Exhibit 15.1
Swedish annual report for 2019
in English (adjusted version)
| The annual accounts and consolidated accounts of the Company are included on pages 43–94 in this document. | ||
Ericsson in brief
Contact: investor.relations@ericsson.com
| 3 The business – This is Ericsson
|
Ericsson Annual Report on Form 20-F 2019
| |||
Highlights 2019
| Net sales SEK billion |
227. 2 | Operating income (loss) |
10.6 | Free cash flow before M&A SEK billion |
7.6 | |||||||||||||||
| (2018: 210.8) | SEK billion | (2018: 1.2) | (2018: 4.3) | |||||||||||||||||
| (2017: 205.4) | (2017: –34.7) | (2017: 4.8) | ||||||||||||||||||
| Gross margin excl. restructuring |
37. 5% | Operating margin excl. restructuring |
5.0% | Number of employees |
99,417 | |||||||||||||||
| charges 2) | (2018: 35.2%) | charges 3) | (2018: 4.4%) | (2018: 95,359) | ||||||||||||||||
| (2017: 25.9%) | (2017: –12.8%) | (2017: 100,735) |
| 1) | Operating income excluding restructuring charges in all periods. Excluding cost provisions related to resolution of the SEC and DOJ investigations of SEK –11.5 billion and refund of social security costs of SEK 0.9 billion in Q3 2019. |
| 2) | Excluding restructuring charges of SEK –0.3 billion (2019), SEK –5.9 billion (2018) and SEK –5.2 billion (2017). |
| 3) | Excluding restructuring charges of SEK –0.8 billion (2019), SEK –8.0 billion (2018) and SEK –8.5 billion (2017). |
| 4 The business – CEO comment
|
Ericsson Annual Report on Form 20-F 2019
| |||
We are capturing the 5G opportunity
| 5 The business – CEO comment
|
Ericsson Annual Report on Form 20-F 2019
| |||
| 6 The business – Business model
|
Ericsson Annual Report on Form 20-F 2019
| |||
Business model
Our business model is built to manage changing market requirements and to capture new business opportunities. Customer focus and motivated employees are key to drive our business, create stakeholder value and to build a stronger company long-term.
| We develop innovative and cost competitive solutions for our customers. |
Motivated and talented employees drive our business. |
| 7 The business – Business model
|
Ericsson Annual Report on Form 20-F 2019
| |||
With an agile and efficient business model, we create value for our stakeholders by providing industry-leading, high performing, sustainable and cost-efficient solutions to our customers.
We create value for our stakeholders by building a stronger company long term.
| 8 The business – An industry driving change
|
Ericsson Annual Report on Form 20-F 2019
| |||
An industry driving change
During 2019 initial deployments of 5G networks continued at a rapid pace and an increasing number of 5G devices became available.
Spectrum for future networks
Spectrum trade-off
|
9
The business – Strategy and financial targets
|
Ericsson Annual Report on Form 20-F 2019
| |||
A focused business strategy
In 2019 we continued to fully execute the focused strategy introduced in 2017 and we are tracking towards the financial targets set for 2020 and 2022. We continue to pursue selective, disciplined and profitable growth in order to build an even stronger company long term.
A focused business strategy
| Purpose | Mission | |
| Empowering an intelligent, sustainable and connected world, by relentlessly innovating technologies that are easy to adopt, use and scale |
Enabling our customers to capture the full value of connectivity | |
Our customers’ needs
| New revenue streams | End-customer experience | Relentless efficiency | ||||
Our segment structure and solutions
| Networks | Digital Services | Managed Services | Emerging business and Other | |||
| Highly scalable, cost-competitive, modular platforms offering low total cost of ownership (TCO), good user experience and smooth network trans- formation to 5G | TCO-efficient solutions for programmable 4G and 5G core networks, automated operations and digital engagements | Providing customer experience and cost performance led by automation and AI driven operations and optimization | Pursuing new business opportunities, fostering an innovation culture and investing in promising incubation opportunities, while supporting the core business | |||
Our foundation
| Technology leadership | Cost efficiency | Product-led solutions | Global scale & skill | |||
| Sustainability and corporate responsibility | ||||||
| 10 The business – Strategy and financial targets
|
Ericsson Annual Report on Form 20-F 2019
| |||
| Ericsson’s Ethics & Compliance program
The Ethics & Compliance program at Ericsson focuses on business ethics risks
These ten
elements are based on the expressed expectations of national
Ericsson will continue to invest in its Ethics & Compliance program in |
|
| 11 The business – Strategy and financial targets
|
Ericsson Annual Report on Form 20-F 2019
| |||
Tracking towards our financial targets
|
12
The business – Strategy and financial targets
|
Ericsson Annual Report on Form 20-F 2019
| |||
Free cash flow generation
Bridge from operating income to free cash flow (illustrative)
Operating margin excluding restructuring charges. All numbers are in relation to net sales.
| 1) | Restructuring charges as reported in the income statement for each year. |
|
13
The business – Strategy and financial targets
|
Ericsson Annual Report on Form 20-F 2019
| |||
Group financial targets and ambitions
Targets for 2022
| 1) | Excluding restructuring charges. |
Targets and ambitions for 2020
| 1) | Excluding restructuring charges. |
|
14
The business – Differentiating the 5G user experience
|
Ericsson Annual Report on Form 20-F 2019
| |||
Differentiating the 5G user experience
A cluster-based deployment strategy with focus on the customer experience.
| 1) | Source: Ericsson Mobility Report. |
SK Telecom’s choice of 5G cluster areas
| Service cluster | Commercial area cluster | Summer cluster | B2B cluster | |||
| 5G League of Legends Park (eSports stadium), Olympic Park etc. | 10 key commercial areas nationwide | Key beaches and water parks | Manufacturing, smart city, smart office and smart hospital | |||
| 15 The business – Innovation
|
Ericsson Annual Report on Form 20-F 2019
| |||
Innovation
We invest in R&D and in innovation to create both technology and cost leadership.
Global R&D and supply chain
Our strategy is built on our customers’ needs, and our ambition is to be close to our customers through the whole supply chain. Through our R&D efforts we build long-term value.
|
16
The business – Segments
|
Ericsson Annual Report on Form 20-F 2019
| |||
Segments
Our segment structure is based on our customers’ needs, enabling us to efficiently provide products and services.
Networks
|
17
The business – Segments
|
Ericsson Annual Report on Form 20-F 2019
| |||
Digital Services
|
18
The business – Segments
|
Ericsson Annual Report on Form 20-F 2019
| |||
Managed Services
|
19
The business – Segments
|
Ericsson Annual Report on Form 20-F 2019
| |||
Emerging Business and Other
|
20
The business – Market areas
|
Ericsson Annual Report on Form 20-F 2019
| |||
Market areas
Our global skill and presence enable us to develop close relationships with our customers across the world.
Our geographical structure
Our geographical structure is comprised of five market areas, to provide clear customer interfaces and fast time-to-market. Our geographical market areas are responsible for selling and delivering the competitive solutions that our business segments develop.
Sustainability focus across our business
|
21
The business – Market areas
|
Ericsson Annual Report on Form 20-F 2019
| |||
North America
|
22
The business – Market areas
|
Ericsson Annual Report on Form 20-F 2019
| |||
Europe and Latin America
|
23
The business – Market areas
|
Ericsson Annual Report on Form 20-F 2019
| |||
Middle East and Africa
|
24
The business – Market areas
|
Ericsson Annual Report on Form 20-F 2019
| |||
South East Asia, Oceania and India
|
25
The business – Market areas
|
Ericsson Annual Report on Form 20-F 2019
| |||
North East Asia
|
26
|
The business – Our people
|
Ericsson Annual Report on Form 20-F 2019
|
Our people
We are on a journey, transforming our ways of working to create a great people experience that makes it even easier for us to focus on our customers, and deliver positive business results.
The foundation of our people story
Focused activities 2019
|
27
|
Financials – Letter from the Chair of the Board
|
Ericsson Annual Report on Form 20-F 2019
|
Letter from the Chair of the Board
Dear shareholders,
|
28
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
Board of Directors’ report
Full-year highlights
| • | Reported sales increased by 8%. Sales adjusted for comparable units and currency increased by 4%, with Networks growing by 6%. |
| • | Reported operating income improved to SEK 10.6 (1.2) billion. Operating income was SEK 22.1 billion (operating margin 9.7%) excluding restructuring charges of SEK –0.8 billion and SEK –10.7 billion in costs related to a resolution of the US SEC and DOJ investigations1). |
| • | Gross margin was 37.3% (32.3%) with improvements in Networks, Digital Services and Managed Services. |
| • | Free cash flow before M&A amounted to SEK 7.6 (4.3) billion including payments of SEK 10.1 billion related to the resolution of the US SEC and DOJ investigations. Net cash at year-end was SEK 34.5 (35.9) billion. |
| • | The Board of Directors will propose a dividend for 2019 of SEK 1.50 (1.00) per share to the AGM. |
| 1) | United States Securities and Exchange Commission (SEC) and United States Department of Justice (DOJ). |
|
29
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
30
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
31
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
32
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
33
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
34
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
|
35
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
36
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
37
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
38
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
39
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
| Element and purpose | Operation | Opportunity | Performance measures | |||
| Fixed salary
Fixed compensation paid at set times.
Purpose:
• attract and retain the executive talent required to implement Ericsson’s strategy,
• deliver part of the annual compensation in a predictable format. |
Salaries shall normally be reviewed annually in January. Salaries shall be set taking into account:
• Ericsson’s overall business performance,
• business performance of the Unit that the individual leads,
• year on year performance of the individual,
• external economic environment,
• size and complexity of the position,
• external market data,
• pay and conditions for other employees based in locations considered to be relevant to the role.
When setting fixed salaries, the impact on total remuneration, including pensions and associated costs, shall be taken into consideration.
|
There is no maximum salary level; however, salary increases (as a % of existing salary) for most Group Management members would normally be in line with the external market practices, employees in relevant locations and performance of the individual.
There are circumstances where higher salary increases could be awarded. For example, where:
• a new Group Management member has been appointed at a below-market salary, in which case larger increases may be awarded in following years, subject to strong individual performance,
• the Group Management member has been promoted or has had an increase in responsibilities,
• an individual’s salary has fallen significantly behind market practice.
|
This element of the package does not require achievement of any specific performance targets.
However, individual performance and capability shall be taken into account along with business performance when determining fixed salary levels and any salary increases. | |||
| Short-term variable compensation (STV)
STV is a variable compensation plan that shall be measured and paid over a single year.
Purpose:
• align members of Group Management with clear and relevant targets to Ericsson’s strategy and sustainable long-term interests,
• provide individuals an earning opportunity for performance at flexible cost to the Company. |
The STV shall be paid in cash every year after the Committee and, as applicable, the Board have reviewed and approved performance against targets which are normally determined at the start of each year for each member of Group Management.
The Board and the Committee reserve the right to:
• revise any or all of the STV targets at any time,
• adjust the STV targets retroactively under extraordinary circumstances,
• reduce or cancel STV if Ericsson faces severe economic difficulties, for instance in circumstances as serious as no dividend being paid,
• adjust STV in the event that the results of the STV targets are not a true reflection of business performance, |
Target pay-out opportunity for any financial year may be up to 150% of annual fixed salary of the individual. This shall normally be determined in line with the external market practices of the country of employment.
Maximum pay-out shall be up to two times the target pay-out opportunity (i.e. 300% of annual fixed salary).1) 2) |
The STV shall be based on measures linked to the annual business plan which in itself is linked to Ericsson’s long-term strategy and sustainability.
Measures shall include financial targets at Group, Business Area or Market Area level (for relevant members of Group Management). Other potential measures may include strategic targets, operational targets, employee engagement targets, customer satisfaction targets, sustainability and corporate responsibility targets or other lead indicator targets.
A maximum of four STV targets shall be assigned to an individual in total for a financial year. Financial targets shall comprise at least 75% of the target bonus opportunity with a minimum of 40% being defined at Group level. The minimum weighting for an STV target shall be 20%.
| |||
| • reduce or cancel STV for individuals either whose performance evaluation or whose documented performance feedback is below an acceptable level or who are on performance counselling.
Malus and Clawback
The Board and the Committee shall have the right in their discretion to:
• deny, in whole or in part, the entitlement of an individual to the STV payout in case an individual has acted in breach of Ericsson’s Code of Business Ethics,
• claim repayment in whole or in part the STV paid in case an individual has acted in breach of Ericsson’s Code of Business Ethics.
• to reclaim STV paid to an individual on incorrect grounds such as restatement of financial results due to incorrect financial reporting, non-compliance with a financial reporting requirement etc. |
Performance of all STV targets shall be tested over a one-year performance period (financial year).
The STV measures and targets shall be determined by the Committee for the members of Group Management other than the President and CEO.
The Board has the mandate to define STV measures and targets for the President and CEO, should STV be introduced for the President and CEO. | |||||
|
40
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
| Element and purpose | Operation | Opportunity | Performance measures | |||
| Pension
Contributions paid towards retirement fund.
Purpose:
• attract and retain the executive talent required to implement Ericsson’s strategy,
• facilitate planning for retirement by way of providing competitive retirement arrangements in line with local market practices. |
The operation of the pension plan shall follow competitive practice in the individual’s home country and may contain various supplementary plans in addition to any national system for social security.
Pension plans should be defined contribution plans unless the individual concerned is subject to defined benefit pension plan under mandatory collective agreement provisions or mandatory local regulations.
In some special circumstances where individuals cannot participate in the local pension plans of their home countries of employment:
• cash equivalent to pension may be provided as a taxable benefit, or
• contributions may be made to an international pension fund on behalf of the individual on a cost-neutral basis. |
Since 2011, members of Group Management in Sweden participate in the defined contribution plan (ITP1) which applies for the wider workforce in Sweden. The pension contribution for ITP1 is capped at 30% of pensionable salary which includes fixed salary and STV paid in cash.
According to the local collective bargaining agreement in Sweden, the members of Group Management are also entitled to an additional pension contribution for part-time retirement for which the cap is determined during the union negotiations for all the local employees.
Members of Group Management employed outside of Sweden may participate in the local market competitive pension arrangements that apply in their home countries in line with what is offered to other employees in the same country.
In all cases the annual pension contributions shall be capped at 70% of annual fixed salary.3)
|
None | |||
| Other Benefits
Additional tangible or intangible compensation paid annually which do not fall under fixed salary, short-term and long-term variable compensation or pension.
Purpose:
• attract and retain the executive talent required to implement Ericsson’s strategy,
• deliver part of the annual compensation in a predictable format. |
Benefits offered shall take into account the competitive practices in the individual’s country of employment and should be in line with what is offered to other senior employees in the same country and may evolve year on year.
Benefits may for example include company phones, company cars, medical and other insurance benefits, tax support, travel, Company gifts and any international relocation and/or commuting benefits if the individual is required to relocate and/or commute internationally to execute the requirements of the role. |
Benefit opportunities shall be set in line with competitive market practices and shall reflect what is offered to other senior employees in the individual’s country of employment.
The levels of benefits provided may vary year on year depending on the cost of the provision of benefits to the Company.
Other benefits shall be capped at 10% of annual fixed salary for members of Group Management located in Sweden.
|
None | |||
| Additional benefits and allowances for members of Group Management who are commuters into Sweden or who are on long-term assignment (“LTA”) in countries other than their home countries of employment, shall be determined in line with the Company’s international mobility policy which may include (but is not limited to) commuting or relocation costs; cost of living adjustment, housing, home travel or education allowance; tax and social security equalization assistance. | ||||||
| 1) | For most of the current members of Group Management, the current STV target opportunity is below 50% of the annual fixed salary. |
| 2) | At present the President & CEO does not participate in STV. The Board has the mandate to decide to include the President and CEO in STV in the future. In doing so the Board shall: |
| • | determine the STV opportunity for the President and CEO within the ranges mentioned above and in line with the external market practices of the country of employment, keeping the STV opportunity of the other members of Group Management under consideration, |
| • | reduce the LTV opportunity in relation to the STV opportunity, keeping the total target cash compensation consisting of fixed salary, STV and LTV unchanged. |
Should the Board decide to introduce STV for the President and CEO, the details will be disclosed in the Remuneration Report for the relevant year.
