in Wireless WAN Edge 4G and 5G solutions for the enterprise market, for SEK -9.5 b. Investments in property, plant and equipment were SEK -1.1 (-1.5) b. in the quarter. Investments in interest-bearing securities were SEK 1.2 (-1.8) b.
Cash flow from financing activities
Reported cash flow from financing activities was SEK -8.5 (0.1) b. Dividends paid amounted to SEK -3.5 (0.0) b. of which SEK -2.5 b. was related to the second installment (SEK 0.75 per share) of dividend to shareholders and SEK -1.0 b. was related to dividend to minority shareholders in Ericsson’s subsidiaries. Other financing activities was SEK -4.4 (0.8) b. due to repayment of a bilateral loan with the European Investment Bank (EIB).
Full-year comments
Cash flow from operating activities
Reported cash flow from operating activities improved to SEK 28.9 (16.9) b. in 2020 as a result of improved income. The impact from changes in net operating assets and liabilities was SEK -3.6 (2.8) b. and SEK -0.5 b. when adjusted for a capital injection of SEK -3.0 b. made into the Ericsson Swedish Pension Trust, affecting cash flow negatively, as described under “Financial position” on the next page. Working capital efficiency has improved as a result of a strong focus on cash flow. Accounts receivables days of sales outstanding improved to 69 (75) days and working capital days improved to 65 (75) days. The increased business momentum has led to an increasing demand for customer financing solutions. Most of such financing has been successfully transferred to banks and the amount of customer finance credits on the balance sheet remains low. Provisions of SEK 4.0 (7.6) b. were utilized, of which SEK 0.8 (1.8) b. related to restructuring charges.
Free cash flow
The improved profitability, in combination with continued focus on cash flow, resulted in free cash flow before M&A of SEK 22.3 (7.6) b.
Cash flow from investing activities
Reported cash flow from investing activities was SEK -15.2 (-3.5) b. M&A was SEK -9.6 (-1.5) b. of which SEK -9.5 b. was related to the acquisition of Cradlepoint. Investments in interest-bearing securities amounted to SEK -1.3 (4.2) b. Investments in property, plant and equipment were SEK -4.5 (-5.1) b., including investments in the US production plant. In addition, product development decreased to SEK -0.8 (-1.5) b. due to reduced capitalization of development expenses.
Cash flow from financing activities
Reported cash flow from financing activities was SEK -12.5 (-6.9) b. Dividends were SEK -6.0 (-4.5) b. of which SEK -5.0 b. was related to dividends to shareholders and SEK -1.0 b. to dividends to minority shareholders in Ericsson’s subsidiaries. Borrowings declined mainly due to repayment of a bilateral loan with the European Investment Bank (EIB). The impact of lease liabilities was SEK -2.4 (-3.0) b.
12 Ericsson | Fourth quarter and full-year report 2020
Cash flow
Financial position
| Dec 31 | Dec 31 | Sep 30 | |
|---|---|---|---|
| SEK b. | 2020 | 2019 |
2020 |
| Gross cash | 72.0 | 72.2 | 78.2 |
| - Borrowings, current | 7.9 | 9.4 | 14.6 |
| - Borrowings,non-current | 22.2 | 28.3 | 22.1 |
| Net cash | 41.9 | 34.5 | 41.5 |
| Equity | 85.2 | 81.9 | 82.5 |
| Total assets | 271.5 | 276.4 | 277.2 |
| Capital turnover(times) | 1.4 | 1.4 | 1.3 |
| Return on capital employed(%) | 17.0% | 6.7% | 13.5% |
Fourth quarter comments
-
Solid net cash position of SEK 41.9 (34.5) b.
-
The average maturity of long-term borrowings as of December 31, 2020, was 2.7 years.
-
Standard & Poor’s upgraded Ericsson’s rating to BBB(“investment grade”) with stable outlook.
Gross cash decreased by SEK -6.2 b. QoQ. The strong free cash flow was more than offset by the acquisition of Cradlepoint of SEK -9.5 b., repayment of the bilateral loan with the European Investment Bank (EIB) of SEK -5.8 b., payment of dividends of SEK -3.5 b. and the negative impact from currency on cash.
Ericsson also refinanced a loan of USD 170 million with the Swedish Export Credit Corporation (SEK) with a new bond loan of USD 200 million, resulting in a net increase in funding of USD 30 million. The new facility is set to mature in December 2030.
Net cash increased by SEK 0.4 b. QoQ to SEK 41.9 b. Net cash does not include lease liabilities.
Liabilities for post-employment benefits increased, to SEK 37.4 b. from SEK 36.5 b. in the quarter due to lower interest rates.
On November 18, 2020, Standard & Poor’s upgraded Ericsson’s rating to BBB- (“investment grade”) with stable outlook.
Full-year comments
Gross cash was SEK 72.0 (72.2) b. while net cash increased to SEK 41.9 (34.5) b. as a result of the strong free cash flow despite cash payments for Cradlepoint of SEK -9.5 b. and repayment of the bilateral loan with the European Investment Bank (EIB) of SEK -5.8 b.
Liabilities for post-employment benefits increased to SEK 37.4 (35.8) b., due to lower interest rates despite a capital injection of SEK -3.0 b. into the Swedish Pension Trust. The Swedish defined benefit obligation (DBO) was calculated using a discount rate based on the yields of Swedish government bonds. If the discount rate had been based on Swedish covered mortgage bonds, the liability for post-employment benefits would have been approximately SEK 11.8 b. lower (SEK 25.6 b.) as of December 31, 2020.
During 2020 there was a funding need for approximately SEK 4 b. for the Swedish pension plan of which SEK 3 b. was covered by payments in Q2 and Q3 into the Swedish Pension Trust and SEK 1 b. by providing a pledged business mortgage to PRI Pensionsgaranti. Details regarding Ericsson’s pension plans can be found in note G1 “Post-employment benefits” of the Annual Report.
The average maturity of long-term borrowings was 2.7 years as of December 31, 2020, unchanged from 12 months earlier.
Ericsson has an unutilized revolving credit facility of USD 2.0 b.
Ericsson has an undrawn credit facility agreement of EUR 250 million with the European Investment Bank (EIB).
Ericsson refinanced a loan of USD 170 million with the Swedish Export Credit Corporation (SEK) with a new bond loan of USD 200 million, resulting in a net increase in funding of USD 30 million. The new facility is set to mature in December 2030.
In June 2020, Moody’s upgraded Ericsson’s rating to Ba1 with stable outlook and in November Standard & Poor’s upgraded Ericsson’s rating to BBB- (“investment grade”) with stable outlook. Both Standard & Poor’s and Fitch have a long-term BBB(“investment grade”) rating on Ericsson with stable outlook.
The capital turnover remained at 1.4 (1.4) times, while Return on Capital Employed (ROCE) improved to 17.0% (6.7%) driven by improved operating income.
13 Ericsson | Fourth quarter and full-year report 2020
Financial position
Parent Company
Income after financial items Jan-Dec 2020, was SEK 8.3 (-3.1) b.
At the end of the year, gross cash (cash, cash equivalents, shortterm investments and interest-bearing securities, non-current) amounted to SEK 57.0 (56.5) b.
There was an increase in intercompany lending of SEK 0.7 b. and in intercompany borrowing of SEK 2.2 b. in the fourth quarter.
The holding of treasury stock on December 31, 2020 was 6,043,960 Class B shares.
14 Ericsson | Fourth quarter and full-year report 2020
Parent Company
Dividend, AGM and Annual Report
Dividend proposal
The Board of Directors proposes to the Annual General Meeting a dividend to the shareholders of SEK 2.00 (1.50) per share for the financial year 2020, representing a total dividend of approximately SEK 6.7 (5.0) b. The dividend is proposed to be paid in two installments, SEK 1.00 per share with the record date April 1, 2021, and SEK 1.00 per share with the record date October 1, 2021. The proposed payment periods aim to facilitate a more efficient cash management. The dividend reflects this year’s earnings and balance sheet structure, as well as coming years’ business plans and expected economic development.
Ericsson Annual General Meeting
The Annual General Meeting of shareholders will be held on March 30, 2021. Additional information about the Annual General Meeting of shareholders will be made available on Ericsson’s website.
Annual Report
The annual report will be made public and available on the Ericsson website www.ericsson.com in the first week of March.
.
15 Ericsson | Fourth quarter and full-year report 2020
Dividend, AGM and Annual Report
Other information
Ericsson Capital Markets Day 2020
On November 9, 2020, Ericsson announced that the Company would hold its Capital Markets Day on November 10, outlining revised strategic growth ambitions and new long-term financial targets.
Executives from across the business joined President and CEO, Börje Ekholm, to share insights from Ericsson’s three-year focused turnaround, and articulated ambitions to strengthen the Group, with a particular emphasis on long-term growth in the enterprise market.
Since the launch of the focused business strategy in 2017, the Company has restored profitability, delivered organic growth and is on track towards its 2020 financial targets. With global technology leadership and growing market share in 5G, the company is now turning to the next phase of its journey – growing the business through incremental core business growth and acceleration of enterprise focus.
Ericsson update: IPR license renewals and risk of financial impact
On December 11, 2020, Ericsson announced that the Company filed a lawsuit in the U.S. District Court for the Eastern District of Texas, against Samsung, for violating contractual commitments to negotiate in good faith and to license patents on Fair, Reasonable and Non-Discriminatory (FRAND) terms and conditions.
The case addresses breaches of FRAND obligations by Samsung and seeks to obtain a ruling by the court that Ericsson has complied with its own commitments.
The FRAND system is a fundamental building block of a rich ecosystem that has allowed global cellular connectivity to scale to more than 8 billion interoperable connections. It allows access to intellectual property, developed by contributors like Ericsson, under global mobile standards, on FRAND terms and conditions. It also rewards those contributors for their significant up-front investment in R&D in each mobile generation.
Several license renewal negotiations may delay the payment of IP royalties if they extend beyond the expiry of existing licenses into an unlicensed period (noted in Q2 and Q3 2020 reports). Once renewed, unpaid royalties are expected to be recovered and recognized as revenue at the time of renewal.
Current geopolitical conditions are impacting handset sales volumes as is the shift from 4G to 5G handsets. This, in combination with delayed royalty payments from unlicensed periods and potential costs of litigation, may impact Ericsson’s operating income by SEK 1 – 1.5 b. a quarter beginning in the first quarter 2021. The actual financial impact will depend on the timing and terms and conditions of new agreements.
The value of Ericsson’s IP portfolio extends to more than 54,000 granted patents and is strengthened by annual investment in R&D of approx. SEK 40 b. With a leading global position in 5G, the company is confident of growing its IPR revenues long term, thereby further maximizing the value of the overall patent portfolio..
Litigation with Samsung (partly a post-closing event)
Ericsson and Samsung were not able to renew the now expired patent license agreement between the parties in a timely manner.
On December 11, 2020, Ericsson filed a lawsuit in the U.S. District Court for the Eastern District of Texas, against Samsung, for
violating contractual commitments to negotiate in good faith and to license patents on Fair, Reasonable and Non-Discriminatory (FRAND) terms and conditions. In addition, Ericsson also sought to obtain a ruling by the court that it had complied with its own FRAND commitments. The lawsuit was later amended to include claims of patent infringement against Samsung.
On December 17, 2020, Samsung informed Ericsson that it had filed suit in Wuhan, China, on December 7, 2020, seeking rate setting for Ericsson’s 4G & 5G standard essential patents.
On January 1, 2021 Ericsson filed a patent infringement case in the U.S. District Court for the Eastern District of Texas against Samsung.
On January 4, 2021, Ericsson filed a complaint at the US International Trade Commission (ITC) as well as in Dusseldorf, Mannheim, and Munich Regional Courts in Germany, the District Court of the Hague in The Netherlands, and the Enterprise Court of Brussels in Belgium asserting infringement of patents by Samsung.
On January 7, 2021, Samsung asserted patent infringement claims against Ericsson in a complaint at the US ITC as well as in counterclaims in the U.S. District Court for the Eastern District of Texas.
On January 15, 2021, Ericsson filed an additional US ITC Action and a case in the U.S. District Court for the Eastern District of Texas against Samsung for patent infringement.
In the context of the various court proceedings, the parties are involved in filing and contesting various pre-trial motions and related court awards, including as to venue. The filing of multiple lawsuits, complaints and other proceedings, when parties take legal action over a patent license agreement renewal, is standard and consequently additional lawsuits, complaints and other proceedings, may follow.
Covid-19 update
The health and safety of employees, customers, partners and other stakeholders are Ericsson’s top priority. Event restrictions and restrictions for non-critical business travel are in place, and employees are asked to work from home at least until the end of Q1, 2021. In addition, it is mandatory to use face masks in all offices and locations.
Employees working from home are offered the possibility to buy office furniture for their home office environment, funded by the Company. In preparation for returning to the office, a Workplace of the Future program has been initiated to develop guidelines for a workplace with more flexibility to work remotely and more opportunities to connect and collaborate in the office. Work life aspects such as culture, ways of working, well-being, digital tools and impact for leaders are also included in the program scope.
The Company decided early on not to apply for any pandemicrelated government support. The Company continues to operate efficiently and profitably and believe that tax-payers’ money is better used by targeting the health and economic effects of Covid19. The proactive approach to business continuity management in full alignment with customers at the beginning of the pandemic continues to pay off. Quality in Ericsson’s operations and customers´ networks are maintained. The dual mode production strategy and regionalized supply chains make it possible to keep the supply chain operational.
