SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
April 25, 2012
LM ERICSSON TELEPHONE COMPANY
(Translation of registrants name into English)
Torshamnsgatan 23, Kista
SE-164 83, Stockholm, Sweden
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. Form 20-F x Form 40-F ¨
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ¨ No x
Announcement of LM Ericsson Telephone Company, dated April 25, 2012 regarding Ericsson First Quarter report
1 |
Ericsson First Quarter Report 2012 | 2 |
Ericsson First Quarter Report 2012 | 3 |
Ericsson First Quarter Report 2012 | 4 |
Ericsson First Quarter Report 2012 | 5 |
Ericsson First Quarter Report 2012 | 6 |
Ericsson First Quarter Report 2012 | 7 |
Ericsson First Quarter Report 2012 | 8 |
Ericsson First Quarter Report 2012 | 9 |
Ericsson First Quarter Report 2012 | 10 |
Ericsson First Quarter Report 2012 | 11 |
Ericsson First Quarter Report 2012 | 12 |
Ericsson First Quarter Report 2012 | 13 |
Ericsson First Quarter Report 2012 | 14 |
Jan - Mar | Jan - Dec | |||||||||||||||
SEK million |
2011 | 2012 | Change | 2011 | ||||||||||||
Net sales |
52,966 | 50,974 | -4 | % | 226,921 | |||||||||||
Cost of sales |
-32,578 | -33,985 | 4 | % | -147,200 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross income |
20,388 | 16,989 | -17 | % | 79,721 | |||||||||||
Gross margin (%) |
38.5 | % | 33.3 | % | 35.1 | % | ||||||||||
Research and development expenses |
-7,991 | -8,016 | 0 | % | -32,638 | |||||||||||
Selling and administrative expenses |
-6,441 | -6,232 | -3 | % | -26,683 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
-14,432 | -14,248 | -1 | % | -59,321 | |||||||||||
Other operating income and expenses1) |
343 | 7,749 | 1,278 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income before shares in earnings of JV and associated companies |
6,299 | 10,490 | 67 | % | 21,678 | |||||||||||
Operating margin before shares in earnings of JV and associated companies (%) |
11.9 | % | 20.6 | % | 9.6 | % | ||||||||||
Shares in earnings of JV and associated companies |
-468 | -1,403 | 200 | % | -3,778 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
5,831 | 9,087 | 56 | % | 17,900 | |||||||||||
Financial income |
302 | 262 | -13 | % | 2,882 | |||||||||||
Financial expenses |
-306 | -273 | -11 | % | -2,661 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income after financial items |
5,827 | 9,076 | 56 | % | 18,121 | |||||||||||
Taxes |
-1,747 | -272 | -5,552 | |||||||||||||
Net income |
4,080 | 8,804 | 116 | % | 12,569 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to: |
||||||||||||||||
-Stockholders of the Parent Company |
4,103 | 8,950 | 12,194 | |||||||||||||
-Non-controlling interests |
-23 | -146 | 375 | |||||||||||||
Other information |
||||||||||||||||
Average number of shares, basic (million) |
3,202 | 3,212 | 3,206 | |||||||||||||
Earnings per share, basic (SEK) 2) |
1.28 | 2.79 | 3.80 | |||||||||||||
Earnings per share, diluted (SEK) 2) |
1.27 | 2.76 | 3.77 | |||||||||||||
|
|
|
|
|
|
|
|
STATEMENT OF COMPREHENSIVE INCOME
Jan - Mar | Jan -Dec | |||||||||||
SEK million |
2011 | 2012 | 2011 | |||||||||
Net income |
4,080 | 8,804 | 12,569 | |||||||||
Other comprehensive income |
||||||||||||
Actuarial gains and losses, and the effect of the asset ceiling, related to pensions |
388 | 436 | -6,963 | |||||||||
Revaluation of other investments in shares and participations |
||||||||||||
Fair value remeasurement |
-1 | | | |||||||||
Cash flow hedges |
||||||||||||
Gains/losses arising during the period |
1,624 | 785 | 996 | |||||||||
Reclassification adjustments for gains/losses included in profit or loss |
-921 | -213 | -2,028 | |||||||||
Adjustments for amounts transferred to initial carrying amount of hedged items |
| 92 | | |||||||||
Changes in cumulative translation adjustments |
-3,417 | -2,004 | -964 | |||||||||
Share of other comprehensive income on JV and associated companies |
-744 | -52 | -262 | |||||||||
Tax on items relating to components of other comprehensive income |
-222 | -392 | 2,158 | |||||||||
Total other comprehensive income |
-3,293 | -1,348 | -7,063 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income |
787 | 7,456 | 5,506 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income attributable to: |
||||||||||||
Stockholders of the Parent Company |
906 | 7,650 | 5,081 | |||||||||
Non-controlling interests |
-119 | -194 | 425 | |||||||||
|
|
|
|
|
|
1) | Includes gain on sale of Sony Ericsson SEK 7,691 million in Q1 2012 |
2) | Based on Net income attributable to stockholders of the Parent Company |
Ericsson First Quarter Report 2012, April 25 2012 | 15 |
SEK million |
Dec 31 2011 |
Mar 31 2012 |
||||||
ASSETS |
||||||||
Non-current assets |
||||||||
Intangible assets |
||||||||
Capitalized development expenses |
3,523 | 3,529 | ||||||
Goodwill |
27,438 | 31,245 | ||||||
Intellectual property rights, brands and other intangible assets |
13,083 | 17,263 | ||||||
Property, plant and equipment |
10,788 | 11,268 | ||||||
Financial assets |
||||||||
Equity in JV and associated companies |
5,965 | 3,271 | ||||||
Other investments in shares and participations |
2,199 | 2,122 | ||||||
Customer financing, non-current |
1,400 | 1,139 | ||||||
Other financial assets, non-current |
4,117 | 5,747 | ||||||
Deferred tax assets |
13,020 | 13,231 | ||||||
|
|
|
|
|||||
81,533 | 88,815 | |||||||
Current assets |
||||||||
Inventories |
33,070 | 32,546 | ||||||
Trade receivables |
64,522 | 60,695 | ||||||
Customer financing, current |
2,845 | 2,798 | ||||||
Other current receivables |
17,837 | 20,333 | ||||||
Short-term investments 1) |
41,866 | 44,992 | ||||||
Cash and cash equivalents |
38,676 | 30,638 | ||||||
|
|
|
|
|||||
198,816 | 192,002 | |||||||
Total assets |
280,349 | 280,817 | ||||||
|
|
|
|
|||||
EQUITY AND LIABILITIES |
||||||||
Equity |
||||||||
Stockholders equity |
143,105 | 150,506 | ||||||
Non-controlling interest in equity of subsidiaries |
2,165 | 1,962 | ||||||
|
|
|
|
|||||
145,270 | 152,468 | |||||||
Non-current liabilities |
||||||||
Post-employment benefits |
10,016 | 9,339 | ||||||
Provisions, non-current |
280 | 208 | ||||||
Deferred tax liabilities |
2,250 | 3,749 | ||||||
Borrowings, non-current |
23,256 | 22,969 | ||||||
Other non-current liabilities |
2,248 | 2,590 | ||||||
|
|
|
|
|||||
38,050 | 38,855 | |||||||
Current liabilities |
||||||||
Provisions, current |
5,985 | 5,722 | ||||||
Borrowings, current |
7,765 | 6,229 | ||||||
Trade payables |
25,309 | 22,283 | ||||||
