Try our mobile app

Published: 2022-10-20 08:32:02 ET
<<<  go to ERIC company page
6-K 1 d389639d6k.htm 6-K 6-K
Table of Contents

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN ISSUER

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934

October 20, 2022

Commission File Number

000-12033

LM ERICSSON TELEPHONE COMPANY

(Translation of registrant’s name into English)

Torshamnsgatan 21, Kista

SE-164 83, Stockholm, Sweden

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F  ☒            Form 40-F  

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ☐

 

 

Announcement of LM Ericsson Telephone Company, October 20, 2022 regarding “Third quarter report 2022”.

 


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

TELEFONAKTIEBOLAGET LM ERICSSON (publ)
By:  

/s/ STELLA MEDLICOTT

  Stella Medlicott
  Senior Vice President,
  Chief Marketing and Communications Officer
By:  

/s/ CARL MELLANDER

  Carl Mellander
  Senior Vice President, Chief Financial Officer

Date: October 20, 2022


Table of Contents

LOGO

Third quarter report 2022

Stockholm, Oct 20, 2022

Third quarter highlights

 

   

Group organic sales1 grew by 3% YoY driven primarily by Networks in North America. Reported sales were SEK 68.0 (56.3) b., of which Vonage contributed SEK 2.9 b. since July 21.

 

   

Gross income increased to SEK 28.1 (24.8) b. driven by higher sales primarily in Networks, and the consolidation of Vonage.

 

   

Gross margin was 41.4% (44.0%) impacted by lower IPR revenues of SEK -1.1 b YoY, supply chain costs and larger share of services following footprint expansion in Networks.

 

   

EBITA amounted to SEK 7.6 (9.3) b. with an EBITA margin of 11.2% (16.5%). EBITA was primarily impacted by increased investments in technology, selling expenses in segment Enterprise (mainly from consolidation of Vonage) and one-off costs of SEK -0.5 b.

 

   

EBIT amounted to SEK 7.1 (8.8) b. with an EBIT margin of 10.5% (15.7%).

 

   

Significant contracts with further increased geographic footprint have been signed. These and earlier signed contracts will continue to increase sales in Q4 and are expected to contribute with considerable volumes in 2023.

 

   

Net income was SEK 5.4 (5.8) b.

 

   

Free cash flow before M&A was SEK 2.5 (13.0) b. Cash flow was lower mainly due to working capital buildup. Net cash on September 30, 2022, was SEK 13.4 b. compared with SEK 70.3 b. on June 30, 2022.

 

   

Vonage transaction completed on July 21. Vonage EBITA was positive, excluding one-off acquisition cost and acquisition accounting.

 

SEK b.

   Q3
2022
    Q3
2021
    YoY
change
    Q2
2022
    QoQ
change
    Jan-Sep
2022
    Jan-Sep
2021
    YoY
change
 

Net sales

     68.0       56.3       21     62.5       9     185.6       161.0       15

Sales growth adj. for comparable units and currency ²

     —         —         3     —         —         —         —         3

Gross margin ²

     41.4     44.0     —         42.1     —         41.9     43.4     —    

EBIT

     7.1       8.8       -19     7.3       -3     19.2       19.9       -4

EBIT margin ²

     10.5     15.7     —         11.7     —         10.3     12.4     —    

EBITA ²

     7.6       9.3       -18     7.5       2     20.0       21.0       -4

EBITA margin ²

     11.2     16.5     —         12.0     —         10.8     13.0     —    

Net income

     5.4       5.8       -7     4.7       15     12.9       12.8       1

EPS diluted, SEK

     1.56       1.73       -10     1.35       16     3.80       3.79       0

Measures excl. restructuring charges ²

                                                

Gross margin excluding restructuring charges

     41.4     44.0     —         42.2     —         41.9     43.5     —    

EBIT excluding restructuring charges

     7.2       8.8       -19     7.4       -2     19.3       20.0       -3

EBIT margin excluding restructuring charges

     10.6     15.7     —         11.8     —         10.4     12.4     —    

EBITA excluding restructuring charges

     7.7       9.3       -17     7.5       2     20.2       21.0       -4

EBITA margin excluding restructuring charges

     11.3     16.5     —         12.0     —         10.9     13.1     —    

Free cash flow before M&A

     2.5       13.0       -80     4.4       -43     5.3       18.6       -71

Net cash, end of period

     13.4       55.7       -76     70.3       -81     13.4       55.7       -76

 

1 

Sales adjusted for comparable units and currency

2 

Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements.

 

 

1   Ericsson | Third quarter report 2022  


Table of Contents

CEO comments

 

We see robust underlying performance and strong momentum in the business as we continue to execute on our strategy. This includes leadership in mobile networks by growing market share. Since 2017 we have increased RAN market share, excluding Mainland China, from 33% to 39% and we have had multiple contract wins across geographies in this quarter. We continue to solidify our strong position in 5G to capture the considerable opportunities presented by the fastest scaling mobile generation. Our expansion into the exciting high-growth Enterprise space is gaining momentum with the acquisition of Vonage, providing us with access to a powerful range of cloud communication services.

Group Net Sales1 in the quarter grew by 3% organically, driven by strong performance from Networks. EBITA2 of SEK 7.7 b. corresponded to a margin of 11.3%, where higher gross income from business growth was offset by increased technology investments and the consolidation of Vonage with acquisition accounting and one-time acquisition costs.

Our Networks business saw strong organic sales1 growth of 7% excluding IPR (4% including IPR), with growth driven by our market leading portfolio primarily in North America where operators continue to forcefully drive 5G deployment. After expected record operator capex in 2022 in North America, we anticipate RAN capex to hold up well in 2023, albeit at a lower level than this year. We continue to further strengthen our position by increasing our global footprint which we expect will lead to overall growth in 2023. As previously observed, footprint gains with large-scale projects in early stages tend to have a dilutive impact on gross margins. However, the growing gross income will allow continued investment for technology leadership. We are excited by the opportunities presented by our network offering underscored by our portfolio strength.

To fully benefit from the performance and features of 5G it is crucial to leverage on mid-band frequencies. The global 5G build-out is still in its early stages with less than a quarter of global LTE nodes upgraded with mid-band. We expect to see many new use cases for 5G where we already see Fixed Wireless Access gaining increasing traction. The broader consumer and enterprise applications of 5G will also boost demand for network performance, hence we predict a longer investment cycle than for previous mobile generations.

One cornerstone in our expansion into Enterprise is Vonage. 5G offers unique capabilities such as high speed and low latency. We expect to see these capabilities be exposed, consumed and paid for through network APIs. We are intensively working with frontrunner operators to enable further monetization of their network investments through our global network platform. More broadly, we expect the acquisition to be highly accretive, enabling us to help customers accelerate their digital transformations while also significantly shaping how 5G networks are monetized. This will give the operators new revenue sources driving further investments in the network. In the Enterprise Wireless Solutions business, we have almost doubled sales in Q3 compared with Q3 2021.

In the new Cloud Software & Services segment, revenues were impacted by lower managed services sales and IPR revenues. Gross income was stable after offsetting ongoing 5G Core deployment costs. We have an ambition to unleash the great potential that we believe is present in this business. Our new management team is taking further actions to turn around the business and establish a satisfactory profitability. This includes strong focus on driving down costs, including realizing synergies from combining two business areas, while solidifying our technology and market leadership position. Improvements in performance will be gradual.

In the current inflationary environment, we are making pricing adjustments as well as leveraging product substitution to manage margins. We are also simplifying operations across the company and will continue to be proactive in reviewing options to reduce costs, whilst continuing to develop best-in-class products and services. We are fundamentally strengthening cost competitiveness through an intense focus on internal end-to-end efficiency gains and structural costs. We are dedicated to our long-term target of EBITA margin of 15-18% no later than 2024 and we will take out costs to secure delivery of this target. In order to deliver on the cost reductions, we expect restructuring costs to increase and be more in line with our long-term guidance of 1% of net sales, albeit varying by quarter. Cost efficiency is also crucial to allow investments in technology leadership and to strengthen our resilience in an uncertain market.

Strengthening the Ericsson culture is a key part of our strategic priorities. We are dedicated to acting with integrity in everything we do and have taken significant steps in developing our ethics and compliance program, while enhancing our risk management framework. We have changed, but we have more to do. We continue to engage with the Department of Justice and the Securities and Exchange Commission in relation to the 2019 Iraq investigation report and the DPA breach notices and are fully committed to cooperating with government authorities.

In summary, the focused strategy, which is built on the strength of our mobile networks business and supported by investment in R&D driving technology leadership, is leading to increased market share and delivery of robust financial performance. This is complemented by our high-growth Enterprise market strategy.

I want to thank all of our fantastic team around the world for their hard work and dedication. We look forward to discussing our strategy and execution at our upcoming Capital Markets Day in December.

Börje Ekholm

President and CEO

 

1

Sales adjusted for comparable units and currency

2

Excluding restructuring charges

 

 

 

2   Ericsson | Third quarter report 2022   CEO comments


Table of Contents

Financial highlights

Net sales Segments

 

SEK b.

   Q3
2022
     Q3
2021
     YoY
change
    YoY
adj.¹
    Q2
2022
     QoQ
change
    Jan-Sep
2022
     Jan-Sep
2021
     YoY
change
    YoY
adj.¹
 

Networks

     48.1        40.6        19     4     46.0        5     134.8        116.7        16     5

Cloud Software and Services

     14.2        13.6        4     -5     14.0        1     40.3        38.3        5     -3

Enterprise

     5.2        1.6        231     21     1.9        175     8.8        4.4        98     17

Other

     0.5        0.5        3     -1     0.6        -12     1.6        1.5        5     0
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

     68.0        56.3        21     3     62.5        9     185.6        161.0        15     3
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

1 

Sales growth adjusted for comparable units and currency. Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements.