16 Ericsson | Fourth quarter and full-year report 2020
Other information
Risk factors
Ericsson is exposed to a number of risks in its activities. To stimulate identification and support cross-functional treatment within the Ericsson Group, risks are grouped in a number of categories, including for example risks relating to technology, IPR, compliance, project execution, operations, products and services, treasury and accounting, the geopolitical environment, M&A, cyber security and occupational health and safety.
Ericsson’s risk management is embedded into strategy development and operational processes and is a part of the Ericsson Group Management System to ensure accountability, effectiveness, efficiency, business continuity and compliance. Risks are defined in both a short-term and long-term perspective and are related to long-term objectives as per the strategic direction as well as to short-term objectives.
Risk factors and uncertainties of relevance to Ericsson are described in the Annual Report 2019. Updates to these risk factors and uncertainties observed by Ericsson that are deemed of short-term relevance include, but are not limited to, the following:
Pandemics, such as the one caused by the novel coronavirus, Covid-19, could severely impact our local and global operations Pandemics, such as for example the one caused by the novel Coronavirus, could severely impact our local and global operations related to e.g. service delivery, research & development, sales and supply, as well as our customers and suppliers, with significant financial and other consequences. As an example, the Covid-19 pandemic has caused challenges and risks relating to travel and lockdowns limiting access to sites, transportation and logistics and impacting the flow of goods. Although we further strengthen business continuity measures to be able to continue to support our customers’ needs and mitigate any impact on our business, disruptions to the global economy and to the operations and business of our customers, suppliers, and partners could cause disturbances in our operations and may have material adverse effects on our business and financial position.
Investigation into Ericsson’s licensing practice in China
In April 2019, Ericsson was informed by China’s State Administration for Market Regulation (SAMR) Anti-monopoly bureau that SAMR has initiated an investigation into Ericsson’s patent licensing practices in China. Ericsson is cooperating with the investigation, which is still in a fact-finding phase. The next steps include continued fact-finding and meetings with SAMR in order to facilitate the authority’s assessments and conclusions. In case of adverse findings, SAMR has the power to impose behavioral and financial remedies, which may have material adverse effects on our business, financial condition and results of operations.
Our ability to benefit from intellectual property rights (IPR), may be limited by the loss of patent licenses to or from third parties Patent licensing agreements are generally multi-year and term based and the process for renewal of these licenses normally requires negotiations, particularly in conjunction with technology shifts and the introduction of new standards, such as 5G. Such renewals and negotiations may take time to resolve, sometimes involve litigation and may have material adverse impact on our business and financial position, including on the timing for and level of revenues from the IPR licensing contract portfolio.
Ongoing geopolitical and trade uncertainty from a range of factors may have a material adverse impact on our business, operations, business prospects and consequently on operating results, financial conditions and our ability to meet our targets In addition to what is set forth in the Annual Report 2019 Risk Factor section, items 1.2 and 3.2, these uncertainties include the effects from ongoing trade disputes – notably between the US and China, and the uncertainty on how the change in US administration may impact that trade dispute. There are uncertainties for the future bilateral trading relationship between China and several countries as a result of restrictions towards Chinese vendors in national 5G networks. Restrictions have been adopted in several countries such as Australia, Canada, France, Japan, UK, and the US. In Sweden, the Post and Telecommunication Authority (PTS) has taken a decision to exclude Chinese vendors’ products from the 5G auction. Of special relevance for Ericsson in this context is the trade relationship between Sweden and China, since Ericsson, even though it is a global company with a presence on all global markets, has its headquarters in Sweden and therefore risks collateral damages from a weakened Swedish-Chinese relationship as a result of this decision. There is a risk that the above lead to measures taken by China that are targeted at the economic interests of Sweden and Swedish industry, including those of Ericsson.
In China a new export control law applies from December 1, 2020 with additional controls for a list of products and a Chinese legislation with an unreliable entity list can target companies deemed to be causing harm to Chinese interests. In January 2021 China also issued regulations setting up a mechanism to review foreign investments for national security implications that would allow authorities to reject or limit foreign investments in China. These measures might impact the ability to operate in China or to use China in global value chains.
The geopolitical situation can have consequences on the entire industry, with an increased likelihood of further industry split, separation of global value chains and separation of global standards for mobile telecommunications. This overall development has also led to several countries evaluating how to ensure uninterrupted access to telecommunication network infrastructure, for example through promoting disaggregation of the Radio Access Network and support of national communication network infrastructure champions as alternative to the established global vendors such as Ericsson although the timing and extent of this remains unclear.
All of the above may have a material and potentially lasting adverse impact on our business, including sales, market share, market access and supply chain and R&D activities, our financial condition and results of operations.
Stockholm, January 29, 2021
Telefonaktiebolaget LM Ericsson (publ)
The Board of Directors
Corporate Reg. No. 556016-0680
Date for next report: April 21, 2021
17 Ericsson | Fourth quarter and full-year report 2020
Risk factors
Editor’s note
Press briefing and live webcast
Ericsson invites media, investors and analysts to a conference call on January 29, 2021 starting at 9:00 am CET.
Live audio webcast of the conference call as well as supporting slides will be available at: www.ericsson.com/investors and www.ericsson.com/press Replay of the conference call will be available approximately one hour after the call has ended and will remain available for seven days.
For further information, please contact: Carl Mellander, Senior Vice President, Chief Financial Officer Phone: +46 72 583 88 70 E-mail: [email protected] or [email protected]
Stella Medlicott, Senior Vice President, Chief Marketing and Communications Officer Phone: +46 73 095 65 39 E-mail: [email protected] or [email protected]
Investors
Peter Nyquist, Vice President, Head of Investor Relations Phone: +46 70 575 29 06 E-mail: [email protected]
Lena Häggblom, Director, Investor Relations Phone: +46 72 593 27 78 E-mail: [email protected]
Stefan Jelvin, Director, Investor Relations Phone: +46 70 986 02 27 E-mail: [email protected]
Media
Peter Olofsson, Head of Corporate Communication Phone: +46 70 267 34 45 E-mail: [email protected]
Corporate Communications Phone: +46 10 719 69 92 E-mail: [email protected]
Telefonaktiebolaget LM Ericsson Org. number: 556016-0680 Torshamnsgatan 21 SE-164 83 Stockholm Phone: +46 10 719 00 00 www.ericsson.com
18 Ericsson | Fourth quarter and full-year report 2020
Editor’s note
Forward-looking statements
This report includes forward-looking statements, including statements reflecting management’s current views relating to the growth of the market, future market conditions, future events, financial condition, and expected operational and financial performance, including, the following:
-
Our goals, targets, strategies, planning assumptions and operational or financial performance expectations, such as the investor day key messages and our targets and strategies as described in the introductory bullets, the CEO comments, the Segment descriptions and in Other information
-
Industry trends, future characteristics and development of the markets in which we operate
-
Our future liquidity, capital resources, capital expenditures, cost savings and profitability
-
The expected demand for our existing and new products and services as well as plans to launch new products and services including research and development expenditures
-
The ability to deliver on future plans and to realize potential for future growth
-
The expected operational or financial performance of strategic cooperation activities and joint ventures
-
The time until acquired entities and businesses will be integrated and accretive to income
-
Technology and industry trends including the regulatory and standardization environment in which we operate, competition and our customer structure.
The words “believe,” “expect,” “foresee,” “anticipate,” “assume,” “intend,” “likely,” “projects,” “may,” “could,” “plan,” “estimate,” “forecast,” “will,” “should,” “would,” “predict,” “aim,” “ambition,” “seek,” “potential,” “target,” “might,” “continue,” or, in each case, their negative or variations, and similar words or expressions are used to identify forward-looking statements. Any statement that refers to expectations, projections or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.
We caution investors that these statements are subject to risks and uncertainties many of which are difficult to predict and generally beyond our control that could cause actual results to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements.
Important factors that could affect whether and to what extent any of our forward-looking statements materialize include, but are not limited to, the factors described in the section “Risk Factors”, and in “Risk Factors” in the Annual Report 2019.
These forward-looking statements also represent our estimates and assumptions only as of the date that they were made. We expressly disclaim a duty to provide updates to these forward-looking statements, and the estimates and assumptions associated with them, after the date of this report, to reflect events or changes in circumstances or changes in expectations or the occurrence of anticipated events, whether as a result of new information, future events or otherwise, except as required by applicable law or stock exchange regulation
19 Ericsson | Fourth quarter and full-year report 2020
Forward-looking statements
Auditors’ Review Report
Introduction
We have reviewed the condensed interim financial information (year-end report) of Telefonaktiebolaget LM Ericsson (publ.) as of December 31, 2020, and the twelve months period then ended. The board of directors and the CEO are responsible for the preparation and presentation of the year-end report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this year-end report based on our review.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the year-end report is not prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act, regarding the Group, and with the Swedish Annual Accounts Act, regarding the Parent Company.
Scope of review
We conducted our review in accordance with the International Standard on Review Engagements ISRE 2410, Review of Interim Report Performed by the Independent Auditor of the Entity.
A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing, ISA, and other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.
Stockholm, January 29, 2021 Deloitte AB
Thomas Strömberg Authorized Public Accountant
20 Ericsson | Fourth quarter and full-year report 2020
Auditors’ Review Report
Financial statements and other information
Contents
Financial statements (unaudited) ....................................................................................................................................................................................................... 22 Condensed consolidated income statement ..................................................................................................................................................................................................... 22 Condensed statement of comprehensive income (loss) ............................................................................................................................................................................... 22 Condensed consolidated balance sheet.............................................................................................................................................................................................................. 23 Condensed consolidated statement of cash flows ......................................................................................................................................................................................... 24 Condensed consolidated statement of changes in equity ........................................................................................................................................................................... 25 Condensed consolidated income statement – isolated quarters .............................................................................................................................................................. 25 Condensed consolidated statement of cash flows – isolated quarters .................................................................................................................................................. 26 Condensed Parent Company income statement ............................................................................................................................................................................................. 27 Condensed Parent Company statement of comprehensive income (loss) ............................................................................................................................................ 27 Condensed Parent Company balance sheet ..................................................................................................................................................................................................... 28 Accounting policies and Explanatory notes (unaudited) ............................................................................................................................................................. 29 Accounting policies ..................................................................................................................................................................................................................................................... 29 Explanatory notes ....................................................................................................................................................................................................................................................... 29 Net sales by segment by quarter ........................................................................................................................................................................................................................... 30 Gross income by segment by quarter ................................................................................................................................................................................................................... 31 Operating income (loss) by segment by quarter.............................................................................................................................................................................................. 31 Net sales by market area by quarter .................................................................................................................................................................................................................... 32 Net sales by market area by segment .................................................................................................................................................................................................................. 33 Top 5 countries in sales ............................................................................................................................................................................................................................................. 33 IPR licensing revenues by segment by quarter ................................................................................................................................................................................................ 34 Provisions ........................................................................................................................................................................................................................................................................ 34 Financial instruments ................................................................................................................................................................................................................................................. 35 Information on investments .................................................................................................................................................................................................................................... 35 Other information ........................................................................................................................................................................................................................................................ 36 Number of employees ................................................................................................................................................................................................................................................ 36 Preliminary allocation of purchase consideration ........................................................................................................................................................................................... 36 Alternative performance measures (unaudited) ............................................................................................................................................................................ 37 Sales growth adjusted for comparable units and currency ......................................................................................................................................................................... 37 Items excluding restructuring charges ................................................................................................................................................................................................................ 38 EBITA and EBITA margin ........................................................................................................................................................................................................................................ 39 Rolling four quarters of net sales and operating margin excluding restructuring charges (%) ..................................................................................................... 39 Gross cash and net cash, end of period ............................................................................................................................................................................................................... 40 Capital employed ......................................................................................................................................................................................................................................................... 40 Capital turnover ............................................................................................................................................................................................................................................................ 40 Return on capital employed ..................................................................................................................................................................................................................................... 41 Equity ratio ..................................................................................................................................................................................................................................................................... 41 Return on equity ........................................................................................................................................................................................................................................................... 41 Adjusted earnings (loss) per share (non-IFRS) ................................................................................................................................................................................................ 42 Free cash flow and free cash flow before M&A................................................................................................................................................................................................ 42 Sales growth by segment adjusted for comparable units and currency ................................................................................................................................................. 43 Gross margin by segment by quarter ................................................................................................................................................................................................................... 43 Operating margin by segment by quarter .......................................................................................................................................................................................................... 43 Restructuring charges by function ........................................................................................................................................................................................................................ 44 Restructuring charges by segment........................................................................................................................................................................................................................ 44 Gross income and gross margin excluding restructuring charges by segment .................................................................................................................................... 45 Operating income (loss) and operating margin excluding restructuring charges by segment ...................................................................................................... 46 Rolling four quarters of net sales by segment .................................................................................................................................................................................................. 46 Rolling four quarters of operating margin excluding restructuring by segment (%) ......................................................................................................................... 46 EBITA and EBITA margin by segment by quarter .......................................................................................................................................................................................... 47 Other ratios..................................................................................................................................................................................................................................................................... 47
21 Ericsson | Fourth quarter and full-year report 2020
Financial statements and other information
Financial statements (unaudited)
Condensed consolidated income statement
| Condensed consolidated income statement | |
|---|---|
| SEK million | 2020 2019 Change 2020 2019 Change Q4 Jan-Dec |
| Net sales | 69,590 66,373 5% 232,390 227,216 2% |
| Cost of sales | -41,333 -41,939 -1% -138,666 -142,392 -3% |
| Gross income | 28,257 24,434 16% 93,724 84,824 10% |
| Research and development expenses | -10,433 -10,633 -2% -39,714 -38,815 2% |
| Sellingand administrative expenses | -7,402 -8,222 -10% -26,684 -26,137 2% |
| Impairment losses on trade receivables | 264 -173 -253% 118 737 -84% |
| Operatingexpenses | -17,571 -19,028 -8% -66,280 -64,215 3% |
| Other operatingincome and expenses | 381 756 -50% 662 -9,710 -107% |
| Share in earnings of JV and associated companies | -59 -37 59% -298 -335 -11% |
| Operatingincome(loss) | 11,008 6,125 80% 27,808 10,564 163% |
| Financial income and expenses,net | -95 -71 34% -596 -1,802 -67% |
| Income after financial items | 10,913 6,054 80% 27,212 8,762 211% |
| Income tax | -3,721 -1,570 137% -9,589 -6,922 39% |
| Net income | 7,192 4,484 60% 17,623 1,840 858% |
| Net income(loss)attributable to: | |
| Owners of the Parent Company | 7,522 4,430 17,483 2,223 |
| Non-controllinginterests | -330 54 140 -383 |
| Other information | |
| Average number of shares, basic(million) | 3,328 3,313 3,323 3,306 |
| Earnings(loss) per share, basic(SEK)¹⁾ | 2.26 1.34 5.26 0.67 |
| Earnings(loss) per share, diluted(SEK)²⁾ | 2.26 1.33 5.26 0.67 |
1) Based on net income (loss) attributable to owners of the Parent Company.
2) Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share.
Condensed statement of comprehensive income (loss)
| Condensed statement of comprehensive income(loss) | |
|---|---|
| SEK million | 2020 2019 2020 2019 Q4 Jan-Dec |
| Net income(loss) | 7,192 4,484 17,623 1,840 |
| Other comprehensive income(loss) | |
| Items that will not be reclassified toprofit or loss | |
| Remeasurements of defined benefitspensionplans incl. asset ceiling | -716 1,984 -4,618 -6,182 |
| Revaluation of borrowings due to change in credit risk | -325 -197 99 -651 |
| Tax on items that will not be reclassified toprofit or loss | 173 -523 880 1,363 |
| Items that have been or maybe reclassified toprofit or loss | |
| Cash flow hedge reserve | |
| Gains/losses arisingduringtheperiod | 160 290 136 -290 |
| Reclassification adjustments ongains/losses included inprofit or loss | 70 - 281 - |
| Changes in cumulative translation adjustments | -2,888 -1,708 -5,254 1,979 |
| Share of other comprehensive income(loss)on JV and associated companies | -55 17 -81 131 |
| Tax on items that have been or maybe reclassified toprofit or loss | -47 -59 -86 60 |
| Total other comprehensive income(loss),net of tax | -3,628 -196 -8,643 -3,590 |
| Total comprehensive income(loss) | 3,564 4,288 8,980 -1,750 |
| Total comprehensive income(loss)attributable to: | |
| Owners of the Parent Company | 3,823 4,253 8,786 -1,403 |
| Non-controllinginterests | -259 35 194 -347 |
22 Ericsson | Fourth quarter and full-year report 2020
Financial statements
Condensed consolidated balance sheet
| Condensed consolidated balance sheet | |||
|---|---|---|---|
| Dec 31 | Sep 30 | Dec 31 | |
| SEK million | 2020 | 2020 | 2019 |
| Assets | |||
| Non-current assets | |||
| Intangible assets | |||
| Capitalized development expenses | 3,857 | 3,978 | 4,040 |
| Goodwill | 34,945 | 30,314 | 31,200 |
| Intellectualpropertyrights,brands and other intangible assets | 4,805 | 2,091 | 2,491 |
| Property, plant and equipment | 13,383 | 13,882 | 13,850 |
| Right-of-use assets | 7,980 | 8,243 | 8,487 |
| Financial assets | |||
| Equityin JV and associated companies | 1,274 | 1,317 | 1,565 |
| Other investments in shares andparticipations | 1,519 | 1,420 | 1,432 |
| Customer finance,non-current | 1,221 | 1,269 | 2,262 |
| Interest-bearingsecurities,non-current | 21,613 | 23,898 | 20,354 |
| Other financial assets,non-current | 4,842 | 5,312 | 5,614 |
| Deferred tax assets | 26,296 | 29,726 | 31,174 |
| 121,735 | 121,450 | 122,469 | |
| Current assets | |||
| Inventories | 28,097 | 32,804 | 30,863 |
| Contract assets | 11,273 | 11,468 | 12,171 |
| Trade receivables | 42,063 | 38,180 | 43,069 |
| Customer finance,current | 1,916 | 1,878 | 1,494 |
| Other current receivables | 16,014 | 17,081 | 14,479 |
| Interest-bearingsecurities,current | 6,820 | 5,552 | 6,759 |
| Cash and cash equivalents | 43,612 | 48,774 | 45,079 |
| 149,795 | 155,737 | 153,914 | |
| Total assets | 271,530 | 277,187 | 276,383 |
| Equityand liabilities | |||
| Equity | |||
| Stockholders' equity | 86,674 | 82,830 | 82,559 |
| Non-controllinginterest in equityof subsidiaries | -1,497 | -345 | -681 |
| 85,177 | 82,485 | 81,878 | |
| Non-current liabilities | |||
| Post-employment benefits | 37,353 | 36,515 | 35,817 |
| Provisions,non-current | 2,886 | 2,378 | 2,679 |
| Deferred tax liabilities | 1,089 | 1,102 | 1,224 |
| Borrowings,non-current | 22,218 | 22,132 | 28,257 |
| Lease liabilities,non-current | 7,104 | 7,426 | 7,595 |
| Other non-current liabilities | 1,383 | 1,759 | 2,114 |
| 72,033 | 71,312 | 77,686 | |
| Current liabilities | |||
| Provisions,current | 7,580 | 8,544 | 8,244 |
| Borrowings,current | 7,942 | 14,587 | 9,439 |
| Lease liabilities,current | 2,196 | 2,257 | 2,287 |
| Contract liabilities | 26,440 | 29,393 | 29,041 |
| Tradepayables | 31,988 | 30,704 | 30,403 |
| Other current liabilities | 38,174 | 37,905 | 37,405 |
| 114,320 | 123,390 | 116,819 | |
| Total equityand liabilities | 271,530 | 277,187 | 276,383 |
23 Ericsson | Fourth quarter and full-year report 2020
Financial statements
Condensed consolidated statement of cash flows
| Condensed consolidated statement of cash flows | |
|---|---|
| SEK million | 2020 2019 2020 2019 Q4 Jan-Dec |
| Operatingactivities | |
| Net income | 7,192 4,484 17,623 1,840 |
| Adjustments for | |
| Taxes | 2,946 949 6,123 1,652 |
| Earnings/dividends in JV and associated companies | 115 33 374 406 |
| Depreciation,amortization and impairment losses | 2,293 2,290 8,674 9,089 |
| Other | -9 197 -256 1,079 |
| 12,537 7,953 32,538 14,066 |
|
| Changes in operatingnet assets | |
| Inventories | 3,753 5,200 384 261 |
| Customer finance,current and non-current | -119 -66 370 -858 |
| Trade receivables and contract assets | -7,231 -3,216 -3,185 10,995 |
| Tradepayables | 2,999 688 4,303 -372 |
| Provisions andpost-employment benefits | 199 -10,509 -2,669 -3,729 |
| Contract liabilities | -2,046 -4,413 -560 -1,579 |
| Other operatingassets and liabilities,net | 3,811 4,859 -2,248 -1,911 |
| 1,366 -7,457 -3,605 2,807 |
|
| Cash flow from operatingactivities | 13,903 496 28,933 16,873 |
| Investingactivities | |
| Investments inproperty, plant and equipment | -1,090 -1,475 -4,493 -5,118 |
| Sales ofproperty, plant and equipment | 104 206 254 744 |
| Acquisitions/divestments of subsidiaries and other operations,net ¹⁾ | -9,256 -1,341 -9,598 -1,505 |
| Product development | -177 -329 -817 -1,545 |
| Other investingactivities | 668 -74 801 -331 |
| Interest-bearingsecurities | 1,189 -1,759 -1,348 4,214 |
| Cash flow from investingactivities | -8,562 -4,772 -15,201 -3,541 |
| Financingactivities | |
| Dividendspaid | -3,456 -15 -5,996 -4,450 |
| Repayment of lease liabilities²⁾ | -636 -711 -2,417 -2,990 |
| Other financingactivities | -4,387 834 -4,079 540 |
| Cash flow from financingactivities | -8,479 108 -12,492 -6,900 |
| Effect of exchange rate changes on cash | -2,024 -1,936 -2,707 258 |
| Net change in cash and cash equivalents | -5,162 -6,104 -1,467 6,690 |
| Cash and cash equivalents,beginningofperiod | 48,774 51,183 45,079 38,389 |
| Cash and cash equivalents,end ofperiod | 43,612 45,079 43,612 45,079 |
1) Includes acquisition of Cradlepoint of SEK -9.5 b.
2) Includes a repayment of a bilateral loan with the European Investment Bank (EIB) of SEK -5.8 b.
24 Ericsson | Fourth quarter and full-year report 2020
Financial statements
Condensed consolidated statement of changes in equity
| Condensed consolidated statement of changes in equity | |
|---|---|
| SEK million | Jan-Dec |
| 2020 2019 |
|
| Openingbalance | 81,878 87,770 |
| Adjustment due to new accountingstandards ¹⁾ | - -249 |
| Adjusted openingbalance | 81,878 87,521 |
| Total comprehensive income(loss) | 8,982 -1,750 |
| Sale/repurchase of own shares | 163 197 |
| Long-term variable compensationplans | 150 377 |
| Dividends to shareholders | -5,996 -4,450 |
| Transactions with non-controllinginterests | - -17 |
| Closingbalance | 85,177 81,878 |
1) Opening balance adjustment in 2019 due to IFRS 16.
Condensed consolidated income statement – isolated quarters
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Cost of sales | -41,333 -32,710 -34,661 -29,962 -41,939 -35,587 -34,739 -30,127 |
| Gross income | 28,257 24,762 20,917 19,788 24,434 21,540 20,071 18,779 |
| Research and development expenses | -10,433 -10,101 -10,035 -9,145 -10,633 -9,497 -9,518 -9,167 |
| Sellingand administrative expenses | -7,402 -5,992 -7,052 -6,238 -8,222 -4,920 -6,964 -6,031 |
| Impairment losses on trade receivables | 264 -28 42 -160 -173 200 151 559 |
| Operatingexpenses | -17,571 -16,121 -17,045 -15,543 -19,028 -14,217 -16,331 -14,639 |
| Other operatingincome and expenses ¹⁾ | 381 61 131 89 756 -11,305 66 773 |
| Share in earnings of JV and associated companies | -59 -59 -152 -28 -37 -214 -67 -17 |
| Operatingincome(loss) | 11,008 8,643 3,851 4,306 6,125 -4,196 3,739 4,896 |
| Financial income and expenses,net | -95 109 292 -902 -71 -685 -441 -605 |
| Income after financial items | 10,913 8,752 4,143 3,404 6,054 -4,881 3,298 4,291 |
| Taxes | -3,721 -3,186 -1,558 -1,124 -1,570 -2,013 -1,451 -1,888 |
| Net income(loss) | 7,192 5,566 2,585 2,280 4,484 -6,894 1,847 2,403 |
| Net income(loss)attributable to: | |
| Owners of the Parent Company | 7,522 5,353 2,452 2,156 4,430 -6,229 1,705 2,317 |
| Non-controllinginterests | -330 213 133 124 54 -665 142 86 |
| Other information | |
| Average number of shares,basic(million) | 3,328 3,326 3,322 3,317 3,313 3,308 3,304 3,300 |
| Earnings(loss) per share,basic(SEK)²⁾ | 2.26 1.61 0.74 0.65 1.34 -1.89 0.52 0.70 |
| Earnings(loss) per share,diluted(SEK)³⁾ | 2.26 1.61 0.74 0.65 1.33 -1.89 0.51 0.70 |
1) Includes cost provisions related to the resolution of the SEC and DOJ investigations of SEK -11.5 b. in Q3 2019 and a partial release of the same provision of SEK 0.7 b. in Q4 2019.
2) Based on net income (loss) attributable to owners of the Parent Company.
3) Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share.