Other current liabilities |
57,970 | 55,260 | ||||||
|
|
|
|
|||||
97,029 | 89,494 | |||||||
Total equity and liabilities |
280,349 | 280,817 | ||||||
|
|
|
|
|||||
Of which interest-bearing liabilities and post-employment benefits |
41,037 | 38,537 | ||||||
Of which net cash |
39,505 | 37,093 | ||||||
Assets pledged as collateral |
452 | 403 | ||||||
Contingent liabilities |
609 | 581 | ||||||
|
|
|
|
1) | Including loan to ST-Ericsson of SEK 3,241 (2,759) million |
Ericsson First Quarter Report 2012, April 25 2012 | 16 |
CONSOLIDATED STATEMENT OF CASH FLOWS
Jan - Mar | Jan - Dec | |||||||||||
SEK million |
2011 | 2012 | 2011 | |||||||||
Operating activities |
||||||||||||
Net income |
4,080 | 8,804 | 12,569 | |||||||||
Adjustments to reconcile net income to cash |
||||||||||||
Taxes |
721 | -1,118 | 1,994 | |||||||||
Earnings/dividends in JV and associated companies |
452 | 1,290 | 3,710 | |||||||||
Depreciation, amortization and impairment losses |
2,209 | 2,315 | 9,036 | |||||||||
Other |
-1,201 | -7,022 | -2,127 | |||||||||
|
|
|
|
|
|
|||||||
6,261 | 4,269 | 25,182 | ||||||||||
Changes in operating net assets |
||||||||||||
Inventories |
-3,462 | -59 | -3,243 | |||||||||
Customer financing, current and non-current |
196 | 282 | 74 | |||||||||
Trade receivables |
-1,610 | 3,722 | -1,700 | |||||||||
Trade payables |
-255 | -2,713 | -1,648 | |||||||||
Provisions and post-employment benefits |
-752 | -1,771 | -5,695 | |||||||||
Other operating assets and liabilities, net |
-3,284 | -2,999 | -2,988 | |||||||||
|
|
|
|
|
|
|||||||
-9,167 | -3,538 | -15,200 | ||||||||||
Cash flow from operating activities |
-2,906 | 731 | 9,982 | |||||||||
Investing activities |
||||||||||||
Investments in property, plant and equipment |
-980 | -1,648 | -4,994 | |||||||||
Sales of property, plant and equipment |
97 | 309 | 386 | |||||||||
Acquisitions/divestments of subsidiaries and other operations, net 1) |
-455 | -1,730 | -3,128 | |||||||||
Product development |
-269 | -251 | -1,515 | |||||||||
Other investing activities |
179 | 195 | -900 | |||||||||
Short-term investments |
3,706 | -3,999 | 14,692 | |||||||||
|
|
|
|
|
|
|||||||
Cash flow from investing activities |
2,278 | -7,124 | 4,541 | |||||||||
Cash flow before financing activities |
-628 | -6,393 | 14,523 | |||||||||
Financing activities |
||||||||||||
Dividends paid |
| | -7,455 | |||||||||
Other financing activities |
1,240 | -1,318 | 961 | |||||||||
|
|
|
|
|
|
|||||||
Cash flow from financing activities |
1,240 | -1,318 | -6,494 | |||||||||
Effect of exchange rate changes on cash |
-720 | -327 | -217 | |||||||||
Net change in cash |
-108 | -8,038 | 7,812 | |||||||||
Cash and cash equivalents, beginning of period |
30,864 | 38,676 | 30,864 | |||||||||
Cash and cash equivalents, end of period |
30,756 | 30,638 | 38,676 | |||||||||
|
|
|
|
|
|
1) | Includes payment of external loan of SEK -6.2 b. attributable to the acquisition of Telcordia in Q1 2012 |
Ericsson First Quarter Report 2012, April 25 2012 | 17 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
SEK million |
Jan - Mar 2011 |
Jan - Mar 2012 |
Jan -
Dec 2011 |
|||||||||
Opening balance |
146,785 | 145,270 | 146,785 | |||||||||
Total comprehensive income |
787 | 7,456 | 5,506 | |||||||||
Sale/Repurchase of own shares |
23 | 17 | 92 | |||||||||
Stock purchase |
107 | 108 | 413 | |||||||||
Dividends paid |
| | -7,455 | |||||||||
Transactions with non-controlling interests |
| -384 | -71 | |||||||||
|
|
|
|
|
|
|||||||
Closing balance |
147,702 | 152,467 | 145,270 | |||||||||
|
|
|
|
|
|
Ericsson First Quarter Report 2012, April 25 2012 | 18 |
CONSOLIDATED INCOME STATEMENT ISOLATED QUARTERS
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Net sales |
52,966 | 54,770 | 55,518 | 63,667 | 50,974 | |||||||||||||||
Cost of sales |
-32,578 | -34,064 | -36,095 | -44,463 | -33,985 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross income |
20,388 | 20,706 | 19,423 | 19,204 | 16,989 | |||||||||||||||
Gross margin (%) |
38.5 | % | 37.8 | % | 35.0 | % | 30.2 | % | 33.3 | % | ||||||||||
Research and development expenses |
-7,991 | -8,108 | -7,824 | -8,715 | -8,016 | |||||||||||||||
Selling and administrative expenses |
-6,441 | -7,741 | -5,664 | -6,837 | -6,232 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating expenses |
-14,432 | -15,849 | -13,488 | -15,552 | -14,248 | |||||||||||||||
Other operating income and expenses 1) |
343 | 166 | 366 | 403 | 7,749 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income before shares in earnings of JV and associated companies |
6,299 | 5,023 | 6,301 | 4,055 | 10,490 | |||||||||||||||
Operating margin before shares in earnings of JV and associated companies (%) |
11.9 | % | 9.2 | % | 11.3 | % | 6.4 | % | 20.6 | % | ||||||||||
Shares in earnings of JV and associated companies |
-468 | -771 | -640 | -1,899 | -1,403 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
5,831 | 4,252 | 5,661 | 2,156 | 9,087 | |||||||||||||||
Financial income |
302 | 977 | 1,198 | 405 | 262 | |||||||||||||||
Financial expenses |
-306 | -636 | -987 | -732 | -273 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income after financial items |
5,827 | 4,593 | 5,872 | 1,829 | 9,076 | |||||||||||||||
Taxes |
-1,747 | -1,377 | -2,090 | -338 | -272 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
4,080 | 3,216 | 3,782 | 1,491 | 8,804 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to: |
||||||||||||||||||||
- Stockholders of the Parent Company |
4,103 | 3,116 | 3,821 | 1,154 | 8,950 | |||||||||||||||
- Non-controlling interests |
-23 | 100 | -39 | 337 | -146 | |||||||||||||||
Other information |
||||||||||||||||||||
Average number of shares, basic (million) |
3,202 | 3,204 | 3,207 | 3,209 | 3,212 | |||||||||||||||
Earnings per share, basic (SEK) 2) |
1.28 | 0.97 | 1.19 | 0.36 | 2.79 | |||||||||||||||
Earnings per share, diluted (SEK) 2) |
1.27 | 0.96 | 1.18 | 0.36 | 2.76 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
1) | Includes gain on sale of Sony Ericsson SEK 7,691 million in Q1 2012 |
2) | Based on Net income attributable to stockholders of the Parent Company |
Ericsson First Quarter Report 2012, April 25 2012 | 19 |
CONSOLIDATED STATEMENT OF CASH FLOWS ISOLATED QUARTERS
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Operating activities |
||||||||||||||||||||
Net income |
4,080 | 3,216 | 3,782 | 1,491 | 8,804 | |||||||||||||||
Adjustments to reconcile net income to cash |
||||||||||||||||||||
Taxes |
721 | -29 | 550 | 752 | -1,118 | |||||||||||||||