Net sales Market Areas

 

SEK b.

   Q3
2022
     Q3
2021
     YoY
change
    YoY
adj.¹
    Q2
2022
     QoQ
change
    Jan-Sep
2022
     Jan-Sep
2021
     YoY
change
    YoY
adj.¹
 

South EastAsia, Oceania and India

     7.9        6.5        23     13     8.0        -1     21.7        20.2        7     1

North EastAsia

     5.6        5.7        -2     -6     7.3        -24     18.3        19.3        -5     -9

North America

     26.5        20.2        32     9     22.8        16     70.1        55.2        27     10

Europe and Latin America

     15.3        14.4        6     0     15.3        0     45.9        41.0        12     6

Middle East and Africa

     5.7        5.0        14     3     5.2        9     15.2        13.8        10     1

Other²

     7.0        4.6        53     —         3.8        86     14.3        11.4        26     —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

     68.0        56.3        21     3     62.5        9     185.6        161.0        15     3
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

1 

Sales growth adjusted for comparable units and currency.

2

Market area “Other” includes primarily IPR licensing revenues and a major part of segment Enterprise.

Sales breakdown by market area by segment is available at the end of this report.

 

Segments

Group sales were SEK 68.0 (56.3) b. Sales adjusted for comparable units and currency increased by 3% YoY, driven primarily by Networks.

Networks sales adjusted for comparable units and currency increased by 4% YoY. Sales growth was driven primarily by North America. Networks accounted for 71% (72%) of total sales.

Cloud Software and Services sales adjusted for comparable units and currency decreased by -5% YoY, primarily due to a decrease in IPR licensing revenues and a decrease in managed services sales, as a result of rescoping and renegotiations of contracts. Cloud Software and Services share of total sales was 21% (24%).

Enterprise sales adjusted for comparable units and currency increased by 21% YoY driven by Cradlepoint and iconectiv. Vonage sales were SEK 2.9 b. in the quarter. Enterprise share of total sales was 8% (3%).

IPR licensing revenues decreased to SEK 1.6 (2.6) b. impacted by expired patent license agreements due for renewal. Q3 2021 was positively impacted by retroactive revenues for unlicensed periods prior to Q3. With current contracts, IPR revenues are estimated to be SEK 1.0–1.5 b. in Q4.

Market Areas

Sales adjusted for comparable units and currency increased in three of the five market areas.

In market area South East Asia, Oceania and India, significant contracts with resulting market share gains were signed in the quarter. These will support growth in the market area going forward.

Sales in market area North America continued to grow driven by strong 5G demand. Operator capex investments are expected to reach record levels in 2022, and some operators are guiding for lower capex in 2023.

In market area Europe and Latin America, the orderly withdrawal from the Russian market impacted sales by SEK -0.8 b. YoY and organic sales growth by -6.5 percentage points.

Market area Other primarily includes IPR licensing revenues and a major part of segment Enterprise. Growth was driven mainly by the consolidation of Vonage, more than offsetting the decline in IPR licensing revenues.

 

 

 

3   Ericsson | Third quarter report 2022   Financial highlights


Table of Contents

Income and margin development

 

SEK b.

   Q3
2022
    Q3
2021
    YoY
change
    Q2
2022
    QoQ
change
    Jan-Sep
2022
    Jan-Sep
2021
    YoY
change
 

Net sales

     68.0       56.3       21     62.5       9     185.6       161.0       15

Gross income

     28.1       24.8       14     26.3       7     77.7       69.9       11

Gross margin

     41.4     44.0     —         42.1     —         41.9     43.4     —    

Research and development (R&D) expenses

     -11.9       -10.2       —         -11.5       —         -34.1       -30.2       —    

Selling and administrative expenses

     -9.4       -6.2       —         -7.9       —         -23.9       -19.3       —    

Impairment losses on trade receivables

     0.0       0.0       —         0.0       —         -0.1       -0.1       —    

Other operating income and expenses

     0.2       0.5       -53     0.4       -40     -0.4       -0.1       —    

Share in earnings of JV and associated companies

     0.0       -0.1       —         0.0       —         0.0       -0.3       —    

EBIT

     7.1       8.8       -19     7.3       -3     19.2       19.9       -4

of which Networks

     9.6       9.6       0     8.9       8     26.1       25.5       2

of which Cloud Software & Services

     -0.8       -0.4       —         -0.7       —         -2.4       -2.8       —    

of which Enterprise

     -1.7       -0.8       —         -0.8       —         -3.3       -2.2       —    

of which Other

     0.0       0.5       —         0.0       —         -1.2       -0.6       —    

EBIT margin ¹

     10.5     15.7     —         11.7     —         10.3     12.4     —    

EBITA ¹

     7.6       9.3       -18     7.5       2     20.0       21.0       -4

EBITA margin ¹

     11.2     16.5       12.0       10.8     13.0  

Financial income and expenses, net

     -0.5       -0.6       —         -0.8       —         -1.9       -1.6       —    

Income tax

     -1.2       -2.5       —         -1.9       —         -4.3       -5.5       —    

Net income

     5.4       5.8       -7     4.7       15     12.9       12.8       1

Restructuring charges

     -0.1       0.0       —         0.0       —         -0.2       -0.1       —    

Measures excl. restr. charges and other items affecting comparability ¹

                                                

Gross margin excluding restructuring charges

     41.4     44.0     —         42.2     —         41.9     43.5     —    

EBIT excluding restructuring charges

     7.2       8.8       -19     7.4       -2     19.3       20.0       -3

EBIT margin excluding restructuring charges

     10.6     15.7     —         11.8     —         10.4     12.4     —    

EBITA excluding restructuring charges

     7.7       9.3       -17     7.5       2     20.2       21.0       -4

EBITA margin excluding restructuring charges

     11.3     16.5     —         12.0     —         10.9     13.1     —  

 

1 

Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements.

Gross income

Gross income increased by SEK 3.4 b. to SEK 28.1 b. driven by sales growth in Networks and Enterprise (mainly Vonage). Gross margin was 41.4% (44.0%). Networks gross margin decreased, mainly impacted by lower IPR revenues of SEK -0.9 b. YoY, increased component costs and investments in supply chain resilience. Gross margin decreased in Cloud Software and Services mainly impacted by lower IPR revenues of SEK -0.2 b. YoY and by deployment costs for the cloud native 5G Core portfolio.

Sequentially, gross income increased by SEK 1.8 b. with increases in Networks and Enterprise (mainly Vonage). Gross margin declined to 41.4% from 42.1%, primarily due to a higher share of services and lower share of software in the sales mix.

Research and development (R&D) expenses

R&D expenses amounted to SEK -11.9 (-10.2) b. including a negative currency effect of SEK -0.6 b. R&D expenses increased primarily in Networks due to further investments in Cloud RAN and in Ericsson Silicon (ASICs). R&D expenses were also impacted by the consolidation of Vonage and increased investments to expand the Enterprise Wireless Solutions portfolio.

Selling and administrative (SG&A) expenses

SG&A expenses were SEK -9.4 (-6.2) b. including a negative currency effect of SEK -0.7 b. The increase is mainly related to consolidation of Vonage (SEK -1.8 b., including amortization of SEK -0.3 b. and a one-off M&A related transaction cost of SEK -0.3 b.). Furthermore, there were higher SG&A expenses due to higher compliance and legal costs as well as investments in the go-to-market organization in Enterprise Wireless Solutions.

Other operating income and expenses

Other operating income and expenses was SEK 0.2 (0.5) b. following a positive fair market revaluation of Ericsson Ventures investments of SEK 0.2 (0.5) b.

Restructuring charges

Restructuring charges amounted to SEK -0.1 (0.0) b.

EBITA

EBITA decreased to SEK 7.6 (9.3) b. corresponding to an EBITA margin of 11.2% (16.5%). EBITA was primarily impacted by increased investments in R&D, selling expenses in segment Enterprise (mainly from consolidation of Vonage) as well as one-off costs of SEK -0.5 b.

EBIT

EBIT decreased to SEK 7.1 (8.8) b. EBIT margin was 10.5% (15.7%).

Sequentially, EBIT decreased to SEK 7.1 b. from SEK 7.3 b. primarily due to lower EBIT in Enterprise.

EBIT margin rolling four quarters was 12.1%.

Financial income and expenses, net

Financial net was SEK -0.5 (-0.6) b. The strengthened USD to SEK resulted in a negative currency hedge effect of SEK -0.4 (-0.3) b.

Sequentially, financial net changed to SEK -0.5 b. from SEK -0.8 b. The currency hedge effect was SEK -0.4 b. in the quarter, versus SEK -0.5 b. in previous quarter. The USD strengthened against the SEK between June 30, 2022 (SEK/USD rate 10.31) and September 30, 2022 (SEK/USD rate 11.18).

Income tax

Taxes were SEK -1.2 (-2.5) b. Effective tax rate in Q3 was 25%, as a result of utilization of tax assets. Tax rate in Q3 2021 was 30%.

Net income

Net income declined to SEK 5.4 (5.8) b. The decrease in EBIT was partly offset by lower income tax. EPS diluted decreased to SEK 1.56 (1.73).

Employees

The number of employees on September 30, 2022, was 104, 490 compared with 101, 459 on June 30, 2022. The increase is related mainly to Vonage.

 

 

 

4   Ericsson | Third quarter report 2022   Financial highlights


Table of Contents

Financial highlights, year to date (Jan-Sep) development

Sales increased by 15% to SEK 185.6 b., where Vonage contributed SEK 2.9 b. Sales adjusted for comparable units and currency increased by 3% driven primarily by sales in market area North America and in market area Europe and Latin America. Networks sales adjusted for comparable units and currency increased by 5%, Cloud Software and Services declined by -3%, and Enterprise grew by 17%.