25 Ericsson | Fourth quarter and full-year report 2020
Financial statements
Condensed consolidated statement of cash flows – isolated quarters
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Operatingactivities | |
| Net income(loss) | 7,192 5,566 2,585 2,280 4,484 -6,894 1,847 2,403 |
| Adjustments for | |
| Taxes | 2,946 2,465 1,132 -420 949 -411 310 804 |
| Earnings/dividends in JV and associated companies | 115 74 155 30 33 278 71 24 |
| Depreciation,amortization and impairment losses | 2,293 2,105 2,156 2,120 2,290 2,199 2,274 2,326 |
| Other | -9 -541 -440 734 197 508 450 -76 |
| 12,537 9,669 5,588 4,744 7,953 -4,320 4,952 5,481 |
|
| Changes in operatingnet assets | |
| Inventories | 3,753 -1,578 -1,253 -538 5,200 1,077 -3,065 -2,951 |
| Customer finance,current and non-current | -119 -635 307 817 -66 -265 384 -911 |
| Trade receivables and contract assets | -7,231 -1,513 0 5,559 -3,216 6,528 3,338 4,345 |
| Tradepayables | 2,999 -624 4,104 -2,176 688 -2,913 1,833 20 |
| Provisions andpost-employment benefits | 199 -1,897 -1,189 218 -10,509 10,719 -480 -3,459 |
| Contract liabilities | -2,046 -1,501 -1,000 3,987 -4,413 -3,988 -1,641 8,463 |
| Other operatingassets and liabilities,net | 3,811 3,358 -1,108 -8,309 4,859 151 -1,698 -5,223 |
| 1,366 -4,390 -139 -442 -7,457 11,309 -1,329 284 |
|
| Cash flow from operatingactivities | 13,903 5,279 5,449 4,302 496 6,989 3,623 5,765 |
| Investingactivities | |
| Investments inproperty, plant and equipment | -1,090 -963 -1,327 -1,113 -1,475 -1,231 -1,098 -1,314 |
| Sales ofproperty, plant and equipment | 104 55 69 26 206 122 184 232 |
| Acquisitions/divestments of subs. and other operations,net ¹⁾ | -9,256 -89 -45 -208 -1,341 -466 3 299 |
| Product development | -177 -167 -211 -262 -329 -313 -446 -457 |
| Other investingactivities | 668 301 -126 -42 -74 -56 -36 -165 |
| Interest-bearingsecurities | 1,189 -246 1,141 -3,432 -1,759 -1,114 2,414 4,673 |
| Cash flow from investingactivities | -8,562 -1,109 -499 -5,031 -4,772 -3,058 1,021 3,268 |
| Financingactivities | |
| Dividendspaid | -3,456 -42 -2,489 -9 -15 -141 -3,308 -986 |
| Repayment of lease liabilities | -636 -567 -618 -596 -711 -1,052 -623 -604 |
| Other financingactivities²⁾ | -4,387 -277 -1,451 2,036 834 1,396 -680 -1,010 |
| Cash flow from financingactivities | -8,479 -886 -4,558 1,431 108 203 -4,611 -2,600 |
| Effect of exchange rate changes on cash | -2,024 -165 -3,084 2,566 -1,936 1,550 13 631 |
| Net change in cash and cash equivalents | -5,162 3,119 -2,692 3,268 -6,104 5,684 46 7,064 |
| Cash and cash equivalents, beginning of period | 48,774 45,655 48,347 45,079 51,183 45,499 45,453 38,389 |
| Cash and cash equivalents,end ofperiod | 43,612 48,774 45,655 48,347 45,079 51,183 45,499 45,453 |
1) Includes acquisition of Cradlepoint of SEK -9.5 b.
2) Includes a repayment of a bilateral loan with the European Investment Bank (EIB) of SEK -5.8 b.
26 Ericsson | Fourth quarter and full-year report 2020
Financial statements
Condensed Parent Company income statement
| Condensed Parent Companyincome statement | |
|---|---|
| SEK million | 2020 2019 2020 2019 Q4 Jan-Dec |
| Net sales | - - - - |
| Cost of sales | - - - - |
| Gross income | - - - - |
| Operating expenses | -383 -499 -1,378 -1,531 |
| Other operatingincome and expenses ¹⁾ | 1,038 1,808 2,866 -8,148 |
| Operating income | 655 1,309 1,488 -9,679 |
| Financial net | 3,946 4,984 6,845 6,610 |
| Income after financial items | 4,601 6,293 8,333 -3,069 |
| Transfers to (-) / from untaxed reserves | -1,540 -1,961 -1,540 -1,961 |
| Taxes | 103 352 -408 87 |
| Net income (loss) | 3,164 4,684 6,385 -4,943 |
1) Includes costs of SEK -10.7 billion in 2019 related to the resolution of the SEC and DOJ investigations.
Condensed Parent Company statement of comprehensive income (loss)
| SEK million | 2020 2019 2020 2019 Q4 Jan-Dec |
|---|---|
| Net income (loss) | 3,164 4,684 6,385 -4,943 |
| Revaluation of borrowings due to change in credit risk | -325 -197 99 -651 |
| Tax on items that will not be reclassified toprofit or loss | 67 41 -20 134 |
| Total other comprehensive income, net of tax | -258 -156 79 -517 |
| Total comprehensive income (loss) | 2,906 4,528 6,464 -5,460 |
27 Ericsson | Fourth quarter and full-year report 2020
Financial statements
Condensed Parent Company balance sheet
| Condensed Parent Companybalance sheet | ||
|---|---|---|
| Dec 31 | Dec 31 | |
| SEK million | 2020 | 2019 |
| Assets | ||
| Fixed assets | ||
| Intangible assets | 26 | 58 |
| Tangible assets | 460 | 303 |
| Financial assets ¹⁾ | 104,989 | 106,156 |
| 105,475 | 106,517 | |
| Current assets | ||
| Receivables | 30,230 | 23,166 |
| Short-term investments | 6,621 | 6,328 |
| Cash and cash equivalents | 28,775 | 29,800 |
| 65,626 | 59,294 | |
| Total assets | 171,101 | 165,811 |
| Stockholders' equity,provisions and liabilities | ||
| Equity | ||
| Restricted equity | 48,164 | 48,164 |
| Non-restricted equity | 33,915 | 32,222 |
| 82,079 | 80,386 | |
| Provisions | 343 | 668 |
| Non-current liabilities | 22,111 | 28,341 |
| Current liabilities | 66,568 | 56,416 |
| Total stockholders' equity,provisions and liabilities | 171,101 | 165,811 |
| ¹⁾Of which interest-bearing securities, non-current | 21,597 | 20,354 |
28 Ericsson | Fourth quarter and full-year report 2020
Financial statements
Accounting policies and Explanatory notes (unaudited)
Accounting policies
The group
This condensed consolidated interim financial report for the quarterly reporting period ended December 31, 2020, has been prepared in accordance with Accounting Standard IAS 34 “Interim Financial Reporting”. The term “IFRS” used in this document refers to the application of IAS and IFRS as well as interpretations of these standards as issued by IASB’s Standards Interpretation Committee (SIC) and IFRS Interpretations Committee (IFRIC). The accounting policies adopted are consistent with those of the annual report for the year ended December 31, 2019 and should be read in conjunction with that annual report. There are no amendments of IFRS during 2020 that are estimated to have a material impact on the result and financial position of the Company.
Explanatory notes
Covid-19 impacts on the Financial statements
As noted in the previous interim reports, the Covid-19 pandemic has impacted certain lines within our financial statements. Fiscal stimulus provided by governments worldwide has reduced government bond yields and resulted in the significant movement in the capital and equity markets in Q1. These trends have largely reversed as the economic conditions improved in subsequent quarters. This meant that movements in certain line items reported in Q1 have largely been offset or reversed in subsequent quarters to Q4. Figures below are year to date.
In Sweden, government bond yields decreased significantly in Q1, resulting in a significant increase in the net pensions liability. The market conditions have since stabilized, although government bond yields are still lower than that at the end of 2019. The higher pensions liability was offset by cash contributions into the Swedish pension trust of SEK 3.0 b and improved trust asset performance in subsequent quarters, resulting in an increase in group pension liability of SEK 1.5 b at Q4.
Borrowings issued by the Parent Company are held at fair value with changes in value due to changes in credit risk recognized in Other comprehensive income (OCI). The widening of credit spreads for corporate bonds in Q1 resulted in a positive impact in equity. Credit spreads on corporate bonds have decreased substantially in subsequent quarters, resulting in a positive impact of SEK 0.1 b. recognized in the OCI at Q4.
Foreign exchanges rates continued to fluctuate significantly during the period. Since the peak in Q1, USD has weakened against SEK in subsequent quarters. This resulted in a net gain on the hedge loan balances used to manage FX execution risk of SEK 1.0 b. recognized within Financial income and expenses in the Consolidated income statement at Q4.
A stronger SEK in subsequent quarters, especially against USD, resulted in significant negative currency translation adjustment of SEK -5.4 b. on consolidation, recognized in the OCI at Q4.
The Company currently expect no material changes to expected future cash flows which could impact recoverability of assets such as deferred tax assets and intangible assets. Risk assessment on the business plans is carried out on a regular basis and an impairment review will be performed if conditions suggest that such assets may be impaired.
The Company also assessed the wider economic impact in the foreseeable future on the expected credit losses model for trade receivables. The Company concluded that the impact is not material but will continue to perform such analysis on a regular basis.
29 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
Net sales by segment by quarter
| Net sales bysegment by quarter | |
|---|---|
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 49,366 41,659 39,827 35,126 44,448 39,261 37,819 33,481 |
| Of which Products | 37,523 30,992 28,966 24,748 31,159 27,500 26,698 23,765 |
| Of which Services | 11,843 10,667 10,861 10,378 13,289 11,761 11,121 9,716 |
| Digital Services | 12,671 8,733 8,575 7,345 13,168 9,881 8,991 7,817 |
| Of which Products | 7,430 4,621 4,598 3,798 7,338 5,594 4,611 3,937 |
| Of which Services | 5,241 4,112 3,977 3,547 5,830 4,287 4,380 3,880 |
| Managed Services | 5,815 5,498 5,573 5,714 7,027 6,359 6,323 5,856 |
| EmergingBusiness and Other | 1,738 1,582 1,603 1,565 1,730 1,626 1,677 1,752 |
| Total | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Sequential change, percent | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 19% 5% 13% -21% 13% 4% 13% -20% |
| Of which Products | 21% 7% 17% -21% 13% 3% 12% -20% |
| Of which Services | 11% -2% 5% -22% 13% 6% 14% -18% |
| Digital Services | 45% 2% 17% -44% 33% 10% 15% -40% |
| Of which Products | 61% 1% 21% -48% 31% 21% 17% -47% |
| Of which Services | 27% 3% 12% -39% 36% -2% 13% -30% |
| Managed Services | 6% -1% -2% -19% 11% 1% 8% -15% |
| EmergingBusiness and Other | 10% -1% 2% -10% 6% -3% -4% -23% |
| Total | 21% 3% 12% -25% 16% 4% 12% -23% |
| Year overyear change, percent | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 11% 6% 5% 5% 7% 9% 17% 17% |
| Of which Products | 20% 13% 8% 4% 5% 9% 20% 22% |
| Of which Services | -11% -9% -2% 7% 12% 11% 10% 6% |
| Digital Services | -4% -12% -5% -6% 1% 10% 2% 8% |
| Of which Products | 1% -17% 0% -4% -2% 22% 3% 0% |
| Of which Services | -10% -4% -9% -9% 5% -3% 0% 17% |
| Managed Services | -17% -14% -12% -2% 2% -2% -3% -1% |
| EmergingBusiness and Other | 0% -3% -4% -11% -24% -33% -18% 6% |
| Total | 5% 1% 1% 2% 4% 6% 10% 13% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 165,978 116,612 74,953 35,126 155,009 110,561 71,300 33,481 |
| Of which Products | 122,229 84,706 53,714 24,748 109,122 77,963 50,463 23,765 |
| Of which Services | 43,749 31,906 21,239 10,378 45,887 32,598 20,837 9,716 |
| Digital Services | 37,324 24,653 15,920 7,345 39,857 26,689 16,808 7,817 |
| Of which Products | 20,447 13,017 8,396 3,798 21,480 14,142 8,548 3,937 |
| Of which Services | 16,877 11,636 7,524 3,547 18,377 12,547 8,260 3,880 |
| Managed Services | 22,600 16,785 11,287 5,714 25,565 18,538 12,179 5,856 |
| EmergingBusiness and Other | 6,488 4,750 3,168 1,565 6,785 5,055 3,429 1,752 |
| Total | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| Year overyear change, percent | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 7% 5% 5% 5% 12% 14% 17% 17% |
| Of which Products | 12% 9% 6% 4% 13% 16% 21% 22% |
| Of which Services | -5% -2% 2% 7% 10% 9% 9% 6% |
| Digital Services | -6% -8% -5% -6% 5% 6% 4% 8% |
| Of which Products | -5% -8% -2% -4% 5% 9% 2% 0% |
| Of which Services | -8% -7% -9% -9% 4% 4% 8% 17% |
| Managed Services | -12% -9% -7% -2% -1% -2% -2% -1% |
| EmergingBusiness and Other | -4% -6% -8% -11% -19% -18% -7% 6% |
| Total | 2% 1% 2% 2% 8% 9% 11% 13% |
30 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
Gross income by segment by quarter
| Gross income bysegment by quarter | |
|---|---|
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 21,430 19,375 16,022 15,586 18,265 16,327 15,670 14,455 |