Earnings/dividends in JV and associated companies |
452 | 783 | 658 | 1,817 | 1,290 | |||||||||||||||
Depreciation, amortization and impairment losses |
2,209 | 2,172 | 2,227 | 2,428 | 2,315 | |||||||||||||||
Other |
-1,201 | -1,107 | -291 | 472 | -7,022 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income affecting cash |
6,261 | 5,035 | 6,926 | 6,960 | 4,269 | |||||||||||||||
Changes in operating net assets |
||||||||||||||||||||
Inventories |
-3,462 | -2,370 | -2,619 | 5,208 | -59 | |||||||||||||||
Customer financing, current and non-current |
196 | 195 | -607 | 290 | 282 | |||||||||||||||
Trade receivables |
-1,610 | 2,114 | -2,769 | 565 | 3,722 | |||||||||||||||
Trade payables |
-255 | -834 | -805 | 246 | -2,713 | |||||||||||||||
Provisions and post-employment benefits |
-752 | -485 | -2,180 | -2,278 | -1,771 | |||||||||||||||
Other operating assets and liabilities, net |
-3,284 | 2,126 | 3,694 | -5,524 | -2,999 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
-9,167 | 746 | -5,286 | -1,493 | -3,538 | ||||||||||||||||
Cash flow from operating activities |
-2,906 | 5,781 | 1,640 | 5,467 | 731 | |||||||||||||||
Investing activities |
||||||||||||||||||||
Investments in property, plant and equipment |
-980 | -1,196 | -1,294 | -1,524 | -1,648 | |||||||||||||||
Sales of property, plant and equipment |
97 | 58 | 59 | 172 | 309 | |||||||||||||||
Acquisitions/divestments of subsidiaries and other operations, net 1) |
-455 | -507 | -1,931 | -235 | -1,730 | |||||||||||||||
Product development |
-269 | -429 | -257 | -560 | -251 | |||||||||||||||
Other investing activities |
179 | -100 | -769 | -210 | 195 | |||||||||||||||
Short-term investments |
3,706 | 3,196 | 9,323 | -1,533 | -3,999 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from investing activities |
2,278 | 1,022 | 5,131 | -3,890 | -7,124 | |||||||||||||||
Cash flow before financing activities |
-628 | 6,803 | 6,771 | 1,577 | -6,393 | |||||||||||||||
Financing activities |
||||||||||||||||||||
Dividends paid |
| -7,209 | -241 | -5 | | |||||||||||||||
Other financing activities |
1,240 | -1,097 | -10 | 828 | -1,318 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow from financing activities |
1,240 | -8,306 | -251 | 823 | -1,318 | |||||||||||||||
Effect of exchange rate changes on cash |
-720 | 211 | 278 | 14 | -327 | |||||||||||||||
Net change in cash |
-108 | -1,292 | 6,798 | 2,414 | -8,038 | |||||||||||||||
Cash and cash equivalents, beginning of period |
30,864 | 30,756 | 29,464 | 36,262 | 38,676 | |||||||||||||||
Cash and cash equivalents, end of period |
30,756 | 29,464 | 36,262 | 38,676 | 30,638 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
1) | Includes payment of external loan of SEK -6.2 b. attributable to the acquisition of Telcordia in Q1 2012 |
Ericsson First Quarter Report 2012, April 25 2012 | 20 |
PARENT COMPANY INCOME STATEMENT
Jan - Mar | Jan - Dec | |||||||||||
SEK million |
2011 | 2012 | 2011 | |||||||||
Net sales |
| | | |||||||||
Cost of sales |
| | | |||||||||
|
|
|
|
|
|
|||||||
Gross income |
| | | |||||||||
Operating expenses |
-419 | -147 | -2,121 | |||||||||
Other operating income and expenses |
746 | 561 | 3,184 | |||||||||
|
|
|
|
|
|
|||||||
Operating income |
327 | 414 | 1,063 | |||||||||
Financial net |
2,767 | 4,720 | 3,328 | |||||||||
|
|
|
|
|
|
|||||||
Income after financial items |
3,094 | 5,134 | 4,391 | |||||||||
Transfers to (-) / from untaxed reserves |
| | 339 | |||||||||
Taxes |
-130 | -109 | -103 | |||||||||
|
|
|
|
|
|
|||||||
Net income |
2,964 | 5,025 | 4,627 | |||||||||
|
|
|
|
|
|
STATEMENT OF COMPREHENSIVE INCOME
Jan - Mar | Jan - Dec | |||||||||||
SEK million |
2011 | 2012 | 2011 | |||||||||
Net income |
2,964 | 5,025 | 4,627 | |||||||||
Cash flow hedges |
||||||||||||
Gains/losses arising during the period |
| -64 | 203 | |||||||||
Adjustments for amounts transferred to initial carrying amount of hegded items |
| -139 | | |||||||||
Tax on items reported directly in or transferred from equity |
| | | |||||||||
Other comprehensive income |
| -203 | 203 | |||||||||
|
|
|
|
|
|
|||||||
Total comprehensive income |
2,964 | 4,822 | 4,830 | |||||||||
|
|
|
|
|
|
Dec 31 | Mar 31 | |||||||
SEK million |
2011 | 2012 | ||||||
ASSETS |
||||||||
Fixed assets |
||||||||
Intangible assets |
1,088 | 1,027 | ||||||
Tangible assets |
491 | 479 | ||||||
Financial assets |
103,663 | 108,422 | ||||||
|
|
|
|
|||||
105,242 | 109,928 | |||||||
Current assets |
||||||||
Inventories |
61 | 50 | ||||||
Receivables 1) |
23,327 | 24,110 | ||||||
Short-term investments |
38,852 | 41,470 | ||||||
Cash and cash equivalents |
17,288 | 10,492 | ||||||
|
|
|
|
|||||
79,528 | 76,122 | |||||||
Total assets |
184,770 | 186,050 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY, PROVISIONS AND LIABILITIES |
||||||||
Equity |
||||||||
Restricted equity |
47,859 | 47,859 | ||||||
Non-restricted equity |
40,720 | 45,561 | ||||||
|
|
|
|
|||||
88,579 | 93,420 | |||||||
Untaxed reserves |
676 | 676 | ||||||
Provisions |
651 | 1,156 | ||||||
Non-current liabilities |
48,373 | 48,185 | ||||||
Current liabilities |
46,491 | 42,613 | ||||||
Total stockholders equity, provisions and liabilities |
184,770 | 186,050 | ||||||
|
|
|
|
|||||
Assets pledged as collateral |
452 | 403 | ||||||
Contingent liabilities |
18,518 | 16,023 | ||||||
|
|
|
|
1) | Including loan to ST-Ericsson of SEK 3,241 (2,759) million. |
Ericsson First Quarter Report 2012, April 25 2012 | 21 |
The Group
This interim report is prepared in accordance with IAS 34. 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 IASBs 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, 2011, and should be read in conjunction with that annual report.
As from January 1, 2012, the Company has applied the following new or amended IFRSs and IFRICs:
| Amendment to IAS 12, income taxes: on deferred tax: recovery of underlying assets (not yet endorsed by the EU) |
| Amendments to IFRS 7, Financial instruments Disclosures: Transfers of Financial Assets |
None of the new or amended standards and interpretations has had any significant impact on the financial result or position of the Company. There is no difference between IFRS effective as per March 31, 2012 and IFRS as endorsed by the EU, except for IAS 12 above.
Ericsson First Quarter Report 2012, April 25 2012 | 22 |
NET SALES BY SEGMENT BY QUARTER
Segments Sony Ericsson and ST-Ericsson are reported in accordance with the equity method, thus their sales are not included.