| 3) | Since most of the current members of Group Management are currently under ITP1 coverage, their pension contributions are currently capped at 30% of pensionable salary and the additional pension contribution for part-time retirement mandated by the local collective bargaining agreement in Sweden. |
|
41
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
42
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
Events after the reporting period
Board assurance
|
43
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
Report of independent
registered public accounting firm
To the shareholders of Telefonaktiebolaget
LM Ericsson (publ)
|
44
|
Financials – Board of Directors’ report
|
Ericsson Annual Report on Form 20-F 2019
|
|
45
|
Financials – Consolidated financial statements
|
Ericsson Annual Report 2019
|
Consolidated financial statements
Consolidated income statement
| January–December, SEK million |
Notes | 2019 | 2018 | 2017 | ||||||||||||
| Net sales |
B1, B2 | 227,216 | 210,838 | 205,378 | ||||||||||||
| Cost of sales |
(142,392 | ) | (142,638 | ) | (157,451 | ) | ||||||||||
|
|
|
|
|
|
|
|||||||||||
| Gross income |
84,824 | 68,200 | 47,927 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Gross margin (%) |
37.3 | % | 32.3 | % | 23.3 | % | ||||||||||
| Research and development expenses |
(38,815 | ) | (38,909 | ) | (37,887 | ) | ||||||||||
| Selling and administrative expenses |
(26,137 | ) | (27,519 | ) | (29,027 | ) | ||||||||||
| Impairment losses on trade receivables 1) |
F1 | 737 | (420 | ) | (3,649 | ) | ||||||||||
|
|
|
|
|
|
|
|||||||||||
| Operating expenses |
(64,215 | ) | (66,848 | ) | (70,563 | ) | ||||||||||
| Other operating income |
B4 | 2,350 | 497 | 1,154 | ||||||||||||
| Other operating expenses |
B4 | (12,060 | ) | (665 | ) | (13,285 | ) | |||||||||
| Share in earnings of joint ventures and associated companies |
B1, E3 | (335 | ) | 58 | 24 | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Operating income (loss) |
B1 | 10,564 | 1,242 | (34,743 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Financial income and expenses, net |
F2 | (1,802 | ) | (2,705 | ) | (1,215 | ) | |||||||||
|
|
|
|
|
|
|
|||||||||||
| Income after financial items (loss) |
8,762 | (1,463 | ) | (35,958 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Taxes |
H1 | (6,922 | ) | (4,813 | ) | 3,525 | ||||||||||
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) |
1,840 | (6,276 | ) | (32,433 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) attributable to: |
||||||||||||||||
| Owners of the Parent Company |
2,223 | (6,530 | ) | (32,576 | ) | |||||||||||
| Non-controlling interest |
(383 | ) | 254 | 143 | ||||||||||||
| Other information |
||||||||||||||||
| Average number of shares, basic (million) |
H2 | 3,306 | 3,291 | 3,277 | ||||||||||||
| Earnings (loss) per share attributable to owners of the Parent Company, basic (SEK) 2) |
H2 | 0.67 | (1.98 | ) | (9.94 | ) | ||||||||||
| Earnings (loss) per share attributable to owners of the Parent Company, diluted (SEK) 2) |
H2 | 0.67 | (1.98 | ) | (9.94 | ) | ||||||||||
| 1) | Impairment of trade receivables has been calculated according to IFRS 9 in 2019 and 2018, and according to IAS 39 in 2017. Previously, these losses have been reported as selling and administrative expenses. |
| 2) | Based on Net income (loss) attributable to owners of the Parent Company. |
|
46
|
Financials – Consolidated financial statements
|
Ericsson Annual Report 2019
|
Consolidated statement of comprehensive income (loss)
| January–December, SEK million |
2019 | 2018 | 2017 | |||||||||
| Net income (loss) |
1,840 | (6,276 | ) | (32,433 | ) | |||||||
| Other comprehensive income (loss) |
||||||||||||
| Items that will not be reclassified to profit or loss |
||||||||||||
| Remeasurements of defined benefits pension plans including asset ceiling |
(6,182 | ) | (2,453 | ) | 970 | |||||||
| Revaluation of borrowings due to change in credit risk |
(651 | ) | 207 | — | ||||||||
| Tax on items that will not be reclassified to profit or loss |
1,363 | 285 | (547 | ) | ||||||||
| Items that have been or may be reclassified to profit or loss |
||||||||||||
| Cash flow hedge reserve |
||||||||||||
| Gains/losses arising during the period |
(290 | ) | — | — | ||||||||
| Available-for-sale financial assets |
||||||||||||
| Gains/losses arising during the period |
— | — | 68 | |||||||||
| Reclassification adjustments on gains/losses included in profit or loss |
— | — | 5 | |||||||||
| Revaluation of other investments in shares and participations |
||||||||||||
| Fair value remeasurement |
— | — | 99 | |||||||||
| Changes in cumulative translation adjustments |
1,979 | 2,047 | (3,378 | ) | ||||||||
| Share of other comprehensive income of joint ventures and associated companies |
131 | 14 | — | |||||||||
| Tax on items that have been or may be reclassified to profit or loss |
60 | — | (16 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Total other comprehensive income (loss), net of tax |
(3,590 | ) | 100 | (2,799 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total comprehensive income (loss) |
(1,750 | ) | (6,176 | ) | (35,232 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total comprehensive income (loss) attributable to: |
||||||||||||
| Owners of the Parent Company |
(1,403 | ) | (6,470 | ) | (35,357 | ) | ||||||
| Non-controlling interests |
(347 | ) | 294 | 125 | ||||||||
|
47
|
Financials – Consolidated financial statements
|
Ericsson Annual Report 2019
|
Consolidated balance sheet
| SEK million |
Notes | Dec 31 2019 |
Dec 31 2018 |
Dec 31 2017 |
||||||||||||
| Assets |
||||||||||||||||
| Non-current assets |
||||||||||||||||
| Intangible assets |
C1 | |||||||||||||||
| Capitalized development expenses |
4,040 | 4,237 | 4,593 | |||||||||||||
| Goodwill |
31,200 | 30,035 | 27,815 | |||||||||||||
| Intellectual property rights, brands and other intangible assets |
2,491 | 3,474 | 4,148 | |||||||||||||
| Property, plant and equipment |
C2 | 13,850 | 12,849 | 12,857 | ||||||||||||
| Right-of-use assets |
C3 | 8,487 | — | — | ||||||||||||
| Financial assets |
||||||||||||||||
| Equity in joint ventures and associated companies |
E3 | 1,565 | 611 | 624 | ||||||||||||
| Other investments in shares and participations |
F3 | 1,432 | 1,515 | 1,279 | ||||||||||||
| Customer finance, non-current |
B6, F1 | 2,262 | 1,180 | 2,178 | ||||||||||||
| Interest-bearing securities, non-current |
F1, F3 | 20,354 | 23,982 | 25,105 | ||||||||||||
| Other financial assets, non-current |
F3 | 5,614 | 6,559 | 5,897 | ||||||||||||
| Deferred tax assets |
H1 | 31,174 | 23,152 | 21,963 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| 122,469 | 107,594 | 106,459 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Current assets |
||||||||||||||||
| Inventories |
B5 | 30,863 | 29,255 | 25,547 | ||||||||||||
| Contract assets |
B6, F1 | 12,171 | 13,178 | 13,120 | ||||||||||||
| Trade receivables |
B6, F1 | 43,069 | 51,172 | 48,105 | ||||||||||||
| Customer finance, current |
B6, F1 | 1,494 | 1,704 | 1,753 | ||||||||||||
| Other current receivables |
B7 | 14,479 | 20,844 | 22,301 | ||||||||||||
| Interest-bearing securities, current |
F1 | 6,759 | 6,625 | 6,713 | ||||||||||||
| Cash and cash equivalents |
H3 | 45,079 | 38,389 | 35,884 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| 153,914 | 161,167 | 153,423 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Total assets |
276,383 | 268,761 | 259,882 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Equity and liabilities |
||||||||||||||||
| Equity |
||||||||||||||||
| Capital stock |
E1 | 16,672 | 16,672 | 16,672 | ||||||||||||
| Additional paid in capital |
E1 | 24,731 | 24,731 | 24,731 | ||||||||||||
| Other reserves |
E1 | 2,292 | 965 | (334 | ) | |||||||||||
| Retained earnings |
E1 | 38,864 | 44,610 | 55,866 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Equity attributable to owners of the Parent Company |
E1 | 82,559 | 86,978 | 96,935 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Non-controlling interest |
E1 | (681 | ) | 792 | 636 | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| 81,878 | 87,770 | 97,571 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Non-current liabilities |
||||||||||||||||
| Post-employment benefits |
G1 | 35,817 | 28,720 | 25,009 | ||||||||||||
| Provisions, non-current |
D1 | 2,679 | 5,471 | 3,596 | ||||||||||||
| Deferred tax liabilities |
H1 | 1,224 | 670 | 901 | ||||||||||||
| Borrowings, non-current |
F1, F4 | 28,257 | 30,870 | 30,500 | ||||||||||||
| Lease liabilities, non-current |
C3, F1 | 7,595 | — | — | ||||||||||||
| Other non-current liabilities |
2,114 | 4,346 | 2,776 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| 77,686 | 70,077 | 62,782 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Current liabilities |
||||||||||||||||
| Provisions, current |
D1 | 8,244 | 10,537 | 6,283 | ||||||||||||
| Borrowings, current |
F1, F4 | 9,439 | 2,255 | 2,545 | ||||||||||||
| Lease liabilities, current |
C3, F1 | 2,287 | — | — | ||||||||||||
| Contract liabilities |
B6 | 29,041 | 29,348 | 29,076 | ||||||||||||
| Trade payables |
B8 | 30,403 | 29,883 | 26,320 | ||||||||||||
| Other current liabilities |
B9 | 37,405 | 38,891 | 35,305 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| 116,819 | 110,914 | 99,529 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Total equity and liabilities |
276,383 | 268,761 | 259,882 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
|
48
|
Financials – Consolidated financial statements
|
Ericsson Annual Report 2019
|
Consolidated statement of cash flows
| January–December, SEK million |
Notes | 2019 | 2018 | 2017 | ||||||||||||
| Operating activities |
||||||||||||||||
| Net income (loss) |
1,840 | (6,276 | ) | (32,433 | ) | |||||||||||
| Adjustments to reconcile net income to cash |
H3 | 12,226 | 7,830 | 19,324 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| 14,066 | 1,554 | (13,109 | ) | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Changes in operating net assets |
||||||||||||||||
| Inventories |
261 | (4,807 | ) | 4,719 | ||||||||||||
| Customer finance, current and non-current |
(858 | ) | 1,085 | 798 | ||||||||||||
| Trade receivables and contract assets |
10,995 | (2,047 | ) | 1,379 | ||||||||||||
| Trade payables |
(372 | ) | 2,436 | 1,886 | ||||||||||||
| Provisions and post-employment benefits |
(3,729 | ) | 6,696 | 4,755 | ||||||||||||
| Contract liabilities |
(1,579 | ) | (808 | ) | 5,024 | |||||||||||
| Other operating assets and liabilities, net |
(1,911 | ) | 5,233 | 4,149 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| 2,807 | 7,788 | 22,710 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Cash flow from operating activities |
16,873 | 9,342 | 9,601 | |||||||||||||
| Investing activities |
||||||||||||||||
| Investments in property, plant and equipment |
C2 | (5,118 | ) | (3,975 | ) | (3,877 | ) | |||||||||
| Sales of property, plant and equipment |
744 | 334 | 1,016 | |||||||||||||
| Acquisitions of subsidiaries and other operations |
H3, E2 | (1,753 | ) | (1,618 | ) | (289 | ) | |||||||||
| Divestments of subsidiaries and other operations |
H3, E2 | 248 | 333 | 565 | ||||||||||||
| Product development |
C1 | (1,545 | ) | (925 | ) | (1,444 | ) | |||||||||
| Other investing activities |
(331 | ) | (523 | ) | (463 | ) | ||||||||||
| Interest-bearing securities |
4,214 | 2,242 | (11,578 | ) | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Cash flow from investing activities |
(3,541 | ) | (4,132 | ) | (16,070 | ) | ||||||||||
|
|
|
|
|
|
|
|||||||||||
| Cash flow before financing activities |
13,332 | 5,210 | (6,469 | ) | ||||||||||||
| Financing activities |
||||||||||||||||
| Proceeds from issuance of borrowings |
F4 | 4,851 | 911 | 13,416 | ||||||||||||
| Repayment of borrowings |
F4 | (4,476 | ) | (1,748 | ) | (4,830 | ) | |||||||||
| Proceeds from stock issue |
— | — | 15 | |||||||||||||
| Sale of own shares |
197 | 107 | 98 | |||||||||||||
| Repurchase of own shares |
— | — | (15 | ) | ||||||||||||
| Dividends paid |
(4,450 | ) | (3,425 | ) | (3,424 | ) | ||||||||||
| Repayment of lease liabilities |
F4 | (2,990 | ) | — | — | |||||||||||
| Other financing activities |
(32 | ) | 78 | 218 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Cash flow from financing activities |
(6,900 | ) | (4,077 | ) | 5,478 | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Effect of exchange rate changes on cash |
258 | 1,372 | (91 | ) | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Net change in cash and cash equivalents |
6,690 | 2,505 | (1,082 | ) | ||||||||||||
| Cash and cash equivalents, beginning of period |
38,389 | 35,884 | 36,966 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Cash and cash equivalents, end of period |
H3 | 45,079 | 38,389 | 35,884 | ||||||||||||
|
49
|
Financials – Consolidated financial statements
|
Ericsson Annual Report 2019
|
Consolidated statement of changes in equity
Equity and Other comprehensive income (loss) 2019
| SEK million |
Capital stock |
Additional paid in capital |
Other reserves |
Retained earnings |
Stockholders’ equity |
Non-controlling interest |
Total equity |
|||||||||||||||||||||
| January 1, 2019 |
16,672 | 24,731 | 965 | 44,610 | 86,978 | 792 | 87,770 | |||||||||||||||||||||
| Opening balance adjustment due to IFRS 16 |
— | — | — | (249 | ) | (249 | ) | — | (249 | ) | ||||||||||||||||||
| January 1, 2019, adjusted |
16,672 | 24,731 | 965 | 44,361 | 86,729 | 792 | 87,521 | |||||||||||||||||||||
| Net income (loss) |
||||||||||||||||||||||||||||
| Group |
— | — | — | 2,563 | 2,563 | (383 | ) | 2,180 | ||||||||||||||||||||
| Joint ventures and associated companies |
— | — | — | (340 | ) | (340 | ) | — | (340 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Other comprehensive income (loss) |
||||||||||||||||||||||||||||
| Items that will not be reclassified to profit or loss |
||||||||||||||||||||||||||||
| Remeasurements related to post-employment benefits |
— | — | — | (6,182 | ) | (6,182 | ) | — | (6,182 | ) | ||||||||||||||||||
| Revaluation of borrowings due to change in credit risk |
— | — | (651 | ) | — | (651 | ) | — | (651 | ) | ||||||||||||||||||
| Tax on items that will not be reclassified to profit or loss |
— | — | 134 | 1,229 | 1,363 | — | 1,363 | |||||||||||||||||||||
| Items that have been or may be reclassified to profit or loss |
||||||||||||||||||||||||||||
| Cash flow hedge reserve |
||||||||||||||||||||||||||||
| Gains/losses arising during the period |
— | — | (290 | ) | — | (290 | ) | — | (290 | ) | ||||||||||||||||||
| Changes in cumulative translation adjustments |
||||||||||||||||||||||||||||
| Group |
— | — | 1,943 | — | 1,943 | 36 | 1,979 | |||||||||||||||||||||
| Joint ventures and associated companies |
— | — | 131 | — | 131 | — | 131 | |||||||||||||||||||||
| Tax on items that have been or may be reclassified to profit or loss |
— | — | 60 | — | 60 | — | 60 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total other comprehensive income (loss), net of tax |
— | — | 1,327 | (4,953 | ) | (3,626 | ) | 36 | (3,590 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total comprehensive income (loss) |
— | — | 1,327 | (2,730 | ) | (1,403 | ) | (347 | ) | (1,750 | ) | |||||||||||||||||
| Transactions with owners |
||||||||||||||||||||||||||||
| Sale of own shares |
— | — | — | 197 | 197 | — | 197 | |||||||||||||||||||||
| Long-term variable compensation plans |
— | — | — | 377 | 377 | — | 377 | |||||||||||||||||||||
| Dividends paid |
— | — | — | (3,301 | ) | (3,301 | ) | (1,149 | ) | (4,450 | ) | |||||||||||||||||
| Transactions with non-controlling interest |
— | — | — | (40 | ) | (40 | ) | 23 | (17 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| December 31, 2019 |
16,672 | 24,731 | 2,292 | 38,864 | 82,559 | (681 | ) | 81,878 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| 1) | Changes in cumulative translation adjustments include changes regarding revaluation of goodwill in local currency of SEK 966 million (SEK 1,584 million in 2018 and SEK –2,484 million in 2017), and realized gain/losses net from sold/liquidated companies, SEK 54 million (SEK 36 million in 2018 and SEK –24 million in 2017). |
| 2) | Dividends paid per share amounted to SEK 1.00 (SEK 1.00 in 2018 and SEK 1.00 in 2017). |
|
50
|
Financials – Consolidated financial statements
|
Ericsson Annual Report 2019
|
Equity and Other comprehensive income (loss) 2018
| SEK million |
Capital stock |
Additional paid in capital |
Other reserves |
Retained earnings |
Stockholders’ equity |
Non-controlling interest |
Total equity |
|||||||||||||||||||||
| January 1, 2018 |
16,672 | 24,731 | (334 | ) | 55,866 | 96,935 | 636 | 97,571 | ||||||||||||||||||||
| Opening balance adjustment due to IFRS 9 |
— | — | (888 | ) | (95 | ) | (983 | ) | — | (983 | ) | |||||||||||||||||
| January 1, 2018, adjusted |
16,672 | 24,731 | (1,222 | ) | 55,771 | 95,952 | 636 | 96,588 | ||||||||||||||||||||
| Net income (loss) |
||||||||||||||||||||||||||||
| Group |
— | — | — | (6,583 | ) | (6,583 | ) | 254 | (6,329 | ) | ||||||||||||||||||
| Joint ventures and associated companies |
— | — | — | 53 | 53 | — | 53 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Other comprehensive income (loss) |
||||||||||||||||||||||||||||
| Items that will not be reclassified to profit or loss |
||||||||||||||||||||||||||||
| Remeasurements related to post-employment benefits |
— | — | — | (2,457 | ) | (2,457 | ) | 4 | (2,453 | ) | ||||||||||||||||||
| Revaluation of borrowings due to change in credit risk |
— | — | 207 | — | 207 | — | 207 | |||||||||||||||||||||
| Tax on items that will not be reclassified to profit or loss |
— | — | (44 | ) | 330 | 286 | (1 | ) | 285 | |||||||||||||||||||
| Items that have been or may be reclassified to profit or loss |
||||||||||||||||||||||||||||
| Changes in cumulative translation adjustments |
||||||||||||||||||||||||||||
| Group |
— | — | 2,010 | — | 2,010 | 37 | 2,047 | |||||||||||||||||||||
| Joint ventures and associated companies |
— | — | 14 | — | 14 | — | 14 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total other comprehensive income (loss), net of tax |
— | — | 2,187 | (2,127 | ) | 60 | 40 | 100 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total comprehensive income (loss) |
2,187 | (8,657 | ) | (6,470 | ) | 294 | (6,176 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Transactions with owners |
||||||||||||||||||||||||||||
| Sale of own shares |
— | — | — | 107 | 107 | — | 107 | |||||||||||||||||||||
| Long-term variable compensation plans |
— | — | — | 677 | 677 | — | 677 | |||||||||||||||||||||
| Dividends paid |
— | — | — | (3,287 | ) | (3,287 | ) | (138 | ) | (3,425 | ) | |||||||||||||||||
| Transactions with non-controlling interest |
— | — | — | (1 | ) | (1 | ) | — | (1 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| December 31, 2018 |
16,672 | 24,731 | 965 | 44,610 | 86,978 | 792 | 87,770 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
51
|
Financials – Consolidated financial statements
|
Ericsson Annual Report 2019
|
Equity and Other comprehensive income (loss) 2017
| SEK million |
Capital stock |
Additional paid in capital |
Other reserves |
Retained earnings |
Stockholders’ equity |
Non-controlling interest |
Total equity |
|||||||||||||||||||||
| January 1, 2017 |
16,657 | 24,731 | 2,859 | 90,335 | 134,582 | 675 | 135,257 | |||||||||||||||||||||
| Net income (loss) |
||||||||||||||||||||||||||||
| Group |
— | — | — | (32,597 | ) | (32,597 | ) | 143 | (32,454 | ) | ||||||||||||||||||
| Joint ventures and associated companies |
— | — | — | 21 | 21 | — | 21 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Other comprehensive income (loss) |
||||||||||||||||||||||||||||
| Items that will not be reclassified to profit or loss |
||||||||||||||||||||||||||||
| Remeasurements related to post-employment benefits |
— | — | — | 956 | 956 | 14 | 970 | |||||||||||||||||||||
| Tax on items that will not be reclassified to profit or loss |
— | — | — | (544 | ) | (544 | ) | (3 | ) | (547 | ) | |||||||||||||||||
| Items that have been or may be reclassified to profit or loss |
||||||||||||||||||||||||||||
| Available-for-sale interest-bearing securities |
||||||||||||||||||||||||||||
| Gains (+)/losses (–) arising during the period |
— | — | 68 | — | 68 | — | 68 | |||||||||||||||||||||
| Reclassification adjustments relating to available-for-sale financial assets disposed of in the year |
— | — | 5 | — | 5 | — | 5 | |||||||||||||||||||||
| Revaluation of other investments in shares and participations |
— | — | 99 | — | 99 | — | 99 | |||||||||||||||||||||
| Changes in cumulative translation adjustments |
— | — | (3,349 | ) | — | (3,349 | ) | (29 | ) | (3,378 | ) | |||||||||||||||||
| Tax on items that have been or may be reclassified to profit or loss |
— | — | (16 | ) | — | (16 | ) | — | (16 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total other comprehensive income (loss), net of tax |
— | — | (3,193 | ) | 412 | (2,781 | ) | (18 | ) | (2,799 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total comprehensive income (loss) |
— | — | (3,193 | ) | (32,164 | ) | (35,357 | ) | 125 | (35,232 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Transactions with owners |
||||||||||||||||||||||||||||
| Stock issue |
15 | — | — | — | 15 | — | 15 | |||||||||||||||||||||
| Sale of own shares |
— | — | — | 98 | 98 | — | 98 | |||||||||||||||||||||
| Repurchase of own shares |
— | — | — | (15 | ) | (15 | ) | (88 | ) | (103 | ) | |||||||||||||||||
| Long-term variable compensation plans |
— | — | — | 885 | 885 | — | 885 | |||||||||||||||||||||
| Dividends paid |
— | — | — | (3,273 | ) | (3,273 | ) | (151 | ) | (3,424 | ) | |||||||||||||||||
| Transactions with non-controlling interest |
— | — | — | — | — | 75 | 75 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| December 31, 2017 |
16,672 | 24,731 | (334 | ) | 55,866 | 96,935 | 636 | 97,571 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
52
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
|
53
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A1, cont’d.
|
54
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A1, cont’d.
|
55
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A1, cont’d.
|
56
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A1, cont’d.
|
57
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A1, cont’d.
|
58
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A1, cont’d.
|
59
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A2, cont’d.
|
60
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A2, cont’d.
|
61
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note A3, cont’d.
|
62
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Operating segments 2019
| Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total Segments |
Group | |||||||||||||||||||
| Segment sales |
155,009 | 39,857 | 25,565 | 6,785 | 227,216 | 227,216 | ||||||||||||||||||
| Net sales |
155,009 | 39,857 | 25,565 | 6,785 | 227,216 | 227,216 | ||||||||||||||||||
| Gross income |
64,717 | 14,836 | 3,990 | 1,281 | 84,824 | 84,824 | ||||||||||||||||||
| Gross margin (%) |
41.8 | % | 37.2 | % | 15.6 | % | 18.9 | % | 37.3 | % | 37.3 | % | ||||||||||||
| Operating income (loss) |
24,767 | (4,027 | ) | 2,309 | (12,485 | )1) | 10,564 | 10,564 | ||||||||||||||||
| Operating margin (%) |
16.0 | % | (10.1 | )% | 9.0 | % | (184.0 | )% | 4.6 | % | 4.6 | % | ||||||||||||
| Financial income and expenses, net |
(1,802 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Income after financial items |
8,762 | |||||||||||||||||||||||
| Taxes |
(6,922 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Net income (loss) |
1,840 | |||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Other segment items |
||||||||||||||||||||||||
| Share in earnings of JV and associated companies |
26 | 41 | 3 | (405 | ) | (335 | ) | (335 | ) | |||||||||||||||
| Amortizations |
(517 | ) | (1,413 | ) | (5 | ) | (603 | ) | (2,538 | ) | (2,538 | ) | ||||||||||||
| Depreciations |
(3,604 | ) | (1,478 | ) | (413 | ) | (566 | ) | (6,061 | ) | (6,061 | ) | ||||||||||||
| Impairment losses |
(295 | ) | (128 | ) | (24 | ) | (43 | ) | (490 | ) | (490 | ) | ||||||||||||
| Restructuring expenses |
(68 | ) | (614 | ) | (45 | ) | (71 | ) | (798 | ) | (798 | ) | ||||||||||||
| Gains/losses on sale of investments and operations |
(225 | ) | (2 | ) | (12 | ) | 936 | 697 | 697 | |||||||||||||||
| 1) | Includes costs of SEK -10.7 billion in 2019 related to the resolution of the US SEC and DOJ investigations. |
|
63
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note B1, cont’d.