Gross income increased to SEK 77.7 (69.9) b. as a result of higher sales. Gross margin decreased to 41.9% (43.4%) as a result of lower IPR licensing revenues, increased component costs, investments in supply chain resilience and a larger share of services in the sales mix following expansion of market share in Networks.

R&D expenses increased by SEK -3.9 b. to SEK -34.1 (-30.2) b., including a currency effect of SEK -1.4 b. R&D expenses increased primarily in Networks as a result of further investments in Cloud RAN and in Ericsson Silicon (ASICs) as well as in Enterprise, with consolidation of Vonage and increased investments in Enterprise Wireless Solutions.

SG&A expenses increased by SEK -4.6 b. to SEK -23.9 (-19.3) b. including a currency effect of SEK -1.4 b. The increase is mainly related to consolidation of Vonage (SEK -1.8 b., including a one-off M&A-related transaction cost of SEK -0.4 b.), continued investments in Enterprise Wireless Solutions and increases in compliance and legal expenses.

EBITA decreased to SEK 20.0 (21.0) b. YoY corresponding to an EBITA margin of 10.8% (13.0%). Higher gross income was offset by higher operating expenses.

EBIT decreased to SEK 19.2 (19.9) b. YoY, corresponding to an EBIT margin of 10.3% (12.4%).

Net income improved to SEK 12.9 (12.8) b. positively impacted by lower taxes.

 

 

 

5   Ericsson | Third quarter report 2022   Financial highlights


Table of Contents

Segment results

 

Mobile Infrastructure –

Segment Networks

 

SEK b.

   Q3
2022
    Q3
2021
    YoY
change
    Q2
2022
 

Net sales

     48.1       40.6       19     46.0  

Of which IPR licensing revenues

     1.3       2.1       -40     1.2  

Sales growth adj. for comparable units and FX

     —         —         4     —    

Gross income

     21.4       19.4       10     20.7  

Gross margin

     44.4     47.8     —         45.1

EBIT

     9.6       9.6       0     8.9  

EBIT margin

     19.9     23.7     —         19.3

EBITA

     9.6       9.6       0     8.9  

EBITA margin

     20.0     23.8     —         19.3

Restructuring charges

     0.0       0.0       —         0.0  

Measures excl. restructuring charges

        

Gross margin excl. restructuring charges

     44.4     47.8     —         45.2

EBIT excl. restructuring charges

     9.6       9.6       0     8.9  

EBIT margin excl. restructuring charges

     20.0     23.7     —         19.4

EBITA excluding restructuring charges

     9.7       9.6       0     8.9  

EBITA margin excl. restructuring charges

     20.0     23.8     —         19.4

Breakdown of sales into products, services and IPR licensing is available in note 3.

 

    Sales growth of 4% adjusted for comparable units and currency, and 7% adjusted for IPR.

 

    Continued market share gains.

 

    EBIT margin 2022 expected to somewhat exceed target range of 16–18%.

Net sales

Sales adjusted for comparable units and currency increased by 4% YoY with continued momentum in 5G. Sales growth was driven primarily by North America. Market areas South East Asia, Oceania and India as well as Middle East and Africa also reported double-digit growth. Excluding lower IPR licensing revenues, sales growth was 7%. Reported sales increased by 19% YoY. Sequentially, sales increased by 5%, driven primarily by North America.

After expected record operator capex in 2022 in North America, RAN capex is anticipated to hold up well in 2023, albeit at a lower level than in 2022. Initial adjustment to lower levels in North America is expected in Q4 this year. At the same time, revenues from market share gains are expected to accelerate during Q4 compensating for potentially lower sales in North America.

Gross income

Gross income increased by SEK 2.0 b. to SEK 21.4 b. driven by increased sales following market share gains. Gross margin decreased to 44.4% (47.8%). The margin was impacted by lower IPR licensing revenues, increased component costs, continued investments in supply chain resilience and a larger share of services in the sales mix following expansion of market share. Sequentially, gross income increased by SEK 0.6 b. while gross margin decreased mainly as a result of a larger share of services in the sales mix than in the previous quarter.

Market share gains across various geographies with large-scale projects in early stages tend to have a dilutive impact on gross margins. In Q4, revenues from market share gains are expected to contribute to improved gross income, while gross margins will be diluted. It is anticipated that component cost and inflation will continue to negatively impact margins in the coming quarters.

EBIT

EBIT was stable at SEK 9.6 b. with an EBIT margin of 19.9% (23.7%). EBIT margin was impacted by lower gross margin and increased operating expenses, primarily due to investments in R&D in Cloud RAN and in Ericsson Silicon (ASICs). Sequentially, EBIT increased to SEK 9.6 b. from SEK 8.9 b. driven primarily by higher sales and gross income.

Net sales rolling four quarters were SEK 185.9 b. and EBIT margin rolling four quarters was 20.3%. EBIT margin for full-year 2022 is expected to somewhat exceed Networks financial target range of
16–18% excluding restructuring charges.

Mobile Infrastructure –

Segment Cloud Software and Services

 

SEK b.

   Q3
2022
    Q3
2021
    YoY
change
    Q2
2022
 

Net sales

     14.2       13.6       4     14.0  

Of which IPR licensing revenues

     0.3       0.5       -40     0.3  

Sales growth adj. for comparable units and FX

     —         —         -5     —    

Gross income

     4.5       4.6       -1     4.7  

Gross margin

     31.8     33.6     —         33.5

EBIT (loss)

     -0.8       -0.4       —         -0.7  

EBIT margin

     -5.6     -3.3     —         -5.2

EBITA (loss)

     -0.8       -0.3       —         -0.7  

EBITA margin

     -5.4     -2.3     —         -5.1

Restructuring charges

     -0.1       0.0       —         0.0  

Measures excl. restructuring charges

        

Grossm argin excl. restructuring charges

     32.1     33.7     —         33.5

EBIT (loss) excl. restructuring charges

     -0.7       -0.4       —         -0.7  

EBIT margin excl. restructuring charges

     -5.2     -3.3     —         -5.2

EBITA (loss) excluding restructuring charges

     -0.7       -0.3       —         -0.7  

EBITA margin excl. restructuring charges

     -5.0     -2.3     —         -5.1

Breakdown of sales into products, services and IPR licensing is available in note 3.

 

    Sales decline of -5% adjusted for comparable units and currency, and -4% adjusted for IPR.

 

    Gross income stable YoY.

 

    EBIT loss for FY 2022 is expected to be in line with FY 2021.

Net sales

Sales adjusted for comparable units and currency decreased by -5% YoY primarily due to lower IPR licensing revenues and contract descoping and renegotiations in managed services. Market area South East Asia, Oceania and India reported growth. Reported sales increased by 4% YoY.

Sequentially, sales increased by 1%, driven primarily by North America.

Gross income

Gross income was stable YoY. Gross margin was 31.8% (33.6%). Gross margin continues to be impacted by a lower share of IPR licensing revenues and deployment costs for cloud native 5G Core contracts.

Sequentially, gross income and gross margin declined in the quarter, primarily due to higher share of services in the sales mix from deployment of 5G Core contracts.

EBIT (loss)

EBIT (loss) was SEK -0.8 (-0.4) b. with an EBIT margin of -5.6% (-3.3%). EBIT was negatively impacted mainly by higher operating expenses, primarily for investments in the cloud native 5G portfolio.

Sequentially, EBIT was SEK -0.8 b. compared with SEK -0.7 b. in Q2, impacted by lower gross income.

Net sales rolling four quarters were SEK 58.3 b. and EBIT margin rolling four quarters was -3.0%.

EBIT loss, excluding restructuring charges, for full-year 2022 is expected to be in line with full-year 2021.

 

 

 

6   Ericsson | Third quarter report 2022   Segment results


Table of Contents

Enterprise –

Segment Enterprise

 

SEK b.

   Q3
2022
    Q3
2021
    YoY
change
    Q2
2022
 

Net sales

     5.2       1.6       231     1.9  

Of which Global Comms Platform (Vonage)

     2.9       —         —         —    

Of which Enterprise Wireless Solutions

     0.8       0.4       93     0.6  

Sales growth adj. for comparable units and FX

     —         —         21     —    

Gross income

     2.4       0.8       216     0.8  

Gross margin

     46.5     48.8     —         45.0

EBIT (loss)

     -1.7       -0.8       —         -0.8  

EBIT margin

     -32.4     -52.6     —         -44.7

EBITA (loss)

     -1.2       -0.5       —         -0.7  

EBITA margin

     -23.7     -32.4     —         -39.0

Restructuring charges

     0.0       0.0       —         0.0  

Measures excl. restructuring charges

        

Gross margin excl. restructuring charges

     46.5     48.8     —         45.0

Of which Global Comm. Platform (Vonage)

     42.4     —         —         —    

Of which Enterprise Wireless Solutions

     57.6     60.0     —         52.9

EBIT (loss) excl. restructuring charges¹

     -1.7       -0.8       —         -0.8  

EBIT margin excl. restructuring charges¹

     -32.4     -52.5     —         -44.5

EBITA (loss) excluding restructuring charges¹

     -1.2       -0.5       —         -0.7  

Of which Global Comms Platform (Vonage)

     -0.5       —         —         —    

Of which Enterprise Wireless Solutions

     -0.5-       -0.3       —         -0.5  

EBITA margin excl. restructuring charges¹

     -23.7     -32.3     —         -38.8 % 

 

1 

Common costs are included at segment level only (not distributed within the segment).