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
33,249 | 33,360 | 32,506 | 33,280 | 27,314 | |||||||||||||||
Global Services |
17,435 | 19,036 | 20,438 | 26,975 | 20,631 | |||||||||||||||
Of which Professional Services |
12,571 | 13,463 | 14,719 | 18,081 | 14,884 | |||||||||||||||
Of which Managed Services |
4,924 | 4,724 | 5,304 | 6,046 | 5,708 | |||||||||||||||
Of which Network Rollout |
4,864 | 5,573 | 5,719 | 8,894 | 5,747 | |||||||||||||||
Support Solutions |
2,282 | 2,374 | 2,574 | 3,412 | 3,029 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
52,966 | 54,770 | 55,518 | 63,667 | 50,974 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Sequential change, percent |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
-9 | % | 0 | % | -3 | % | 2 | % | -18 | % | ||||||||||
Global Services |
-24 | % | 9 | % | 7 | % | 32 | % | -24 | % | ||||||||||
Of which Professional Services |
-25 | % | 7 | % | 9 | % | 23 | % | -18 | % | ||||||||||
Of which Managed Services |
-8 | % | -4 | % | 12 | % | 14 | % | -6 | % | ||||||||||
Of which Network Rollout |
-21 | % | 15 | % | 3 | % | 56 | % | -35 | % | ||||||||||
Support Solutions |
-34 | % | 4 | % | 8 | % | 33 | % | -11 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-16 | % | 3 | % | 1 | % | 15 | % | -20 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Year over year change, percent |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
35 | % | 31 | % | 25 | % | -9 | % | -18 | % | ||||||||||
Global Services |
-4 | % | -5 | % | 7 | % | 18 | % | 18 | % | ||||||||||
Of which Professional Services |
-5 | % | -9 | % | 7 | % | 8 | % | 18 | % | ||||||||||
Of which Managed Services |
1 | % | -16 | % | 1 | % | 13 | % | 16 | % | ||||||||||
Of which Network Rollout |
0 | % | 6 | % | 7 | % | 44 | % | 18 | % | ||||||||||
Support Solutions |
-1 | % | -2 | % | 11 | % | -2 | % | 33 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
17 | % | 14 | % | 17 | % | 1 | % | -4 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Year to date, SEK million |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Networks |
33,249 | 66,609 | 99,115 | 132,395 | 27,314 | |||||||||||||||
Global Services |
17,435 | 36,471 | 56,909 | 83,884 | 20,631 | |||||||||||||||
Of which Professional Services |
12,571 | 26,034 | 40,753 | 58,834 | 14,884 | |||||||||||||||
Of which Managed Services |
4,924 | 9,648 | 14,952 | 20,998 | 5,708 | |||||||||||||||
Of which Network Rollout |
4,864 | 10,437 | 16,156 | 25,050 | 5,747 | |||||||||||||||
Support Solutions |
2,282 | 4,656 | 7,230 | 10,642 | 3,029 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
52,966 | 107,736 | 163,254 | 226,921 | 50,974 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Year to date, | 2011 | 2012 | ||||||||||||||||||
year over year change, percent |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Networks |
35 | % | 33 | % | 30 | % | 17 | % | -18 | % | ||||||||||
Global Services |
-4 | % | -4 | % | -1 | % | 5 | % | 18 | % | ||||||||||
Of which Professional Services |
-5 | % | -7 | % | -3 | % | 1 | % | 18 | % | ||||||||||
Of which Managed Services |
1 | % | -8 | % | -5 | % | -1 | % | 16 | % | ||||||||||
Of which Network Rollout |
0 | % | 3 | % | 5 | % | 16 | % | 18 | % | ||||||||||
Support Solutions |
-1 | % | -2 | % | 3 | % | 1 | % | 33 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
17 | % | 16 | % | 16 | % | 12 | % | -4 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
SALES GROWTH FOR COMPARABLE UNITS, ADJUSTED FOR CURRENCY EFFECTS AND HEDGING
2012 | ||||
Sequential change, percent |
Q1 | |||
Networks |
-19 | % | ||
Global Services |
-25 | % | ||
Support Solutions |
-25 | % | ||
|
|
|||
Total |
-22 | % | ||
|
|
|||
Isolated quarter, | 2012 | |||
Year over year change, percent |
Q1 | |||
Networks |
-18 | % | ||
Global Services |
14 | % | ||
Support Solutions |
12 | % | ||
|
|
|||
Total |
-6 | % | ||
|
|
|||
Year to date, | 2012 | |||
year over year change, percent |
Jan - Mar | |||
Networks |
-18 | % | ||
Global Services |
14 | % | ||
Support Solutions |
12 | % | ||
|
|
|||
Total |
-6 | % | ||
|
|
Ericsson First Quarter Report 2012, April 25 2012 | 23 |
OPERATING INCOME BY SEGMENT BY QUARTER
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
5,744 | 4,599 | 4,277 | 2,675 | 1,649 | |||||||||||||||
Global Services |
1,146 | 1,030 | 1,757 | 1,611 | 1,267 | |||||||||||||||
Of which Professional Services |
1,486 | 1,661 | 2,023 | 2,498 | 1,908 | |||||||||||||||
Of which Network Rollout |
-340 | -631 | -266 | -887 | -641 | |||||||||||||||
Support Solutions |
-338 | -267 | 90 | 11 | -28 | |||||||||||||||
Unallocated 1) |
-228 | -204 | 164 | -233 | -97 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Segments excluding Sony Ericsson and ST-Ericsson |
6,324 | 5,158 | 6,288 | 4,064 | 2,791 | |||||||||||||||
Sony Ericsson 2) |
71 | -208 | 75 | -1,137 | 7,691 | |||||||||||||||
ST-Ericsson |
-564 | -698 | -702 | -771 | -1,395 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-493 | -906 | -627 | -1,908 | 6,296 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
5,831 | 4,252 | 5,661 | 2,156 | 9,087 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Year to date, SEK million |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Networks |
5,744 | 10,343 | 14,620 | 17,295 | 1,649 | |||||||||||||||
Global Services |
1,146 | 2,176 | 3,933 | 5,544 | 1,267 | |||||||||||||||
Of which Professional Services |
1,486 | 3,147 | 5,170 | 7,668 | 1,908 | |||||||||||||||
Of which Network Rollout |
-340 | -971 | -1,237 | -2,124 | -641 | |||||||||||||||
Support Solutions |
-338 | -605 | -515 | -504 | -28 | |||||||||||||||
Unallocated 1) |
-228 | -432 | -268 | -501 | -97 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Segments excluding Sony Ericsson and ST-Ericsson |
6,324 | 11,482 | 17,770 | 21,834 | 2,791 | |||||||||||||||
Sony Ericsson 2) |
71 | -137 | -62 | -1,199 | 7,691 | |||||||||||||||
ST-Ericsson |
-564 | -1,262 | -1,964 | -2,735 | -1,395 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-493 | -1,399 | -2,026 | -3,934 | 6,296 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
5,831 | 10,083 | 15,744 | 17,900 | 9,087 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
||||||||||||||||||||
2011 | 2012 | |||||||||||||||||||
As percentage of net sales, isolated quarters |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
17 | % | 14 | % | 13 | % | 8 | % | 6 | % | ||||||||||
Global Services |
7 | % | 5 | % | 9 | % | 6 | % | 6 | % | ||||||||||
Of which Professional Services |
12 | % | 12 | % | 14 | % | 14 | % | 13 | % | ||||||||||
Of which Network Rollout |
-7 | % | -11 | % | -5 | % | -10 | % | -11 | % | ||||||||||
Support Solutions |
-15 | % | -11 | % | 3 | % | 0 | % | -1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal excluding Sony Ericsson and ST-Ericsson |
12 | % | 9 | % | 11 | % | 6 | % | 5 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
As percentage of net sales, Year to date |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Networks |
17 | % | 16 | % | 15 | % | 13 | % | 6 | % | ||||||||||
Global Services |
7 | % | 6 | % | 7 | % | 7 | % | 6 | % | ||||||||||
Of which Professional Services |
12 | % | 12 | % | 13 | % | 13 | % | 13 | % | ||||||||||
Of which Network Rollout |
-7 | % | -9 | % | -8 | % | -8 | % | -11 | % | ||||||||||
Support Solutions |
-15 | % | -13 | % | -7 | % | -5 | % | -1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal excluding Sony Ericsson and ST-Ericsson |