Operating segments 2018
| Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total Segments |
Group | |||||||||||||||||||
| Segment sales |
138,570 | 38,089 | 25,770 | 8,409 | 210,838 | 210,838 | ||||||||||||||||||
| Net sales |
138,570 | 38,089 | 25,770 | 8,409 | 210,838 | 210,838 | ||||||||||||||||||
| Gross income |
55,153 | 8,318 | 2,886 | 1,843 | 68,200 | 68,200 | ||||||||||||||||||
| Gross margin (%) |
39.8 | % | 21.8 | % | 11.2 | % | 21.9 | % | 32.3 | % | 32.3 | % | ||||||||||||
| Operating income (loss) |
19,421 | (13,852 | ) | 1,093 | (5,420 | ) | 1,242 | 1,242 | ||||||||||||||||
| Operating margin (%) |
14.0 | % | (36.4 | %) | 4.2 | % | (64.5 | %) | 0.6 | % | 0.6 | % | ||||||||||||
| Financial income and expenses, net |
(2,705 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Income after financial items |
(1,463 | ) | ||||||||||||||||||||||
| Taxes |
(4,813 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Net income (loss) |
(6,276 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Other segment items |
||||||||||||||||||||||||
| Share in earnings of JV and associated companies |
28 | 27 | 3 | — | 58 | 58 | ||||||||||||||||||
| Amortizations |
(830 | ) | (2,295 | ) | (14 | ) | (807 | ) | (3,946 | ) | (3,946 | ) | ||||||||||||
| Depreciations |
(1,717 | ) | (933 | ) | (169 | ) | (456 | ) | (3,275 | ) | (3,275 | ) | ||||||||||||
| Impairment losses |
(308 | ) | (406 | ) | (29 | ) | (354 | ) | (1,097 | ) | (1,097 | ) | ||||||||||||
| Restructuring expenses |
(1,781 | ) | (5,366 | ) | (276 | ) | (592 | ) | (8,015 | ) | (8,015 | ) | ||||||||||||
| Gains/losses on sale of investments and operations |
(132 | ) | (36 | ) | (57 | ) | — | (225 | ) | (225 | ) | |||||||||||||
| Operating segments 2017 |
| |||||||||||||||||||||||
| Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total Segments |
Group | |||||||||||||||||||
| Segment sales |
132,285 | 38,752 | 26,472 | 7,869 | 205,378 | 205,378 | ||||||||||||||||||
| Net sales |
132,285 | 38,752 | 26,472 | 7,869 | 205,378 | 205,378 | ||||||||||||||||||
| Gross income |
43,428 | 4,698 | (1,574 | ) | 1,375 | 47,927 | 47,927 | |||||||||||||||||
| Gross margin (%) |
32.8 | % | 12.1 | % | (5.9 | %) | 17.5 | % | 23.3 | % | 23.3 | % | ||||||||||||
| Operating income (loss) |
10,455 | (27,282 | ) | (4,089 | ) | (13,827 | ) | (34,743 | ) | (34,743 | ) | |||||||||||||
| Operating margin (%) |
7.9 | % | (70.4 | %) | (15.4 | %) | (175.7 | %) | (16.9 | %) | (16.9 | %) | ||||||||||||
| Financial income and expenses, net |
(1,215 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Income after financial items |
(35,958 | ) | ||||||||||||||||||||||
| Taxes |
3,525 | |||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Net income (loss) |
(32,433 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Other segment items |
||||||||||||||||||||||||
| Share in earnings of JV and associated companies |
22 | 8 | (6 | ) | — | 24 | 24 | |||||||||||||||||
| Amortizations |
(1,104 | ) | (2,465 | ) | (14 | ) | (765 | ) | (4,348 | ) | (4,348 | ) | ||||||||||||
| Depreciations |
(1,883 | ) | (1,268 | ) | (193 | ) | (759 | ) | (4,103 | ) | (4,103 | ) | ||||||||||||
| Impairment losses |
(1,413 | ) | (9,349 | ) | (108 | ) | (8,571 | ) | (19,441 | ) | (19,441 | ) | ||||||||||||
| Restructuring expenses |
(4,828 | ) | (2,513 | ) | (675 | ) | (485 | ) | (8,501 | ) | (8,501 | ) | ||||||||||||
| Gains/losses on sale of investments and operations |
316 | (56 | ) | 1 | (67 | ) | 194 | 194 | ||||||||||||||||
|
64
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note B1, cont’d.
Market area 2019
| Net sales | Non-current assets 5) |
|||||||||||||||||||||||
| Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total | Total | |||||||||||||||||||
| South East Asia, Oceania and India |
21,850 | 4,033 | 3,836 | 57 | 29,776 | 1,199 | ||||||||||||||||||
| North East Asia 4) |
20,339 | 4,857 | 1,026 | 178 | 26,400 | 2,881 | ||||||||||||||||||
| North America 3) |
55,808 | 9,646 | 4,673 | 96 | 70,223 | 11,570 | ||||||||||||||||||
| Europe and Latin America 1) 2) |
33,884 | 12,571 | 12,149 | 402 | 59,006 | 45,832 | ||||||||||||||||||
| Middle East and Africa |
14,604 | 7,015 | 3,881 | 25 | 25,525 | 151 | ||||||||||||||||||
| Other 1) 2) 3) 4) 6) |
8,524 | 1,735 | — | 6,027 | 16,286 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
155,009 | 39,857 | 25,565 | 6,785 | 227,216 | 61,633 | ||||||||||||||||||
| 1) Of which in Sweden 6) |
589 | 38,313 | ||||||||||||||||||||||
| 2) Of which in EU 6) |
35,729 | 44,306 | ||||||||||||||||||||||
| 3) Of which in the United States 6) |
73,279 | 10,176 | ||||||||||||||||||||||
| 4) Of which in China 6) |
15,860 | 2,402 | ||||||||||||||||||||||
| 5) | Total non-current assets excluding financial instruments, deferred tax assets, and post-employment benefit assets. |
| 6) | Including IPR licensing revenue reported under Other above. |
Market area 2018
| Net sales | Non-current assets 5) |
|||||||||||||||||||||||
| Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total | Total | |||||||||||||||||||
| South East Asia, Oceania and India |
21,337 | 4,824 | 3,388 | 40 | 29,589 | 445 | ||||||||||||||||||
| North East Asia 4) |
15,915 | 4,849 | 1,465 | 80 | 22,309 | 1,833 | ||||||||||||||||||
| North America 3) |
46,452 | 8,358 | 3,680 | 96 | 58,586 | 9,397 | ||||||||||||||||||
| Europe and Latin America 1) 2) 7) |
33,887 | 12,172 | 13,191 | 313 | 59,563 | 39,481 | ||||||||||||||||||
| Middle East and Africa 7) |
13,826 | 6,451 | 4,046 | 15 | 24,338 | 50 | ||||||||||||||||||
| Other 1) 2) 3) 4) 6) |
7,153 | 1,435 | — | 7,865 | 16,453 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
138,570 | 38,089 | 25,770 | 8,409 | 210,838 | 51,206 | ||||||||||||||||||
| 1) Of which in Sweden 6) |
2,315 | 34,434 | ||||||||||||||||||||||
| 2) Of which in EU 6) |
35,941 | 38,423 | ||||||||||||||||||||||
| 3) Of which in the United States 6) |
61,446 | 8,349 | ||||||||||||||||||||||
| 4) Of which in China 6) |
14,601 | 1,525 | ||||||||||||||||||||||
| 5) | Total non-current assets excluding financial instruments, deferred tax assets, and post-employment benefit assets. |
| 6) | Including IPR licensing revenue reported under Other above. |
| 7) | 2018 is restated due to a change in 2019 where sales reported on Morocco is reported on market area Middle East and Africa (earlier Europe and Latin America). |
Market area 2017
| Net sales | Non-current assets 5) |
|||||||||||||||||||||||
| Networks | Digital Services |
Managed Services |
Emerging Business and Other |
Total | Total | |||||||||||||||||||
| South East Asia, Oceania and India |
23,367 | 4,755 | 3,216 | 8 | 31,346 | 512 | ||||||||||||||||||
| North East Asia 4) |
16,239 | 5,463 | 1,867 | 14 | 23,583 | 1,516 | ||||||||||||||||||
| North America 3) |
40,645 | 8,035 | 3,207 | 114 | 52,001 | 8,387 | ||||||||||||||||||
| Europe and Latin America 1) 2) 7) |
29,472 | 12,015 | 14,108 | 280 | 55,875 | 39,559 | ||||||||||||||||||
| Middle East and Africa 7) |
14,839 | 6,932 | 4,074 | 46 | 25,891 | 63 | ||||||||||||||||||
| Other 1) 2) 3) 4) 6) |
7,723 | 1,552 | — | 7,407 | 16,682 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
132,285 | 38,752 | 26,472 | 7,869 | 205,378 | 50,037 | ||||||||||||||||||
| 1) Of which in Sweden 6) |
3,334 | 34,381 | ||||||||||||||||||||||
| 2) Of which in EU 6) |
36,472 | 37,895 | ||||||||||||||||||||||
| 3) Of which in the United States 6) |
54,694 | 7,092 | ||||||||||||||||||||||
| 4) Of which in China 6) |
14,983 | 1,123 | ||||||||||||||||||||||
| 5) | Total non-current assets excluding financial instruments, deferred tax assets, and post-employment benefit assets. |
| 6) | Including IPR licensing revenue reported under Other above |
| 7) | 2017 is restated due to a change in 2019 where sales reported on Morocco is reported on market area Middle East and Africa (earlier Europe and Latin America). |
|
65
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
|
66
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note B6, cont’d.
Section C – Long-term assets
C1 Intangible assets
Intangible assets
| 2019 | 2018 | |||||||||||||||||||||||
| Capitalized development expenses |
Goodwill | IPR1), brands and other intangible assets |
Capitalized development expenses |
Goodwill | IPR1), brands and other intangible assets |
|||||||||||||||||||
| Cost |
||||||||||||||||||||||||
| Opening balance |
23,719 | 43,294 | 58,101 | 22,731 | 40,799 | 55,932 | ||||||||||||||||||
| Acquisitions/capitalization |
1,545 | — | 4 | 925 | — | 28 | ||||||||||||||||||
| Balances regarding acquired/divested business 2) |
(2,099 | ) | (7,093 | ) | (6,049 | ) | — | 911 | 451 | |||||||||||||||
| Sales/disposals |
(4,551 | ) | — | (112 | ) | (1,468 | ) | — | (41 | ) | ||||||||||||||
| Reclassification 3) |
— | — | — | 1,505 | — | — | ||||||||||||||||||
| Translation differences |
67 | 1,646 | 968 | 26 | 1,584 | 1,731 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Closing balance |
18,681 | 37,847 | 52,912 | 23,719 | 43,294 | 58,101 | ||||||||||||||||||
| Accumulated amortizations |
||||||||||||||||||||||||
| Opening balance |
(14,768 | ) | — | (47,277 | ) | (13,677 | ) | — | (44,434 | ) | ||||||||||||||
| Amortizations |
(1,519 | ) | — | (1,019 | ) | (2,559 | ) | — | (1,387 | ) | ||||||||||||||
| Balances regarding divested business 2) |
843 | — | 5,922 | — | — | — | ||||||||||||||||||
| Sales/disposals |
4,551 | — | 112 | 1,468 | — | 41 | ||||||||||||||||||
| Translation differences |
(3 | ) | — | (756 | ) | — | — | (1,497 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Closing balance |
(10,896 | ) | — | (43,018 | ) | (14,768 | ) | — | (47,277 | ) | ||||||||||||||
| Accumulated impairment losses |
||||||||||||||||||||||||
| Opening balance |
(4,714 | ) | (13,259 | ) | (7,350 | ) | (4,460 | ) | (12,984 | ) | (7,350 | ) | ||||||||||||
| Balances regarding divested business 2) |
1,005 | 7,292 | 55 | — | — | — | ||||||||||||||||||
| Impairment losses |
(36 | ) | — | (19 | ) | (254 | ) | (275 | ) | — | ||||||||||||||
| Translation differences |
— | (680 | ) | (89 | ) | — | — | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Closing balance |
(3,745 | ) | (6,647 | ) | (7,403 | ) | (4,714 | ) | (13,259 | ) | (7,350 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net carrying value |
4,040 | 31,200 | 2,491 | 4,237 | 30,035 | 3,474 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 1) | Intellectual property rights. |
| 2) | For more information on acquired/divested businesses, see Note E2, “Business combinations.” |
| 3) | Reclassification from inventory. |
|
67
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note C1, cont’d.
|
68
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
C2 Property, plant and equipment
Property, plant and equipment 2019
| Real estate |
Machinery and other technical assets |
Other equipment, tools and installations |
Construction in progress and advance payments |
Total | ||||||||||||||||
| Cost |
||||||||||||||||||||
| Opening balance |
6,844 | 3,372 | 32,469 | 871 | 43,556 | |||||||||||||||
| Additions |
81 | 272 | 2,650 | 2,115 | 5,118 | |||||||||||||||
| Balances regarding acquired/divested business |
(167 | ) | 173 | (317 | ) | 27 | (284 | ) | ||||||||||||
| Sales/disposals |
(568 | ) | (346 | ) | (2,941 | ) | (514 | ) | (4,369 | ) | ||||||||||
| Reclassifications |
369 | (24 | ) | 1,178 | (1,523 | ) | — | |||||||||||||
| Translation differences |
196 | 65 | 751 | 39 | 1,051 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Closing balance |
6,755 | 3,512 | 33,790 | 1,015 | 45,072 | |||||||||||||||
| Accumulated depreciations |
||||||||||||||||||||
| Opening balance |
(3,703 | ) | (2,948 | ) | (22,769 | ) | — | (29,420 | ) | |||||||||||
| Depreciations |
(406 | ) | (203 | ) | (2,978 | ) | — | (3,587 | ) | |||||||||||
| Balances regarding divested business |
97 | 12 | 355 | — | 464 | |||||||||||||||
| Sales/disposals |
379 | 323 | 2,692 | — | 3,394 | |||||||||||||||
| Reclassifications |
— | 34 | (34 | ) | — | — | ||||||||||||||
| Translation differences |
(112 | ) | (61 | ) | (557 | ) | — | (730 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Closing balance |
(3,745 | ) | (2,843 | ) | (23,291 | ) | — | (29,879 | ) | |||||||||||
| Accumulated impairment losses |
||||||||||||||||||||
| Opening balance |
(292 | ) | (66 | ) | (929 | ) | — | (1,287 | ) | |||||||||||
| Impairment losses |
(56 | ) | 6 | (280 | ) | (30 | ) | (360 | ) | |||||||||||
| Balances regarding divested business |
1 | — | 1 | — | 2 | |||||||||||||||
| Sales/disposals |
61 | 19 | 235 | 30 | 345 | |||||||||||||||
| Translation differences |
(9 | ) | (2 | ) | (32 | ) | — | (43 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Closing balance |
(295 | ) | (43 | ) | (1,005 | ) | — | (1,343 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net carrying value |
2,715 | 626 | 9,494 | 1,015 | 13,850 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Property, plant and equipment 2018
| Real estate |
Machinery and other technical assets |
Other equipment, tools and installations |
Construction in progress and advance payments |
Total | ||||||||||||||||
| Cost |
||||||||||||||||||||
| Opening balance |
6,510 | 3,819 | 30,614 | 1,608 | 42,551 | |||||||||||||||
| Additions |
11 | 124 | 1,976 | 1,864 | 3,975 | |||||||||||||||
| Balances regarding acquired/divested business |
— | (11 | ) | (116 | ) | — | (127 | ) | ||||||||||||
| Sales/disposals |
(484 | ) | (649 | ) | (2,430 | ) | (332 | ) | (3,895 | ) | ||||||||||
| Reclassifications |
566 | 8 | 1,707 | (2,281 | ) | — | ||||||||||||||
| Translation differences |
241 | 81 | 718 | 12 | 1,052 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Closing balance |
6,844 | 3,372 | 32,469 | 871 | 43,556 | |||||||||||||||
| Accumulated depreciation |
||||||||||||||||||||
| Opening balance |
(3,529 | ) | (3,288 | ) | (21,552 | ) | — | (28,369 | ) | |||||||||||
| Depreciations |
(425 | ) | (211 | ) | (2,639 | ) | — | (3,275 | ) | |||||||||||
| Balances regarding divested business |
— | 5 | 71 | — | 76 | |||||||||||||||
| Sales/disposals |
393 | 615 | 1,911 | — | 2,919 | |||||||||||||||
| Reclassification |
— | 1 | (1 | ) | — | — | ||||||||||||||
| Translation differences |
(142 | ) | (70 | ) | (559 | ) | — | (771 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Closing balance |
(3,703 | ) | (2,948 | ) | (22,769 | ) | — | (29,420 | ) | |||||||||||
| Accumulated impairment losses |
||||||||||||||||||||
| Opening balance |
(241 | ) | (64 | ) | (1,020 | ) | — | (1,325 | ) | |||||||||||
| Impairment losses |
(119 | ) | (22 | ) | (427 | ) | — | (568 | ) | |||||||||||
| Sales/disposals |
78 | 20 | 557 | — | 655 | |||||||||||||||
| Translation differences |
(10 | ) | — | (39 | ) | — | (49 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Closing balance |
(292 | ) | (66 | ) | (929 | ) | — | (1,287 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net carrying value |
2,849 | 358 | 8,771 | 871 | 12,849 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
69
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
|
70
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Section D – Obligations
D1 Provisions
Provisions
| Restructuring | Customer related |
Suppliers related |
Warranty | Other | Total | |||||||||||||||||||
| 2019 |
||||||||||||||||||||||||
| Opening balance |
3,309 | 8,916 | 1,559 | 363 | 1,861 | 16,008 | ||||||||||||||||||
| Additions |
436 | 1,323 | 1,641 | 906 | 2,866 | 7,172 | ||||||||||||||||||
| Reversal of excess amounts |
(290 | ) | (86 | ) | (739 | ) | (43 | ) | (25 | ) | (1,183 | ) | ||||||||||||
| Negative effect on Income statement |
5,989 | |||||||||||||||||||||||
| Utilization/Cash out |
(1,788 | ) | (3,247 | ) | (1,052 | ) | (288 | ) | (1,201 | ) | (7,576 | ) | ||||||||||||
| Reclassifications |
(659 | ) | (3,217 | ) | (101 | ) | — | 358 | (3,619 | ) | ||||||||||||||
| Translation differences |
87 | 49 | 1 | 3 | (19 | ) | 121 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Closing balance |
1,095 | 3,738 | 1,309 | 941 | 3,840 | 10,923 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 2018 |
||||||||||||||||||||||||
| Opening balance |
4,043 | 2,642 | 1,613 | 158 | 1,423 | 9,879 | ||||||||||||||||||
| Additions |
3,539 | 8,532 | 214 | 401 | 1,024 | 13,710 | ||||||||||||||||||
| Reversal of excess amounts |
(408 | ) | (236 | ) | (15 | ) | (20 | ) | (46 | ) | (725 | ) | ||||||||||||
| Negative effect on Income statement |
12,985 | |||||||||||||||||||||||
| Utilization/Cash out |
(4,148 | ) | (1,979 | ) | (264 | ) | (257 | ) | (287 | ) | (6,935 | ) | ||||||||||||
| Reclassifications |
120 | — | 10 | 72 | (112 | ) | 90 | |||||||||||||||||
| Translation differences |
163 | (43 | ) | 1 | 9 | (141 | ) | (11 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Closing balance |
3,309 | 8,916 | 1,559 | 363 | 1,861 | 16,008 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
71
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
|
72
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Section E – Group structure
Other reserves
| 2019 | 2018 | |||||||||||||||||||||||||||||||
| Translation reserves |
Cash flow hedge reserve |
Revaluation of borrowings |
Total other reserves |
Translation reserves |
Cash flow hedge reserve |
Revaluation of borrowings |
Total other reserves |
|||||||||||||||||||||||||
| Opening balance |
893 | — | 72 | 965 | (1,131 | ) | — | (91 | ) | (1,222 | ) | |||||||||||||||||||||
| Other comprehensive income |
||||||||||||||||||||||||||||||||
| Items that will not be reclassified to profit or loss |
||||||||||||||||||||||||||||||||
| Revaluation of borrowings due to change in credit risk |
— | — | (651 | ) | (651 | ) | — | — | 207 | 207 | ||||||||||||||||||||||
| Tax on items that will not be reclassified to profit or loss |
— | — | 134 | 134 | — | — | (44 | ) | (44 | ) | ||||||||||||||||||||||
| Items that have been or may be reclassified to profit or loss |
||||||||||||||||||||||||||||||||
| Cash flow hedges |
— | (290 | ) | — | (290 | ) | — | — | — | — | ||||||||||||||||||||||
| Translation reserves |
||||||||||||||||||||||||||||||||
| Changes in translation reserves |
2,020 | — | — | 2,020 | 1,988 | — | — | 1,988 | ||||||||||||||||||||||||
| Reclassification to the income statement |
54 | — | — | 54 | 36 | — | — | 36 | ||||||||||||||||||||||||
| Tax on items that have been or may be reclassified to profit or loss |
— | 60 | — | 60 | — | — | — | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total other comprehensive income, net of tax |
2,074 | (230 | ) | (517 | ) | 1,327 | 2,024 | — | 163 | 2,187 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total comprehensive income |
2,074 | (230 | ) | (517 | ) | 1,327 | 2,024 | — | 163 | 2,187 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Closing balance |
2,967 | (230 | ) | (445 | ) | 2,292 | 893 | — | 72 | 965 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
73
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
| Acquisitions 2017–2019 | ||||
| Company |
Description |
Transaction date | ||
| ST-Ericsson | The remaining shares was acquired in ST-Ericsson (previously a joint venture). | Dec 2019 | ||
| Kathrein | A German provider of antenna and filter technologies. | Oct 2019 | ||
| CSF | A US based company related to the iconectiv business. | Aug 2019 | ||
| CENX | A US based service assurance technology company. | Sep 2018 | ||
| VidScale | A US company providing cloud-based Content Delivery Network (CDN) solutions. | Mar 2018 | ||
| Placecast | A US company that leverages deterministic carrier data to deliver better audience, verification, and insight solutions. | Feb 2018 | ||
| Divestments 2017–2019 | ||||
| Company |
Description |
Transaction date | ||
| MediaKind | A divestment of its MediaKind business. | Feb 2019 | ||
| Ericsson Local Services AB (LSS) | A divestment of the Local Services company in Sweden. | Aug 2018 | ||
| Excellence Field Factory | A divestment of the Spanish fiber service operations. | Jun 2018 | ||
| Power Modules | A divestment of the power modules business. | Sep 2017 | ||
|
74
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
E3 Associated companies
Equity in associated companies
| 2019 | 2018 | |||||||
| Opening balance |
611 | 624 | ||||||
| Investments |
1,310 | 64 | ||||||
| Share in earnings |
(335 | ) | 58 | |||||
| Taxes |
(5 | ) | (5 | ) | ||||
| Dividends |
(66 | ) | (30 | ) | ||||
| Divested business |
(5 | ) | (114 | ) | ||||
| Translation differences |
55 | 14 | ||||||
|
|
|
|
|
|||||
| Closing balance |
1,565 | 611 | ||||||
|
|
|
|
|
|||||
51% of the MediaKind business was divested February 1, 2019. After the transaction, the Company owns 49% of tMediaKind with an investment of SEK 1.2 billion. The Company’s share in earnings of MediaKind was SEK –0.4 billion
and the remaining investment is SEK 0.8 billion. The Company has provided a loan to MediaKind of SEK 0.2 billion.
|
75
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
|
76
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note F1, cont’d.
|
77
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note F1, cont’d.
|
78
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note F1, cont’d.
|
79
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note F1, cont’d.