 

    Sales growth driven by the Vonage acquisition.

 

    Organic sales growth driven by Cradlepoint.

 

    Vonage EBITA (loss) impacted primarily by one-off acquisition costs.

Net sales

Sales adjusted for comparable units and currency increased by 21% YoY driven by Cradlepoint. Reported sales increased by SEK 3.6 b. YoY driven by the Vonage acquisition (SEK 2.9 b.).

Gross income

Gross income increased by SEK 1.6 b. to SEK 2.4 b., driven by the Vonage acquisition. Gross margin decreased to 46.5% (48.8%) due to Vonage. Vonage’s gross income was negatively impacted by SEK -0.1 b. from the preliminary Vonage PPA (purchase price allocation), corresponding to a margin impact of -2.5 percentage points. Gross margin excluding Vonage increased by 3 percentage points.

Sequentially gross income increased by SEK 1.6 b. driven by Vonage. Gross margin increased to 46.5% from 45.0%.

EBITA (loss)

EBITA (loss) was SEK -1.2 (-0.5) b. The decline is mainly due to the consolidation of Vonage (SEK -0.5 b.) primarily from one-off acquisition costs of SEK -0.4 b. and SEK -0.1 b. from the preliminary PPA. Excluding these items, Vonage EBITA was positive. At the same time investments in developing network APIs continue. The quarter was also impacted by growth investments in Enterprise Wireless Solutions.

EBIT (loss)

EBIT (loss) was SEK -1.7 (-0.8) b. impacted by amortization of intangible assets from acquired businesses.

Sequentially, EBIT (loss) increased to SEK -1.7 b. from SEK -0.8 b.

 

Cradlepoint applies an “as-a-service” business model, with billing (invoiced sales) and cash collection upfront, and revenues recognized over the contract period as services are delivered (3 years on average). Billings in the quarter are therefore substantially higher than reported Net Sales in Enterprise Wireless Solutions.

 

Segment Other

 

SEK b.

   Q3
2022
    Q3
2021
    YoY
change
    Q2
2022
 

Net sales

     0.5       0.5       3     0.6  

Sales growth adj. for comparable units and FX

     —         —         -1     —    

Gross income

     -0.1       0.0       —         0.0  

Gross margin

     -27.9     7.9     —         5.4

EBIT (loss)

     0.0       0.5       —         0.0  

EBIT margin

     -3.9     95.0     —         3.2

EBITA (loss)

     0.0       0.5       —         0.0  

EBITA margin

     -3.7     95.0     —         3.2

Restructuring charges

     0.0       0.0       —         0.0  

Measures excl. restructuring charges

        

Gross margin excl. restructuring charges

     -27.9     7.9     —         5.4

EBIT (loss) excl. restructuring charges

     0.0       0.5       —         0.0  

EBIT margin excl. restructuring charges

     -3.9     95.0     —         3.2

EBITA (loss) excluding restructuring charges

     0.0       0.5       —         0.0  

EBITA margin excl. restructuring charges

     -3.7     95.0     —         3.2

Net sales

Sales adjusted for comparable units and currency decreased by -1% YoY. Sales in the media business were stable. Reported sales increased by 3% YoY.

Sequentially, sales declined by -12% due to project timing in the media business.

Gross income

Gross income decreased by SEK -0.2 b. due to one-off costs related to a market exit (SEK -0.2 b.). For this reason, gross margin decreased to -27.9% (7.9%).

Sequentially gross margin decreased to -27.9% from 5.4% mainly due to one-off costs (SEK -0.2 b.) for a market exit.

EBIT (loss)

EBIT (loss) was SEK 0.0 (0.5) b., with an EBIT margin of -3.9% (95%). EBIT was negatively impacted by lower gross income and materially lower revaluation of Ericsson Ventures investments compared with Q3 2021.

Sequentially, EBIT (loss) was stable.

 

 

 

7   Ericsson | Third quarter report 2022   Segment results


Table of Contents

Cash flow and financial position

 

Free cash flow bridge, SEK b.

   Q3
2022
     Q3
2021
     Q2
2022
     Jan-Sep
2022
     Jan-Sep
2021
 

EBIT excl. restructuring charges

     7.2        8.8        7.4        19.3        20.0  

Depreciation, amortization and impairment losses

     2.6        2.4        2.2        7.0        6.4  

Restructuring charges

     -0.1        0.0        0.0        -0.2        -0.1  

Changes in working capital 1)

     -3.3        4.9        -1.3        -10.1        1.3  

Interest paid/received, taxes paid, and other

     -1.8        -1.4        -1.9        -5.1        -3.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from operating activities

     4.7        14.7        6.3        11.0        23.9  

Capex net and other investing activities

     -1.4        -1.2        -1.3        -3.8        -3.6  

Repayment of lease liabilities

     -0.7        -0.6        -0.6        -1.8        -1.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Free cash flow before M&A

     2.5        13.0        4.4        5.3        18.6  

M&A

     -51.4        -0.1        0.1        -51.2        -0.1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Free cash flow after M&A

     -48.9        12.9        4.6        -45.9        18.5  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from operating activities

     4.7        14.7        6.3        11.0        23.9  

Cash flow from investing activities

     -58.9        -9.1        21.9        -22.5        -17.2  

Cash flow from financing activities

     -5.3        -2.5        -14.5        -12.0        -4.4  

 

SEK b.

   Sep 30
2022
    Sep 30
2021
    Jun 30
2022
 

Gross cash

     45.8       88.2       100.4  

-Borrowings, current

     5.4       10.2       3.7  

-Borrowings, non-current

     27.0       22.3       26.4  
  

 

 

   

 

 

   

 

 

 

Net cash

     13.4       55.7       70.3  

Equity

     136.8       95.6       127.8  

Total assets

     361.2       290.5       332.5  

Capital turnover (times)

     1.3       1.3       1.2  

Return on capital employed (% )

     13.2     15.9     12.8

Vonage transaction

 

Purchase price paid on acquisition

   USD b.      SEK b.  

Enterprise value

     6.3        64.1  

Net debt (including FTC provision)

     N/A        7.1  

Acquired net assets

     N/A        56.9  

Deferred consideration

     N/A        2.0  

Purchase price for shares

     N/A        55.0  

Cash flow hedge release

     N/A        3.7  

Purchase price paid on acquisition

     N/A        51.3  
 

 

Non-IFRS financial measures are reconciled at the end of this report to the most directly reconcilable line items in the financial statements.

1

Defined as Changes in operating net assets

 

    Free cash flow before M&A was SEK 2.5 (13.0) b.

 

    Vonage was acquired with cash on hand for USD -5.4 b.

(SEK -51.3 b.) including support from a cash flow hedge release.

 

    Large buildup of working capital.

Cash flow from operating activities

Cash flow from operating activities was SEK 4.7 (14.7) b. Cash flow was negatively affected mainly by buildup of SEK -3.3 (4.9) b. of working capital and by lower EBIT YoY. Compared with Q3 2022, Q3 2021 was supported by a higher share of customer prepayments and lower payments to suppliers. Inventory of components increased to ensure supply chain resilience; however, the inventory level is expected to decrease towards the end of the year. As a result of market share gains, working capital is expected to remain at a high level.

As mentioned, when announcing the closing of the acquisition, Vonage has been in discussions with the US Federal Trade Commission (FTC) to resolve an investigation initiated in 2020 into historic consumer practices. Resolution is subject to the approval of the FTC. The estimated impact is in the range of approximately USD 100 m. A provision for this matter was made in the Vonage opening balance, and we therefore do not expect any P&L impact to occur. Depending on the timing of the closure of the settlement, a final settlement amount could become payable in Q4 and thereby impact Q4 cash flow. This legal matter is pending and there can be no assurance as to the final outcome.

Free cash flow

Free cash flow before M&A was SEK 2.5 (13.0) b. and, on a rolling 12-month basis, SEK 18.8 b. or 7.3% in relation to sales. Capex net and other investing activities were SEK -1.4 (-1.2) b. The increase is related to product development. Cash flow from M&A activities was SEK -51.4

b. driven mainly by the acquisition of Vonage in the quarter. Free cash flow after M&A was SEK -48.9 (12.9) b.

Cash flow from investing activities

Cash flow from investing activities was SEK -58.9 (-9.1) b. following the Vonage acquisition. Adjusted for a positive cash flow hedge release of SEK 3.7 b. the acquisition amounted to SEK -51.3 b.

Cash flow from financing activities

Cash flow from financing activities was SEK -5.3 (-2.5) b. following the acquisition of Vonage, debt of USD -0.6 b. (SEK -5.9 b.) was repaid. Proceeds from issuance of long-term debt were SEK 1.7 (0.0) b.

Financial position

Positive cash flow from operating activities in the quarter supported the cash position. Gross cash declined by SEK -54.6 b. QoQ, to SEK 45.8 b. from SEK 100.4 b. due to the payment for Vonage shares and debt. Net cash decreased by SEK -57.0 b. QoQ, to SEK 13.4 b. from SEK 70.3 b. The average maturity of long-term borrowings as of September 30, 2022, was 4.1 years, an increase from 3.8 years 12 months earlier.

Liabilities for post-employment benefits decreased to SEK 25.1 b. from SEK 25.3 b. in the quarter, due to increase in discount rates. The Swedish defined benefit obligation (DBO) was calculated using a discount rate based on the yields of Swedish government bonds. If the discount rate had been based on Swedish covered mortgage bonds, the liability for post-employment benefits would have been approximately SEK 6.4 b. (SEK 18.7 b. lower than current DBO).

Return on capital employed (ROCE) was 13.2% (15.9%), reflecting the increase in capital employed as well as lower EBIT YoY.