| Digital Services | 5,183 3,787 3,738 2,929 4,898 3,749 3,311 2,878 |
| Managed Services | 1,031 1,093 955 933 1,039 1,136 779 1,036 |
| EmergingBusiness and Other | 613 507 202 340 232 328 311 410 |
| Total | 28,257 24,762 20,917 19,788 24,434 21,540 20,071 18,779 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 72,413 50,983 31,608 15,586 64,717 46,452 30,125 14,455 |
| Digital Services | 15,637 10,454 6,667 2,929 14,836 9,938 6,189 2,878 |
| Managed Services | 4,012 2,981 1,888 933 3,990 2,951 1,815 1,036 |
| EmergingBusiness and Other | 1,662 1,049 542 340 1,281 1,049 721 410 |
| Total | 93,724 65,467 40,705 19,788 84,824 60,390 38,850 18,779 |
Operating income (loss) by segment by quarter
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 10,604 9,165 5,255 5,827 6,399 7,216 5,680 5,472 |
| Digital Services | 499 -591 -697 -1,417 -164 -660 -1,405 -1,798 |
| Managed Services | 401 491 263 408 292 562 203 1,252 |
| EmergingBusiness and Other | -496 -422 -970 -512 -402 -11,314 -739 -30 |
| Total | 11,008 8,643 3,851 4,306 6,125 -4,196 3,739 4,896 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 30,851 20,247 11,082 5,827 24,767 18,368 11,152 5,472 |
| Digital Services | -2,206 -2,705 -2,114 -1,417 -4,027 -3,863 -3,203 -1,798 |
| Managed Services | 1,563 1,162 671 408 2,309 2,017 1,455 1,252 |
| EmergingBusiness and Other | -2,400 -1,904 -1,482 -512 -12,485 -12,083 -769 -30 |
| Total | 27,808 16,800 8,157 4,306 10,564 4,439 8,635 4,896 |
31 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
Net sales by market area by quarter
| Net sales bymarket area by quarter | |
|---|---|
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| South East Asia, Oceania and India | 9,748 7,801 6,582 5,917 9,231 7,432 6,965 6,148 |
| North East Asia | 12,823 8,814 7,790 3,907 9,704 6,356 6,516 3,824 |
| North America | 19,101 18,356 18,407 17,911 17,368 18,985 17,699 16,171 |
| Europe and Latin America ¹⁾²⁾ | 17,125 13,318 13,061 12,241 17,489 14,308 14,085 13,124 |
| Middle East and Africa | 6,518 5,520 5,431 5,829 8,426 6,046 5,641 5,412 |
| Other ¹⁾²⁾ | 4,275 3,663 4,307 3,945 4,155 4,000 3,904 4,227 |
| Total | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| ¹⁾Of which in Sweden | 363 249 284 227 235 13 149 192 |
| ²⁾Of which in EU* | 8,874 7,090 7,278 6,259 10,572 8,815 8,385 7,957 |
| Sequential change, percent | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| South East Asia, Oceania and India | 25% 19% 11% -36% 24% 7% 13% -25% |
| North East Asia | 45% 13% 99% -60% 53% -2% 70% -54% |
| North America | 4% 0% 3% 3% -9% 7% 9% -10% |
| Europe and Latin America ¹⁾²⁾ | 29% 2% 7% -30% 22% 2% 7% -27% |
| Middle East and Africa | 18% 2% -7% -31% 39% 7% 4% -21% |
| Other ¹⁾²⁾ | 17% -15% 9% -5% 4% 2% -8% -5% |
| Total | 21% 3% 12% -25% 16% 4% 12% -23% |
| ¹⁾Of which in Sweden | 46% -12% 25% -3% 1708% -91% -22% -49% |
| ²⁾Of which in EU* | 25% -3% 16% -29% 20% 5% 5% -23% |
| Year overyear change, percent | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| South East Asia, Oceania and India | 6% 5% -5% -4% 12% -7% 0% -4% |
| North East Asia | 32% 39% 20% 2% 16% 10% 37% 13% |
| North America | 10% -3% 4% 11% -4% 27% 23% 43% |
| Europe and Latin America ¹⁾²⁾ | -2% -7% -7% -7% -2% -3% 1% 1% |
| Middle East and Africa | -23% -9% -4% 8% 23% 4% -3% -8% |
| Other ¹⁾²⁾ | 3% -8% 10% -7% -6% -13% -1% 21% |
| Total | 5% 1% 1% 2% 4% 6% 10% 13% |
| ¹⁾Of which in Sweden | 54% 1815% 91% 18% -37% -97% -75% -79% |
| ²⁾Of which in EU* | 1% -4% 5% -4% 2% 4% -3% -7% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
|---|---|
| South East Asia, Oceania and India | 30,048 20,300 12,499 5,917 29,776 20,545 13,113 6,148 |
| North East Asia | 33,334 20,511 11,697 3,907 26,400 16,696 10,340 3,824 |
| North America | 73,775 54,674 36,318 17,911 70,223 52,855 33,870 16,171 |
| Europe and Latin America ¹⁾²⁾ | 55,745 38,620 25,302 12,241 59,006 41,517 27,209 13,124 |
| Middle East and Africa | 23,298 16,780 11,260 5,829 25,525 17,099 11,053 5,412 |
| Other ¹⁾²⁾ | 16,190 11,915 8,252 3,945 16,286 12,131 8,131 4,227 |
| Total | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| ¹⁾Of which in Sweden | 1,123 760 511 227 589 354 341 192 |
| ²⁾Of which in EU* | 29,501 20,627 13,537 6,259 35,729 25,157 16,342 7,957 |
| Year to date, year overyear change, percent | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| South East Asia,Oceania and India | 1% -1% -5% -4% 1% -4% -2% -4% |
| North East Asia | 26% 23% 13% 2% 18% 20% 27% 13% |
| North America | 5% 3% 7% 11% 20% 30% 32% 43% |
| Europe and Latin America ¹⁾²⁾ | -6% -7% -7% -7% -1% 0% 1% 1% |
| Middle East and Africa | -9% -2% 2% 8% 5% -2% -5% -8% |
| Other ¹⁾²⁾ | -1% -2% 1% -7% -1% 1% 9% 21% |
| Total | 2% 1% 2% 2% 8% 9% 11% 13% |
| ¹⁾Of which in Sweden | 91% 115% 50% 18% -75% -82% -77% -79% |
| ²⁾Of which in EU* | 0% -1% 1% -4% -1% -2% -5% -7% |
*) No sales to UK are included as from 2020.
32 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
Net sales by market area by segment
| SEK milion | Networks Digital Services Managed Services Emerging Business and Other Total Networks Digital Services Managed Services Emerging Business and Other Total Q4 2020 Jan-Dec 2020 |
|---|---|
| South East Asia,Oceania and India | 7,227 1,394 1,119 8 9,748 21,464 4,329 4,219 36 30,048 |
| North East Asia | 10,526 1,957 292 48 12,823 27,120 5,124 831 259 33,334 |
| North America | 15,581 2,715 783 22 19,101 62,199 7,979 3,529 68 73,775 |
| Europe and Latin America | 10,183 4,209 2,632 101 17,125 33,257 11,954 10,168 367 55,745 |
| Middle East and Africa | 3,588 1,935 989 6 6,518 13,281 6,144 3,854 19 23,298 |
| Other | 2,261 461 0 1,553 4,275 8,657 1,794 -1 5,739 16,190 |
| Total | 49,366 12,671 5,815 1,738 69,590 165,978 37,324 22,600 6,488 232,390 |
| Share of total | 71% 18% 8% 3% 100% 71% 16% 10% 3% 100% |
| Sequential change, percent | Networks Digital Services Managed Services Emerging Business and Other Total Q4 2020 |
|---|---|
| South East Asia,Oceania and India | 30% 28% -3% 167% 25% |
| North East Asia | 42% 73% 78% -45% 45% |
| North America | 0% 37% 5% 100% 4% |
| Europe and Latin America | 26% 54% 8% 11% 29% |
| Middle East and Africa | 15% 37% - 100% 18% |
| Other | 20% 18% - 12% 17% |
| Total | 19% 45% 6% 10% 21% |
| Year overyear change, percent | Networks Digital Services Managed Services Emerging Business and Other Total Networks Digital Services Managed Services Emerging Business and Other Total Q4 2020 Jan-Dec 2020 |
|---|---|
| South East Asia,Oceania and India | 6% 2% 7% -53% 6% -2% 7% 10% -37% 1% |
| North East Asia | 43% 1% -13% -45% 32% 33% 5% -19% 46% 26% |
| North America | 18% -8% -34% 38% 10% 11% -17% -24% -29% 5% |
| Europe and Latin America | 2% 3% -21% -7% -2% -2% -5% -16% -9% -6% |
| Middle East and Africa | -27% -19% -11% -54% -23% -9% -12% -1% -24% -9% |
| Other | 2% 3% - 4% 3% 2% 3% - -5% -1% |
| Total | 11% -4% -17% 0% 5% 7% -6% -12% -4% 2% |
Top 5 countries in sales
| Top5 countries in sales | |
|---|---|
| Country,percentage of net sales¹⁾ | 2020 2019 2020 2019 Q4 Jan-Dec |
| United States | 29% 27% 33% 32% |
| China | 8% 8% 8% 7% |
| Japan | 9% 6% 5% 4% |
| Australia | 4% 4% 4% 3% |
| Saudi Arabia | 3% 5% 3% 3% |
1) Based on the full year 2020.
33 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
IPR licensing revenues by segment by quarter
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 2,105 1,773 2,282 2,019 2,014 1,972 1,845 2,066 |
| Digital Services | 463 389 501 443 443 433 404 454 |
| Total | 2,568 2,162 2,783 2,462 2,457 2,405 2,249 2,520 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 8,179 6,074 4,301 2,019 7,897 5,883 3,911 2,066 |
| Digital Services | 1,796 1,333 944 443 1,734 1,291 858 454 |
| Total | 9,975 7,407 5,245 2,462 9,631 7,174 4,769 2,520 |
Provisions
| Provisions | |
|---|---|
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Openingbalance | 10,922 10,603 11,060 10,923 22,007 11,358 12,033 16,008 |
| Additions ¹⁾ | 1,245 1,093 2,116 793 2,438 12,774 1,423 1,401 |
| Utilization/Cash out ¹⁾ | -761 -475 -2,066 -673 -12,529 -2,151 -2,084 -1,676 |
| Of which restructuring | -332 -160 -137 -186 -143 -711 -378 -557 |
| Reversal of excess amounts | -673 -172 -192 -124 -842 -128 -88 -125 |
| Reclassification,translation difference and other | -267 -127 -315 141 -151 154 74 -3,575 |
| Closingbalance | 10,466 10,922 10,603 11,060 10,923 22,007 11,358 12,033 |
| Of which restructuring | 1,200 1,659 1,594 1,202 1,095 1,099 1,743 2,059 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
|---|---|
| Openingbalance | 10,923 10,923 10,923 10,923 16,008 16,008 16,008 16,008 |
| Additions | 5,247 4,002 2,909 793 7,172 15,598 2,824 1,401 |
| Utilization/Cash out | -3,975 -3,214 -2,739 -673 -7,576 -5,911 -3,760 -1,676 |
| Of which restructuring | -815 -483 -323 -186 -1,789 -1,646 -935 -557 |
| Reversal of excess amounts | -1,161 -488 -316 -124 -1,183 -341 -213 -125 |
| Reclassification,translation difference and other | -568 -301 -174 141 -3,498 -3,347 -3,501 -3,575 |
| Closingbalance | 10,466 10,922 10,603 11,060 10,923 22,007 11,358 12,033 |
| Of which restructuring | 1,200 1,659 1,594 1,202 1,095 1,099 1,743 2,059 |
1) Includes additions of cost provisions related to the resolution of the SEC and DOJ investigations of SEK -11.5 b. in Q3 2019. Includes payment of SEK 10.1 b. to SEC and DOJ in Q4 2019.
34 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
Financial instruments
There have been no changes to the classification of financial instruments or fair value hierarchy categorization from that presented in the latest 2019 Annual Report. Where Level 2 and Level 3 fair value hierarchies apply, the inputs and valuation methods used remained unchanged. The book values and fair values of financial instruments are as follows:
| unchanged. The book values and fair values of financial instruments are as follows: | |||
|---|---|---|---|
| Dec 31 | Sep 30 | Dec 31 | |
| SEK million | 2020 | 2020 | 2019 |
| Financial assets at fair value throughprofit or loss | 57,781 | 64,402 | 57,040 |
| Financial assets at fair value through OCI | 42,063 | 38,180 | 43,069 |
| Financial assets at amortized costs | 4,457 | 4,361 | 4,519 |
| Total financial assets | 104,301 | 106,943 | 104,628 |
| Fiancial liabilities at fair value throughprofit or loss | 27,453 | 35,645 | 36,895 |
| Financial liabilities at amortized costs | 34,927 | 32,397 | 32,199 |
| Total financial liabilities | 62,380 | 68,042 | 69,094 |
Financial assets at fair value through profit or loss (FVTPL) are mainly interest bearing securities and cash equivalents, measured under both Level 1 and Level 2 (SEK 51,616 million at Dec 2020, SEK 58,210 million at Sep 2020 and SEK 50,543 million at Dec 2019). Cash equivalents (SEK 23,557 million at Dec 2020, SEK 29,230 million at Sep 2020 and SEK 23,934 million at Dec 2019) are Level 2 instruments valued using inputs such as quoted fixing rates, interest rate swaps, IBOR rates and FX forward rates.
Other FVTPL assets measured under Level 3 hierarchy are customer finance receivables (SEK 3,137 million at Dec 2020, SEK 3,147 million at Sep 2020 and SEK 3,756 million at Dec 2019) and other financial investments (SEK 1,505 million at Dec 2020, SEK 2,557 million at Sep 2020 and SEK 2,600 million at Dec 2019). Movements of customer finance receivables are as follows: additions of SEK 24,765 million, disposals and repayments of SEK 25,069 million and revaluation loss of SEK 66 million.
Financial assets at fair value through OCI consist of trade receivables, measured at gross values less impairment allowance for expected credit losses which is deemed to be equal to their fair values.
Financial liabilities at FVTPL are mainly parent company borrowings (SEK 27,221 million at Dec 2020, SEK 35,024 million at Sep 2020 and SEK 35,899 million at Dec 2019). Some borrowings are valued at quoted market prices (Level 1), whereas the carrying value of other borrowings not traded on the credit market (Level 2) reflects the effect in own credit spreads derived from quoted Credit Default Swap for Investment Grade companies.
Financial assets and liabilities at amortized costs comprise of some cash equivalents, borrowings and trade payables that are deemed to be equal to fair values.