Financial instruments, book value
| SEK billion |
Customer finance 1) |
Trade receivables |
Interest- bearing securities |
Cash equivalents |
Borrowings 2) | Trade payables |
Other financial assets |
Other current receivables |
Other current liabilities |
2019 | 2018 | |||||||||||||||||||||||||||||||||
| Note |
B6 | B6 | F3 | H3 | F4 | B8 | F3/B7 | B7 | B9 | |||||||||||||||||||||||||||||||||||
| Assets at fair value through profit or loss |
3.8 | 26.6 | 23.9 | 1.4 | 1.3 | 57.0 | 51.2 | |||||||||||||||||||||||||||||||||||||
| Assets at amortized cost |
0.5 | 3.8 | 0.2 | 4.5 | 4.6 | |||||||||||||||||||||||||||||||||||||||
| Assets at fair value through OCI |
43.1 | 43.1 | 51.2 | |||||||||||||||||||||||||||||||||||||||||
| Financial liabilities designated at FVTPL |
(35.9 | ) | (35.9 | ) | (30.7 | ) | ||||||||||||||||||||||||||||||||||||||
| Financial liabilities at FVTPL - held for trading |
(1.0 | ) | (1.0 | ) | (0.9 | ) | ||||||||||||||||||||||||||||||||||||||
| Financial liabilities at amortized cost |
(1.8 | ) | (30.4 | ) | (32.2 | ) | (32.3 | ) | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Total |
3.8 | 43.1 | 27.1 | 27.7 | (37.7 | ) | (30.4 | ) | 1.6 | 1.3 | (1.0 | ) | 35.5 | 43.1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| 1) | Of which non-current customer finance of SEK 2,262 million and current customer finance of SEK 1,494 million. |
| 2) | Of which non-current borrowings of SEK 28,257 million and current borrowings of SEK 9,439 million. |
|
80
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
F2 Financial income and expenses
Financial income and expenses 1)
| 2019 | 2018 | 2017 | ||||||||||
| Contractual interest on financial assets |
1,395 | 580 | 472 | |||||||||
| of which on financial assets at amortized cost |
591 | 422 | 353 | |||||||||
| Net revaluation gains and losses on financial assets |
(100 | ) | (429 | ) | (522 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Financial income |
1,295 | 151 | (50 | ) | ||||||||
| Contractual interest on financial liabilities |
(1,392 | ) | (1,430 | ) | (1,144 | ) | ||||||
| of which on financial liabilities at amortized cost |
(302 | ) | (474 | ) | (559 | ) | ||||||
| Net revaluation gains and losses on financial liabilities |
(69 | ) | (27 | ) | — | |||||||
| Lease interest expense |
(551 | ) | — | — | ||||||||
| Other financial expenses |
(690 | )2) | (575 | ) | (426 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Financial expenses |
(2,702 | ) | (2,032 | ) | (1,570 | ) | ||||||
| Net foreign exchange gains/losses |
(395 | ) | (824 | ) | 405 | |||||||
|
|
|
|
|
|
|
|||||||
| Financial income and expenses, net |
(1,802 | ) | (2,705 | ) | (1,215 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net gains and losses on financial instruments below includes foreign exchange gains and losses: |
||||||||||||
| Financial instruments at fair value through profit or loss 3) |
758 | 887 | (127 | ) | ||||||||
| Financial liabilities designated at fair value through profit or loss |
(1,322 | ) | (2,087 | ) | — | |||||||
| Financial assets at amortized cost |
— | — | (103 | ) | ||||||||
| Financial assets at fair value through OCI / available for sale 4) |
— | (81 | ) | 40 | ||||||||
|
|
|
|
|
|
|
|||||||
| Financial liabilities at amortized cost |
— | — | 72 | |||||||||
|
|
|
|
|
|
|
|||||||
| 1) | New presentation of financial income and expenses resulted in restatement of 2018 and 2017 balances – for more information see note A3, “Changes in accounting policies.” |
| 2) | Including gain of SEK 258 million relating to partial settlement of pension plan liabilities. |
| 3) | Excluding net gain from derivatives hedging operating assets and liabilities, SEK 30 million (net loss of SEK 128 million in 2018 and net loss of SEK 451 million in 2017), reported as Cost of sales. Excluding net loss from revaluation of customer finance receivables of SEK 650 million (net loss of SEK 1,059 million in 2018), reported as Selling and administrative expenses. Net gains and losses in 2017 include gains and losses on liabilities with fair value hedge. |
| 4) | Available for sale assets in 2017 only, prior to implementation of IFRS 9. |
F3 Financial assets, non-current
Financial assets, non-current, 2019
| Other investments in shares and participations |
Interest-bearing securities, non-current |
Derivatives, non-current |
Other financial assets, non-current |
|||||||||||||
| Opening balance |
1,515 | 23,982 | — | 6,559 | ||||||||||||
| Adjustment due to IFRS 16 1) |
— | — | — | 311 | ||||||||||||
| Opening balance adjusted |
1,515 | 23,982 | 6,870 | |||||||||||||
| Additions |
62 | 18,484 | — | 523 | ||||||||||||
| Disposals/repayments/deductions |
— | (19,995 | ) | — | (703 | ) | ||||||||||
| Change in value in funded pension plans 2) |
— | — | — | (133 | ) | |||||||||||
| Revaluation |
(149 | ) | (33 | ) | — | 154 | ||||||||||
| Reclassification to current assets |
— | (2,084 | ) | — | (1,155 | ) | ||||||||||
| Translation difference |
4 | — | — | 58 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Closing balance |
1,432 | 20,354 | — | 5,614 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| 1) | Relates to financial sublease receivable - for more information see note A3, “Changes in accounting policies.”. |
| 2) | This amount includes asset ceiling. For further information, see note G1, “Post-employment benefits.” |
Financial assets, non-current, 2018
| Other investments in shares and participations |
Interest-bearing securities, non-current |
Derivatives, non-current |
Other financial assets, non-current |
|||||||||||||
| Opening balance |
1,279 | 25,105 | 86 | 5,811 | ||||||||||||
| Additions |
398 | 50,190 | — | 632 | ||||||||||||
| Disposals/repayments/deductions |
(92 | ) | (51,353 | ) | (86 | ) | (210 | ) | ||||||||
| Change in value in funded pension plans 1) |
— | — | — | 492 | ||||||||||||
| Revaluation |
(72 | ) | 40 | — | (3 | ) | ||||||||||
| Reclassification |
— | — | — | (213 | ) | |||||||||||
| Translation difference |
2 | — | — | 50 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Closing balance |
1,515 | 23,982 | — | 6,559 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| 1) | This amount includes asset ceiling. For further information, see note G1, “Post-employment benefits.” |
|
81
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Notes, bonds and bilateral loans
| Issued-maturing |
Nominal amount |
Coupon | Currency | Maturity date | Book value (SEK million) 2019 |
Changes in fair value due to changes in credit risk 2019 |
Cumulative changes in fair value due to changes in credit risk 2019 |
Book value (SEK million) 2018 |
||||||||||||||||||||||||
| Notes and bond loans |
||||||||||||||||||||||||||||||||
| 2010–2020 1) |
170 | USD | Dec 23, 2020 | 1,601 | (8 | ) | 16 | 1,545 | ||||||||||||||||||||||||
| 2012–2022 |
1,000 | 4.125 | % | USD | May 15, 2022 | 9,695 | 290 | 309 | 8,776 | |||||||||||||||||||||||
| 2017–2021 |
500 | 0.875 | % | EUR | Mar 1, 2021 | 5,267 | 28 | 41 | 5,141 | |||||||||||||||||||||||
| 2017–2024 |
500 | 1.875 | % | EUR | Mar 1, 2024 | 5,512 | 251 | 208 | 5,087 | |||||||||||||||||||||||
| 2017–2025 1) |
150 | USD | Dec 22, 2025 | 1,424 | 41 | 28 | 1,326 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total notes and bond loans |
23,499 | 602 | 602 | 21,875 | ||||||||||||||||||||||||||||
| Bilateral loans |
||||||||||||||||||||||||||||||||
| 2019–2025 2) |
150 | USD | Dec 18, 2025 | 1,371 | (26 | ) | (26 | ) | 860 | |||||||||||||||||||||||
| 2013–2020 3) |
684 | USD | Nov 6, 2020 | 6,345 | 55 | (32 | ) | 6,030 | ||||||||||||||||||||||||
| 2017–2023 2) |
220 | USD | Jun 15, 2023 | 2,078 | 36 | 33 | 1,959 | |||||||||||||||||||||||||
| 2019–2024 3) |
281 | USD | July 31, 2024 | 2,606 | (16 | ) | (16 | ) | — | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total bilateral loans |
12,400 | 49 | (41 | ) | 8,849 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| 1) | Private Placement, Swedish Export Credit Corporation (SEK). |
| 2) | Nordic Investment Bank (NIB), R&D project financing. |
| 3) | European Investment Bank (EIB), R&D project financing. |
|
82
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Section G – Employee related
G1 Post-employment benefits
|
83
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G1, cont’d.
Amount recognized in the Consolidated balance sheet
Amount recognized in the Consolidated balance sheet
| Sweden | US | UK | Other | Total | ||||||||||||||||
| 2019 |
||||||||||||||||||||
| Defined benefit obligation (DBO) |
50,257 | 20,897 | 15,352 | 15,928 | 102,434 | |||||||||||||||
| Fair value of plan assets |
22,809 | 20,102 | 16,919 | 9,829 | 69,659 | |||||||||||||||
| Deficit/surplus (+/–) |
27,448 | 795 | (1,567 | ) | 6,099 | 32,775 | ||||||||||||||
| Plans with net surplus, excluding asset ceiling 1) |
— | — | 2,137 | 905 | 3,042 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Provision for post-employment benefits 2) |
27,448 | 795 | 570 | 7,004 | 35,817 | |||||||||||||||
| 2018 |
||||||||||||||||||||
| Defined benefit obligation (DBO) |
44,845 | 21,059 | 12,374 | 12,042 | 90,320 | |||||||||||||||
| Fair value of plan assets |
21,912 | 19,899 | 14,385 | 8,126 | 64,322 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Deficit/surplus (+/–) |
22,933 | 1,160 | (2,011 | ) | 3,916 | 25,998 | ||||||||||||||
| Plans with net surplus, excluding asset ceiling 1) |
— | — | 2,246 | 476 | 2,722 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Provision for post-employment benefits 2) |
22,933 | 1,160 | 235 | 4,392 | 28,720 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| 1) | Plans with a net surplus, i.e., where plan assets exceed DBO, are reported as Other financial assets, non-current, see note F3, “Financial assets, non-current.” |
The asset ceiling increased during the year by SEK 452 million from SEK 381 million in 2018 to SEK 833 million in 2019.
| 2) | Plans with net liabilities are reported in the balance sheet as Post-employment benefits, non-current. |
Total pension cost recognized in the Consolidated income statement
The costs for post-employment benefits within the Company are distributed between defined contribution plans and defined benefit plans, with a trend toward defined contribution plans.
Pension costs for defined contribution plans and defined benefit plans
| Sweden | US | UK | Other | Total | ||||||||||||||||
| 2019 |
||||||||||||||||||||
| Pension cost for defined contribution plans |
953 | 456 | 132 | 1,193 | 2,734 | |||||||||||||||
| Pension cost for defined benefit plans |
1,704 | (110 | )1) | (47 | )2) | 889 | 2,436 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
2,657 | 346 | 85 | 2,082 | 5,170 | |||||||||||||||
| Total pension cost expressed as a percentage of wages and salaries |
8.8 | % | ||||||||||||||||||
| 2018 |
||||||||||||||||||||
| Pension cost for defined contribution plans |
937 | 473 | 145 | 1,170 | 2,725 | |||||||||||||||
| Pension cost for defined benefit plans |
1,350 | 175 | 75 | 557 | 2,157 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
2,287 | 648 | 220 | 1,727 | 4,882 | |||||||||||||||
| Total pension cost expressed as a percentage of wages and salaries |
9.2 | % | ||||||||||||||||||
| 2017 |
||||||||||||||||||||
| Pension cost for defined contribution plans |
1,096 | 473 | 173 | 1,228 | 2,970 | |||||||||||||||
| Pension cost for defined benefit plans |
1,824 | 168 | 38 | 592 | 2,622 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
2,920 | 641 | 211 | 1,820 | 5,592 | |||||||||||||||
| Total pension cost expressed as a percentage of wages and salaries |
9.5 | % | ||||||||||||||||||
| 1) | Negative cost due to settlement gain of SEK 258 million. |
| 2) | Negative cost due to net interest income of SEK 461 million exceeding interest cost of SEK 394 million during the year. |
|
84
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G1, cont’d.
Change in the net defined benefit obligation
Change in the net defined benefit obligation
| Present value of obligation 20192) |
Fair value of plan assets 2019 |
Total 2019 |
Present value of obligation 20182) |
Fair value of plan assets 2018 |
Total 2018 |
|||||||||||||||||||
| Opening balance |
90,320 | (64,322 | ) | 25,998 | 87,645 | (64,939 | ) | 22,706 | ||||||||||||||||
| Included in the income statement |
||||||||||||||||||||||||
| Current service cost |
1,977 | — | 1,977 | 1,602 | — | 1,602 | ||||||||||||||||||
| Past service cost and gains and losses on settlements |
(266 | ) | — | (266 | ) 3) | 100 | — | 100 | ||||||||||||||||
| Interest cost/income (+/–) |
2,577 | (1,938 | ) | 639 | 2,196 | (1,912 | ) | 284 | ||||||||||||||||
| Taxes and administrative expenses |
— | 49 | 49 | 78 | 54 | 132 | ||||||||||||||||||
| Other |
(1 | ) | 2 | 1 | (6 | ) | 2 | (4 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 4,287 | (1,887 | ) | 2,400 | 4) | 3,970 | (1,856 | ) | 2,114 | 4) | |||||||||||||||
| Remeasurements |
||||||||||||||||||||||||
| Return on plan assets excluding amounts in interest expense/income |
— | (5,758 | ) | (5,758 | ) | — | 3,016 | 3,016 | ||||||||||||||||
| Actuarial gains/losses (–/+) arising from changes in demographic assumptions |
(775 | ) | — | (775 | ) | (124 | ) | — | (124 | ) | ||||||||||||||
| Actuarial gains/losses (–/+) arising from changes in financial assumptions |
12,443 | — | 12,443 | 261 | — | 261 | ||||||||||||||||||
| Experience-based gains/losses (–/+) |
(126 | ) | — | (126 | ) | (613 | ) | — | (613 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 11,542 | (5,758 | ) | 5,784 | (476 | ) | 3,016 | 2,540 | |||||||||||||||||
| Other changes |
||||||||||||||||||||||||
| Translation difference |
2,079 | (2,076 | ) | 3 | 2,659 | (2,383 | ) | 276 | ||||||||||||||||
| Contributions and payments from: |
||||||||||||||||||||||||
| Employers 1) |
(1,183 | ) | (321 | ) | (1,504 | ) | (984 | ) | (513 | ) | (1,497 | ) | ||||||||||||
| Plan participants |
28 | (26 | ) | 2 | 28 | (21 | ) | 7 | ||||||||||||||||
| Payments from plans: |
||||||||||||||||||||||||
| Benefit payments |
(2,044 | ) | 2,044 | — | (2,357 | ) | 2,357 | — | ||||||||||||||||
| Settlements |
(2,722 | ) | 2,687 | (35 | ) | (145 | ) | 17 | (128 | ) | ||||||||||||||
| Business combinations and divestments |
127 | — | 127 | (20 | ) | — | (20 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Closing balance |
102,434 | (69,659 | ) | 32,775 | 90,320 | (64,322 | ) | 25,998 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 1) | The expected contribution to the plans is SEK 1.7 billion during 2020. In addition, there is a funding need of SEK 1 to 2 billion for the Swedish plan which can be met either by contributing cash or providing additional business mortgages as guarantee. |
| 2) | The weighted average duration of DBO is 21.1 (20.3) years. |
| 3) | Settlement gain of SEK 258 million is reported in Other financial expenses, see note F2, “Financial income and expenses.” |
| 4) | Excluding the impact of the asset ceiling of SEK 36 million in 2019 and SEK 43 million in 2018. |
Actuarial losses of SEK 12.4 billion from changes in financial assumption are attributable to the decrease in discount rates in the larger pension plans in Sweden, US and UK. Settlement payments are higher in the year due to a one-off partial settlement of liabilities in the US pension plan.
Present value of the defined benefit obligation
| Sweden | US | UK | Other | Total | ||||||||||||||||
| 2019 |
||||||||||||||||||||
| DBO, closing balance |
50,257 | 20,897 | 15,352 | 15,928 | 102,434 | |||||||||||||||
| Of which partially or fully funded |
50,257 | 20,138 | 15,352 | 12,211 | 97,958 | |||||||||||||||
| Of which unfunded |
— | 759 | — | 3,717 | 4,476 | |||||||||||||||
| 2018 |
||||||||||||||||||||
| DBO, closing balance |
44,845 | 21,059 | 12,374 | 12,042 | 90,320 | |||||||||||||||
| Of which partially or fully funded |
44,845 | 20,372 | 12,374 | 9,292 | 86,883 | |||||||||||||||
| Of which unfunded |
— | 687 | — | 2,750 | 3,437 | |||||||||||||||
|
85
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G1, cont’d.