 

 

 

8   Ericsson | Third quarter report 2022   Cash flow and financial position


Table of Contents

Key data points

 

Market

The global RAN equipment market is estimated to grow by 5% (5%) in 2022. North America is expected to grow by 12% (8%), Europe by 1% (5%) and Mainland China by 4% (4%).

Source: Dell’Oro Mobile RAN 5-year forecast, July 2022. Numbers in brackets from Dell’Oro Mobile RAN outlook report February 2022.

Ericsson

Net sales (excluding Vonage)

Reported average seasonality last 3 years (2019–2021), %

 

     Q4®Q1     Q1®Q2     Q2®Q3     Q3®Q4  

Networks

     -22     +12     +3     +19

Cloud SW & Svcs

     -34     +10     +4     +29

Net sales may show large variations between quarters, including currency changes.

Operating expenses excluding restructuring (excluding Vonage)

Reported average seasonality last 3 years (2019–2021), SEK b.

Positive numbers = decrease in operating expenses.

Negative numbers = increase in operating expenses.

 

     Q4®Q1      Q1®Q2      Q2®Q3      Q3®Q4  

Ericsson Group

     +3.2        -1.4        +1.3        -3.1  

Operating expenses may show large variations between quarters, including currency changes.

Currency exposure

Rule of thumb: A change by 10% of SEK to USD would have an impact of approximately +/-5% on net sales and approximately +/-1 percentage point on EBIT margin.

 

 

 

9   Ericsson | Third quarter report 2022   Key data points


Table of Contents

Parent Company

 

Income after financial items January–September 2022, was SEK 20.2 (7.3) b.

At the end of the quarter, gross cash (cash, cash equivalents, short-term investments and interest-bearing securities, non-current) amounted to SEK 29.9 (74.8) b.

There was a decrease in intercompany lending of SEK 6.9 b. and in intercompany borrowing of SEK 1.8 b. in the third quarter.

The holding of treasury stock on September 30, 2022, was 4,009,306 Class B shares.

 

 

 

10   Ericsson | Third quarter report 2022   Parent Company


Table of Contents

Other information

Legal proceedings

On October 4, 2021, Ericsson asked the U.S. District Court for the Eastern District of Texas for a declaration that Ericsson has, in its negotiations with Apple, complied with its FRAND commitment and all other applicable laws and policies that would affect the terms of Ericsson’s and Apple’s prospective license. On December 17, 2021, Apple filed a responsive case against Ericsson in the U.S. District Court for the Eastern District of Texas alleging, among other things, that Ericsson breached obligations associated with the licensing of its standard essential patents under FRAND terms.

Ericsson and Apple were not able to renew the now expired patent license agreement between the parties in a timely manner. On January 18, 2022, Ericsson filed three complaints with the US International Trade Commission (ITC) alleging infringement of 12 patents by certain Apple products. In addition, Ericsson filed companion lawsuits in the Western District of Texas alleging infringement of the same 12 patents.

On January 19, 2022 Apple responded by filing a complaint against Ericsson in the ITC alleging that certain Ericsson products infringe three Apple patents. In January of 2022, Ericsson also filed lawsuits in several jurisdictions in Europe (Germany, the Netherlands, and Belgium) and South America (Brazil and Colombia) alleging that certain Apple products infringe Ericsson patents. Apple likewise filed lawsuits in Germany and China alleging that certain Ericsson products infringe Apple patents and utility models. In the following months, Ericsson made further filings in the United Kingdom, the Netherlands, and Brazil alleging Apple products infringe additional Ericsson patents. Apple filed further lawsuits in Germany alleging Ericsson products infringe additional Apple patents.

As previously disclosed, on March 3 2022, Telefonaktiebolaget LM Ericsson and certain officers of Ericsson were named as defendants in a putative class action filed on behalf of investors in Ericsson securities in the United States District Court for the Eastern District of New York. An amended complaint was filed on September 9 2022, which added a former Ericsson officer as defendant. The amended complaint alleges violations of United States securities laws, in connection with allegedly false and misleading statements principally concerning the Company’s adherence with its compliance and anti-corruption policies and obligations and the conduct of its business in Iraq.

In August 2022, a civil lawsuit was filed in the United States District Court for the District of Columbia against Telefonaktiebolaget LM Ericsson and Ericsson Inc. The lawsuit was brought by US military service members and employees of US government contractors who were killed or injured in terrorist attacks in Iraq, Afghanistan and Syria from 2005 to 2021, as well as by their family members. The lawsuit asserts claims against Ericsson under the US Anti-Terrorism Act alleging that Ericsson made payments that ultimately aided the terrorist organizations that committed, planned or authorized the attacks.

PRESS RELEASES

July 15, 2022 | Ericsson receives regulatory approval to complete acquisition of Vonage

Ericsson (NASDAQ: ERIC) today announced that it has received clearance from the Committee on Foreign Investments in the United States (CFIUS) to complete its acquisition of Vonage Holdings Corp. (NASDAQ: VG) (“Vonage”). This represents the final requisite approval to complete the deal. The parties now expect the Merger to close no later than July 21, 2022, as provided for in the Merger Agreement.

https://www.ericsson.com/en/press-releases/2022/7/

ericsson-receives-regulatory-approval-to-complete-acquisition-of-vonage

July 21, 2022 | Ericsson completes acquisition of Vonage

Ericsson (NASDAQ: ERIC) has completed its acquisition of Vonage Holdings Corp. (Vonage) (NASDAQ: VG), supporting Ericsson’s strategy to leverage technology leadership to grow its mobile network business and expand into enterprise. The acquisition provides Ericsson with access to powerful building blocks to offer a full suite of communications solutions including, Communications Platform as a Service (CPaaS), UCaaS and CCaaS.

By leveraging the Vonage CPaaS offering, Ericsson aims to transform the way advanced 5G network capabilities are exposed, consumed and paid for. This will provide the global developer community, including Vonage’s more than one million registered developers, with easy access to 4G and 5G network capabilities via open Application Program Interfaces (APIs).

For communications service providers (CSPs), global network APIs - such as location and quality of service APIs - provide new opportunities to expand their profit pools to monetize 5G network capabilities. For Ericsson, global APIs provide a new material growth opportunity. The existing market for communications APIs – such as video, voice and SMS – is currently growing at 30 percent annually and projected to reach USD 22 billion by 2025.

Accessing network capabilities in an open, intuitive, and programmable ways via global APIs will enable developer communities to create applications for any device that benefits from connection to the 5G network. Developers can utilize network characteristics such as user authentication, bandwidth, responsiveness, energy efficiency, security, identification and reliability - or network information such as device information or predictive coverage.

These new and innovative consumer and enterprise applications will further drive the rollout of 5G and network Capex.

To accelerate growth in Vonage’s UCaaS and CCaaS solutions, Ericsson intends to increase R&D investments and offer these solutions to CSPs, enabling Ericsson’s existing customers to sell through their own brands, and accelerate growth. Ericsson will also complement existing communications offerings to small and medium sized companies with the Vonage UCaaS and CCaaS solutions which will form a strong part of Ericsson’s offerings to both CSPs and enterprises.

Börje Ekholm, President and CEO, says: “We are excited to welcome Vonage as part of Ericsson. With Vonage’s suite of communications solutions – UCaaS, CCaaS and Communications APIs – Ericsson will further expand its offerings into the enterprise space. In the future, network capabilities will be consumed and paid for through open network APIs, creating the opportunity for unparalleled innovation. We have already launched the first network API, Dynamic End-user Boost, based on existing 4G infrastructure. With Vonage, we will now develop and commercialize these new APIs. We are already seeing great progress with frontrunner CSPs, and we aim to launch the first 5G network APIs in the coming year. We will continue to create new, enhanced applications and services for enterprises, while driving continued innovation on Vonage’s UCaaS and CCaaS applications, helping businesses create new digital experiences for better communications, connections and engagement.

 

 

 

 

11   Ericsson | Third quarter report 2022   Other information


Table of Contents

“By linking the network world with the global developer community, we’re creating a paradigm shift that will put the network at the center, allowing the CSPs a new monetization opportunity supporting increasing investments in high-performance networks.”

“4G was the platform that allowed the consumer to digitalize. It opened new business models and created some of the fastest-growing companies in history. With 5G, we have an innovation platform, unlike anything we’ve seen before, offering almost limitless opportunities to develop super-fast, highly reliable, low-latency and mission-critical services. With 5G, we will see accelerated digitalization of enterprises with Vonage’s UCaaS and CCaaS suite being a solid growth platform.”

Vonage was recently named the leader in the Omdia Universe: Selecting a CPaaS Platform 2022 report, ranked in top positions on customer experience and solutions capability. It currently serves over 120,000 business customers, has a global community of more than one million registered developers and a highly scaled platform with a combined 25 billion messages and minutes per year. This, combined with Ericsson’s deep network expertise, industry-leading portfolio and global scale, is expected to enable Ericsson to seed and accelerate the market for global network APIs. CSPs will benefit from global reach, beyond national or regional setups.

The acquisition will also further strengthen Ericsson’s presence and long-term commitment to the United States, where it has a 120-year history of conducting business.

Rory Read, Vonage CEO, says: “Vonage was born out of innovation and is today a global leader in business cloud communications. This partnership will strengthen our offerings to businesses across the globe by leveraging Ericsson’s leadership in 5G, global market presence and strong R&D capabilities. With the demand for UCaaS, CCaaS and Communications APIs growing rapidly, the combined expertise, talent and innovation is good news for our customers and partners.”

He adds “The way we work, shop, learn, see a doctor, exercise and entertain is fundamentally changing. Together, Ericsson and Vonage will be at the heart of the next wave of the digital transformation, providing enterprises, CSPs and end users with innovative applications and services that will change how business gets done. We will drive deeper connections and engagement among employees and across customer touchpoints, making for exceptional experiences.”