12 | % | 11 | % | 11 | % | 10 | % | 5 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
1) | Unallocated consists mainly of costs for corporate staff, non-operational capital gains and losses |
2) | Gain on sale of Sony Ericsson in SEK 7,691 million in Q1 2012 |
Ericsson First Quarter Report 2012, April 25 2012 | 24 |
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
6,571 | 5,417 | 5,123 | 3,437 | 2,343 | |||||||||||||||
Global Services |
1,278 | 1,150 | 1,867 | 1,720 | 1,464 | |||||||||||||||
Of which Professional Services |
1,597 | 1,760 | 2,111 | 2,583 | 2,086 | |||||||||||||||
Of which Network Rollout |
-319 | -610 | -244 | -863 | -622 | |||||||||||||||
Support Solutions |
-163 | -93 | 270 | 195 | 236 | |||||||||||||||
Unallocated 1) |
-226 | -204 | 165 | -203 | -96 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Segments excluding Sony Ericsson and ST-Ericsson |
7,460 | 6,270 | 7,425 | 5,149 | 3,947 | |||||||||||||||
Sony Ericsson 2) |
71 | -208 | 75 | -1,137 | 7,691 | |||||||||||||||
ST-Ericsson |
-564 | -698 | -702 | -771 | -1,395 | |||||||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-493 | -906 | -627 | -1,908 | 6,296 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
6,967 | 5,364 | 6,798 | 3,241 | 10,243 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Year to date, SEK million |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Networks |
6,571 | 11,988 | 17,111 | 20,548 | 2,343 | |||||||||||||||
Global Services |
1,278 | 2,428 | 4,295 | 6,015 | 1,464 | |||||||||||||||
Of which Professional Services |
1,597 | 3,357 | 5,468 | 8,051 | 2,086 | |||||||||||||||
Of which Network Rollout |
-319 | -929 | -1,173 | -2,036 | -622 | |||||||||||||||
Support Solutions |
-163 | -256 | 14 | 209 | 236 | |||||||||||||||
Unallocated 1) |
-226 | -430 | -265 | -468 | -96 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Segments excluding Sony Ericsson and ST-Ericsson |
7,460 | 13,730 | 21,155 | 26,304 | 3,947 | |||||||||||||||
Sony Ericsson 2) |
71 | -137 | -62 | -1,199 | 7,691 | |||||||||||||||
ST-Ericsson |
-564 | -1,262 | -1,964 | -2,735 | -1,395 | |||||||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-493 | -1,399 | -2,026 | -3,934 | 6,296 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
6,967 | 12,331 | 19,129 | 22,370 | 10,243 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
||||||||||||||||||||
2011 | 2012 | |||||||||||||||||||
As percentage of net sales, isolated quarters |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
20 | % | 16 | % | 16 | % | 10 | % | 9 | % | ||||||||||
Global Services |
7 | % | 6 | % | 9 | % | 6 | % | 7 | % | ||||||||||
Of which Professional Services |
13 | % | 13 | % | 14 | % | 14 | % | 14 | % | ||||||||||
Of which Network Rollout |
-7 | % | -11 | % | -4 | % | -10 | % | -11 | % | ||||||||||
Support Solutions |
-7 | % | -4 | % | 11 | % | 6 | % | 8 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal excluding Sony Ericsson and ST-Ericsson |
14 | % | 11 | % | 13 | % | 8 | % | 8 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
As percentage of net sales, Year to date |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Networks |
20 | % | 18 | % | 17 | % | 16 | % | 9 | % | ||||||||||
Global Services |
7 | % | 7 | % | 8 | % | 7 | % | 7 | % | ||||||||||
Of which Professional Services |
13 | % | 13 | % | 13 | % | 14 | % | 14 | % | ||||||||||
Of which Network Rollout |
-7 | % | -9 | % | -7 | % | -8 | % | -11 | % | ||||||||||
Support Solutions |
-7 | % | -6 | % | 0 | % | 2 | % | 8 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal excluding Sony Ericsson and ST-Ericsson |
14 | % | 13 | % | 13 | % | 12 | % | 8 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
1) | Unallocated consists mainly of costs for corporate staff, non-operational capital gains and losses |
2) | Gain on sale of Sony Ericsson in SEK 7,691 million in Q1 2012 |
Ericsson First Quarter Report 2012, April 25 2012 | 25 |
NET SALES BY REGION BY QUARTER
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
North America |
13,162 | 12,324 | 12,096 | 11,203 | 12,775 | |||||||||||||||
Latin America |
4,015 | 4,927 | 6,012 | 7,028 | 4,822 | |||||||||||||||
Northern Europe & Central Asia 1) 2) |
3,365 | 4,552 | 3,527 | 3,781 | 2,292 | |||||||||||||||
Western & Central Europe 2) |
4,806 | 4,342 | 4,612 | 5,270 | 4,306 | |||||||||||||||
Mediterranean 2) |
4,799 | 5,543 | 5,225 | 8,240 | 4,620 | |||||||||||||||
Middle East |
3,070 | 3,546 | 3,650 | 5,195 | 3,157 | |||||||||||||||
Sub Saharan Africa |
2,212 | 2,214 | 2,519 | 3,218 | 2,200 | |||||||||||||||
India |
3,169 | 2,798 | 2,273 | 1,522 | 1,421 | |||||||||||||||
China & North East Asia |
8,633 | 9,025 | 9,662 | 10,889 | 9,154 | |||||||||||||||
South East Asia & Oceania |
3,108 | 3,033 | 3,720 | 4,009 | 3,374 | |||||||||||||||
Other 1) 2) |
2,627 | 2,466 | 2,222 | 3,312 | 2,853 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
52,966 | 54,770 | 55,518 | 63,667 | 50,974 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which Sweden |
927 | 1,103 | 944 | 908 | 834 | |||||||||||||||
2) Of which EU |
10,020 | 10,317 | 10,195 | 13,428 | 9,502 | |||||||||||||||
2011 | 2012 | |||||||||||||||||||
Sequential change, percent |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
North America |
-6 | % | -6 | % | -2 | % | -7 | % | 14 | % | ||||||||||
Latin America |
-34 | % | 23 | % | 22 | % | 17 | % | -31 | % | ||||||||||
Northern Europe & Central Asia 1) 2) |
-30 | % | 35 | % | -23 | % | 7 | % | -39 | % | ||||||||||
Western & Central Europe 2) |
-19 | % | -10 | % | 6 | % | 14 | % | -18 | % | ||||||||||
Mediterranean 2) |
-31 | % | 16 | % | -6 | % | 58 | % | -44 | % | ||||||||||
Middle East |
-34 | % | 16 | % | 3 | % | 42 | % | -39 | % | ||||||||||
Sub Saharan Africa |
9 | % | 0 | % | 14 | % | 28 | % | -32 | % | ||||||||||
India |
11 | % | -12 | % | -19 | % | -33 | % | -7 | % | ||||||||||
China & North East Asia |
-9 | % | 5 | % | 7 | % | 13 | % | -16 | % | ||||||||||
South East Asia & Oceania |
-21 | % | -2 | % | 23 | % | 8 | % | -16 | % | ||||||||||
Other 1) 2) |
25 | % | -6 | % | -10 | % | 49 | % | -14 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-16 | % | 3 | % | 1 | % | 15 | % | -20 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which Sweden |
-21 | % | 19 | % | -14 | % | -4 | % | -8 | % | ||||||||||
2) Of which EU |
-20 | % | 3 | % | -1 | % | 32 | % | -29 | % | ||||||||||
2011 | 2012 | |||||||||||||||||||
Year-over-year change, percent |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
North America |
39 | % | -6 | % | -6 | % | -20 | % | -3 | % | ||||||||||
Latin America |
1 | % | 17 | % | 64 | % | 16 | % | 20 | % | ||||||||||
Northern Europe & Central Asia 1) 2) |
46 | % | 70 | % | 49 | % | -22 | % | -32 | % | ||||||||||
Western & Central Europe 2) |
-8 | % | -2 | % | 7 | % | -11 | % | -10 | % | ||||||||||
Mediterranean 2) |
-5 | % | -2 | % | 4 | % | 19 | % | -4 | % | ||||||||||
Middle East |
-22 | % | -7 | % | 34 | % | 12 | % | 3 | % | ||||||||||
Sub Saharan Africa |
-9 | % | -25 | % | 40 | % | 59 | % | -1 | % | ||||||||||
India |
38 | % | 107 | % | 7 | % | -46 | % | -55 | % | ||||||||||
China & North East Asia |
74 | % | 96 | % | 39 | % | 15 | % | 6 | % | ||||||||||
South East Asia & Oceania |
-12 | % | -17 | % | -3 | % | 2 | % | 9 | % | ||||||||||
Other 1) 2) |
37 | % | 49 | % | 19 | % | 57 | % | 9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