Asset allocation by asset type and geography
| Sweden | US | UK | Other | Total | Of which unquoted |
|||||||||||||||||||
| 2019 |
||||||||||||||||||||||||
| Cash and cash equivalents |
1,319 | 1,013 | 1,309 | 86 | 3,727 | 0 | % | |||||||||||||||||
| Equity securities |
3,784 | 773 | 3,368 | 2,422 | 10,347 | 15 | % | |||||||||||||||||
| Debt securities |
11,969 | 17,050 | 10,994 | 4,774 | 44,787 | 7 | % | |||||||||||||||||
| Real estate |
4,489 | — | 169 | 550 | 5,208 | 100 | % | |||||||||||||||||
| Investment funds |
1,248 | 1,261 | 296 | 242 | 3,047 | 65 | % | |||||||||||||||||
| Assets held by insurance company |
— | — | — | 1,404 | 1,404 | 100 | % | |||||||||||||||||
| Other |
— | 5 | 783 | 351 | 1,139 | 6 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
22,809 | 20,102 | 16,919 | 9,829 | 69,659 | |||||||||||||||||||
| Of which real estate occupied by the Company |
— | — | — | — | — | |||||||||||||||||||
| Of which securities issued by the Company |
— | — | — | — | — | |||||||||||||||||||
| 2018 |
||||||||||||||||||||||||
| Cash and cash equivalents |
935 | 585 | 1,416 | 88 | 3,024 | 0 | % | |||||||||||||||||
| Equity securities |
4,434 | 729 | 2,293 | 2,439 | 9,895 | 18 | % | |||||||||||||||||
| Debt securities |
10,642 | 17,329 | 9,410 | 3,485 | 40,866 | 23 | % | |||||||||||||||||
| Real estate |
4,228 | — | 154 | 229 | 4,611 | 100 | % | |||||||||||||||||
| Investment funds |
1,673 | 1,151 | 415 | 230 | 3,469 | 70 | % | |||||||||||||||||
| Assets held by insurance company |
— | — | — | 1,289 | 1,289 | 100 | % | |||||||||||||||||
| Other |
— | 105 | 697 | 366 | 1,168 | 33 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
21,912 | 19,899 | 14,385 | 8,126 | 64,322 | |||||||||||||||||||
| Of which real estate occupied by the Company |
— | — | — | — | — | |||||||||||||||||||
| Of which securities issued by the Company |
— | — | — | — | — | |||||||||||||||||||
Actuarial assumptions
|
86
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
G2 Information regarding members of the Board of Directors and Group management
Remuneration to the Board of Directors
Remuneration to members of the Board of Directors
| SEK |
Board fees | Number of synthetic shares/ portion of Board fee |
Value at grant date of synthetic shares allocated in 2019 |
Number of previously allocated synthetic shares outstanding |
Net change in value of synthetic shares 1) |
Committee fees |
Total fees paid in cash 2) |
Total remuneration 2019 |
||||||||||||||||||||||||
| A | B | C | (A+B+C) | |||||||||||||||||||||||||||||
| Board member |
||||||||||||||||||||||||||||||||
| Ronnie Leten |
4,075,000 | 21,556/50 | % | 2,037,473 | 30,969 | (649,755 | ) | 375,000 | 2,412,500 | 3,800,218 | ||||||||||||||||||||||
| Helena Stjernholm |
1,020,000 | 5,395/50 | % | 509,935 | 27,277 | (100,441 | ) | 175,000 | 685,000 | 1,094,494 | ||||||||||||||||||||||
| Jacob Wallenberg |
1,020,000 | 8,093/75 | % | 764,950 | 36,699 | (160,079 | ) | 175,000 | 430,000 | 1,034,871 | ||||||||||||||||||||||
| Jon Fredrik Baksaas |
1,020,000 | 8,093/75 | % | 764,950 | 24,277 | (261,161 | ) | 200,000 | 455,000 | 958,789 | ||||||||||||||||||||||
| Jan Carlson |
1,020,000 | 8,093/75 | % | 764,950 | 24,277 | (261,161 | ) | 425,000 | 680,000 | 1,183,789 | ||||||||||||||||||||||
| Nora Denzel |
1,020,000 | 2,697/25 | % | 254,920 | 10,604 | (61,051 | ) | 425,000 | 1,190,000 | 1,383,869 | ||||||||||||||||||||||
| Börje Ekholm |
— | — | — | 15,860 | 133,212 | — | — | 133,212 | ||||||||||||||||||||||||
| Eric A. Elzvik |
1,020,000 | 2,697/25 | % | 254,920 | 8,091 | (87,036 | ) | 400,000 | 1,165,000 | 1,332,884 | ||||||||||||||||||||||
| Kurt Jofs |
1,020,000 | 8,093/75 | % | 764,950 | 11,285 | (239,854 | ) | 350,000 | 605,000 | 1,130,096 | ||||||||||||||||||||||
| Kristin S. Rinne |
1,020,000 | 2,697/25 | % | 254,920 | 19,817 | (45,036 | ) | 200,000 | 965,000 | 1,174,884 | ||||||||||||||||||||||
| Employee Representatives |
||||||||||||||||||||||||||||||||
| Torbjörn Nyman |
25,500 | — | — | 15,000 | 40,500 | 40,500 | ||||||||||||||||||||||||||
| Kjell-Åke Soting |
25,500 | — | — | 15,000 | 40,500 | 40,500 | ||||||||||||||||||||||||||
| Roger Svensson |
25,500 | — | — | 10,500 | 36,000 | 36,000 | ||||||||||||||||||||||||||
| Per Holmberg (deputy) |
25,500 | — | — | — | 25,500 | 25,500 | ||||||||||||||||||||||||||
| Anders Ripa (deputy) |
25,500 | — | — | — | 25,500 | 25,500 | ||||||||||||||||||||||||||
| Loredana Roslund (deputy) |
25,500 | — | — | — | 25,500 | 25,500 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
12,388,000 | 67,414 | 6,371,968 | 209,156 | (1,732,362 | ) | 2,765,500 | 8,781,000 | 13,420,606 | 3) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
12,388,000 | 67,414 | 6,371,968 | 209,156 | (1,595,205 | )4) | 2,765,500 | 8,781,000 | 13,557,763 | 3) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Comments to the table
|
87
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G2, cont’d.
Remuneration costs for the President and CEO and other members of Executive Team (ET)
| SEK |
President and CEO 2019 |
President and CEO 2018 |
Other members of ET 2019 |
Other members of ET 2018 |
Total 2019 | Total 2018 | ||||||||||||||||||
| Salary 1) |
16,299,080 | 15,362,592 | 86,342,359 | 87,557,407 | 102,641,439 | 102,919,999 | ||||||||||||||||||
| Termination benefits |
— | — | — | 8,977,037 | — | 8,977,037 | ||||||||||||||||||
| Annual variable remuneration provision earned for the year |
— | — | 28,289,319 | 26,041,833 | 28,289,319 | 26,041,833 | ||||||||||||||||||
| Long-term variable compensation provision 2) |
31,491,325 | 18,351,265 | 31,149,752 | 16,549,282 | 62,641,077 | 34,900,547 | ||||||||||||||||||
| Pension costs 3) |
8,284,891 | 7,890,372 | 33,389,234 | 31,776,195 | 41,674,125 | 39,666,567 | ||||||||||||||||||
| Other benefits |
600,572 | 424,513 | 21,765,983 | 11,785,239 | 22,366,555 | 12,209,752 | ||||||||||||||||||
| Social charges and taxes 4) |
17,807,558 | 13,205,431 | 43,244,590 | 44,565,230 | 61,052,148 | 57,770,661 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
74,483,426 | 55,234,173 | 244,181,237 | 227,252,223 | 318,664,663 | 282,486,396 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 1) | Includes compensation for unused vacation days. |
| 2) | Includes pro-rated long-term variable compensation provisions for other members of ET for the individuals who left ET during the year. |
| 3) | Includes cash payments to the President and CEO in lieu of defined contribution payment in a cost neutral way to Ericsson. |
| 4) | Social charges and taxes for other members of ET 2018 adjusted due to clerical error. |
|
88
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
LTV and EPP performance criteria
| Program Year |
Target |
Criteria |
Weight | Performance Period |
Vesting Opportunity (linear pro-rata) |
Achievement |
Achieved | |||||||||
| 2019 |
2019 Group operating income | Range (SEK billion): 10.0–20.0 | 50 | % | Jan 1, 2019—Dec 31, 2019 | 0%–200% | SEK 20.4 billion 2) | 200% | ||||||||
| 2019 |
Absolute TSR | Range: 6%–14% | 30 | % | Jan 1, 2019—Dec 31, 2021 | 0%–200% | ||||||||||
| 2019 |
Relative TSR 1) | Ranking of Ericsson: 7–2 |
20 | % | Jan 1, 2019—Dec 31, 2021 | 0%–200% | ||||||||||
| 2019 Total |
100 | % | 0%–200% | |||||||||||||
| 2018 |
2018 Group operating income | Range (SEK billion): 4.6–9.6 | 50 | % | Jan 1, 2018—Dec 31, 2018 | 0%–200% | SEK 11.5 billion 3) | 200% | ||||||||
| 2018 |
Absolute TSR | Range: 6%–14% | 30 | % | Jan 1, 2018—Dec 31, 2020 | 0%–200% | ||||||||||
| 2018 |
Relative TSR 1) | Ranking of Ericsson: 7–2 |
20 | % | Jan 1, 2018—Dec 31, 2020 | 0%–200% | ||||||||||
| 2018 Total |
100 | % | 0%–200% | |||||||||||||
| 2017 |
Absolute TSR | Range: 6%–14% | 50 | % | Jan 1, 2017—Dec 31, 2019 | 0%–200% | 21.34% | 200% | ||||||||
| 2017 |
Relative TSR 1) | Ranking of Ericsson: 12–5 |
50 | % | Jan 1, 2017—Dec 31, 2019 | 0%–200% | 5.45 out of 18 | 191.04% | ||||||||
| 2017 Total |
100 | % | 0%–200% | 195.52% | ||||||||||||
| 1) | The portion of the performance share awards granted to a participant based on the relative TSR performance condition is subject to fulfilment of the related performance criteria over the performance period compared to Peer Groups consisting of 12 companies for the program years 2019 and 2018, and 18 companies for the program year 2017. The vesting of the performance share awards under this performance condition will vary depending on the Company’s TSR performance ranking versus the other companies in the peer group at the end of the performance period. |
| 2) | Excludes fines and similar related to the United States Department of Justice (DOJ) / Securities and Exchange Commission (SEC) investigation. |
| 3) | Excludes restructuring charges and the provisions taken in Q4 2018 related to the revised BSS strategy. |
|
89
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G3, cont’d.
LTV share-settled programs for the President and CEO and the Executive Team
| Long-term variable compensation programs | Of which the President and CEO | |||||||||||||||||||||||||||||||
| Plan (million shares) |
LTV 2019 | LTV 2018 | LTV 2017 | Total | LTV 2019 | LTV 2018 | LTV 2017 | Total | ||||||||||||||||||||||||
| Maximum shares required |
3.0 | 3.0 | 3.0 | 9.0 | — | — | — | — | ||||||||||||||||||||||||
| Granted shares |
0.6 | 0.8 | 0.7 | 2.1 | 0.3 | 0.4 | 0.4 | 1.1 | ||||||||||||||||||||||||
| Outstanding number of shares beginning of 2019 |
— | 1.2 | 0.7 | 1.9 | — | 0.6 | 0.4 | 1.0 | ||||||||||||||||||||||||
| Exercised during 2019 |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Forfeited during 2019 |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Increase due to performance condition 2019 |
0.3 | — | 0.6 | 0.9 | 0.1 | — | 0.5 | 0.6 | ||||||||||||||||||||||||
| Outstanding number of shares end of 2019 |
0.9 | 1.2 | 1.3 | 3.4 | 0.4 | 0.6 | 0.9 | 1.9 | ||||||||||||||||||||||||
| Compensation expense charged during 2019 (SEK million) |
17.3 | 1) | 27.4 | 1) | 13.3 | 58.0 | 2) | 8.0 | 13.7 | 9.8 | 31.5 | 3) | ||||||||||||||||||||
| 1) | Compensation expense for LTV 2019 adjusted for Group operating income target with performance fulfilment of 200%. |
| 2) | Total compensation cost charged during 2018: SEK 32.6 million, 2017: SEK 9.9 million. |
| 3) | Compensation cost charged for the president and CEO during 2018: SEK 18.4 million, 2017: SEK 6.1 million. |
|
90
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G3, cont’d.
Cash-settled plans
| Executive performance plan |
|
|
|
Key contributor plan |
|
|
|
Total cash settled- plans |
||||||||||||||||||||||||||||
| Plan |
EPP 2019 | EPP 2018 | EPP 2017 | Total | KC 2019 | KC 2018 | KC 2017 | Total | Total | |||||||||||||||||||||||||||
| Number of participants |
161 | 171 | 452 | — | 6,941 | 5,886 | 6,876 | — | — | |||||||||||||||||||||||||||
| Number of synthetic shares (million shares) |
0.7 | 1.2 | 1.7 | 3.6 | 8.7 | 8.7 | 9.7 | 27.1 | 30.7 | |||||||||||||||||||||||||||
| Compensation cost year 2019 (SEK million) |
11.6 | 52.8 | 116.0 | 180.4 | 1) | 248.0 | 245.2 | 272.3 | 765.5 | 2) | 945.9 | 3) | ||||||||||||||||||||||||
| 1) | Total compensation cost charged during 2018: EPP SEK 130.5 million, 2017: EPP SEK 31.4 million. |
| 2) | Total compensation cost charged during 2018: KC SEK 478.8 million, 2017: KC SEK 138.6 million. |
| 3) | Total compensation cost charged during 2018: SEK 609.3 million, 2017: SEK 170 million. |
|
91
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G3, cont’d.
|
92
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note G3, cont’d.
Shares for LTV 2015–2016
| Stock Purchase Plan, Key Contributor Retention Plan and Executive Performance Stock Plans |
||||||||||||||
| Plan (million shares) |
2016 | 2015 | Total | |||||||||||
| Originally designated |
A | 21.6 | 23.5 | 45.1 | ||||||||||
| Outstanding beginning of 2019 |
B | 18.7 | 9.5 | 28.2 | ||||||||||
| Awarded during 2019 |
C | — | — | — | ||||||||||
| Exercised/matched during 2019 |
D | 5.5 | 9.4 | 14.9 | ||||||||||
| Forfeited/expired during 2019 |
E | 2.3 | 0.1 | 2.4 | ||||||||||
| Outstanding end of 2019 1) |
F=B+C-D-E | 10.9 | — | 10.9 | ||||||||||
| Compensation costs charged during 2019 (SEK million) 3) |
G | 256.0 | 2) | 61.4 | 2) | 317.4 | ||||||||
| 1) | Shares under the Executive Performance Stock Plans were based on the fact that the 2016 plan came out at 22%, in casu 78% lapsed and that the 2015 plan vested for 22% and lapsed for 78%. For the other ongoing plans, cost is estimated. |
| 2) | Fair value is calculated as the share price on the investment date, reduced by the net present value of the dividend expectations during the three-year vesting period. Net present value calculations are based on data from external party. |
| 3) | Total compensation costs charged during 2018: SEK 645 million, 2017: SEK 876 million. |
|
93
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
G4 Employee information
Employee numbers, wages and salaries
Average number of employees by gender and market area
| 2019 | 2018 | |||||||||||||||||||||||
| Women | Men | Total | Women | Men | Total | |||||||||||||||||||
| South East Asia, Oceania and India |
4,821 | 19,230 | 24,051 | 4,740 | 18,957 | 23,697 | ||||||||||||||||||
| North East Asia |
4,376 | 9,003 | 13,379 | 4,024 | 8,375 | 12,399 | ||||||||||||||||||
| North America |
1,980 | 7,381 | 9,361 | 2,057 | 7,520 | 9,577 | ||||||||||||||||||
| Europe and Latin America 1) 2) |
10,180 | 33,262 | 43,442 | 11,627 | 36,290 | 47,917 | ||||||||||||||||||
| Middle East and Africa |
739 | 3,531 | 4,270 | 700 | 3,553 | 4,253 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
22,096 | 72,407 | 94,503 | 23,148 | 74,695 | 97,843 | ||||||||||||||||||
| 1) Of which in Sweden |
2,723 | 9,324 | 12,047 | 3,059 | 9,976 | 13,035 | ||||||||||||||||||
| 2) Of which in EU |
8,069 | 26,257 | 34,326 | 8,918 | 27,590 | 36,508 | ||||||||||||||||||
|
94
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
|
95
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note H1, cont’d.
|
96
|
Financials – Notes to the Consolidated financial statements
|
Ericsson Annual Report 2019
|
Note H3, cont’d.
|
97
|
Financials – Management’s report on internal control over financial reporting
|
Ericsson Annual Report on Form 20-F 2019
|
Management’s report on internal control over financial reporting
|
98
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
Risk factors
|
99
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
100
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
101
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
102
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
103
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
104
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
105
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
106
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
107
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
108
|
Financials – Risk factors
|
Ericsson Annual Report on Form 20-F 2019
|
|
109
|
Financials – Forward-looking statements
|
Ericsson Annual Report on Form 20-F 2019
|
Forward-looking statements
|
110
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
|
111
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
|
112
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
| Shareholders
Ownership percentage (voting rights)
Source: Nasdaq |
Governance structure
Shareholders may exercise their decision-making rights in Telefonaktiebolaget LM Ericsson (the “Parent Company”) at General Meetings of shareholders.
A Nomination Committee is appointed each year by the major shareholders in accordance with the Instruction for the Nomination Committee adopted by the Annual General Meeting of shareholders. The tasks of the Nomination Committee include the proposal of Board members and external auditor for election by the Annual General Meeting of shareholders and proposal of Board member and auditor remuneration.
In addition to the Board members elected by shareholders, the Board of Directors consists of employee representatives and their deputies that the unions have the right to appoint under Swedish law. The Board of Directors is ultimately responsible for the strategy and the organization of Ericsson and the management of its operations.
The President and CEO, appointed by the Board of Directors, is responsible for handling the day-to-day management of Ericsson in accordance with guidelines issued by the Board. The President and CEO is supported by the Executive Team.
The external auditor of Ericsson is elected by the General Meeting of shareholders. |
Shareholders
Ownership structure
As of December 31, 2019, the Parent Company had 414,760 registered shareholders, of which 402,999 were resident or located in Sweden (according to the share register kept by Euroclear Sweden AB). Swedish institutions held approximately 60.56% of the votes. The largest shareholders as of December 31, 2019 were Investor AB with approximately 22.53% of the votes (7.2% of the shares) and AB Industrivärden (together with Svenska Handelsbankens Pensionsstiftelse and Pensionskassan SHB Försäkringsförening), with approximately 19.26% of the votes (3.31% of the shares) and Cevian Capital with 4.99% of the votes (8.43% of the shares).
A significant number of the shares held by foreign investors are nominee-registered, i.e. held of record by banks, brokers and/or nominees. This means that the actual shareholder is not displayed in the share register or included in the shareholding statistics.
More information on Ericsson’s shareholders can be found in the chapter “The Ericsson share” in the Annual Report.
Shares and voting rights
The share capital of the Parent Company consists of two classes of shares listed on Nasdaq Stockholm: A and B shares. Each Class A share carries one vote and each Class B share carries one tenth of one vote. Class A and B shares entitle the holder to the same proportion of assets and earnings and carry equal rights to dividends.
The Parent Company may also issue Class C shares, which are converted into Class B shares before they are used to create treasury stock to finance and hedge long-term variable compensation programs resolved by the General Meeting of shareholders.
In the US, the Ericsson Class B shares are listed on NASDAQ New York in the form of American Depositary Shares (ADS) evidenced by American Depositary Receipts (ADR). Each ADS represents one Class B share.
The members of the Board of Directors and the Executive Team have the same voting rights on shares as other shareholders holding the same class of shares. | ||
|
Governance structure
| ||||
|
113
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
|
114
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
|
115
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
|
116
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
| Committees of the Board of Directors
The Board of Directors currently has established four Committees: the Audit and Compliance Committee, the Finance Committee, the Remuneration Committee and the Technology and Science Committee. Members of each Committee are appointed for one year from amongst the Board members.
The task of the Committees is mainly to prepare matters for resolution by the Board. However, the Board has authorized each Committee to determine and handle certain issues in limited areas. It may also on occasion provide extended authorization for the Committees to determine specific matters. If deemed appropriate, the Board of Directors and each Committee have the right to engage independent external expertise, either in general or with respect to specific matters.
The minutes from the Committee meetings are made available to all Directors and the Chair of the Committee reports on the work of the Committee at Board meetings.
Audit and Compliance Committee
On behalf of the Board, the Audit and Compliance Committee monitors the following:
• The scope and accuracy of the financial statements
• Compliance with material legal and regulatory requirements
• Internal control over financial reporting
• Risk management
• The effectiveness and appropriateness of the Group’s anti-corruption program. |
The Audit and Compliance Committee also reviews the annual and interim financial reports and oversees the external audit process, including audit fees.
The Audit and Compliance Committee itself does not perform audit work. The Head of Ericsson’s internal audit function reports directly to the Audit and Compliance Committee.
Ericsson’s external auditor is elected by the AGM. The Committee is involved in the preparatory work for the Nomination Committee to propose external auditor for election by the AGM. It also monitors the ongoing performance and independence of the auditor with the aim to avoid conflicts of interest.
In order to ensure the auditor’s independence, there are pre-approval policies and procedures in place for audit and non-audit related services to be performed by the external auditor. Pre-approval authority may not be delegated to management.
The Audit and Compliance Committee, regularly receives reporting on compliance related matters, from the Chief Legal Officer, the Chief Compliance Officer and the Head of Corporate Investigations. The Chief Legal Officer has a direct reporting line to the Audit and Compliance Committee, and the Chief Compliance Officer and the Head of Corporate Investigations have an extraordinary reporting line to the Committee in the event they are impeded or obstructed in fulfilling their duties.
The Audit and Compliance Committee also oversees Ericsson’s process for reviewing transactions with related parties and Ericsson’s whistle-blower procedures. |
Whistle-blower tool
Employees, suppliers and others may report alleged violation of laws or the Code of Business Ethics through Ericsson’s external whistle-blower tool, Ericsson Compliance Line, managed by a third party, if the alleged violation
• is conducted by Group or local management, and
• relates to corruption, questionable accounting, deficiencies in the internal control of accounting or auditing matters or otherwise seriously affect vital interests of the Group or personal health and safety.
Significant alleged violations reported through the Ericsson Compliance Line and certain other channels are reported to the Audit and Compliance Committee. Investigations relating to severe alleged violations are handled by Corporate Investigations. Other investigations are handled in the market areas. Corporate Investigations oversees these investigations as deemed appropriate.