Additional information about the transaction

The transaction is expected to be accretive to Ericsson’s EPS (excluding non-cash amortization impacts) and free cash flow before Mergers & Acquisitions (M&As) from 2024 onwards.

Vonage will become a separate business area within the Ericsson Group - called Business Area Global Communications Platform (BGCP). Rory Read, current CEO of Vonage, is appointed Senior Vice President and Head of Business Area Global Communications Platform and a member of Ericsson’s Executive Team.

With the completion of the transaction, Vonage will continue to operate under its existing name and brand being part of the Ericsson Group.

As of the closing date, Vonage’s financial performance will be reported in Segment Enterprise along with Business Area Enterprise Wireless Solutions and Business Area Technologies & New Businesses as of the third quarter 2022.

Vonage common stock has ceased trading and will no longer be listed on the Nasdaq Global Select Market.

The acquisition was funded with cash on hand. The USD amount has been hedged with both external transactions and internal netting of Ericsson’s ongoing USD inflows.

The transaction is expected to deliver near-term revenue synergy opportunities, including CSPs selling through their own brands and cross-selling of the combined product portfolio estimated to contribute USD 0.4 billion by 2025. Ericsson also expects to achieve some cost efficiencies now that the deal is complete.

Vonage has a strong track record of growth and margin evolution. Sales were USD 1.4 billion in the 12-month period to 31 March 2022 and, over the same period, the company delivered an adjusted EBITDA margin of 13 percent and free cash flow of USD 93 million.

Ericsson remains committed to the previously communicated long-term financial targets of an EBITA margin of 15-18 percent and Free Cash Flow before M&A of 9-12 percent of sales; as well as the 2022 EBIT margin target of 12-14 percent for the Ericsson Group excluding Vonage.

Vonage is currently engaged with the U.S. Federal Trade Commission to resolve an investigation into historic consumer practices which was initiated in 2020.

https://www.ericsson.com/en/press-releases/2022/7/

ericsson-completes-acquisition-of-vonage

Other important information published on Ericsson.com

Connectivity in an increasingly complex world

Since our founding over 145 years ago, Ericsson has been driven by the belief that access to communications is a basic human need. We are committed to providing people with continuous global connectivity, information and all that flows from this. After all, in today’s world, communications drive the way we socialize, shapes politics and commerce, is relied on for healthcare and emergency networks, and increasingly shapes how people learn and what they believe. Digital connectivity creates immeasurable opportunities for society, yet one-third of the world’s population currently does not have access to the Internet. We believe every person should have safe and affordable wireless communications – enabling inclusion, education and job opportunities, and a means for everyone to be better connected.

In this context, we have over the years expanded our global operations and are today present in over 180 markets. This is a leadership position that comes with great responsibility, which we take seriously. Today’s world is highly unpredictable and doing business across diverse and complicated operating environments is challenging. We are thoughtful about where we work and who we work with, always striving to fulfil our mission responsibly and with integrity. This means doing business with our eyes open, living up to our values and, importantly, putting people first by ensuring the safety of our employees as well as respecting and supporting the communities in which we work. If, as part of our continuous assessment, we conclude that our operations conflict with our fundamental principles and core values, we will change how we operate and exit if appropriate.

In the past, the company has not always lived up to the high expectations that we all have for our company and that is unacceptable - it does not represent who we are or what we stand for and we remain committed to being a positive force and to operate ethically at all times. We won’t compromise our values or the safety of our people.

As a global company, changing circumstances may require or lead us to exit a market. In some instances, this happens under sudden, unplanned, and complex circumstances. However, exiting any market

 

 

 

 

12   Ericsson | Third quarter report 2022   Other information


Table of Contents

is not straightforward. People will always need access to communications and this is a core principle for us. Recent global events underscore the importance of digital connectivity. The importance for people to communicate freely with each other, and with the wider world, has never been clearer. When conflict or natural disaster strike, connectivity becomes a lifeline. Without access to the Internet, mobile networks and other methods of digital communication, vital information flow is slowed down or even halted entirely. This leaves people without an opportunity to communicate with loved ones, share what is happening locally with the world, obtain real-time sources of accurate information, access remote learning, and more. This is why many governments promote the development of digital infrastructure, even in geopolitically sensitive regions. Accordingly, we always look to honor our responsibility to provide civilian connectivity in times when societies may need it most.

If we make a decision to leave we will take every measure to exit in a responsible manner; compliant with the law, adhering to sanctions requirements, aligned with our Code of Business Ethics and corporate values and, most importantly, ensuring the safety of our people and respecting the community we are leaving.

Importantly, as a critical infrastructure provider, we take pride in and will continue to deploy our resources for humanitarian purposes. This is a duty we take seriously. For 20 years, Ericsson Response has been at the forefront of the UN Emergency Telecommunications Cluster – using our telecoms skills and technology to bring together the aid organizations that help alleviate affected populations in disasters and other humanitarian emergencies. It is vital work like this that underpins Ericsson’s engagements across several of the complex markets in which we operate.

Summary

Ericsson has a long tradition of global engagement and today is present in 180 countries. As a cornerstone principle, Ericsson is committed to the development and maintenance of sustainable communications networks, guided by our core values of integrity, respect, professionalism and perseverance. Importantly, we are committed to being a positive force in the communities in which we operate – in line with the UN Sustainable Development Goals. Given our global presence and the ever-changing geopolitical situation, we continuously assess our presence, work and impact in countries and regions to ensure that our operations have not become impossible or intolerable to our core values. This includes a constant assessment of the safety and security of our people and contractors, the respect for the rule of law in the areas where we work, and the respect for human rights. As we decide to enter or exit a market, we will consider all these matters in the broad context of Ericsson’s long held principles and foundational belief that access to communications is a basic human need.

https://www.ericsson.com/en/newsroom/ericsson-comments

/connectivity-in-an-increasingly-complex-world

 

 

 

13   Ericsson | Third quarter report 2022   Other information


Table of Contents

Risk factors

Ericsson is exposed to a number of risks in its activities. To stimulate identification and support cross-functional treatment within the Ericsson Group, risks are grouped in a number of categories, including for example risks relating to technology, IPR, compliance, project execution, operations, products and services, treasury and accounting, the geopolitical environment, M&A, cyber security and occupational health and safety.

Ericsson’s risk management is embedded into strategy development and operational processes and is a part of the Ericsson Group Management System to ensure accountability, effectiveness, efficiency, business continuity and compliance. Risks are defined in both a short-term and long-term perspective and are related to long-term objectives as per the strategic direction as well as to short-term objectives.

Risk factors and uncertainties of relevance to Ericsson are described in the Annual Report 2021 and in the Annual Report on Form 20-F 2021 (in the following the “Annual Report 2021”). Updates to these risk factors and uncertainties observed by Ericsson that are deemed of short-term relevance include, but are not limited to, the following risks described below:

Deferred Prosecution Agreement with the United States Department of Justice

In December 2019, Ericsson entered into a deferred prosecution agreement (DPA) with the United States Department of Justice (DOJ). The DPA has a three-year term and includes a guilty plea by our Egyptian subsidiary to a criminal violation of the FCPA’s anti-bribery provisions. We admitted to conduct described in the DPA’s statement of facts, and the DOJ agreed to defer prosecution of Ericsson for the DPA’s three-year term if Ericsson does not violate the terms of the DPA. In October 2021, the DOJ notified us of its determination that we breached our obligations under the DPA by failing to provide required information to the DOJ.

In March 2022, the DOJ informed Ericsson that, before entering into the DPA, the Company provided insufficient information to the DOJ about the Company’s 2019 internal investigation into conduct in Iraq. The DOJ also determined that the Company breached the DPA by failing to inform the DOJ about the investigation post-DPA. The DOJ’s determination that the Company violated the DPA allows the DOJ, in its sole discretion, to commence prosecution for criminal violations, including the charged conspiracy to violate the FCPA’s anti-bribery, books and records and internal controls provisions referenced in the DPA. In doing so, the DOJ could rely upon Ericsson’s DPA admissions and would benefit from Ericsson’s waiver of certain procedural and evidentiary defenses. The DOJ also may, in its sole discretion, extend the term of the DPA.

The Company is in communication with the DOJ regarding the facts and circumstances of the breach determinations and is committed to co-operating with the DOJ to resolve the matters. While the length of the process cannot be determined, the resolution of these matters could result in a range of actions by DOJ, including criminal prosecution, civil or criminal penalties and additional monetary fines or penalties, the magnitude of which cannot at this time be reliably estimated. Accordingly, no provisions have been recorded for such potential exposure.

 

 

 

 

14   Ericsson | Third quarter report 2022   Risk factors


Table of Contents

We are subject to certain US and other anti-corruption (including anti-bribery, anti-money-laundering, sanctions, terror finance and anti-terrorism) laws, rules and regulations. Ericsson may be subject to further adverse consequences under the DPA with the DOJ and the injunction issued in connection with the settlement with the SEC, both from 2019, and other investigations by governmental authorities

The Company is required to comply with anti-corruption (including anti-bribery, anti-money-laundering, sanctions, terror finance and anti-terrorism) laws, rules and regulations in jurisdictions where Ericsson does business. As previously disclosed, the Company has not complied with all such laws, rules and regulations in the past and faces exposure to possible past, present and future violations, which could lead to significant civil or criminal liability that would materially harm the Company, including its reputation, business, financial condition, results of operations (EBIT), cash flows, and prospects.