17 | % | 14 | % | 17 | % | 1 | % | -4 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which Sweden |
-11 | % | 11 | % | -8 | % | -22 | % | -10 | % | ||||||||||
2) Of which EU |
-9 | % | -1 | % | 5 | % | 7 | % | -5 | % |
Ericsson First Quarter Report 2012, April 25 2012 | 26 |
NET SALES BY REGION BY QUARTER (continued)
2011 | 2012 | |||||||||||||||||||
Year to date, SEK million |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
North America |
13,162 | 25,486 | 37,582 | 48,785 | 12,775 | |||||||||||||||
Latin America |
4,015 | 8,942 | 14,954 | 21,982 | 4,822 | |||||||||||||||
Northern Europe & Central Asia 1) 2) |
3,365 | 7,917 | 11,444 | 15,225 | 2,292 | |||||||||||||||
Western & Central Europe 2) |
4,806 | 9,148 | 13,760 | 19,030 | 4,306 | |||||||||||||||
Mediterranean2) |
4,799 | 10,342 | 15,567 | 23,807 | 4,620 | |||||||||||||||
Middle East |
3,070 | 6,616 | 10,266 | 15,461 | 3,157 | |||||||||||||||
Sub Saharan Africa |
2,212 | 4,426 | 6,945 | 10,163 | 2,200 | |||||||||||||||
India |
3,169 | 5,967 | 8,240 | 9,762 | 1,421 | |||||||||||||||
China & North East Asia |
8,633 | 17,658 | 27,320 | 38,209 | 9,154 | |||||||||||||||
South East Asia & Oceania |
3,108 | 6,141 | 9,861 | 13,870 | 3,374 | |||||||||||||||
Other 1) 2) |
2,627 | 5,093 | 7,315 | 10,627 | 2,853 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
52,966 | 107,736 | 163,254 | 226,921 | 50,974 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which Sweden |
927 | 2,030 | 2,974 | 3,882 | 834 | |||||||||||||||
2) Of which EU |
10,020 | 20,337 | 30,532 | 43,960 | 9,502 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Year to date, | 2011 | 2012 | ||||||||||||||||||
year-over-year change, percent |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
North America |
39 | % | 13 | % | 6 | % | -1 | % | -3 | % | ||||||||||
Latin America |
1 | % | 10 | % | 26 | % | 23 | % | 20 | % | ||||||||||
Northern Europe & Central Asia1) 2) |
46 | % | 59 | % | 56 | % | 25 | % | -32 | % | ||||||||||
Western & Central Europe2) |
-8 | % | -5 | % | -1 | % | -4 | % | -10 | % | ||||||||||
Mediterranean2) |
-5 | % | -3 | % | -1 | % | 5 | % | -4 | % | ||||||||||
Middle East |
-22 | % | -15 | % | -2 | % | 2 | % | 3 | % | ||||||||||
Sub Saharan Africa |
-9 | % | -18 | % | -3 | % | 11 | % | -1 | % | ||||||||||
India |
38 | % | 63 | % | 42 | % | 13 | % | -55 | % | ||||||||||
China & North East Asia |
74 | % | 85 | % | 66 | % | 47 | % | 6 | % | ||||||||||
South East Asia & Oceania |
-12 | % | -14 | % | -10 | % | -7 | % | 9 | % | ||||||||||
Other1) 2) |
37 | % | 43 | % | 35 | % | 41 | % | 9 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
17 | % | 16 | % | 16 | % | 12 | % | -4 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which Sweden |
-11 | % | -1 | % | -3 | % | -8 | % | -10 | % | ||||||||||
2) Of which EU |
-9 | % | -5 | % | -2 | % | 1 | % | -5 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
Jan-Mar | Jan-Mar | |||||||
Country |
2011 | 2012 | ||||||
United States |
24 | % | 24 | % | ||||
Japan |
8 | % | 9 | % | ||||
China |
6 | % | 5 | % | ||||
Korea, Republic of |
3 | % | 4 | % | ||||
Italy |
3 | % | 3 | % | ||||
|
|
|
|
Ericsson First Quarter Report 2012, April 25 2012 | 27 |
NET SALES BY REGION BY SEGMENT
Since the segments Sony Ericsson and ST-Ericsson are reported in accordance with the equity method, their sales are not included below. Net sales related to these segments are disclosed under SEGMENT RESULTS. Net sales related to other segments are set out below.
Revenue from Telcordia is reported 50/50 between Segments Global Services and Support Solutions. In the regional dimension, all of Telcordia sales is reported in Support Solutions, except for North America where it is split 50/50. Multimedia brokering (IPX) was previously reported in each region in Segment Support Solutions, from Q112 it is part of region Other in Segment Support Solutions.
Isolated quarter | Q1, SEK million | Accumulated Jan - Mar 2012, SEK million | ||||||||||||||||||||||||||||||
2012 |
Networks | Global Services |
Support Solutions |
Total | Networks | Global Services |
Support Solutions |
Total | ||||||||||||||||||||||||
North America |
7,485 | 4,702 | 588 | 12,775 | 7,485 | 4,702 | 588 | 12,775 | ||||||||||||||||||||||||
Latin America |
2,064 | 2,524 | 234 | 4,822 | 2,064 | 2,524 | 234 | 4,822 | ||||||||||||||||||||||||
Northern Europe & Central Asia |
1,192 | 1,020 | 80 | 2,292 | 1,192 | 1,020 | 80 | 2,292 | ||||||||||||||||||||||||
Western & Central Europe |
1,535 | 2,576 | 195 | 4,306 | 1,535 | 2,576 | 195 | 4,306 | ||||||||||||||||||||||||
Mediterranean |
2,026 | 2,424 | 170 | 4,620 | 2,026 | 2,424 | 170 | 4,620 | ||||||||||||||||||||||||
Middle East |
1,317 | 1,652 | 188 | 3,157 | 1,317 | 1,652 | 188 | 3,157 | ||||||||||||||||||||||||
Sub Saharan Africa |
1,257 | 793 | 150 | 2,200 | 1,257 | 793 | 150 | 2,200 | ||||||||||||||||||||||||
India |
660 | 623 | 138 | 1,421 | 660 | 623 | 138 | 1,421 | ||||||||||||||||||||||||
China & North East Asia |
6,280 | 2,752 | 122 | 9,154 | 6,280 | 2,752 | 122 | 9,154 | ||||||||||||||||||||||||
South East Asia & Oceania |
1,820 | 1,418 | 136 | 3,374 | 1,820 | 1,418 | 136 | 3,374 | ||||||||||||||||||||||||
Other |
1,678 | 147 | 1,028 | 2,853 | 1,678 | 147 | 1,028 | 2,853 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
27,314 | 20,631 | 3,029 | 50,974 | 27,314 | 20,631 | 3,029 | 50,974 | ||||||||||||||||||||||||
Share of Total |
54 | % | 40 | % | 6 | % | 100 | % | 54 | % | 40 | % | 6 | % | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2012 | ||||||||||||||||
Sequential change, percent |
Networks | Global Services |
Support Solutions |
Total | ||||||||||||
North America |
49 | % | -18 | % | 29 | % | 14 | % | ||||||||
Latin America |
-37 | % | -26 | % | -27 | % | -31 | % | ||||||||
Northern Europe & Central Asia |
-26 | % | -50 | % | -38 | % | -39 | % | ||||||||
Western & Central Europe |
-28 | % | -10 | % | -33 | % | -18 | % | ||||||||
Mediterranean |
-46 | % | -39 | % | -68 | % | -44 | % | ||||||||
Middle East |
-45 | % | -28 | % | -62 | % | -39 | % | ||||||||
Sub Saharan Africa |
-34 | % | -26 | % | -36 | % | -32 | % | ||||||||
India |
2 | % | -23 | % | 116 | % | -7 | % | ||||||||
China & North East Asia |
-15 | % | -17 | % | -47 | % | -16 | % | ||||||||
South East Asia & Oceania |
-17 | % | -12 | % | -36 | % | -16 | % | ||||||||
Other |
-44 | % | -201 | % | 129 | % | -14 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
-18 | % | -24 | % | -11 | % | -20 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Q1 2012 | ||||||||||||||||
Year over year change, percent |
Networks | Global Services |
Support Solutions |
Total | ||||||||||||
North America |
-18 | % | 22 | % | 137 | % | -3 | % | ||||||||
Latin America |
3 | % | 40 | % | 10 | % | 20 | % | ||||||||
Northern Europe & Central Asia |
-50 | % | 22 | % | -37 | % | -32 | % | ||||||||
Western & Central Europe |
-29 | % | 6 | % | -11 | % | -10 | % | ||||||||
Mediterranean |
-10 | % | 7 | % | -39 | % | -4 | % | ||||||||
Middle East |
-21 | % | 29 | % | 48 | % | 3 | % | ||||||||
Sub Saharan Africa |
5 | % | -6 | % | -14 | % | -1 | % | ||||||||
India |
-71 | % | -12 | % | -23 | % | -55 | % | ||||||||
China & North East Asia |
-3 | % | 34 | % | 9 | % | 6 | % | ||||||||
South East Asia & Oceania |
6 | % | 16 | % | -15 | % | 9 | % | ||||||||
Other |
-17 | % | -13 | % | 134 | % | 9 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