Members of the Audit and Compliance Committee
The Audit and Compliance Committee consists of four Board members appointed by the Board in connection with the AGM 2019: Eric A. Elzvik (Chair), Jan Carlson, Nora Denzel, and Torbjörn Nyman (employee representative). The Board has appointed shareholder elected Board members with CFO or CEO experience to the Committee.
The composition of the Audit and Compliance Committee meets all applicable | ||
| The Board’s annual work cycle 2019
The annual cycle applied to the Board’s work allows the Board to appropriately address its duties during the year. It also facilitates the organization in aligning its global processes to allow appropriate Board involvement. |
| |||
|
117
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
Organization of the Board work
Number of Committee members as of December 31, 2019
|
118
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
Members of the Committees as of December 31, 2019
|
119
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
Directors’ attendance and fees 2019
| Fees resolved by the AGM 2019 | Number of Board/Committee meetings attended in 2019 | |||||||||||||||||||||||||||
| Board member |
Board fees, SEK1) |
Committee fees, SEK |
Board | Audit and Compliance- Committee |
Finance Committee |
Remun. Committee |
Tech. and Science Committee |
|||||||||||||||||||||
| Ronnie Leten |
4,075,000 | 375,000 | 17 | 3 | 10 | |||||||||||||||||||||||
| Helena Stjernholm |
1,020,000 | 175,000 | 17 | 3 | ||||||||||||||||||||||||
| Jacob Wallenberg |
1,020,000 | 175,000 | 17 | 3 | ||||||||||||||||||||||||
| Jon Fredrik Baksaas |
1,020,000 | 200,000 | 13 | 10 | ||||||||||||||||||||||||
| Jan Carlson |
1,020,000 | 425,000 | 16 | 10 | 4 | |||||||||||||||||||||||
| Nora Denzel |
1,020,000 | 425,000 | 16 | 9 | 4 | |||||||||||||||||||||||
| Börje Ekholm |
— | 2) | — | 17 | ||||||||||||||||||||||||
| Eric A. Elzvik |
1,020,000 | 400,000 | 17 | 10 | ||||||||||||||||||||||||
| Kurt Jofs |
1,020,000 | 350,000 | 16 | 10 | 4 | |||||||||||||||||||||||
| Kristin S. Rinne |
1,020,000 | 200,000 | 15 | 4 | ||||||||||||||||||||||||
| Torbjörn Nyman |
25,500 | 3) | 15,000 | 17 | 10 | |||||||||||||||||||||||
| Kjell-Åke Soting |
25,500 | 3) | 15,000 | 17 | 10 | |||||||||||||||||||||||
| Roger Svensson |
25,500 | 3) | 10,500 | 17 | 3 | 4 | ||||||||||||||||||||||
| Per Holmberg |
25,500 | 3) | — | 17 | ||||||||||||||||||||||||
| Anders Ripa |
25,500 | 3) | — | 17 | ||||||||||||||||||||||||
| Loredana Roslund |
25,500 | 3) | — | 17 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Total number of meetings |
17 | 10 | 3 | 10 | 4 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
120
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
Members of the Board of Directors
Board members elected by the AGM 2019
|
121
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
The Board memberships and holdings in Ericsson reported above are as of December 31, 2019.
| 1) | The number of shares and ADS includes holdings by related persons, if applicable. |
| 2) | Since 2008, the AGM has each year resolved that part of the Board fee may be received in the form of synthetic shares. A synthetic share is a right to receive in the future a payment corresponding to the value of the Class B share in Ericsson at the time of payment. Please see page 117 for further information. |
| 3) | Call options issued by AB Industrivärden (1,000,000 call options) and Investor AB (1,000,000 call options), each entitling the purchase of one Ericsson B share from AB Industrivärden/Investor AB respectively (further information is available in the Notes to the consolidated financial statements – note G2 “Information on the members of the Board of Directors and Group management” in the Annual Report). |
|
122
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
Board members elected by the AGM 2019, cont’d.
The Board memberships and holdings in Ericsson reported above are as of December 31, 2019.
| 1) | The number of shares and ADS includes holdings by related person, if applicable. |
| 2) | Since 2008, the AGM has each year resolved that part of the Board fee may be received in the form of synthetic shares. A synthetic share is a right to receive in the future a payment corresponding to the value of the Class B share in Ericsson at the time of payment. Please see page 117 for further information. |
|
123
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
Board members and deputies appointed by the trade unions
Börje Ekholm was the only Director who held an operational management position at Ericsson in 2019.
| 1) | The number of shares and ADS reflects ownership as of December 31, 2019 and includes holdings by related persons, if applicable. |
|
124
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
Ericsson Group Management System
|
125
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
|
126
|
Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
|
ERM Process
| 127 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
| 128 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
Members of the Executive Team
Changes in the Executive Team
| • | Effective September 1, 2019, Fadi Pharaon was appointed Head of Market Area Middle East & Africa, replacing Rafiah Ibrahim. |
| • | Effective June 10, 2019, Stella Medlicott was appointed Head of Marketing and Corporate Relations, replacing Helena Norrman. |
The Board memberships and Ericsson holdings reported above are as of December 31, 2019.
| 1) | The number of shares and ADS includes holdings by related persons, if applicable. |
| 2) | Call options issued by AB Industrivärden (1,000,000 call options) and Investor AB (1,000,000 call options), each entitling the purchase of one Ericsson B share from AB Industrivärden/Investor AB respectively (further information is available in the Notes to the consolidated financial statements – note G2 “Information regarding members of the Board of Directors and the Group management” in the Annual Report). |
| 129 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
The Board memberships and Ericsson holdings reported above are as of December 31, 2019.
| 1) | The number of shares and ADS includes holdings by related persons, if applicable. |
| 130 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
Members of the Executive Team, cont’d.
The Board memberships and Ericsson holdings reported above are as of December 31, 2019.
| 1) | The number of shares and ADS includes holdings by related persons, if applicable. |
| 131 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
The Board memberships and Ericsson holdings reported above are as of December 31, 2019.
| 1) | The number of shares and ADS includes holdings by related persons, if applicable. |
| 132 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
| 133 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
| 134 Corporate governance – Corporate governance report
|
Ericsson Annual Report on Form 20-F 2019
| |||
Board of Directors
Stockholm, March 2, 2020
Telefonaktiebolaget LM Ericsson (publ)
Org. no. 556016-0680
| 135 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
Remuneration report
Total rewards policy
| 136 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
| Short-term variable compensation payouts as percentage of maximum opportunity
|
|
Fixed salary, short-term and long-term variable compensation as percentage of total target compensation for 2019
| ||
|
|
|
| 137 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
Summaries of short-and long-term variable compensation
| What we call it | What is it? | What is the objective? | Who participates? | How is it earned? | ||||
| Short-term: Compensation delivered over twelve months or less | ||||||||
| Fixed Salary | Fixed compensation paid at set times | Attract and retain employees, delivering part of annual compensation in a predictable format | All employees | Market appropriate levels set according to position and evaluated according to individual performance | ||||
| Short-Term Variable compensation (STV) | A variable plan that is measured and paid over a single year | Align employees with clear and relevant targets, providing an earnings opportunity in return for performance at flexible cost | Enrolled employees, including Executive Team, excluding the President and CEO approximately 75,000 in 2019 | Achievements against set targets. Reward can increase to up to twice the target opportunity and decrease to zero, depending on performance | ||||
| Sales Incentive Plan (SIP) | Tailored version of the STV | As for STV, tailored for local or business requirements, such as sales | Employees in Sales. Approximately 2,000 in 2019 | Similar to STV, but reward can increase to up to three times the target opportunity depending on performance. All plans have maximum award and vesting limits | ||||
| Long-term: Compensation delivered over three years or more | ||||||||
| Long-Term Variable Compensation Program (LTV ) | Share-based plan for Executive Team members | Compensate for long-term commitment and value creation in alignment with shareholder interests | 14 Executive Team members in 2019 | Ericsson B shares as Performance Share Awards subject to achievement of performance conditions | ||||
| Executive Performance Plan (EPP) |
Cash-based plan for senior managers | Compensate for long-term commitment and value creation in alignment with shareholder interests | 161 Senior managers in 2019 | Cash award subject to achievement of performance conditions | ||||
| Key Contributor Plan (KC Plan) |
Cash-based plan for selected individuals | Recognize best talent, individual performance, potential, critical skills & retention | 6,941 employees in 2019 | Cash award subject to continued employment during a three-year service period | ||||
| Stock Purchase Plan (SPP) Discontinued after 2016 |
All employee share-based plan | Reinforce a “one Ericsson” mentality and align employees’ interests with those of shareholders | Where practicable, all employees are eligible | Buy one Ericsson B share and it will be matched by one Ericsson B share after three years if still employed | ||||
| Executive Performance Stock Plan (EPSP) Discontinued after 2016 |
Share-based plan for senior managers | Compensation for long-term commitment and value creation | Senior managers, including Executive Leadership Team | Subject to performance, receive up to four, six, or for the former President and CEO, nine further Ericsson B shares matched to each SPP share for long-term performance | ||||
| Key Contributor Retention Plan (KC) Discontinued after 2016 |
Share-based plan for selected individuals | Recognize, retain and motivate key contributors for performance, critical skills and potential | Up to 10% of employees | If selected, receive one more Ericsson B matching share in addition to the SPP one | ||||
| All variable compensation plans have maximum award and vesting limits. Short-term variable compensation is to a greater extent dependent on the performance of the Company and the specific Unit, while long-term variable compensation is dependent on the achievements of the Ericsson Group.
Short-Term Variable Compensation
Annual variable compensation is delivered through cash-based programs. Specific business targets are derived from the annual business plan approved by the Board of Directors and, in turn, defined by the Company’s long-term strategy. Ericsson strives to achieve best-in-class margins and return on investment along with strong cash conversion and therefore the starting point is to have one core economic profit target which is a measure of profitability after the deduction of cost of capital employed. |
For the ET, economic profit targets are defined:
• At Group level for heads of Group functions
• As a combination of Group level and businiess area level for heads of business areas
• As a combination of Group level and market area level for heads of market areas.
The chart on page 134 illustrates how payouts to the members of the ET have varied with performance over the past five years.
The President and CEO does not have any short-term variable compensation. The Remuneration Committee decides on all targets which are set for other members of the ET. These targets are cascaded within the organization and broken down to Unit-related targets throughout the Company where applicable. The Committee monitors the appropriateness and fairness of Group, Business Area and Market |
Short-term variable compensation structure
| Short-term variable compensation as percentage of fixed salary |
Percentage of short-term variable compensation maximal opportunity |
|||||||||||||||||||||||
| Target level | Maximum level | Actual paid | Group financial targets |
Unit/functional financial targets |
Non-financial targets |
|||||||||||||||||||
| President and CEO 2019 1) |
0 | % | 0 | % | 0 | % | 0 | % | 0 | % | 0 | % | ||||||||||||
| President and CEO 2018 1) |
0 | % | 0 | % | 0 | % | 0 | % | 0 | % | 0 | % | ||||||||||||
| Average ET 2019 2) |
25 | % | 51 | % | 46.2 | % | 61 | % | 39 | % | 0 | % | ||||||||||||
| Average ET 2018 2) |
26 | % | 52 | % | 43.1 | % | 60 | % | 40 | % | 0 | % | ||||||||||||
| 1) | Since 2017, the President and CEO does not have any short-term variable compensation. |
| 2) | Excludes the President and CEO, differences in target and maximum levels from year to year are typically due to changes in the composition of the ET. |
| 138 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
LTV and EPP Performance Criteria
| Program Year |
Target |
Criteria |
Weight | Performance Period |
Vesting Opportunity (linear pro-rata) |
Achievement | Achieved Vesting Level |
|||||||||||
| 2019 |
2019 Group Operating Income |
Range (SEK billion): 10.0–20.0 |
50 | % | Jan 1, 2019 - Dec 31, 2019 |
0%–200% |
SEK 20.4 billion 2) | 200.00 | % | |||||||||
| 2019 |
Absolute TSR |
Range: 6%–14% |
30 | % | Jan 1, 2019 - Dec. 31 2021 |
0%–200% |
||||||||||||
| 2019 |
Relative TSR 1) |
Ranking of Ericsson: 7–2 |
20 | % | Jan 1, 2019 - Dec 31, 2021 |
0%–200% |
||||||||||||
| 2019 Total |
100 | % | 0%–200% |
|||||||||||||||
| 2018 |
2018 Group Operating Income |
Range (SEK billion): 4.6–9.6 |
50 | % | Jan 1, 2018 - Dec 31, 2018 |
0%–200% |
SEK 11.5 billion 3) | 200.00 | % | |||||||||
| 2018 |
Absolute TSR |
Range: 6%–14% |
30 | % | Jan 1, 2018 - Dec 31, 2020 |
0%–200% |
||||||||||||
| 2018 |
Relative TSR 1) |
Ranking of Ericsson: 7–2 |
20 | % | Jan 1, 2018 - Dec 31, 2020 |
0%–200% |
||||||||||||
| 2018 Total |
100 | % | 0%–200% |
|||||||||||||||
| 2017 |
Absolute TSR |
Range: 6%–14% |
50 | % | Jan 1, 2017 - Dec 31, 2019 |
0%–200% |
21.34% | 200.00 | % | |||||||||
| 2017 |
Relative TSR 1) |
Ranking of Ericsson: 12–5 |
50 | % | Jan 1, 2017 - Dec 31, 2019 |
0%–200% |
5.45 out of 18 | 191.04 | % | |||||||||
| 2017 Total |
100 | % | 0%–200% |
195.52 | % | |||||||||||||
| 1) | The portion of the performance share awards granted to a participant based on the relative TSR performance condition is subject to fulfillment of the related performance criteria over the performance period compared to Peer Groups consisting of 12 companies for the program years 2019 and 2018, and 18 companies for the program year 2017. The vesting of the performance share awards under this performance condition will vary depending on the Company’s TSR performance ranking versus the other companies in the Peer Group at the end of the performance period. |
| 2) | Excludes fines and similar related to the US Department of Justice (DOJ) / Securities and Exchange Commission (SEC) investigation. |
| 3) | Excludes restructuring charges and the provisions taken in Q4 2018 related to the revised BSS strategy. |
| 139 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
| LTV share-settled programs for the President and CEO and the Executive Team |
| |||||||||||||||||||||||||||||||
| Long-term variable compensation programs |
Of which the President and CEO | |||||||||||||||||||||||||||||||
| Plan (million shares) |
LTV 2019 | LTV 2018 | LTV 2017 | Total | LTV 2019 | LTV 2018 | LTV 2017 | Total | ||||||||||||||||||||||||
| Maximum shares required |
3.0 | 3.0 | 3.0 | 9.0 | — | — | — | — | ||||||||||||||||||||||||
| Granted shares |
0.6 | 0.8 | 0.7 | 2.1 | 0.3 | 0.4 | 0.4 | 1.1 | ||||||||||||||||||||||||
| Outstanding number of shares beginning of 2019 |
— | 1.2 | 0.7 | 1.9 | — | 0.6 | 0.4 | 1.0 | ||||||||||||||||||||||||
| Exercised during 2019 |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Forfeited during 2019 |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Increase due to performance condition 2019 |
0.3 | — | 0.6 | 0.9 | 0.1 | — | 0.5 | 0.6 | ||||||||||||||||||||||||
| Outstanding number of shares end of 2019 |
0.9 | 1.2 | 1.3 | 3.4 | 0.4 | 0.6 | 0.9 | 1.9 | ||||||||||||||||||||||||
| Compensation expense charged during 2019 (SEK million) |
17.3 | 1) | 27.4 | 1) | 13.3 | 58.0 | 2) | 8.0 | 13.7 | 9.8 | 31.5 | 3) | ||||||||||||||||||||
| 1) | Compensation expense for LTV 2019 adjusted for Group operating income target with performance fulfillment of 200%. |
| 2) | Total compensation cost charged during 2018: SEK 32.6 million, 2017: SEK 9.9 million. |
| 3) | Compensation cost charged for the president and CEO during 2018: SEK 18.4 million, 2017: SEK 6.1 million. |
| 140 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
| 141 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
Cash-settled plans
| Total cash- | ||||||||||||||||||||||||||||||||||||
| Executive performance plan | Key contributor plan | settled plans | ||||||||||||||||||||||||||||||||||
| Plan |
EPP 2019 | EPP 2018 | EPP 2017 | Total | KC 2019 | KC 2018 | KC 2017 | Total | Total | |||||||||||||||||||||||||||
| Number of participants |
161 | 171 | 452 | — | 6,941 | 5,886 | 6,876 | — | — | |||||||||||||||||||||||||||
| Number of synthetic shares (million shares) |
0.7 | 1.2 | 1.7 | 3.6 | 8.7 | 8.7 | 9.7 | 27.1 | 30.7 | |||||||||||||||||||||||||||
| Compensation cost year 2019 (SEK million) |
11.6 | 52.8 | 116.0 | 180.4 | 1) | 248.0 | 245.2 | 272.3 | 765.5 | 2) | 945.9 | 3) | ||||||||||||||||||||||||
| 1) | Total compensation cost charged during 2018: EPP SEK 130.5 million, 2017: EPP SEK 31.4 million. |
| 2) | Total compensation cost charged during 2018: KC SEK 478.8 million, 2017: KC SEK 138.6 million. |
| 3) | Total compensation cost charged during 2018: SEK 609.3 million, 2017: SEK 170 million. |
| 142 Corporate governance – Remuneration report
|
Ericsson Annual Report on Form 20-F 2019
| |||
| 143 Sustainability – About this report
|
Ericsson Annual Report on Form 20-F 2019
| |||
Sustainability and Corporate Responsibility report 2019
“We are convinced that digitalization and mobile broadband networks will help tackle some of the global challenges our world faces today. We aim to be a trusted partner committed to building a better future for all stakeholders.”
Ronnie Leten
Chair of the Board
Sustainability management
| 144 Sustainability – Significant topics, risks and opportunities
|
Ericsson Annual Report on Form 20-F 2019
| |||
Significant topics, risks and opportunities
| 145 Sustainability – Significant topics, risks and opportunities
|
Ericsson Annual Report on Form 20-F 2019
| |||
Responsible business
| 146 Sustainability – Significant topics, risks and opportunities
|
Ericsson Annual Report on Form 20-F 2019
| |||
Information security and privacy
| 147 Sustainability – Significant topics, risks and opportunities
|
Ericsson Annual Report on Form 20-F 2019
| |||
| 148 Sustainability – Significant topics, risks and opportunities
|
Ericsson Annual Report on Form 20-F 2019
| |||
Responsible Minerals Assurance Process (RMAP) conformant smelters and refiners 1)
| 3TGs |
Smelters assessed in the supply chain |
Smelters conformant to RMAP |
Smelters conformant to RMAP (%) |
|||||||||
| Tin |
79 | 77 | 97 | % | ||||||||
| Tantalum |
40 | 40 | 100 | % | ||||||||
| Tungsten |
43 | 43 | 100 | % | ||||||||
| Gold |
111 | 106 | 95 | % | ||||||||
|
|
|
|
|
|
|
|||||||
| Total no. of smelters |
273 | 266 | 97 | % | ||||||||
|
|
|
|
|
|
|
|||||||
| 1) | Based on suppliers response by 2020/01/26. |
| 149 Share information – The Ericsson share
|
Ericsson Annual Report on Form 20-F 2019
| |||
The Ericsson share
Changes in number of shares and capital stock 2015–2019
| Number of shares | Share capital (SEK) | |||||||||
| 2015 | December 31 | 3,305,051,735 | 16,525,258,678 | |||||||
| 2016 | May 11, new issue (Class C shares, later converted to Class B-shares) 1) | 26,100,000 | 130,500,000 | |||||||
| 2016 | December 31 | 3,331,151,735 | 16,655,758,678 | |||||||
| 2017 | May 10, new issue (Class C shares, later converted to Class B-shares) 2) | 3,000,000 | 15,000,000 | |||||||
| 2017 | December 31 | 3,334,151,735 | 16,670,758,678 | |||||||
| 2018 | December 31 | 3,334,151,735 | 16,670,758,678 | |||||||
| 2019 | December 31 | 3,334,151,735 | 16,670,758,678 | |||||||
| 1) | The Annual General Meeting (AGM) 2016 resolved to issue 26,100,000 Class C shares for the Long-Term Variable Compensation Program 2016. In accordance with an authorization from the AGM, in the second quarter 2016, the Board of Directors resolved to repurchase the new issued shares, which were subsequently converted into Class B shares. The quotient value of the repurchased shares was SEK 5, totaling SEK 130.5 million, representing less than one percent of capital stock, and the acquisition cost was approximately SEK 130.7 million. |
| 2) | The AGM 2017 resolved to issue 3,000,000 Class C shares for the Long-Term Variable Compensation Program 2017. In accordance with an authorization from the AGM, in the second quarter 2017, the Board of Directors resolved to repurchase the new issued shares, which were subsequently converted into Class B shares. The quotient value of the repurchased shares was SEK 5, totaling MSEK 15, representing less than 0.1% of capital stock, and the acquisition cost was approximately SEK 15.1 million. |
Share performance indicators
| 2019 | 2018 | 20174) | 20164) | 2015 | ||||||||||||||||
| Earnings (loss) per share, diluted (SEK) 1) |
0.67 | –1.98 | –9.94 | 0.25 | 4.13 | |||||||||||||||
| Earnings (loss) per share, non-IFRS (SEK) 2) |
1.07 | 0.27 | –3.24 | 2.39 | 6.06 | |||||||||||||||
| Dividend per share (SEK) 3) |
1.50 | 1.00 | 1.00 | 1.00 | 3.70 | |||||||||||||||
| Total shareholder return (%) |
6 | 47 | 3 | –32 | –9 | |||||||||||||||
| P/E ratio |
122 | n/a | n/a | 101 | 20 | |||||||||||||||
| 1) | Calculated on average number of shares outstanding, diluted. |
| 2) | EPS, diluted, excluding amortizations and write-downs of acquired intangible assets, and excluding restructuring charges, SEK. |
| A reconcilation of Alternative performance measures is available on pages 153– 157. |
| 3) | For 2019 as proposed by the Board of Directors. |
| 4) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers”. |
| Year 2015 have not been restated. |
For definitions of the financial terms used, see Glossary and Financial Terminology.