In February 2022, the Company publicly disclosed that an internal investigation in 2019 included a review of the conduct of Ericsson employees, vendors and suppliers in Iraq during 2011–2019. The investigation found serious breaches of compliance rules and the Company’s Code of Business Ethics and identified evidence of corruption-related misconduct and other serious violations, including payments to intermediaries and the potential use of alternate transport routes in connection with circumventing Iraqi Customs, at a time when terrorist organizations, including ISIS, controlled some transport routes. The investigation also identified payment schemes and cash transactions that potentially created the risk of money laundering. The company took remedial actions and is continuing to work to identify additional measures to take.

In June 2022, the SEC informed us that it opened an investigation concerning matters described in the Company’s 2019 Iraq investigation report. Under Ericsson’s consent judgment with the SEC, we are permanently enjoined from violating the FCPA’s anti-bribery, books and records and internal controls provisions. Violations of the injunction or consent judgment could subject us to new civil and criminal penalties as well as a new enforcement action.

Ericsson is committed to cooperating with the DOJ and the SEC to resolve these matters, the outcome of which we are unable to predict. We also face other negative consequences from these matters, including matters under review as part of our ongoing and future communications with governmental authorities to comply with our obligations under the DPA. Governmental authorities in the US and elsewhere are investigating us for possible violations of applicable anti-corruption (including anti-bribery, anti-money laundering, sanctions, terror finance and anti-terrorism) laws, rules or regulations, and we currently face litigation related to these matters (including the matters described below). Any criminal prosecution or civil or criminal penalties imposed as a result of non-compliance for any reason with the DPA or consent judgment could materially harm Ericsson, including our reputation, business, financial condition, results of operations (EBIT), cash flows, or prospects.

Ericsson is involved in lawsuits, legal proceedings and investigations which, if determined unfavorably, could require the Company to pay substantial damages, fines and/or penalties

As previously disclosed, on March 3, 2022, Telefonaktiebolaget LM Ericsson and certain officers of Ericsson were named as defendants in a putative class action filed on behalf of investors in Ericsson securities in the United States District Court for the Eastern District of New York. An amended complaint was filed on September 9, 2022, which added a former Ericsson officer as a defendant. The amended complaint alleges violations of United States securities laws, in connection with allegedly false and misleading statements principally concerning the Company’s adherence with its compliance and anti-corruption policies and obligations and the conduct of its business in Iraq.

In August 2022, a civil lawsuit was filed in the United States District Court for the District of Columbia against Telefonaktiebolaget LM Ericsson and Ericsson Inc. The lawsuit was brought by US military service members and employees of US government contractors who were killed or injured in terrorist attacks in Iraq, Afghanistan and Syria from 2005 to 2021, as well as by their family members. The lawsuit asserts claims against Ericsson under the US Anti-Terrorism Act alleging that Ericsson made payments that ultimately aided the terrorist organizations that committed, planned or authorized the attacks.

Business in Russia

As mentioned in the Annual Report 2021, including in the risk factor 1.1 and 3.2, conducting business throughout the world makes Ericsson subject to the effects of general global economic conditions as well as conditions unique to specific countries or regions. In addition to the risk factors described in the Annual Report 2021 and the provision recorded by the Company in Q1 and Q2 2022, the large uncertainties relating to the Russian market, including the applicable and changed sanctions landscape, lead to large uncertainties relating to other potential costs and consequences that may follow. All of the above could have a material adverse effect on the Company, including its reputation, business, financial condition, results of operations (EBIT), cash flows, or prospects.

Stockholm, October 20, 2022

Telefonaktiebolaget LM Ericsson

Börje Ekholm, President and CEO

Org. No. 556016-0680

Date for next report: January 20, 2023

 

 

 

 

15   Ericsson | Third quarter report 2022   Risk factors


Table of Contents

Editor’s note

 

Media and analyst briefing

Ericsson invites media, investors and analysts to a conference call and live video webcast at 9:00 AM CEST on October 20, 2022.

Link to the webcast, dial-in to audio conference, supporting material and replay will be available at:

www.ericsson.com/investors and

www.ericsson.com/newsroom

For further information, please contact:

Carl Mellander, Senior Vice President, Chief Financial Officer

Phone: +46 72 583 88 70

E-mail: investor.relations@ericsson.com or

media.relations@ericsson.com

Stella Medlicott, Senior Vice President, Chief Marketing and

Communications Officer

Phone: +46 73 095 65 39

E-mail: investor.relations@ericsson.com or

media.relations@ericsson.com

Telefonaktiebolaget LM Ericsson

Org. number: 556016-0680

Torshamnsgatan 21

SE-164 83 Stockholm

Phone: +46 10 719 00 00

www.ericsson.com

 

Investors

Peter Nyquist, Vice President,

Head of Investor Relations

Phone: +46 70 575 29 06

E-mail: peter.nyquist@ericsson.com

Lena Häggblom, Director,

Investor Relations

Phone: +46 72 593 27 78

E-mail: lena.haggblom@ericsson.com

Stefan Jelvin, Director,

Investor Relations

Phone: +46 70 986 02 27

E-mail: stefan.jelvin@ericsson.com

Alan Ganson, Director,

Investor Relations

Phone: +46 70 267 27 30

E-mail: alan.ganson@ericsson.com

Media

Kristoffer Edshage, Director of Corporate Media

Phone: +46 72 220 44 46

E-mail: media.relations@ericsson.com

Corporate Communications

Phone: +46 10 719 69 92

E-mail: media.relations@ericsson.com

 

 

 

16   Ericsson | Third quarter report 2022   Editor’s note


Table of Contents

Forword-looking statements

 

This report includes forward-looking statements, including statements reflecting management’s current views relating to the growth of the market, future market conditions, future events, financial condition, and expected operational and financial performance, including, the following:

 

    Our goals, targets, strategies, planning assumptions and operational or financial performance expectations, such as the investor day key messages and our targets and strategies as described in the introductory bullets, the CEO comments, the Segment descriptions and in Other information

 

    Industry trends, future characteristics and development of the markets in which we operate

 

    Our future liquidity, capital resources, capital expenditures, cost savings and profitability

 

    The expected demand for our existing and new products and services as well as plans to launch new products and services including research and development expenditures

 

    The ability to deliver on future plans and to realize potential for future growth

 

    The expected operational or financial performance of strategic cooperation activities and joint ventures

 

    The time until acquired entities and businesses will be integrated and accretive to income

 

    Technology and industry trends including the regulatory and standardization environment in which we operate, competition and our customer structure.

The words “believe,” “expect,” “foresee,” “anticipate,” “assume,” “intend,” “likely,” “projects,” “may,” “could,” “plan,” “estimate,” “forecast,” “will,” “should,” “would,” “predict,” “aim,” “ambition,” “seek,” “potential,” “target,” “might,” “continue,” or, in each case, their negative or variations, and similar words or expressions are used to identify forward-looking statements. Any statement that refers to expectations, projections or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.

We caution investors that these statements are subject to risks and uncertainties many of which are difficult to predict and generally beyond our control that could cause actual results to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements.

Important factors that could affect whether and to what extent any of our forward-looking statements materialize include, but are not limited to, the factors described in the section “Risk Factors”, and in “Risk Factors” in the Annual Report 2021.

These forward-looking statements also represent our estimates and assumptions only as of the date that they were made. We expressly disclaim a duty to provide updates to these forward-looking statements, and the estimates and assumptions associated with them, after the date of this report, to reflect events or changes in circumstances or changes in expectations or the occurrence of anticipated events, whether as a result of new information, future events or otherwise, except as required by applicable law or stock exchange regulation.

 

 

 

17   Ericsson | Third quarter report 2022   Forword-looking statements


Table of Contents

Auditors’ Review Report

 

Introduction

We have reviewed the condensed interim financial information (interim report) of Telefonaktiebolaget LM Ericsson (publ.) as of September 30, 2022, and the nine months period then ended. The board of directors and the CEO are responsible for the preparation and presentation of the interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.

Scope of review

We conducted our review in accordance with the International Standard on Review Engagements ISRE 2410, Review of Interim Report Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.

A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing, ISA, and other generally accepted auditing standards in

Sweden. The procedures performed in a review do not enable us to obtain assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act, regarding the Group, and with the Swedish Annual Accounts Act, regarding the Parent Company.

Stockholm, October 20, 2022

Deloitte AB

Thomas Strömberg

Authorized Public Accountant

 

 

 

18   Ericsson | Third quarter report 2022   Auditors’ Review Report


Table of Contents

Financial statements and other information

 

 

Contents

  

Financial statements (unaudited)

     20  

Condensed consolidated income statement

     20  

Condensed statement of comprehensive income (loss)

     20  

Condensed consolidated balance sheet

     21  

Condensed consolidated statement of cash flows

     22  

Condensed consolidated statement of changes in equity

     23  

Condensed consolidated income statement – isolated quarters

     23  

Condensed consolidated statement of cash flows – isolated quarters

     24  

Condensed Parent Company income statement

     25  

Condensed Parent Company statement of comprehensive income (loss)

     25  

Condensed Parent Company balance sheet

     26  

Accounting policies and Explanatory notes (unaudited)

     27  

Note 1 – Accounting policies

     27  

Note 2 – Critical accounting estimates and judgements

     27  

Note 3 – Segment information

     28  

Note 4 – Provisions

     32  

Note 5 – Financial risk management

     33  

Note 6 – Cash flow

     34  

Note 7 – Contingent liabilities and Assets pledged as collateral

     34  

Note 8 – Share information

     35  

Note 9 – Employee information

     35  

Note 10 – Business combinations

     36  

Alternative performance measures (unaudited)