-18 | % | 18 | % | 33 | % | -4 | % | ||||||||
|
|
|
|
|
|
|
|
Jan - Mar 2012 | ||||||||||||||||
Year over year change, percent |
Networks | Global Services |
Support Solutions |
Total | ||||||||||||
North America |
-18 | % | 22 | % | 137 | % | -3 | % | ||||||||
Latin America |
3 | % | 40 | % | 10 | % | 20 | % | ||||||||
Northern Europe & Central Asia |
-50 | % | 22 | % | -37 | % | -32 | % | ||||||||
Western & Central Europe |
-29 | % | 6 | % | -11 | % | -10 | % | ||||||||
Mediterranean |
-10 | % | 7 | % | -39 | % | -4 | % | ||||||||
Middle East |
-21 | % | 29 | % | 48 | % | 3 | % | ||||||||
Sub Saharan Africa |
5 | % | -6 | % | -14 | % | -1 | % | ||||||||
India |
-71 | % | -12 | % | -23 | % | -55 | % | ||||||||
China & North East Asia |
-3 | % | 34 | % | 9 | % | 6 | % | ||||||||
South East Asia & Oceania |
6 | % | 16 | % | -15 | % | 9 | % | ||||||||
Other |
-17 | % | -13 | % | 134 | % | 9 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
-18 | % | 18 | % | 33 | % | -4 | % | ||||||||
|
|
|
|
|
|
|
|
Ericsson First Quarter Report 2012, April 25 2012 | 28 |
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Opening balance |
9,744 | 9,529 | 9,335 | 8,065 | 6,265 | |||||||||||||||
Additions |
1,304 | 2,032 | 633 | 838 | 1,003 | |||||||||||||||
Utilization/Cash out |
-1,091 | -1,908 | -1,464 | -1,524 | -980 | |||||||||||||||
Of which restructuring |
-762 | -1,220 | -747 | -494 | -401 | |||||||||||||||
Reversal of excess amounts |
-88 | -451 | -556 | -824 | -370 | |||||||||||||||
Reclassification, translation difference and other |
-340 | 133 | 117 | -290 | 12 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Closing balance |
9,529 | 9,335 | 8,065 | 6,265 | 5,930 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Year to date, SEK million |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Opening balance |
9,744 | 9,744 | 9,744 | 9,744 | 6,265 | |||||||||||||||
Additions |
1,304 | 3,336 | 3,969 | 4,807 | 1,003 | |||||||||||||||
Utilization/Cash out |
-1,091 | -2,999 | -4,463 | -5,987 | -980 | |||||||||||||||
Of which restructuring |
-762 | -1,982 | -2,729 | -3,223 | -401 | |||||||||||||||
Reversal of excess amounts |
-88 | -539 | -1,095 | -1,919 | -370 | |||||||||||||||
Reclassification, translation difference and other |
-340 | -207 | -90 | -380 | 12 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Closing balance |
9,529 | 9,335 | 8,065 | 6,265 | 5,930 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
2011 | 2012 | |||||||||||||||||||
End of period |
Mar 31 | Jun 30 | Sep 30 | Dec 31 | Mar 31 | |||||||||||||||
North America |
13,531 | 14,553 | 14,782 | 14,801 | 16,281 | |||||||||||||||
Latin America |
7,394 | 9,875 | 10,315 | 11,191 | 11,538 | |||||||||||||||
Northern Europe & Central Asia 1) |
21,339 | 21,451 | 21,083 | 20,987 | 21,341 | |||||||||||||||
Western & Central Europe |
10,629 | 10,518 | 10,601 | 10,806 | 10,900 | |||||||||||||||
Mediterranean |
10,907 | 11,069 | 11,521 | 11,645 | 11,858 | |||||||||||||||
Middle East |
4,057 | 4,160 | 4,304 | 4,336 | 4,361 | |||||||||||||||
Sub Saharan Africa |
1,644 | 1,637 | 1,891 | 2,283 | 2,317 | |||||||||||||||
India |
7,448 | 8,563 | 9,672 | 11,535 | 12,567 | |||||||||||||||
China & North East Asia |
10,111 | 11,601 | 12,313 | 12,567 | 13,016 | |||||||||||||||
South East Asia & Oceania |
4,486 | 4,502 | 4,408 | 4,374 | 4,372 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
91,546 | 97,929 | 100,890 | 104,525 | 108,551 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
1) Of which Sweden |
17,771 | 17,930 | 17,588 | 17,500 | 17,767 |
INFORMATION ON INVESTMENTS IN ASSETS SUBJECT TO DEPRECIATION, AMORTIZATION, IMPAIRMENT AND WRITE-DOWNS
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Additions |
||||||||||||||||||||
Property, plant and equipment |
980 | 1,196 | 1,294 | 1,524 | 1,648 | |||||||||||||||
Capitalized development expenses |
269 | 429 | 257 | 560 | 251 | |||||||||||||||
IPR, brands and other intangible assets |
359 | 29 | 488 | 97 | 5,570 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
1,608 | 1,654 | 2,039 | 2,181 | 7,469 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation, amortization and impairment losses |
||||||||||||||||||||
Property, plant and equipment |
841 | 821 | 827 | 1,057 | 914 | |||||||||||||||
Capitalized development expenses |
232 | 240 | 263 | 267 | 245 | |||||||||||||||
IPR, brands and other intangible assets, etc. |
1,136 | 1,111 | 1,137 | 1,104 | 1,156 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
2,209 | 2,172 | 2,227 | 2,428 | 2,315 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Ericsson First Quarter Report 2012, April 25 2012 | 29 |
Jan - Mar | Jan - Dec |
|||||||||||
2011 | 2012 | 2011 | ||||||||||
Number of shares and earnings per share |
||||||||||||
Number of shares, end of period (million) |
3,273 | 3,273 | 3,273 | |||||||||
Of which class A-shares (million) |
262 | 262 | 262 | |||||||||
Of which class B-shares (million) |
3,011 | 3,011 | 3,011 | |||||||||
Number of treasury shares, end of period (million) |
70 | 60 | 63 | |||||||||
Number of shares outstanding, basic, end of period (million) |
3,203 | 3,213 | 3,211 | |||||||||
Numbers of shares outstanding, diluted, end of period (million) |
3,230 | 3,242 | 3,238 | |||||||||
Average number of treasury shares (million) |
71 | 61 | 68 | |||||||||
Average number of shares outstanding, basic (million) |
3,202 | 3,212 | 3,206 | |||||||||
Average number of shares outstanding, diluted (million) 1) |
3,229 | 3,241 | 3,233 | |||||||||
Earnings per share, basic (SEK) |
1.28 | 2.79 | 3.80 | |||||||||
Earnings per share, diluted (SEK) 1) |
1.27 | 2.76 | 3.77 | |||||||||
Earnings per share (Non-IFRS), diluted (SEK) 2) |
1.52 | 3.01 | 4.72 | |||||||||
Earnings per share (Non-IFRS, excluding restructuring), diluted (SEK) 2) |
1.61 | 3.14 | 5.54 | |||||||||
|
|
|
|
|
|
1) | Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share. |
2) | Excluding amortizations and write-downs of acquired intangibles. |
Ratios |
||||||||||||
Days sales outstanding |
101 | 104 | 91 | |||||||||
Inventory turnover days |
87 | 88 | 78 | |||||||||
Payable days |
70 | 64 | 62 | |||||||||
Equity ratio (%) |
53.1 | % | 54.3 | % | 51.8 | % | ||||||
Return on equity (%) |
11.3 | % | 24.4 | % | 8.5 | % | ||||||
Return on capital employed (%) |
13.4 | % | 19.8 | % | 11.3 | % | ||||||
Capital turnover (times) |
1.2 | 1.1 | 1.2 | |||||||||
Cash conversion %, end of period |
-46.4 | % | 17.1 | % | 39.6 | % | ||||||
Payment readiness, end of period |
90,931 | 82,657 | 86,570 | |||||||||
Payment readiness, as percentage of sales |
42.9 | % | 40.5 | % | 38.1 | % | ||||||
|
|
|
|
|
|
|||||||
Exchange rates used in the consolidation |
||||||||||||
SEK/EUR - average rate |
8.90 | 8.86 | 9.02 | |||||||||
- closing rate |
8.93 | 8.84 | 8.92 | |||||||||
SEK/USD - average rate |
6.48 | 6.70 | 6.48 | |||||||||
- closing rate |
6.28 | 6.63 | 6.90 | |||||||||
|
|
|
|
|
|
|||||||
Other |
||||||||||||
Regional inventory, end of period, |
21,090 | 20,987 | 19,921 | |||||||||
Export sales from Sweden |
34,044 | 27,194 | 116,507 | |||||||||
|
|
|
|
|
|
ERICSSON PLANNING ASSUMPTIONS FOR YEAR 2012
Research and development expenses
We estimate R&D expenses for the full year 2012 to be at around SEK 29-31 b. The estimate includes amortizations/write-downs of intangible assets related to major acquisitions previously made. However, currency effects may cause this to change.