| 150 Share information – The Ericsson share
|
Ericsson Annual Report on Form 20-F 2019
| |||
Share prices on Nasdaq Stockholm and NASDAQ New York
| Nasdaq Stockholm | NASDAQ New York | |||||||||||||||||||||||
| SEK per Class A share | SEK per Class B share | USD per ADS 1) | ||||||||||||||||||||||
| Period |
High | Low | High | Low | High | Low | ||||||||||||||||||
| Annual high and low |
||||||||||||||||||||||||
| 2015 |
111.30 | 72.00 | 120.00 | 75.30 | 13.14 | 8.87 | ||||||||||||||||||
| 2016 |
80.80 | 45.20 | 83.60 | 43.19 | 10.20 | 4.83 | ||||||||||||||||||
| 2017 |
64.80 | 44.17 | 64.95 | 43.75 | 7.47 | 5.52 | ||||||||||||||||||
| 2018 |
85.20 | 49.05 | 85.66 | 49.04 | 9.45 | 6.00 | ||||||||||||||||||
| 2019 |
96.80 | 74.70 | 96.74 | 74.02 | 10.45 | 7.58 | ||||||||||||||||||
| Quarterly high and low |
||||||||||||||||||||||||
| 2018 First Quarter |
59.10 | 49.05 | 59.22 | 49.04 | 7.37 | 6.13 | ||||||||||||||||||
| 2018 Second Quarter |
71.20 | 51.20 | 71.20 | 50.82 | 8.05 | 6.00 | ||||||||||||||||||
| 2018 Third Quarter |
82.20 | 65.60 | 80.42 | 66.30 | 9.11 | 7.47 | ||||||||||||||||||
| 2018 Fourth Quarter |
85.20 | 72.80 | 85.66 | 72.82 | 9.45 | 8.04 | ||||||||||||||||||
| 2019 First Quarter |
92.50 | 74.70 | 90.66 | 74.70 | 9.89 | 8.26 | ||||||||||||||||||
| 2019 Second Quarter |
96.80 | 86.20 | 96.74 | 85.46 | 10.46 | 9.00 | ||||||||||||||||||
| 2019 Third Quarter |
92.60 | 75.00 | 91.24 | 74.02 | 9.71 | 7.58 | ||||||||||||||||||
| 2019 Fourth Quarter |
90.30 | 75.20 | 90.48 | 75.22 | 9.32 | 7.64 | ||||||||||||||||||
| Monthly high and low |
||||||||||||||||||||||||
| August 2019 |
89.90 | 75.00 | 87.24 | 74.02 | 9.00 | 7.58 | ||||||||||||||||||
| September 2019 |
81.70 | 75.70 | 81.72 | 74.82 | 8.40 | 7.65 | ||||||||||||||||||
| October 2019 |
90.30 | 75.20 | 90.48 | 75.22 | 9.24 | 7.64 | ||||||||||||||||||
| November 2019 |
88.60 | 83.80 | 88.78 | 83.76 | 9.22 | 8.68 | ||||||||||||||||||
| December 2019 |
89.00 | 83.20 | 89.12 | 81.40 | 9.32 | 8.63 | ||||||||||||||||||
| January 2020 |
90.60 | 80.00 | 86.18 | 75.14 | 9.09 | 7.82 | ||||||||||||||||||
| 1) One ADS = 1 Class B share. | Source: Nasdaq Stockholm and NASDAQ New York. | |||||||||||
| 151 Share information – The Ericsson share
|
Ericsson Annual Report on Form 20-F 2019
| |||
| Number of shares 1) | ||||||||||||||||||||||||
| Holding |
No. of shareholders |
No. of shares A |
No. of shares B |
Percentage of share capital |
Percentage of voting rights |
Market value (MSEK) |
||||||||||||||||||
| 1–500 |
332,378 | 1,376,721 | 42,441,515 | 1.31 | % | 0.99 | % | 3,579 | ||||||||||||||||
| 501–1,000 |
37,857 | 992,297 | 27,647,286 | 0.86 | % | 0.66 | % | 2,340 | ||||||||||||||||
| 1,001–5,000 |
36,812 | 2,872,875 | 76,893,710 | 2.39 | % | 1.86 | % | 6,517 | ||||||||||||||||
| 5,001–10,000 |
4,446 | 1,085,465 | 30,663,776 | 0.95 | % | 0.73 | % | 2,594 | ||||||||||||||||
| 10,001–15,000 |
1,150 | 456,577 | 13,803,115 | 0.43 | % | 0.32 | % | 1,165 | ||||||||||||||||
| 15,001–20,000 |
526 | 327,218 | 9,047,953 | 0.28 | % | 0.22 | % | 766 | ||||||||||||||||
| 20,001– |
1,589 | 254,644,830 | 2,872,132,329 | 93.78 | % | 95.23 | % | 256,049 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total, December 31, 2019 2) |
414,760 | 261,755,983 | 3,072,395,752 | 100.00 | % | 100.00 | % | 272,991 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 1) | Source: Euroclear. |
| 2) | Includes a nominee reporting discrepancy of 233,932 shares. |
The following table shows share information as of December 31 2019 with respect to the 15 largest shareholders ranked by voting rights as well as their percentage of voting rights as of December 31 2019, 2018 and 2017.
| Largest shareholders December 31, 2019 and percentage of voting rights December 31 2019, 2018 and 2017 |
||||||||||||||||||||||||||||||||
| Of total Class | Of total Class | Of total Class | ||||||||||||||||||||||||||||||
| Identity of person or group1) |
Number of Class A shares |
A shares percent |
Number of Class B shares |
B shares percent |
A+B shares percent |
2019 Voting rights percent |
2018 Voting rights percent |
2017 Voting rights percent |
||||||||||||||||||||||||
| Investor AB |
115,762,803 | 44.23 | 124,266,997 | 4.04 | 7.20 | 22.53 | 22.53 | 22.18 | ||||||||||||||||||||||||
| AB Industrivärden |
86,052,615 | 32.88 | 1,000,000 | 0.03 | 2.61 | 15.14 | 15.14 | 15.14 | ||||||||||||||||||||||||
| Cevian Capital |
339,228 | 0.13 | 280,732,912 | 9.14 | 8.43 | 4.99 | 5.38 | 4.39 | ||||||||||||||||||||||||
| Svenska Handelsbankens Pensionsstiftelse |
23,430,790 | 8.95 | 0 | 0.00 | 0.70 | 4.12 | 4.12 | 4.12 | ||||||||||||||||||||||||
| Swedbank Robur Fonder AB |
9,410 | 0.00 | 174,674,204 | 5.69 | 5.24 | 3.07 | 2.35 | 2.11 | ||||||||||||||||||||||||
| AMF Pensionsförsäkring AB |
8,560,000 | 3.27 | 68,340,810 | 2.22 | 2.31 | 2.71 | 2.78 | 3.31 | ||||||||||||||||||||||||
| PRIMECAP Management Company |
0 | 0.00 | 132,256,222 | 4.30 | 3.97 | 2.32 | 2.34 | 1.48 | ||||||||||||||||||||||||
| BlackRock Institutional Trust Company, N.A. |
0 | 0.00 | 122,786,229 | 4.00 | 3.68 | 2.16 | 2.11 | 2.11 | ||||||||||||||||||||||||
| AFA Försäkring AB |
10,723,000 | 4.10 | 9,753,346 | 0.32 | 0.61 | 2.06 | 1.98 | 2.04 | ||||||||||||||||||||||||
| Norges Bank Investment Management (NBIM) |
895 | 0.00 | 84,590,045 | 2.75 | 2.54 | 1.49 | 1.22 | 0.57 | ||||||||||||||||||||||||
| The Vanguard Group, Inc. |
0 | 0.00 | 83,274,038 | 2.71 | 2.50 | 1.46 | 1.58 | 1.34 | ||||||||||||||||||||||||
| Handelsbanken Asset Management |
6,740 | 0.00 | 71,207,377 | 2.32 | 2.14 | 1.25 | 1.13 | 0.85 | ||||||||||||||||||||||||
| Livförsäkringsbolaget Skandia, ömsesidigt |
4,603,800 | 1.76 | 21,312,946 | 0.69 | 0.78 | 1.18 | 1.13 | 1.24 | ||||||||||||||||||||||||
| Fidelity Management & Research Company |
0 | 0.00 | 66,466,174 | 2.16 | 1.99 | 1.17 | 0.71 | 0.11 | ||||||||||||||||||||||||
| State Street Global Advisors (US) |
0 | 0.00 | 58,852,865 | 1.92 | 1.77 | 1.03 | 1.10 | 1.30 | ||||||||||||||||||||||||
| Others |
12,266,702 | 4.69 | 1,772,881,587 | 57.70 | 53.54 | 33.31 | 34.41 | 37.71 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
261,755,983 | 100 | 3,072,395,752 | 100 | 100 | 100 | 100 | 100 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| 1) | Source: Nasdaq |
| 152 Share information – The Ericsson share
|
Ericsson Annual Report on Form 20-F 2019
| |||
| Share trend
In 2019, Ericsson’s total market capitalization increased by 4.7% to SEK 272 billion, compared to an increase by 44.7% reaching SEK 260 billion in 2018. In 2019, the index, OMX Stockholm, on Nasdaq Stockholm increased by 25.8%, the Nasdaq composite index increased by 44.3% and the S&P 500 Index increased by 35.1%.
|
1) EPS, diluted, excl. restructuring charges, amortizations and write-downs of acquired intangible assets, SEK. 2) 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers”, for more information see note A3, “changes in accounting policies.” Year 2015 have not been restated.
1) For 2019 as proposed by the Board of Directors. |
| 153 Other information – Five-year summary – Financial information
|
Ericsson Annual Report on Form 20-F 2019
| |||
Five-year summary – Financial information
For definitions of certain financial terms used, see Alternative performance measures and Financial terminology.
Five-year summary
| 2019 | Change | 2018 | 2017 | 2016 | 2015 | |||||||||||||||||||
| Income statement and cash flow items, SEK million |
||||||||||||||||||||||||
| Net sales 1) |
227,216 | 8 | % | 210,838 | 205,378 | 220,316 | 246,920 | |||||||||||||||||
| Operating expenses 1) |
–64,215 | –4 | % | –66,848 | –70,563 | –60,501 | –64,129 | |||||||||||||||||
| Operating income (loss) 1) |
10,564 | — | 1,242 | –34,743 | 5,187 | 21,805 | ||||||||||||||||||
| Net income (loss) 1) |
1,840 | — | –6,276 | –32,433 | 1,012 | 13,673 | ||||||||||||||||||
| Restructuring charges |
798 | — | 8,015 | 8,501 | 7,567 | 5,040 | ||||||||||||||||||
| Cash flow from operating activities |
16,873 | 81 | % | 9,342 | 9,601 | 14,010 | 20,597 | |||||||||||||||||
| Year-end position, SEK million |
||||||||||||||||||||||||
| Total assets 1) |
276,383 | 3 | % | 268,761 | 259,882 | 284,150 | 284,363 | |||||||||||||||||
| Property, plant and equipment |
13,850 | 8 | % | 12,849 | 12,857 | 16,734 | 15,901 | |||||||||||||||||
| Stockholders’ equity 1) |
82,559 | –5 | % | 86,978 | 96,935 | 134,582 | 146,525 | |||||||||||||||||
| Non-controlling interest |
–681 | — | 792 | 636 | 675 | 841 | ||||||||||||||||||
| Per share indicators |
||||||||||||||||||||||||
| Earnings (loss) per share, basic, SEK 1) |
0.67 | — | –1.98 | –9.94 | 0.26 | 4.17 | ||||||||||||||||||
| Earnings (loss) per share, diluted, SEK 1) |
0.67 | — | –1.98 | –9.94 | 0.25 | 4.13 | ||||||||||||||||||
| Dividends per share, SEK 2) |
1.50 | 50 | % | 1.00 | 1.00 | 1.00 | 3.70 | |||||||||||||||||
| Dividends per share, USD 2) |
0.16 | 44 | % | 0.11 | 0.12 | 0.11 | 0.39 | |||||||||||||||||
| Number of shares outstanding (in millions) |
||||||||||||||||||||||||
| end of period, basic |
3,314 | 1 | % | 3,297 | 3,284 | 3,269 | 3,256 | |||||||||||||||||
| average, basic |
3,306 | 0 | % | 3,291 | 3,277 | 3,263 | 3,249 | |||||||||||||||||
| average, diluted |
3,320 | 0 | % | 3,318 | 3,317 | 3,303 | 3,282 | |||||||||||||||||
| Other information, SEK million |
||||||||||||||||||||||||
| Additions to property, plant and equipment |
5,118 | 29 | % | 3,975 | 3,877 | 6,129 | 8,338 | |||||||||||||||||
| Depreciations and write-downs/impairments of property, plant and equipment |
3,947 | 3 | % | 3,843 | 6,314 | 4,569 | 4,689 | |||||||||||||||||
| Acquisitions/capitalization/divestments of intangible assets |
–13,692 | — | 2,315 | 1,759 | 5,260 | 5,228 | ||||||||||||||||||
| Amortization and write-downs/impairments of intangible assets |
2,593 | –42 | % | 4,475 | 21,578 | 4,550 | 5,538 | |||||||||||||||||
| Research and development expenses 1) |
38,815 | 0 | % | 38,909 | 37,887 | 31,631 | 34,844 | |||||||||||||||||
| as percentage of net sales |
17.1 | % | — | 18.5 | % | 18.4 | % | 14.4 | % | 14.1 | % | |||||||||||||
| Inventory turnover days |
77 | 10 | % | 70 | 66 | 71 | 64 | |||||||||||||||||
| Alternative Performance Measures (APMs) 3) |
||||||||||||||||||||||||
| Gross margin 1) |
37.3 | % | — | 32.3 | % | 23.3 | % | 29.6 | % | 34.8 | % | |||||||||||||
| Operating margin 1) |
4.6 | % | — | 0.6 | % | –16.9 | % | 2.4 | % | 8.8 | % | |||||||||||||
| EBITA margin |
5.1 | % | — | 1.4 | % | –8.8 | % | 3.6 | % | 10.5 | % | |||||||||||||
| Cash conversion 1) |
120 | % | — | 601 | % | –73 | % | 204 | % | 85 | % | |||||||||||||
| Free cash flow |
6,128 | — | 2,968 | 5,109 | 254 | 7,515 | ||||||||||||||||||
| Free cash flow before M&A |
7,633 | 79 | % | 4,253 | 4,833 | 876 | 9,715 | |||||||||||||||||
| Capital employed, SEK million 1) |
165,273 | 10 | % | 149,615 | 155,625 | 185,666 | 195,150 | |||||||||||||||||
| Return on equity 1) |
2.6 | % | — | –7.1 | % | –28.1 | % | 0.6 | % | 9.3 | % | |||||||||||||
| Return on capital employed 1) |
6.7 | % | — | 0.8 | % | –20.4 | % | 2.8 | % | 11.3 | % | |||||||||||||
| Equity ratio 1) |
29.6 | % | — | 32.7 | % | 37.5 | % | 47.6 | % | 51.8 | % | |||||||||||||
| Capital turnover 1) |
1.4 | — | 1.4 | 1.2 | 1.2 | 1.3 | ||||||||||||||||||
| Working capital, SEK million 1) |
48,821 | –7 | % | 52,508 | 56,439 | 82,327 | 104,811 | |||||||||||||||||
| Gross cash, SEK million |
72,192 | 5 | % | 68,996 | 67,702 | 57,877 | 66,270 | |||||||||||||||||
| Net cash, SEK million |
34,496 | –4 | % | 35,871 | 34,657 | 31,191 | 41,150 | |||||||||||||||||
| Statistical data, year-end |
||||||||||||||||||||||||
| Number of employees |
99,417 | 4 | % | 95,359 | 100,735 | 111,464 | 116,281 | |||||||||||||||||
| of which in Sweden |
12,730 | 2 | % | 12,502 | 13,864 | 15,303 | 17,041 | |||||||||||||||||
| Export sales from Sweden, SEK million 1) |
120,822 | 10 | % | 109,969 | 87,463 | 105,552 | 117,486 | |||||||||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2015 has not been restated. |
| 2) | For 2019, as proposed by the Board of Directors. |
| 3) | A reconciliation to the most directly reconcilable line items in the financial statements for 2019 and five comparison years is available on pages 153–157. |
| 154 Other information – Five-year summary – Non-financial information
|
Ericsson Annual Report on Form 20-F 2019
| |||
Five-year summary – Non-financial information
Five-year summary
| 2019 | Change | 2018 | 2017 | 2016 | 2015 | |||||||||||||||||||
| Number of employees |
||||||||||||||||||||||||
| Headcount at year-end |
99,417 | 4 | % | 95,359 | 100,735 | 111,464 | 116,281 | |||||||||||||||||
| Average |
94,503 | –3 | % | 97,843 | 107,369 | 114,302 | 119,718 | |||||||||||||||||
| Temporary employees |
582 | 4 | % | 560 | 676 | 1,142 | 1,413 | |||||||||||||||||
| Employees who have left the Company |
11,078 | –33 | % | 16,630 | 21,791 | 18,998 | 16,610 | |||||||||||||||||
| Employees who have joined the Company |
15,136 | 34 | % | 11,254 | 11,062 | 15,048 | 14,836 | |||||||||||||||||
| Employee diversity by age at year-end (%) |
||||||||||||||||||||||||
| Under 25 years old |
3 | % | 0 | % | 3 | % | 4 | % | 4 | % | 4 | % | ||||||||||||
| 25–35 years old |
35 | % | –3 | % | 36 | % | 37 | % | 38 | % | 40 | % | ||||||||||||
| 36–45 years old |
32 | % | 0 | % | 32 | % | 32 | % | 31 | % | 31 | % | ||||||||||||
| 46–55 years old |
22 | % | 0 | % | 22 | % | 21 | % | 20 | % | 19 | % | ||||||||||||
| Over 55 years old |
8 | % | 14 | % | 7 | % | 7 | % | 6 | % | 6 | % | ||||||||||||
| Employee diversity – female representation (%) |
||||||||||||||||||||||||
| Overall workforce |
25 | % | 9 | % | 23 | % | 25 | % | 23 | % | 22 | % | ||||||||||||
| Line manager |
20 | % | 0 | % | 20 | % | 20 | % | 20 | % | 18 | % | ||||||||||||
| Executive team |
20 | % | –26 | % | 27 | % | 31 | % | 35 | % | 31 | % | ||||||||||||
| Board of directors |
42 | % | 83 | % | 23 | % | 48 | % | 40 | % | 36 | % | ||||||||||||
| Number of reported compliance concerns |
||||||||||||||||||||||||
| Total reported compliance concerns |
538 | 21 | % | 445 | 412 | 145 | 116 | |||||||||||||||||
| Number of cases reviewed in the Sensitive Business process |
||||||||||||||||||||||||
| Cases approved |
262 | –28 | % | 362 | 593 | 350 | 312 | |||||||||||||||||
| Cases approved with conditions |
358 | 80 | % | 199 | 210 | 209 | 98 | |||||||||||||||||
| Cases rejected |
31 | 19 | % | 26 | 43 | 45 | 28 | |||||||||||||||||
| Total cases reviewed in the sensitive business process |
651 | 11 | % | 587 | 846 | 604 | 438 | |||||||||||||||||
| Number of information security and privacy incidents reported |
||||||||||||||||||||||||
| Incidents reported |
3,840 | 16 | % | 3,312 | 3,235 | 2,525 | 2,824 | |||||||||||||||||
| Occupational health and safety |
||||||||||||||||||||||||
| Number of fatalities – Ericsson employees |
0 | 0 | % | 0 | 0 | 0 | 0 | |||||||||||||||||
| Number of fatalities – Supply chain and public |
11 | –21 | % | 14 | 23 | 17 | 27 | |||||||||||||||||
| Number of major incidents – Ericsson employees, supply chain and public |
179 | 33 | % | 135 | 1) | 213 | 186 | 168 | ||||||||||||||||
| Environmental aspects |
||||||||||||||||||||||||
| Energy consumption – Electricity (facilities’ energy use) (GWh) |
588 | –7 | % | 634 | 704 | 788 | 759 | |||||||||||||||||
| of which renewable (facilities’ energy use) (GWh) |
333 | –1 | % | 335 | 357 | 351 | 331 | |||||||||||||||||
| Energy consumption – District heating (facilities’ energy use) (GWh) |
26 | –21 | % | 33 | 33 | 34 | 30 | |||||||||||||||||
| Energy consumption – Other energy (facilities’ energy use) (GWh) |
50 | 2 | % | 49 | 45 | 60 | 81 | |||||||||||||||||
| Total energy consumption – Electricity, district heating and other energy (facilities) (GWh) |
665 | –7 | % | 716 | 782 | 882 | 870 | |||||||||||||||||
| Energy intensity (GWh/SEK Billion) |
2.9 | –15 | % | 3.4 | 3.8 | 4.0 | 3.5 | |||||||||||||||||
| Business travel – Fleet vehicles (Mpkm) |
198 | –24 | % | 260 | 351 | 377 | 386 | |||||||||||||||||
| Business travel – Air and road travel and commuting (Mpkm) |
1,309 | 7 | % | 1,227 | 1,398 | 1,645 | 1,716 | |||||||||||||||||
| Product transportation – Air, road, sea and rail transport (Mtonnekm) |
800 | –3 | % | 827 | 662 | 857 | 768 | |||||||||||||||||
| Total water consumption (Mm3) |
1.5 | –6 | % | 1.6 | 1.8 | 2.7 | 2.5 | |||||||||||||||||
| Environmental impacts |
||||||||||||||||||||||||
| Office and production sites waste management – Recycling (%) |
44.5 | % | 29 | % | 34.4 | % | 38.0 | % | 37.0 | % | 42.7 | % | ||||||||||||
| Office and production sites waste management – Energy (%) |
21 | % | –25 | % | 28.0 | % | 25.0 | % | 29.2 | % | 24.9 | % | ||||||||||||
| Office and production sites waste management – Landfill (%) |
34.5 | % | –8 | % | 37.5 | % | 36.8 | % | 33.6 | % | 32.3 | % | ||||||||||||
| Office and production sites waste management – Hazardous (%) |
0.2 | % | 0 | % | 0.2 | % | 0.1 | % | 0.2 | % | 0.2 | % | ||||||||||||
| Total office and production sites waste management (Tonne) |
11,013 | 8 | % | 10,217 | 11,755 | 13,670 | 14,490 | |||||||||||||||||
| Total product take–back (including batteries) and end–of–life treatment (Tonne) |
8,403 | 0 | % | 8,380 | 12,252 | 14,009 | 16,446 | |||||||||||||||||
| Green House Gas Emissions (CO2e) |
||||||||||||||||||||||||
| Facilities’ energy use (S1) (Ktonne) |
11 | 0 | % | 11 | 14 | 14 | 18 | |||||||||||||||||
| Fleet vehicles (S1) (Ktonne) |
38 | –12 | % | 43 | 59 | 61 | 64 | |||||||||||||||||
| Facilities’ energy use (S2) (Ktonne) |
124 | –7 | % | 134 | 156 | 185 | 183 | |||||||||||||||||
| Business travel (S3) (Ktonne) |
114 | 4 | % | 110 | 123 | 154 | 163 | |||||||||||||||||
| Product transport (S3) (Ktonne) |
139 | –35 | % | 215 | 129 | 146 | 172 | |||||||||||||||||
| Use of sold products. Products in operation (S3) (Mtonne) |
33 | 3 | % | 32 | 34 | 34 | 30 | |||||||||||||||||
| 1) | Nominal discrepancies with previous reporting. |
| 155 Other information – Alternative performance measures
|
Ericsson Annual Report on Form 20-F 2019
| |||
Alternative performance measures
Capital employed 1)
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Total assets |