Information on investments
Investments in assets subject to depreciation, amortization, impairment and write-downs
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Additions | |
| Property,plant and equipment | 1,090 963 1,327 1,113 1,475 1,231 1,098 1,314 |
| Capitalized development expenses | 177 167 211 262 329 313 446 457 |
| IPR,brands and other intangible assets | 124 - 97 1 1 2 - 1 |
| Total | 1,391 1,130 1,635 1,376 1,805 1,546 1,544 1,772 |
| Depreciation, amortization and impairment losses | |
| Property,plant and equipment | 1,186 916 1,003 1,009 1,100 1,048 919 880 |
| Capitalized development expenses | 230 230 272 174 256 330 449 520 |
| Goodwill, IPR, brands and other intangible assets | 276 365 258 321 269 229 226 314 |
| Total | 1,692 1,511 1,533 1,504 1,625 1,607 1,594 1,714 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Additions | |
| Property,plant and equipment | 4,493 3,403 2,440 1,113 5,118 3,643 2,412 1,314 |
| Capitalized development expenses | 817 640 473 262 1,545 1,216 903 457 |
| IPR,brands and other intangible assets | 222 98 98 1 4 3 1 1 |
| Total | 5,532 4,141 3,011 1,376 6,667 4,862 3,316 1,772 |
| Depreciation, amortization and impairment losses | |
| Property,plant and equipment | 4,114 2,928 2,012 1,009 3,947 2,847 1,799 880 |
| Capitalized development expenses | 906 676 446 174 1,555 1,299 969 520 |
| Goodwill, IPR, brands and other intangible assets | 1,220 944 579 321 1,038 769 540 314 |
| Total | 6,240 4,548 3,037 1,504 6,540 4,915 3,308 1,714 |
35 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
Other information
| Other information | |
|---|---|
| SEK million | 2020 2019 2020 2019 Q4 Jan-Dec |
| Number of shares and earningsper share | |
| Number of shares,end ofperiod(million) | 3,334 3,334 3,334 3,334 |
| Of which class A-shares(million) | 262 262 262 262 |
| Of which class B-shares(million) | 3,072 3,072 3,072 3,072 |
| Number of treasuryshares,end ofperiod(million) | 6 20 6 20 |
| Number of shares outstanding,basic,end ofperiod(million) | 3,328 3,314 3,328 3,314 |
| Numbers of shares outstanding,diluted,end ofperiod(million) | 3,331 3,328 3,331 3,328 |
| Average number of treasuryshares(million) | 6 22 11 28 |
| Average number of shares outstanding,basic(million) | 3,328 3,313 3,323 3,306 |
| Average number of shares outstanding,diluted(million)¹⁾ | 3,331 3,326 3,326 3,320 |
| Earnings(loss) per share,basic(SEK)²⁾ | 2.26 1.34 5.26 0.67 |
| Earnings(loss) per share,diluted(SEK)¹⁾ | 2.26 1.33 5.26 0.67 |
| Exchange rates used in the consolidation | |
| SEK/EUR - closingrate | - - 10.06 10.43 |
| SEK/USD - closingrate | - - 8.19 9.32 |
| Other | |
| Assetspledged as collateral | - - 6,808 5,901 |
| Contingent liabilities | - - 1,198 1,527 |
1) Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share.
2) Based on net income (loss) attributable to owners of the Parent Company.
Number of employees
| Number of employees | |
|---|---|
| End ofperiod | Dec 31 Sep30 Jun 30 Mar 31 Dec 31 Sep30 Jun 30 Mar 31 2020 2019 |
| South East Asia, Oceania and India | 25,869 25,633 25,265 24,942 24,559 24,322 23,942 24,051 |
| North East Asia | 13,944 13,955 13,965 13,786 13,783 13,608 13,334 13,169 |
| North America | 10,175 9,537 9,785 9,718 9,643 9,487 9,342 9,246 |
| Europe and Latin America ¹⁾ | 46,580 46,495 46,521 46,402 47,135 44,150 43,846 43,833 |
| Middle East and Africa | 4,256 4,206 4,264 4,247 4,297 4,320 4,292 4,281 |
| Total | 100,824 99,826 99,800 99,095 99,417 95,887 94,756 94,580 |
| ¹⁾Of which Sweden | 13,173 13,046 12,884 12,746 12,730 12,679 12,549 12,455 |
Preliminary allocation of purchase consideration Acquisition of Cradlepoint
| Acquisition of Cradlepoint | |
|---|---|
| SEK billion | |
| Total consideration incl. cash | 9.5 |
| Net assets acquired | |
| Cash and cash equivalents | 0.3 |
| Inventory | 0.6 |
| Other current assets | 0.8 |
| Other non-current assets | 0.2 |
| Intangible assets | 3.3 |
| Contract liabilities | -0.8 |
| Other current liabilities | -0.6 |
| Other non-current liabilities | -1.3 |
| Total identifiable net assets | 2.4 |
| Goodwill | 7.1 |
| Total | 9.5 |
On November 1, 2020, Ericsson acquired 100 percent of the shares in Cradlepoint for SEK 9.5 billion in an all-cash transaction. Cradlepoint is the US market leader in Wireless WAN Edge 4G and 5G solutions for the enterprise market. Approximately 700 employees joined Ericsson as part of the transaction. Balances to facilitate the Purchase price allocation are preliminary.
36 Ericsson | Fourth quarter and full-year report 2020
Accounting policies and Explanatory notes
Alternative performance measures (unaudited)
In this section, the Company presents its Alternative Performance Measures (APMs), which are not recognized measures of financial performance under IFRS. The presentation of APMs has limitations as analytical tools and should not be considered in isolation or as a substitute for related financial measures prepared in accordance with IFRS.
APMs are presented to enhance an investor’s evaluation of ongoing operating results, to aid in forecasting future periods and to facilitate meaningful comparison of results between periods.
Management uses these APMs to, among other things, evaluate ongoing operations in relation to historical results, for internal planning and forecasting purposes and in the calculation of certain performance-based compensation. APM’s should not be viewed as substitutes for income statement or cash flow items computed in accordance with IFRS.
As from 2020 net sales and operating margin excluding restructuring charges rolling four quarters (%) are introduced. The Company is of the view that the new APM is a good way to explain and measure the performance of the company. The contracts are delivered over several quarters and thus an individual quarter does not always fully reflect the performance.
The Company has decided to remove Cash conversion as an APM since it is no longer used by the Company. The Company is instead using Free cash flow before M&A to reflect the cash flows generated by the Company.
This section also includes a reconciliation of the APM’s to the most directly reconcilable line items in the financial statements. For more information about non-IFRS key operating measures, see Ericsson Annual Report 2019.
Sales growth adjusted for comparable units and currency
Sales growth adjusted for the impact of acquisitions and divestments as well as the effects of foreign currency fluctuations.
| Isolatedquarters, year overyear change | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Reported net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Acquired business | -206 -415 -422 -319 -96 - - - |
| Net FX impact | 5,472 4,304 -326 -1,654 -2,748 -2,457 -2,538 -2,932 |
| Comparable net sales,excludingFX impact | 74,856 61,361 54,830 47,777 63,529 54,670 52,272 45,974 |
| Comparablequarter net sales adj. for acq/div business ¹⁾ | 66,373 57,150 54,810 48,798 63,037 53,077 49,055 42,961 |
| Salesgrowth adjusted for comparable units and currency (%) | 13% 7% 0% -2% 1% 3% 7% 7% |
| Year to date, year overyear change | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Reported net sales | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| Acquired business | -1,362 -1,156 -741 -319 -96 - - - |
| Net FX impact | 7,796 2,324 -1,980 -1,654 -10,675 -7,927 -5,470 -2,932 |
| Comparable net sales, excludingFX impact | 238,824 163,968 102,607 47,777 216,445 152,916 98,246 45,974 |
| Comparablequarter net sales adj. for acq/div business ¹⁾ | 227,132 160,758 103,608 48,798 208,130 145,093 92,016 42,961 |
| Salesgrowth adjusted for comparable units and currency (%) | 5% 2% -1% -2% 4% 5% 7% 7% |
1) Adjusted for divestment of MediaKind in February 2019, acquisition of Kathrein in October 2019 and acquisition of Cradlepoint in November 2020.
37 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
Items excluding restructuring charges
Gross income, operating expenses, and operating income (loss) are presented excluding restructuring charges and, for certain measures, as a percentage of net sales.
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Gross income | 28,257 24,762 20,917 19,788 24,434 21,540 20,071 18,779 |
| Net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Gross margin(%) | 40.6% 43.1% 37.6% 39.8% 36.8% 37.7% 36.6% 38.4% |
| Gross income | 28,257 24,762 20,917 19,788 24,434 21,540 20,071 18,779 |
| Restructuringcharges included in cost of sales | 5 73 312 335 218 28 26 65 |
| Gross income excludingrestructuringcharges | 28,262 24,835 21,229 20,123 24,652 21,568 20,097 18,844 |
| Net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Gross margin excludingrestructuringcharges(%) | 40.6% 43.2% 38.2% 40.4% 37.1% 37.8% 36.7% 38.5% |
| Operatingexpenses | -17,571 -16,121 -17,045 -15,543 -19,028 -14,217 -16,331 -14,639 |
| Restructuringcharges included in R&D expenses | -21 244 227 -39 79 98 49 118 |
| Restructuring charges included in selling and administrative expenses |
8 13 144 5 30 21 43 23 |
| Operatingexpenses excludingrestructuringcharges | -17,584 -15,864 -16,674 -15,577 -18,919 -14,098 -16,239 -14,498 |
| Operatingincome(loss) | 11,008 8,643 3,851 4,306 6,125 -4,196 3,739 4,896 |
| Net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Operatingmargin(%) | 15.8% 15.0% 6.9% 8.7% 9.2% -7.3% 6.8% 10.0% |
| Operatingincome(loss) | 11,008 8,643 3,851 4,306 6,125 -4,196 3,739 4,896 |
| Total restructuringcharges | -8 330 683 301 327 147 118 206 |
| Operatingincome(loss)excludingrestructuringcharges | 11,000 8,973 4,534 4,607 6,452 -4,049 3,857 5,102 |
| Net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Operatingmargin excludingrestructuringcharges(%) | 15.8% 15.6% 8.2% 9.3% 9.7% -7.1% 7.0% 10.4% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Gross income | 93,724 65,467 40,705 19,788 84,824 60,390 38,850 18,779 |
| Net sales | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| Gross margin(%) | 40.3% 40.2% 38.6% 39.8% 37.3% 37.5% 37.5% 38.4% |
| Gross income | 93,724 65,467 40,705 19,788 84,824 60,390 38,850 18,779 |
| Restructuringcharges included in cost of sales | 725 720 647 335 337 119 91 65 |
| Gross income excludingrestructuringcharges | 94,449 66,187 41,352 20,123 85,161 60,509 38,941 18,844 |
| Net sales | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| Gross margin excludingrestructuringcharges(%) | 40.6% 40.7% 39.3% 40.4% 37.5% 37.6% 37.5% 38.5% |
| Operatingexpenses | -66,280 -48,709 -32,588 -15,543 -64,215 -45,187 -30,970 -14,639 |
| Restructuringcharges included in R&D expenses | 411 432 188 -39 344 265 167 118 |
| Restructuring charges included in selling and administrative expenses |
170 162 149 5 117 87 66 23 |
| Operatingexpenses excludingrestructuringcharges | -65,699 -48,115 -32,251 -15,577 -63,754 -44,835 -30,737 -14,498 |
| Operatingincome(loss) | 27,808 16,800 8,157 4,306 10,564 4,439 8,635 4,896 |
| Net sales | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| Operatingmargin(%) | 12.0% 10.3% 7.7% 8.7% 4.6% 2.8% 8.3% 10.0% |
| Operatingincome(loss) | 27,808 16,800 8,157 4,306 10,564 4,439 8,635 4,896 |
| Total restructuringcharges | 1,306 1,314 984 301 798 471 324 206 |
| Operatingincome(loss)excludingrestructuringcharges | 29,114 18,114 9,141 4,607 11,362 4,910 8,959 5,102 |
| Net sales | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| Operatingmargin excludingrestructuringcharges(%) | 12.5% 11.1% 8.7% 9.3% 5.0% 3.1% 8.6% 10.4% |
38 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
EBITA and EBITA margin
Earnings (loss) before interest, taxes, amortization and write-downs of acquired intangibles, also expressed as a percentage of net sales.