Capital expenditures
Excluding acquisitions, the capital expenditures in relation to sales are not expected to be significantly different in 2012, remaining at roughly two percent of sales.
Utilization of provisions
The expected utilization of provisions for year 2012 is stated in the Annual Report 2011.
Ericsson First Quarter Report 2012, April 25 2012 | 30 |
RESTRUCTURING CHARGES BY FUNCTION
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Cost of sales |
-185 | -257 | -283 | -506 | -496 | |||||||||||||||
Research and development expenses |
-180 | -208 | -115 | -58 | -19 | |||||||||||||||
Selling and administrative expenses |
-8 | -1,236 | 22 | -170 | -54 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Ericsson excluding Sony Ericsson and ST-Ericsson |
-373 | -1,701 | -376 | -734 | -569 | |||||||||||||||
Share in Sony Ericsson charges |
| | | -419 | | |||||||||||||||
Share in ST-Ericsson charges |
-15 | -77 | -17 | -31 | -30 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-15 | -77 | -17 | -450 | -30 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-388 | -1,778 | -393 | -1,184 | -599 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Year to date, SEK million |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Cost of sales |
-185 | -442 | -725 | -1,231 | -496 | |||||||||||||||
Research and development expenses |
-180 | -388 | -503 | -561 | -19 | |||||||||||||||
Selling and administrative expenses |
-8 | -1,244 | -1,222 | -1,392 | -54 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Ericsson excluding Sony Ericsson and ST-Ericsson |
-373 | -2,074 | -2,450 | -3,184 | -569 | |||||||||||||||
Share in Sony Ericsson charges |
| | | -419 | | |||||||||||||||
Share in ST-Ericsson charges |
-15 | -92 | -109 | -140 | -30 | |||||||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-15 | -92 | -109 | -559 | -30 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-388 | -2,166 | -2,559 | -3,743 | -599 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
RESTRUCTURING CHARGES BY SEGMENT
|
| |||||||||||||||||||
2011 | 2012 | |||||||||||||||||||
Isolated quarters, SEK million |
Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
Networks |
-205 | -1,039 | -121 | -235 | -87 | |||||||||||||||
Global Services |
-166 | -487 | -254 | -456 | -473 | |||||||||||||||
Of which Professional Services |
-145 | -361 | -225 | -264 | -358 | |||||||||||||||
Of which Network Rollout |
-21 | -126 | -29 | -192 | -115 | |||||||||||||||
Support Solutions |
-2 | -119 | -6 | -16 | -9 | |||||||||||||||
Unallocated |
| -56 | 5 | -27 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Ericsson excluding Sony Ericsson and ST-Ericsson |
-373 | -1,701 | -376 | -734 | -569 | |||||||||||||||
Sony Ericsson |
| | | -419 | | |||||||||||||||
ST-Ericsson |
-15 | -77 | -17 | -31 | -30 | |||||||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-15 | -77 | -17 | -450 | -30 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-388 | -1,778 | -393 | -1,184 | -599 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2011 | 2012 | |||||||||||||||||||
Year to date, SEK million |
Jan - Mar | Jan - Jun | Jan - Sep | Jan - Dec | Jan - Mar | |||||||||||||||
Networks |
-205 | -1,244 | -1,365 | -1,600 | -87 | |||||||||||||||
Global Services |
-166 | -653 | -907 | -1,363 | -473 | |||||||||||||||
Of which Professional Services |
-145 | -506 | -731 | -995 | -358 | |||||||||||||||
Of which Network Rollout |
-21 | -147 | -176 | -368 | -115 | |||||||||||||||
Support Solutions |
-2 | -121 | -127 | -143 | -9 | |||||||||||||||
Unallocated |
| -56 | -51 | -78 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal Ericsson excluding Sony Ericsson and ST-Ericsson |
-373 | -2,074 | -2,450 | -3,184 | -569 | |||||||||||||||
Sony Ericsson |
| | | -419 | | |||||||||||||||
ST-Ericsson |
-15 | -92 | -109 | -140 | -30 | |||||||||||||||
Subtotal Sony Ericsson and ST-Ericsson |
-15 | -92 | -109 | -559 | -30 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
-388 | -2,166 | -2,559 | -3,743 | -599 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Ericsson First Quarter Report 2012, April 25 2012 | 31 |
On January 12, 2012 Ericsson announced the closing of the acquisition of all the shares in Telcordia, a global leader in the development of software and services for OSS/BSS, for USD 1.15 billion in an all cash transaction, on a cash and debt-free basis. The total purchase has been allocated to assets acquired and liabilities assumed based on a preliminary assessment of the fair values.
Approximately 2,600 skilled employees have joined Ericsson. This acquisition consolidates Ericssons position as a leading player in the operations support systems/business support systems (OSS/BSS) market with a key position in service fulfillment, assurance, network optimization and real-time charging.
PRELIMINARY ALLOCATION OF PURCHASE CONSIDERATION |
SEK b. | |||
Cash |
8.7 | 1) | ||
|
|
|||
Total consideration |
8.7 | |||
Net assets acquired |
||||
Cash and cash equivalents |
0.9 | |||
Property, plant and equipment |
0.3 | |||
Intangible assets |
5.5 | |||
Other current assets and liabilities, net |
-1.1 | |||
|
|
|||
Total identifiable net assets |
5.6 | |||
Goodwill |
3.1 | |||
|
|
1) | The cash transaction includes payment of external loan of SEK 6.2 b. and investment in subsidiary of SEK 2.5 b. |
Ericsson First Quarter Report 2012, April 25 2012 | 32 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TELEFONAKTIEBOLAGET LM ERICSSON (publ) | ||
By: | /S/ NINA MACPHERSON | |
Nina Macpherson | ||
Senior Vice President and | ||
General Counsel | ||
By: | /S/ HELENA NORRMAN | |
Helena Norrman | ||
Senior Vice President | ||
Corporate Communications |
Date: April 25, 2012