276,383 | 268,761 | 259,882 | 284,150 | 284,363 | |||||||||||||||
| Non-interest-bearing provisions and liabilities |
||||||||||||||||||||
| Provisions, non-current |
2,679 | 5,471 | 3,596 | 946 | 176 | |||||||||||||||
| Deferred tax liabilities |
1,224 | 670 | 901 | 2,147 | 2,472 | |||||||||||||||
| Other non-current liabilites |
2,114 | 4,346 | 2,776 | 2,621 | 1,851 | |||||||||||||||
| Provisions, current |
8,244 | 10,537 | 6,283 | 5,374 | 3,662 | |||||||||||||||
| Contract liabilities |
29,041 | 29,348 | 29,076 | 24,930 | — | |||||||||||||||
| Trade payables |
30,403 | 29,883 | 26,320 | 25,844 | 22,389 | |||||||||||||||
| Other current liabilities |
37,405 | 38,891 | 35,305 | 36,622 | 58,663 | |||||||||||||||
| Capital employed |
165,273 | 149,615 | 155,625 | 185,666 | 195,150 | |||||||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Total assets less non-interest-bearing provisions and liabilities. | Capital employed represents the value of the balance sheet assets that contributes to revenue and profit generation. It is also used in the calculation of return on capital employed. | |
Capital turnover 1)
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Net sales |
227,216 | 210,838 | 205,378 | 220,316 | 246,920 | |||||||||||||||
| Average capital employed |
||||||||||||||||||||
| Capital employed at beginning of period |
149,615 | 155,625 | 185,666 | 190,797 | 189,839 | |||||||||||||||
| Captial empoyed at end of period |
165,273 | 149,615 | 155,625 | 185,666 | 195,150 | |||||||||||||||
| Average capital employed |
157,444 | 152,620 | 170,646 | 188,232 | 192,495 | |||||||||||||||
| Capital turnover (times) |
1.4 | 1.4 | 1.2 | 1.2 | 1.3 | |||||||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Net sales divided by average capital employed. | Capital turnover indicates how effectively investment capital is used to generate revenues. | |
| 156 Other information – Alternative performance measures
|
Ericsson Annual Report on Form 20-F 2019
| |||
Cash conversion 1)
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Net income (loss) |
1,840 | –6,276 | –32,433 | 1,012 | 13,673 | |||||||||||||||
| Net income reconciled to cash |
14,066 | 1,554 | –13,109 | 6,875 | 24,284 | |||||||||||||||
| Cash flow from operating activities |
16,873 | 9,342 | 9,601 | 14,010 | 20,597 | |||||||||||||||
| Cash conversion (%) |
120 | % | 601 | % | –73 | % | 204 | % | 85 | % | ||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Cash flow from operating activities divided by the sum of net income (loss) and adjustments to reconcile net income to cash, expressed as percent. | The cash conversion target reflects a high focus on cash flow in the company. The measurement has also been used as one of the three targets in the Long-Term Variable Compensation program (LTV). | |
Earnings (loss) per share (non-IFRS) 1)
| SEK |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Earnings (loss) per share, diluted |
0.67 | –1.98 | –9.94 | 0.25 | 4.13 | |||||||||||||||
| Restructuring charges |
0.18 | 1.88 | 1.93 | 1.59 | 1.07 | |||||||||||||||
| Amortization and write-downs of acquired intangibles |
0.22 | 0.37 | 4.77 | 0.55 | 0.86 | |||||||||||||||
| Earnings (loss) per share (non-IFRS) |
1.07 | 0.27 | –3.24 | 2.39 | 6.06 | |||||||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Earnings (loss) per share (EPS), diluted, excluding amortizations and write-downs of acquired intangible assets and excluding restructuring charges. | Restructuring charges vary between years. This measurement gives an indication of the performance without restructuring and without the impact of amortizations and write-down of acquired intangible assets from acquired companies. | |
EBITA margin 1)
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Net income (loss) |
1,840 | –6,276 | –32,433 | 1,012 | 13,673 | |||||||||||||||
| Taxes |
6,922 | 4,813 | –3,525 | 1,882 | 6,199 | |||||||||||||||
| Financial income and expenses, net |
1,802 | 2,705 | 1,215 | 2,293 | 1,933 | |||||||||||||||
| Amortizations and write-downs of acquired intangibles |
1,038 | 1,662 | 16,652 | 2,650 | 4,139 | |||||||||||||||
| EBITA |
11,602 | 2,904 | –18,091 | 7,837 | 25,944 | |||||||||||||||
| Net sales |
227,216 | 210,838 | 205,378 | 220,316 | 246,920 | |||||||||||||||
| EBITA margin (%) |
5.1 | % | 1.4 | % | –8.8 | % | 3.6 | % | 10.5 | % | ||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Earnings (loss) before interest, taxes, amortizations and write-downs of acquired intangibles, as a percentage of net sales. | Amortizations and write-downs of intangible assets are normally non-cash items in the annual income statement, EBITA margin % gives an indication of the financial performance without the impact from acquired companies. | |
Equity ratio 1)
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Total equity |
81,878 | 87,770 | 97,571 | 135,257 | 147,366 | |||||||||||||||
| Total assets |
276,383 | 268,761 | 259,882 | 284,150 | 284,363 | |||||||||||||||
| Equity ratio (%) |
29.6 | % | 32.7 | % | 37.5 | % | 47.6 | % | 51.8 | % | ||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Equity, expressed as a percentage of total assets. | An equity ratio above 40% is one of the company’s capital targets. This supports financial flexibility and independence to operate and manage variations in working capital needs as well as to capitalize on business opportunities. | |
| 157 Other information – Alternative performance measures
|
Ericsson Annual Report on Form 20-F 2019
| |||
| Free cash flow and Free cash flow before M&A | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Cash flow from operating activities |
16,873 | 9,342 | 9,601 | 14,010 | 20,597 | |||||||||||||||
| Net capital expenditures and other investments (excluding M&A) |
||||||||||||||||||||
| Investments in property, plant and equipment |
–5,118 | –3,975 | –3,877 | –6,129 | –8,338 | |||||||||||||||
| Sales of property, plant and equipment |
744 | 334 | 1,016 | 482 | 1,301 | |||||||||||||||
| Product development |
–1,545 | –925 | –1,444 | –4,483 | –3,302 | |||||||||||||||
| Other investing activities |
–331 | –523 | –463 | –3,004 | –543 | |||||||||||||||
| Repayment of lease liabilities |
–2,990 | — | — | — | — | |||||||||||||||
| Free cash flow before M&A |
7,633 | 4,253 | 4,833 | 876 | 9,715 | |||||||||||||||
| Acquisitions of subsidiaries and other operations |
–1,753 | –1,618 | –289 | –984 | –2,201 | |||||||||||||||
| Divestments of subsidiaries and other operations |
248 | 333 | 565 | 362 | 1 | |||||||||||||||
| Free cash flow |
6,128 | 2,968 | 5,109 | 254 | 7,515 | |||||||||||||||
| Definition | Reason to use | |
|
Free cash flow: Cash flow from operating activities less net capital expenditures, other investments and repayment of lease liabilities. Free cash flow before M&A: Cash flow from operating activities less net capital expenditures, other investments and repayment of lease liabilities (excluding M&A). |
Free cash flow represents the cash that the company generates after capital expenditures, other investments and repayment of lease liabilities. The Company decided to include the repayment of lease liabilities. The Company believes that including lease liabilities are a better way of reflecting the cash flows generated by the company that can be used to expand the business, pay dividends and reduce debt. |
| Gross cash | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Cash and cash equivalents |
45,079 | 38,389 | 35,884 | 36,966 | 40,224 | |||||||||||||||
| Interest-bearing securities, current |
6,759 | 6,625 | 6,713 | 13,325 | 26,046 | |||||||||||||||
| Interest-bearing securities, non-current |
20,354 | 23,982 | 25,105 | 7,586 | — | |||||||||||||||
| Gross cash |
72,192 | 68,996 | 67,702 | 57,877 | 66,270 | |||||||||||||||
| Definition | Reason to use | |
| Cash and cash equivalents plus interest-bearing securities (current and non-current). | Gross cash is showing total available cash and interest-bearing securities and is a parameter for calculating the net cash position. | |
| Gross margin 1) | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Gross income |
84,824 | 68,200 | 47,927 | 65,254 | 85,819 | |||||||||||||||
| Net sales |
227,216 | 210,838 | 205,378 | 220,316 | 246,920 | |||||||||||||||
| Gross margin (%) |
37.3 | % | 32.3 | % | 23.3 | % | 29.6 | % | 34.8 | % | ||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Reported gross income as a percentage of net sales. | Gross margin shows the difference between net sales and cost of sales, in percentage of net sales. Gross margin is impacted by several factors such as business mix, service share, price development and cost reductions. Gross margin is an important internal measure and this number is also provided in the Income statement as the Company believes that it provides users of the financial statements with a better understanding of the Group’s business development. | |
| 158 Other information – Alternative performance measures
|
Ericsson Annual Report on Form 20-F 2019
| |||
| Net cash | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Cash and cash equivalents |
45,079 | 38,389 | 35,884 | 36,966 | 40,224 | |||||||||||||||
| + Interest-bearing securities, current |
6,759 | 6,625 | 6,713 | 13,325 | 26,046 | |||||||||||||||
| + Interest-bearing securities, non-current |
20,354 | 23,982 | 25,105 | 7,586 | — | |||||||||||||||
| – Borrowings, current |
9,439 | 2,255 | 2,545 | 8,033 | 2,376 | |||||||||||||||
| – Borrowings, non-current |
28,257 | 30,870 | 30,500 | 18,653 | 22,744 | |||||||||||||||
| Net cash |
34,496 | 35,871 | 34,657 | 31,191 | 41,150 | |||||||||||||||
| Definition | Reason to use | |
| Cash and cash equivalents plus interest-bearing securities (current and non-current) less borrowings (current and non-current). | A positive net cash position that is larger than the pension liability is one of the company’s capital targets. This creates financial flexibility and independence to operate and manage variations in working capital needs | |
| Operating expenses, excluding restructuring charges | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Operating expenses |
–64,215 | –66,848 | –70,563 | –60,501 | –64,129 | |||||||||||||||
| Restructuring charges included in R&D expenses |
344 | 1,293 | 2,307 | 2,739 | 2,021 | |||||||||||||||
| Restructuring charges included in selling and administrative expenses |
117 | 784 | 952 | 1,353 | 745 | |||||||||||||||
| Operating expenses, excluding restructuring charges |
63,754 | –64,771 | –67,304 | –56,409 | –61,363 | |||||||||||||||
| Definition | Reason to use | |
| Reported operating expenses, excluding restructuring charges. | Restructuring charges vary between years and in order to analyse trends in reported expenses overtime, restructuring charges are excluded. | |
| Operating margin 1) | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Operating income (loss) |
10,564 | 1,242 | –34,743 | 5,187 | 21,805 | |||||||||||||||
| Net sales |
227,216 | 210,838 | 205,378 | 220,316 | 246,920 | |||||||||||||||
| Operating margin (%) |
4.6 | % | 0.6 | % | –16.9 | % | 2.4 | % | 8.8 | % | ||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Reported operating (loss) income as a percentage of net sales. | Operating margin shows the operating income in percentage of net sales. Operating margin is a key internal measure and this number is also provided in the Income statement as the Company believes that it provides users of the financial statements with a better understanding of the Group’s financial performance both short and long term. | |
| Return on capital employed 1) 2) | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Operating income (loss) |
10,564 | 1,242 | –34,743 | 5,187 | 21,805 | |||||||||||||||
| Average capital empolyed |
||||||||||||||||||||
| Capital employed at beginning of period |
149,615 | 155,625 | 185,667 | 190,797 | 189,839 | |||||||||||||||
| Capital employed at end of period |
165,273 | 149,615 | 155,625 | 185,666 | 195,150 | |||||||||||||||
| Average capital empolyed |
157,444 | 152,620 | 170,646 | 188,232 | 192,495 | |||||||||||||||
| Return on capital employed (%) |
6.7 | % | 0.8 | % | –20.4 | % | 2.8 | % | 11.3 | % | ||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| 2) | The definition was updated during 2019 and the years 2010–2018 have been restated according to the new defintion. More information is provided in the beginning of the APM section. |
| Definition | Reason to use | |
| The total of operating income (loss) as a percentage of average capital employed. | The Company has decided to change the definition of Return on capital employed (ROCE) and no longer include Financial income in the calculation. The Company believes the updated definition is a better way of reflecting the underlying results of the operation of the Company. Prior periods have been restated to reflect the change. | |
| 159 Other information – Alternative performance measures
|
Ericsson Annual Report on Form 20-F 2019
| |||
| Return on equity 1) | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Net income (loss) attributable to owners of the Parent Company |
2,223 | –6,530 | –32,576 | 833 | 13,549 | |||||||||||||||
| Average stockholders’ equity |
||||||||||||||||||||
| Stockholders’ equity, beginning of period 2) |
86,729 | 95,952 | 134,582 | 142,172 | 144,306 | |||||||||||||||
| Stockholders’ equity, end of period |
82,559 | 86,978 | 96,935 | 134,582 | 146,525 | |||||||||||||||
| Average stockholders’ equity |
84,644 | 91,465 | 115,759 | 138,377 | 145,416 | |||||||||||||||
| Return on equity (%) |
2.6 | % | –7.1 | % | –28.1 | % | 0.6 | % | 9.3 | % | ||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| 2) | For 2019, adjusted opening balance due to implementation of IFRS 16 “Leases,” for 2018, adjusted opening balance due to implementation of IFRS 9 “Financial instruments” and for 2016, adjusted opening balance due to implementation of IFRS 15 “Revenue from Contracts with Customers.” |
| Definition | Reason to use | |
| Net income (loss) attributable to owners of the Parent Company as a percentage of average stockholders’ equity. | Return on equity is a measure of the profitability in relation to the book value of shareholder equity. Return on equity is a measure of how investments are used to generate earnings growth. | |
| Sales growth adjusted for comparable units and currency | ||||||||
| SEK million |
2019 | 2018 | ||||||
| Net sales |
227,216 | 210,838 | ||||||
| Acquired/divested business |
–96 | — | ||||||
| Net FX impact |
–10,675 | –4,232 | ||||||
| Comparable net sales, excluding FX impact |
216,445 | 206,606 | ||||||
| Comparable net sales adjusted for divested business 1) |
208,130 | — | ||||||
| Sales growth adjusted for comparable units and currency (%) |
4 | % | 1 | % | ||||
| 1) | Adjusted for MediaKind divestment. |
| Definition | Reason to use | |
| Sales growth adjusted for the impact of acquisitions and divestments as well as the effects of foreign currency fluctuations. | Ericsson’s presentation currency is SEK while the total revenues are mainly in other currencies. Reported sales growth is dependent on fluctuations in SEK versus other currencies and in addition acquired or divested business can have an impact on reported net sales. Sales growth adjusted for comparable units and currency shows the underlying sales development without these parameters. | |
| Working capital 1) | ||||||||||||||||||||
| SEK million |
2019 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||
| Current assets |
153,914 | 161,167 | 153,423 | 175,097 | 189,525 | |||||||||||||||
| Current non-interest-bearing provisions and liabilities |
||||||||||||||||||||
| Provisions, current |
–8,244 | –10,537 | –6,283 | –5,374 | –3,662 | |||||||||||||||
| Contract liabilities |
–29,041 | –29,348 | –29,076 | –24,930 | — | |||||||||||||||
| Trade payables |
–30,403 | –29,883 | –26,320 | –25,844 | –22,389 | |||||||||||||||
| Other current liabilities |
–37,405 | –38,891 | –35,305 | –36,622 | –58,663 | |||||||||||||||
| Working capital |
48,821 | 52,508 | 56,439 | 82,327 | 104,811 | |||||||||||||||
| 1) | 2017 and 2016 are restated due to implementation of IFRS 15 “Revenue from Contracts with Customers.” Year 2009–2015 have not been restated. |
| Definition | Reason to use | |
| Current assets less current non-interest-bearing provisions and liabilities (which include: current provisions, contract liabilities, trade payables and other current liabilities). | Due to the need to optimize cash generation to create value for Ericsson’s shareholders, management focuses on working capital and reducing lead times between orders booked and cash received. Managing and reducing Working capital is key for reaching the Cash conversion of the Long-Term Variable Compensation program (LTV). | |
| 161 Other information – Glossary
|
Ericsson Annual Report on Form 20-F 2019
| |||
Glossary
| The terms “Ericsson”, “the Company”, “the Group”, “us”, “we”, and “our” all refer to Telefonaktiebolaget LM Ericsson and its subsidiaries. |
| 162 Other information – Shareholder information
|
Ericsson Annual Report on Form 20-F 2019
| |||
Shareholder information
| 163 Other information – Shareholder information
|
Ericsson Annual Report on Form 20-F 2019
| |||
| More information
Information about Ericsson and its development is available on the website: www.ericsson.com. Annual and interim reports and other relevant shareholder information can be found at: www.ericsson.com/investors |
| 164 Other information – Signatures
|
Ericsson Annual Report on Form 20-F 2019
| |||
Signatures
The registrant hereby certifies that it meets all of the requirements for filing on Form 20-F and that it has duly caused and authorized the undersigned to sign this Annual Report on its behalf.
TELEFONAKTIEBOLAGET LM ERICSSON
March 19, 2020
| By: | /s/ Jonas Stringberg | |
| Jonas Stringberg | ||
| Vice President, Head of Financial Control and Business Services | ||
| By: | /s/ Xavier Dedullen | |
| Xavier Dedullen | ||
| Senior Vice President, Chief Legal Officer | ||