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Net income(loss) | 7,192 5,566 2,585 2,280 4,484 -6,894 1,847 2,403 |
| Taxes | 3,721 3,186 1,558 1,124 1,570 2,013 1,451 1,888 |
| Financial income and expenses, net | 95 -109 -292 902 71 685 441 605 |
| Amortization and write-downs of acquired intangibles | 276 365 258 321 269 229 226 314 |
| EBITA | 11,284 9,008 4,109 4,627 6,394 -3,967 3,965 5,210 |
| Net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| EBITA margin(%) | 16.2% 15.7% 7.4% 9.3% 9.6% -6.9% 7.2% 10.7% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Net income(loss) | 17,623 10,431 4,865 2,280 1,840 -2,644 4,250 2,403 |
| Taxes | 9,589 5,868 2,682 1,124 6,922 5,352 3,339 1,888 |
| Financial income and expenses, net | 596 501 610 902 1,802 1,731 1,046 605 |
| Amortization and write-downs of acquired intangibles | 1,220 944 579 321 1,038 769 540 314 |
| EBITA | 29,028 17,744 8,736 4,627 11,602 5,208 9,175 5,210 |
| Net sales | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| EBITA margin(%) | 12.5% 10.9% 8.3% 9.3% 5.1% 3.2% 8.8% 10.7% |
Rolling four quarters of net sales and operating margin excluding restructuring charges (%)
Net sales, operating margin and restructuring charges as a sum of last four quarters.
| Rollingfourquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Net sales | 232,390 229,173 228,828 228,060 227,216 224,652 221,335 216,333 |
| Operatingincome(loss) | 27,808 22,925 10,086 9,974 10,564 2,587 10,024 6,450 |
| Restructuringcharges | 1,306 1,641 1,458 893 798 4,882 5,287 7,049 |
| Operatingincome(loss)excl. restr. charges | 29,114 24,566 11,544 10,867 11,362 7,469 15,311 13,499 |
| Operatingmargin excl. restr. charges(%) | 12.5% 10.7% 5.0% 4.8% 5.0% 3.3% 6.9% 6.2% |
39 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
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 borrowings (current and non-current).
| SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Cash and cash equivalents | 43,612 48,774 45,655 48,347 45,079 51,183 45,498 45,453 |
| + Interest-bearingsecurities, current | 6,820 5,552 5,739 7,834 6,759 5,866 6,367 3,183 |
| + Interest-bearingsecurities, non-current | 21,613 23,898 24,025 23,335 20,354 19,157 17,091 23,022 |
| Gross cash, end ofperiod | 72,045 78,224 75,419 79,516 72,192 76,206 68,956 71,658 |
| - Borrowings, current | 7,942 14,587 15,290 17,759 9,439 1,622 2,160 3,015 |
| - Borrowings, non-current | 22,218 22,132 22,581 23,381 28,257 37,153 33,040 32,533 |
| Net cash, end ofperiod | 41,885 41,505 37,548 38,376 34,496 37,431 33,756 36,110 |
Capital employed
Total assets less non-interest-bearing provisions and liabilities.
| SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Total assets | 271,530 277,187 276,778 292,307 276,383 288,531 280,447 283,958 |
| Non-interest-bearing provisions and liabilities | |
| Provisions,non-current | 2,886 2,378 2,240 2,703 2,679 2,308 2,646 2,670 |
| Deferred tax liabilities | 1,089 1,102 1,164 1,060 1,224 857 1,178 792 |
| Other non-current liabilities | 1,383 1,759 1,813 2,178 2,114 2,163 2,160 2,118 |
| Provisions,current | 7,580 8,544 8,363 8,357 8,244 19,699 8,712 9,363 |
| Contract liabilities | 26,440 29,393 31,532 34,265 29,041 34,499 37,264 38,605 |
| Tradepayables | 31,988 30,704 32,182 29,840 30,403 30,672 31,388 30,842 |
| Other current liabilities | 38,174 37,905 34,834 40,521 37,405 34,624 33,351 38,528 |
| Capital employed | 161,990 165,402 164,650 173,383 165,273 163,709 163,748 161,040 |
Capital turnover
Annualized net sales divided by average capital employed.
Annualization factor of four is used for isolated quarter.
Annualization factor of four is used for Jan-Mar, two is used for Jan-Jun, 4/3 is used for Jan-Sep and one is used for Jan-Dec.
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Net sales | 69,590 57,472 55,578 49,750 66,373 57,127 54,810 48,906 |
| Annualized net sales | 278,360 229,888 222,312 199,000 265,492 228,508 219,240 195,624 |
| Average capital employed | |
| Capital employed at beginningofperiod | 165,402 164,650 173,383 165,273 163,709 163,748 161,040 149,615 |
| Capital employed at end ofperiod | 161,990 165,402 164,650 173,383 165,273 163,709 163,748 161,040 |
| Average capital employed | 163,696 165,026 169,017 169,328 164,491 163,729 162,394 155,328 |
| Capital turnover(times) | 1.7 1.4 1.3 1.2 1.6 1.4 1.4 1.3 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Net sales | 232,390 162,800 105,328 49,750 227,216 160,843 103,716 48,906 |
| Annualized net sales | 232,390 217,067 210,656 199,000 227,216 214,457 207,432 195,624 |
| Average capital employed | |
| Capital employed at beginningofperiod | 165,273 165,273 165,273 165,273 149,615 149,615 149,615 149,615 |
| Capital employed at end ofperiod | 161,990 165,402 164,650 173,383 165,273 163,709 163,748 161,040 |
| Average capital employed | 163,632 165,338 164,962 169,328 157,444 156,662 156,682 155,328 |
| Capital turnover(times) | 1.4 1.3 1.3 1.2 1.4 1.4 1.3 1.3 |
40 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
Return on capital employed
The annualized total of operating income (loss) as a percentage of average capital employed.
Annualization factor of four is used for isolated quarter.
Annualization factor of four is used for Jan-Mar, two is used for Jan-Jun, 4/3 is used for Jan-Sep and one is used for Jan-Dec.
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2019 2020 |
|---|---|
| Operatingincome(loss) | 11,008 8,643 3,851 4,306 6,125 -4,196 3,739 4,896 |
| Annualized operatingincome(loss) | 44,032 34,572 15,404 17,224 24,500 -16,784 14,956 19,584 |
| Average capital employed | |
| Capital employed at beginningofperiod | 165,402 164,650 173,383 165,273 163,709 163,748 161,040 149,615 |
| Capital employed at end ofperiod | 161,990 165,402 164,650 173,383 165,273 163,709 163,748 161,040 |
| Average capital employed | 163,696 165,026 169,017 169,328 164,491 163,729 162,394 155,328 |
| Return on capital employed(%) | 26.9% 20.9% 9.1% 10.2% 14.9% -10.3% 9.2% 12.6% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Operatingincome(loss) | 27,808 16,800 8,157 4,306 10,564 4,439 8,635 4,896 |
| Annualized operatingincome(loss) | 27,808 22,400 16,314 17,224 10,564 5,919 17,270 19,584 |
| Average capital employed | |
| Capital employed at beginningofperiod | 165,273 165,273 165,273 165,273 149,615 149,615 149,615 149,615 |
| Capital employed at end ofperiod | 161,990 165,402 164,650 173,383 165,273 163,709 163,748 161,040 |
| Average capital employed | 163,632 165,338 164,962 169,328 157,444 156,662 156,682 155,328 |
| Return on capital employed(%) | 17.0% 13.5% 9.9% 10.2% 6.7% 3.8% 11.0% 12.6% |
Equity ratio
Equity expressed as a percentage of total assets.
| Equity ratio Equity expressed as a percentage of total assets. |
|
|---|---|
| SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Total equity | 85,177 82,485 78,472 79,113 81,878 77,475 84,533 84,532 |
| Total assets | 271,530 277,187 276,778 292,307 276,383 288,531 280,447 283,958 |
| Equityratio(%) | 31.4% 29.8% 28.4% 27.1% 29.6% 26.9% 30.1% 29.8% |
Return on equity
Annualized net income (loss) attributable to owners of the Parent Company as a percentage of average stockholders’ equity. Annualization factor of four is used for isolated quarter.
Annualization factor of four is used for Jan-Mar, two is used for Jan-Jun, 4/3 is used for Jan-Sep and one is used for Jan-Dec.
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Net income(loss)attributable to owners of the Parent Company | 7,522 5,353 2,452 2,156 4,430 -6,229 1,705 2,317 |
| Annualized | 30,088 21,412 9,808 8,624 17,720 -24,916 6,820 9,268 |
| Average stockholders' equity | |
| Stockholders' equity,beginningofperiod | 82,830 79,005 79,841 82,559 78,200 84,488 84,619 86,978 |
| Stockholders' equity,end ofperiod | 86,674 82,830 79,005 79,841 82,559 78,200 84,488 84,619 |
| Average stockholders' equity | 84,752 80,918 79,423 81,200 80,380 81,344 84,554 85,799 |
| Return on equity (%) | 35.5% 26.5% 12.3% 10.6% 22.0% -30.6% 8.1% 10.8% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Net income(loss)attributable to owners of the Parent Company | 17,483 9,961 4,608 2,156 2,223 -2,207 4,022 2,317 |
| Annualized | 17,483 13,281 9,216 8,624 2,223 -2,943 8,044 9,268 |
| Average stockholders' equity | |
| Stockholders' equity,beginningofperiod | 82,559 82,559 82,559 82,559 86,978 86,978 86,978 86,978 |
| Stockholders' equity,end ofperiod | 86,674 82,830 79,005 79,841 82,559 78,200 84,488 84,619 |
| Average stockholders' equity | 84,617 82,695 80,782 81,200 84,769 82,589 85,733 85,799 |
| Return on equity (%) | 20.7% 16.1% 11.4% 10.6% 2.6% -3.6% 9.4% 10.8% |
41 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
Adjusted earnings (loss) per share (non-IFRS)
Adjusted earnings (loss) per share, diluted, excluding amortizations and write-down of acquired intangible assets and excluding restructuring charges.
The APM has been renamed. It was earlier referred to as Earnings (loss) per share (non-IFRS).
| Isolatedquarters,SEK | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Earnings(loss) per share, diluted | 2.26 1.61 0.74 0.65 1.33 -1.89 0.51 0.70 |
| Restructuringcharges | 0.01 0.08 0.14 0.07 0.07 0.04 0.02 0.05 |
| Amortization and write-downs of acquired intangibles | 0.06 0.08 0.06 0.07 0.06 0.05 0.06 0.05 |
| Adjusted earnings(loss) per share(non-IRFS) | 2.33 1.77 0.94 0.79 1.46 -1.80 0.59 0.80 |
| Year to date,SEK | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Earnings(loss) per share, diluted | 5.26 3.00 1.39 0.65 0.67 -0.67 1.21 0.70 |
| Restructuringcharges | 0.30 0.29 0.21 0.07 0.18 0.11 0.07 0.05 |
| Amortization and write-downs of acquired intangibles | 0.27 0.21 0.13 0.07 0.22 0.16 0.11 0.05 |
| Adjusted earnings(loss) per share(non-IRFS) | 5.83 3.50 1.73 0.79 1.07 -0.40 1.39 0.80 |
Free cash flow and free cash flow before M&A
Free cash flow: Cash flow from operating activities less net capital expenditures and other investments.
Free cash flow before M&A: Cash flow from operating activities less net capital expenditures and other investments (excluding M&A).
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Cash flow from operatingactivities | 13,903 5,279 5,449 4,302 496 6,989 3,623 5,765 |
| Net capital expenditures and other investments(excl M&A) | |
| Investments inproperty,plant and equipment | -1,090 -963 -1,327 -1,113 -1,475 -1,231 -1,098 -1,314 |
| Sales ofproperty,plant and equipment | 104 55 69 26 206 122 184 232 |
| Product development | -177 -167 -211 -262 -329 -313 -446 -457 |
| Other investingactivities | 668 301 -126 -42 -74 -56 -36 -165 |
| Repayment of lease liabilities | -636 -567 -618 -596 -711 -1,052 -623 -604 |
| Free cash flow before M&A | 12,772 3,938 3,236 2,315 -1,887 4,459 1,604 3,457 |
| Acquisitions/divestments of subs and other operations, net | -9,256 -89 -45 -208 -1,341 -466 3 299 |
| Free cash flow | 3,516 3,849 3,191 2,107 -3,228 3,993 1,607 3,756 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Cash flow from operatingactivities | 28,933 15,030 9,751 4,302 16,873 16,377 9,388 5,765 |
| Net capital expenditures and other investments(excl M&A) | |
| Investments inproperty,plant and equipment | -4,493 -3,403 -2,440 -1,113 -5,118 -3,643 -2,412 -1,314 |
| Sales ofproperty,plant and equipment | 254 150 95 26 744 538 416 232 |
| Product development | -817 -640 -473 -262 -1,545 -1,216 -903 -457 |
| Other investingactivities | 801 133 -168 -42 -331 -257 -201 -165 |
| Repayment of lease liabilities | -2,417 -1,781 -1,214 -596 -2,990 -2,279 -1,227 -604 |
| Free cash flow before M&A | 22,261 9,489 5,551 2,315 7,633 9,520 5,061 3,457 |
| Acquisitions/divestments of subs and other operations, net | -9,598 -342 -253 -208 -1,505 -164 302 299 |
| Free cash flow | 12,663 9,147 5,298 2,107 6,128 9,356 5,363 3,756 |
42 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
Sales growth by segment adjusted for comparable units and currency
| Isolatedquarter, year overyear change, percent | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks ¹⁾ | 20% 13% 4% 0% 2% 4% 11% 10% |
| Digital Services | 3% -5% -5% -9% -3% 5% -3% 0% |
| Managed Services | -12% -9% -12% -5% -1% -5% -6% -5% |
| EmergingBusiness and Other ²⁾ | -4% 2% -6% -8% 9% -7% 24% 38% |
| Total ¹⁾²⁾ | 13% 7% 0% -2% 1% 3% 7% 7% |
| Year to date, year overyear change, percent | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks ¹⁾ | 10% 6% 2% 0% 6% 8% 11% 10% |
| Digital Services | -3% -6% -7% -9% -1% 1% -2% 0% |
| Managed Services | -10% -9% -9% -5% -4% -5% -6% -5% |
| EmergingBusiness and Other ²⁾ | -4% -4% -7% -8% 14% 15% 30% 38% |
| Total ¹⁾²⁾ | 5% 2% -1% -2% 4% 5% 7% 7% |
1) Adjusted for Kathrein acquisition in October 2019.
2) Adjusted for MediaKind divestment in February 2019.
Gross margin by segment by quarter
| Gross margin bysegment by quarter | |
|---|---|
| Isolatedquarters,aspercentage of net sales | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 43.4% 46.5% 40.2% 44.4% 41.1% 41.6% 41.4% 43.2% |
| Digital Services | 40.9% 43.4% 43.6% 39.9% 37.2% 37.9% 36.8% 36.8% |
| Managed Services | 17.7% 19.9% 17.1% 16.3% 14.8% 17.9% 12.3% 17.7% |
| EmergingBusiness and Other | 35.3% 32.0% 12.6% 21.7% 13.4% 20.2% 18.5% 23.4% |
| Total | 40.6% 43.1% 37.6% 39.8% 36.8% 37.7% 36.6% 38.4% |
| Year to date,aspercentage of net sales | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 43.6% 43.7% 42.2% 44.4% 41.8% 42.0% 42.3% 43.2% |
| Digital Services | 41.9% 42.4% 41.9% 39.9% 37.2% 37.2% 36.8% 36.8% |
| Managed Services | 17.8% 17.8% 16.7% 16.3% 15.6% 15.9% 14.9% 17.7% |
| EmergingBusiness and Other | 25.6% 22.1% 17.1% 21.7% 18.9% 20.8% 21.0% 23.4% |
| Total | 40.3% 40.2% 38.6% 39.8% 37.3% 37.5% 37.5% 38.4% |
Operating margin by segment by quarter
| Isolatedquarters,aspercentage of net sales | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 21.5% 22.0% 13.2% 16.6% 14.4% 18.4% 15.0% 16.3% |
| Digital Services | 3.9% -6.8% -8.1% -19.3% -1.2% -6.7% -15.6% -23.0% |
| Managed Services | 6.9% 8.9% 4.7% 7.1% 4.2% 8.8% 3.2% 21.4% |
| EmergingBusiness and Other | -28.5% -26.7% -60.5% -32.7% -23.2% -695.8% -44.1% -1.7% |
| Total | 15.8% 15.0% 6.9% 8.7% 9.2% -7.3% 6.8% 10.0% |
| Year to date,aspercentage of net sales | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 18.6% 17.4% 14.8% 16.6% 16.0% 16.6% 15.6% 16.3% |
| Digital Services | -5.9% -11.0% -13.3% -19.3% -10.1% -14.5% -19.1% -23.0% |
| Managed Services | 6.9% 6.9% 5.9% 7.1% 9.0% 10.9% 11.9% 21.4% |
| EmergingBusiness and Other | -37.0% -40.1% -46.8% -32.7% -184.0% -239.0% -22.4% -1.7% |
| Total | 12.0% 10.3% 7.7% 8.7% 4.6% 2.8% 8.3% 10.0% |
43 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
Restructuring charges by function
| Restructuringcharges byfunction | |
|---|---|
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Cost of sales | -5 -73 -312 -335 -218 -28 -26 -65 |
| Research and development expenses | 21 -244 -227 39 -79 -98 -49 -118 |
| Sellingand administrative expenses | -8 -13 -144 -5 -30 -21 -43 -23 |
| Total | 8 -330 -683 -301 -327 -147 -118 -206 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Cost of sales | -725 -720 -647 -335 -337 -119 -91 -65 |
| Research and development expenses | -411 -432 -188 39 -344 -265 -167 -118 |
| Sellingand administrative expenses | -170 -162 -149 -5 -117 -87 -66 -23 |
| Total | -1,306 -1,314 -984 -301 -798 -471 -324 -206 |
Restructuring charges by segment
| Restructuringcharges bysegment | |
|---|---|
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | -19 -272 -380 -75 -48 -5 -5 -10 |
| of which cost of sales | -20 -79 -110 -72 -24 12 9 -3 |
| of which operating expenses | 1 -193 -270 -3 -24 -17 -14 -7 |
| Digital Services | 14 -87 34 20 -206 -128 -93 -187 |
| of which cost of sales | -10 -8 3 -16 -125 -32 -27 -60 |
| of which operating expenses | 24 -79 31 36 -81 -96 -66 -127 |
| Managed Services | 0 -11 -2 -245 -42 -2 1 -2 |
| of which cost of sales | 0 -11 -2 -245 -40 -2 3 -1 |
| of which operating expenses | 0 0 0 0 -2 0 -2 -1 |
| EmergingBusiness and Other | 13 40 -335 -1 -31 -12 -21 -7 |
| of which cost of sales | 25 25 -203 -2 -29 -6 -11 -1 |
| of which operating expenses | -12 15 -132 1 -2 -6 -10 -6 |
| Total | 8 -330 -683 -301 -327 -147 -118 -206 |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | -746 -727 -455 -75 -68 -20 -15 -10 |
| of which cost of sales | -281 -261 -182 -72 -6 18 6 -3 |
| of which operating expenses | -465 -466 -273 -3 -62 -38 -21 -7 |
| Digital Services | -19 -33 54 20 -614 -408 -280 -187 |
| of which cost of sales | -31 -21 -13 -16 -244 -119 -87 -60 |
| of which operating expenses | 12 -12 67 36 -370 -289 -193 -127 |
| Managed Services | -258 -258 -247 -245 -45 -3 -1 -2 |
| of which cost of sales | -258 -258 -247 -245 -40 0 2 -1 |
| of which operating expenses | 0 0 0 0 -5 -3 -3 -1 |
| EmergingBusiness and Other | -283 -296 -336 -1 -71 -40 -28 -7 |
| of which cost of sales | -155 -180 -205 -2 -47 -18 -12 -1 |
| of which operating expenses | -128 -116 -131 1 -24 -22 -16 -6 |
| Total | -1,306 -1,314 -984 -301 -798 -471 -324 -206 |
44 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
Gross income and gross margin excluding restructuring charges by segment
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 21,450 19,454 16,132 15,658 18,289 16,315 15,661 14,458 |
| Digital Services | 5,193 3,795 3,735 2,945 5,023 3,781 3,338 2,938 |
| Managed Services | 1,031 1,104 957 1,178 1,079 1,138 776 1,037 |
| EmergingBusiness and Other | 588 482 405 342 261 334 322 411 |
| Total | 28,262 24,835 21,229 20,123 24,652 21,568 20,097 18,844 |
| Isolatedquarters,aspercentage of net sales | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 43.5% 46.7% 40.5% 44.6% 41.1% 41.6% 41.4% 43.2% |
| Digital Services | 41.0% 43.5% 43.6% 40.1% 38.1% 38.3% 37.1% 37.6% |
| Managed Services | 17.7% 20.1% 17.2% 20.6% 15.4% 17.9% 12.3% 17.7% |
| EmergingBusiness and Other | 33.8% 30.5% 25.3% 21.9% 15.1% 20.5% 19.2% 23.5% |
| Total | 40.6% 43.2% 38.2% 40.4% 37.1% 37.8% 36.7% 38.5% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 72,694 51,244 31,790 15,658 64,723 46,434 30,119 14,458 |
| Digital Services | 15,668 10,475 6,680 2,945 15,080 10,057 6,276 2,938 |
| Managed Services | 4,270 3,239 2,135 1,178 4,030 2,951 1,813 1,037 |
| EmergingBusiness and Other | 1,817 1,229 747 342 1,328 1,067 733 411 |
| Total | 94,449 66,187 41,352 20,123 85,161 60,509 38,941 18,844 |
| Year to date,aspercentage of net sales | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 43.8% 43.9% 42.4% 44.6% 41.8% 42.0% 42.2% 43.2% |
| Digital Services | 42.0% 42.5% 42.0% 40.1% 37.8% 37.7% 37.3% 37.6% |
| Managed Services | 18.9% 19.3% 18.9% 20.6% 15.8% 15.9% 14.9% 17.7% |
| EmergingBusiness and Other | 28.0% 25.9% 23.6% 21.9% 19.6% 21.1% 21.4% 23.5% |
| Total | 40.6% 40.7% 39.3% 40.4% 37.5% 37.6% 37.5% 38.5% |
45 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
Operating income (loss) and operating margin excluding restructuring charges by segment
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 10,623 9,437 5,635 5,902 6,447 7,221 5,685 5,482 |
| Digital Services | 485 -504 -731 -1,437 42 -532 -1,312 -1,611 |
| Managed Services | 401 502 265 653 334 564 202 1,254 |
| EmergingBusiness and Other | -509 -462 -635 -511 -371 -11,302 -718 -23 |
| Total | 11,000 8,973 4,534 4,607 6,452 -4,049 3,857 5,102 |
| Isolatedquarters,aspercentage of net sales | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 21.5% 22.7% 14.1% 16.8% 14.5% 18.4% 15.0% 16.4% |
| Digital Services | 3.8% -5.8% -8.5% -19.6% 0.3% -5.4% -14.6% -20.6% |
| Managed Services | 6.9% 9.1% 4.8% 11.4% 4.8% 8.9% 3.2% 21.4% |
| EmergingBusiness and Other | -29.3% -29.2% -39.6% -32.7% -21.4% -695.1% -42.8% -1.3% |
| Total | 15.8% 15.6% 8.2% 9.3% 9.7% -7.1% 7.0% 10.4% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 31,597 20,974 11,537 5,902 24,835 18,388 11,167 5,482 |
| Digital Services | -2,187 -2,672 -2,168 -1,437 -3,413 -3,455 -2,923 -1,611 |
| Managed Services | 1,821 1,420 918 653 2,354 2,020 1,456 1,254 |
| EmergingBusiness and Other | -2,117 -1,608 -1,146 -511 -12,414 -12,043 -741 -23 |
| Total | 29,114 18,114 9,141 4,607 11,362 4,910 8,959 5,102 |
| Year to date,aspercentage of net sales | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 19.0% 18.0% 15.4% 16.8% 16.0% 16.6% 15.7% 16.4% |
| Digital Services | -5.9% -10.8% -13.6% -19.6% -8.6% -12.9% -17.4% -20.6% |
| Managed Services | 8.1% 8.5% 8.1% 11.4% 9.2% 10.9% 12.0% 21.4% |
| EmergingBusiness and Other | -32.6% -33.9% -36.2% -32.7% -183.0% -238.2% -21.6% -1.3% |
| Total | 12.5% 11.1% 8.7% 9.3% 5.0% 3.1% 8.6% 10.4% |
Rolling four quarters of net sales by segment
| Rollingfourquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 165,978 161,060 158,662 156,654 155,009 152,202 148,875 143,449 |
| Digital Services | 37,324 37,821 38,969 39,385 39,857 39,696 38,802 38,644 |
| Managed Services | 22,600 23,812 24,673 25,423 25,565 25,419 25,525 25,730 |
| EmergingBusiness and Other | 6,488 6,480 6,524 6,598 6,785 7,335 8,133 8,510 |
| Total | 232,390 229,173 228,828 228,060 227,216 224,652 221,335 216,333 |
Rolling four quarters of operating margin excluding restructuring by segment (%)
| Rollingfourquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 19% 17% 16% 16% 16% 17% 16% 16% |
| Digital Services | -6% -7% -7% -8% -9% -18% -20% -21% |
| Managed Services | 8% 7% 7% 7% 9% 9% 9% 10% |
| Emerging Business and Other | -33% -31% -196% -196% -183% -185% -40% -44% |
| Total | 13% 11% 5% 5% 5% 3% 7% 6% |
46 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures
EBITA and EBITA margin by segment by quarter
| Isolatedquarters,SEK million | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
|---|---|
| Networks | 10,636 9,347 5,321 5,957 6,447 7,253 5,716 5,552 |
| Digital Services | 625 -461 -563 -1,283 -23 -521 -1,268 -1,638 |
| Managed Services | 403 492 264 409 293 563 205 1,253 |
| EmergingBusiness and Other | -380 -370 -913 -456 -323 -11,262 -688 43 |
| Total | 11,284 9,008 4,109 4,627 6,394 -3,967 3,965 5,210 |
| Isolatedquarters,aspercentage of net sales | Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2020 2019 |
| Networks | 21.5% 22.4% 13.4% 17.0% 14.5% 18.5% 15.1% 16.6% |
| Digital Services | 4.9% -5.3% -6.6% -17.5% -0.2% -5.3% -14.1% -21.0% |
| Managed Services | 6.9% 8.9% 4.7% 7.2% 4.2% 8.9% 3.2% 21.4% |
| EmergingBusiness and Other | -21.9% -23.4% -57.0% -29.1% -18.7% -692.6% -41.0% 2.5% |
| Total | 16.2% 15.7% 7.4% 9.3% 9.6% -6.9% 7.2% 10.7% |
| Year to date,SEK million | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 31,261 20,625 11,278 5,957 24,968 18,521 11,268 5,552 |
| Digital Services | -1,682 -2,307 -1,846 -1,283 -3,450 -3,427 -2,906 -1,638 |
| Managed Services | 1,568 1,165 673 409 2,314 2,021 1,458 1,253 |
| EmergingBusiness and Other | -2,119 -1,739 -1,369 -456 -12,230 -11,907 -645 43 |
| Total | 29,028 17,744 8,736 4,627 11,602 5,208 9,175 5,210 |
| Year to date,aspercentage of net sales | Jan-Dec Jan-Sep Jan-Jun Jan-Mar Jan-Dec Jan-Sep Jan-Jun Jan-Mar 2020 2019 |
| Networks | 18.8% 17.7% 15.0% 17.0% 16.1% 16.8% 15.8% 16.6% |
| Digital Services | -4.5% -9.4% -11.6% -17.5% -8.7% -12.8% -17.3% -21.0% |
| Managed Services | 6.9% 6.9% 6.0% 7.2% 9.1% 10.9% 12.0% 21.4% |
| EmergingBusiness and Other | -32.7% -36.6% -43.2% -29.1% -180.3% -235.5% -18.8% 2.5% |
| Total | 12.5% 10.9% 8.3% 9.3% 5.1% 3.2% 8.8% 10.7% |
Other ratios
| Other ratios | |
|---|---|
| 2020 2019 2020 2019 Q4 Jan-Dec |
|
| Days sales outstanding | - - 69 75 |
| Inventoryturnover days | 86 73 78 77 |
| Payable days | 69 66 82 77 |
47 Ericsson | Fourth quarter and full-year report 2020
Alternative performance measures