     37  

Sales growth adjusted for comparable units and currency

     37  

Items excluding restructuring charges

     38  

EBITA and EBITA margin / EBITA and EBITA margin excluding restructuring charges

     39  

Rolling four quarters of net sales and EBIT margin excluding restructuring charges (%)

     39  

Gross cash and net cash, end of period

     40  

Capital employed

     40  

Capital turnover

     40  

Return on capital employed

     41  

Equity ratio

     41  

Return on equity

     41  

Adjusted earnings per share

     42  

Free cash flow before M&A / Free cash flow after M&A

     42  

Sales growth by segment adjusted for comparable units and currency

     43  

Sales growth by market area adjusted for comparable units and currency

     43  

Gross margin by segment by quarter

     44  

EBIT margin by segment by quarter

     44  

Restructuring charges by function

     45  

Restructuring charges by segment

     45  

Gross income and gross margin excluding restructuring charges by segment

     46  

EBIT and EBIT margin excluding restructuring charges by segment

     47  

Rolling four quarters of net sales by segment

     47  

Rolling four quarters of EBIT margin excluding restructuring charges by segment (%)

     47  

EBITA and EBITA margin by segment by quarter

     48  

EBITA and EBITA margin excluding restructuring charges by segment

     49  

Other ratios

     49  

 

 

19   Ericsson | Third quarter report 2022   Financial statements and other information


Table of Contents

Financial statements (unaudited)

Condensed consolidated income statement

 

            Q3     Jan-Sep  

SEK million

   Note      2022      2021      Change     2022      2021  

Net sales

     3        68,040        56,263        21     185,566        160,982  

Cost of sales

        -39,905        -31,487        27     -107,840        -91,054  
     

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Gross income

     3        28,135        24,776        14     77,726        69,928  

Research and development expenses

        -11,880        -10,155        17     -34,081        -30,211  

Selling and administrative expenses

        -9,441        -6,177        53     -23,901        -19,337  

Impairment losses on trade receivables

        38        -27        -241     -139        -139  
     

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Operating expenses

        -21,283        -16,359        30     -58,121        -49,687  

Other operating income and expenses 1)

        234        500        -53     -438        -66  

Share in earnings of JV and associated companies

        29        -82        -135     0        -256  
     

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Earnings before financial items and income tax (EBIT)

     3        7,115        8,835        -19     19,167        19,919  

Financial income and expenses, net

        -535        -598        -11     -1,937        -1,585  
     

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Income after financial items

        6,580        8,237        -20     17,230        18,334  

Income tax

        -1,220        -2,471        -51     -4,308        -5,500  
     

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Net income

        5,360        5,766        -7     12,922        12,834  

Net income attributable to:

                

Owners of the Parent Company

        5,214        5,752          12,658        12,618  

Non-controlling interests

        146        14          264        216  

Other information

                

Average number of shares, basic (million)

     8        3,330        3,330          3,330        3,329  

Earnings per share, basic (SEK) 2)

        1.56        1.73          3.80        3.79  

Earnings per share, diluted (SEK) 3)

        1.56        1.73          3.80        3.79  

 

1) 

Jan-Sep 2022 includes a provision of SEK -0.9 billion (-0.9 b. in Q1) for impairment of assets and other one-time costs due to the suspension of affected business in Russia, and the impact of Ericsson Ventures investments of SEK 0.0 billion (-0.3 b. in Q1, 0.1 b. in Q2 and 0.2 b. in Q3).

2) 

Based on net income attributable to owners of the Parent Company.

3) 

Potential ordinary shares are not considered when their conversion to ordinary shares would improve earnings per share.

Condensed statement of comprehensive income (loss)

 

     Q3      Jan-Sep  

SEK million

   2022      2021      2022      2021  

Net income

     5,360        5,766        12,922        12,834  

Other comprehensive income

           

Items that will not be reclassified to profit or loss

           

Remeasurements of defined benefits pension plans in class etceiling

     -204        -3,025        14,265        3,616  

Revaluation of borrowings due to change in credit risk

     -289        -158        1,691        -174  

Cash flow hedge reserve

           

Gains/losses arising during the period

     -648        —          3,703        —    

Transfer to good will

     -3,677        —          -3,677        —    

Tax on items that will not be reclassified to profit or loss

     1,068        582        -3,124        -744  

Items that have been or may be reclassified to profit or loss

           

Cash flow hedge reserve

           

Gains/losses arising during the period

     -1,716        -200        -2,890        -354  

Reclassification adjustments on gains/losses included in profit or loss

     42        -24        127        -72  

Translation reserves

           

Changes in translation reserves

     8,679        856        14,431        2,101  

Reclassification to profit and loss

     4        14        -30        5  

Share of other comprehensive income of JV and associated companies

     33        3        73        34  

Tax on items that have been or may be reclassified to profit or loss

     345        46        569        88  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other comprehensive income (loss), net of tax

     3,637        -1,906        25,138        4,500  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

     8,997        3,860        38,060        17,334  

Total comprehensive income attributable to:

           

Owners of the Parent Company

     8,957        3,919        38,090        17,271  

Non-controlling interests

     40        -59        -30        63  

 

 

20   Ericsson | Third quarter report 2022   Financial statements


Table of Contents

Condensed consolidated balance sheet

 

            Sep 30      Dec 31  

SEK million

   Note      2022      2021  

Assets

        

Non-current assets

        

Intangible assets

        

Capitalized development expenses

        3,412        3,528  

Goodwill

     10        92,933        38,204  

Intellectual property rights, brands and other intangible assets

     10        27,701        3,830  

Property, plant and equipment

        14,319        13,580  

Right-of-use assets

        8,193        7,948  

Financial assets

        

Equity in JV and associated companies

        1,121        941  

Other investments in shares and participations

     5        2,152        2,258  

Customer finance, non-current

     5        453        568  

Interest-bearing securities, non-current

     5        2,423        30,626  

Other financial assets, non-current

     5        7,962        6,217  

Deferred tax assets

        23,705        23,109  
     

 

 

    

 

 

 
        184,374        130,809  

Current assets

        

Inventories

        53,019        35,164  

Contract assets

        12,060        10,506  

Trade receivables

     5        45,266        45,399  

Customer finance, current

     5        4,278        2,719  

Current tax assets

        8,451        6,379  

Other current receivables

        10,329        7,656  

Interest-bearing securities, current

     5        6,640        12,932  

Cash and cash equivalents

     5        36,749        54,050  
     

 

 

    

 

 

 
        176,792        174,805  
     

 

 

    

 

 

 

Total assets

        361,166        305,614  

Equity and liabilities

        

Equity

        

Stockholders’ equity

        138,607        108,775  

Non-controlling interest in equity of subsidiaries

        -1,787        -1,676  
     

 

 

    

 

 

 
        136,820        107,099  

Non-current liabilities

        

Post-employment benefits

        25,131        36,050  

Provisions, non-current

     4        4,511        3,722  

Deferred tax liabilities

     10        8,025        884  

Borrowings, non-current

     5        26,994        22,241  

Lease liabilities, non-current

        7,209        7,079  

Other non-current liabilities

        791        1,587  
     

 

 

    

 

 

 
        72,661        71,563  

Current liabilities

        

Provisions, current

     4        6,051        5,782  

Borrowings, current

     5        5,437        9,590  

Lease liabilities, current

        2,666        2,224  

Contract liabilities

        41,105        32,834  

Trade payables

     5        40,864        35,684  

Current tax liabilities

        5,008        2,917  

Other current liabilities

        50,554        37,921  
     

 

 

    

 

 

 
        151,685        126,952  
     

 

 

    

 

 

 

Total equity and liabilities

        361,166        305,614  

 

 

21   Ericsson | Third quarter report 2022   Financial statements


Table of Contents

Condensed consolidated statement of cash flows

 

            Q3      Jan-Sep  

SEK million

   Note      2022      2021      2022      2021  

Operating activities

              

Net income

        5,360        5,766        12,922        12,834  

Adjustments for

              

Taxes

        1,307        2,824        4,079        5,638  

Earnings/dividends in JV and associated companies

        -17        159        79        347  

Depreciation, amortization and impairment losses

     6        2,638        2,385        7,008        6,417  

Other

        -19        24        1,225        840  
     

 

 

    

 

 

    

 

 

    

 

 

 
        9,269        11,158        25,313        26,076  

Changes in operating net assets

              

Inventories

        -3,564        -3,877        -13,638        -5,813  

Customer finance, current and non-current

        -872        -1,419        -861        -746  

Trade receivables and contract assets

        4,595        8,833        8,846        6,778  

Trade payables

        -1,817        1,733        -1,864        -1,635  

Provisions and post-employment benefits

        -58        -130        590        -1,068  

Contract liabilities

        -2,623        -3,388        2,916        5,669  

Other operating assets and liabilities, net

        1,052        3,168        -6,048        -1,905  
     

 

 

    

 

 

    

 

 

    

 

 

 
        -3,287        4,920        -10,059        1,280  

Interest received

        156        42        217        112  

Interest paid

        -196        -120        -844        -664  

Taxes paid

        -1,291        -1,276        -3,659        -2,935  
     

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from operating activities

        4,651        14,724        10,968        23,869  

Investing activities

              

Investments in property, plant and equipment

     6        -1,104        -1,040        -2,975        -2,962  

Sales of property, plant and equipment

        74        40        173        81  

Acquisitions/divestments of subsidiaries and other operations, net

     10        -51,412        -55        -51,243        -119  

Product development

     6        -414        -190        -1,003        -660  

Purchase of interest-bearing securities

        -437        -9,670        -1,474        -26,557  

Sale of interest-bearing securities

        978        1,801        39,752        13,050  

Other investing activities

        -6,537        -4        -5,732        -9  
     

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from investing activities

        -58,852        -9,118        -22,502        -17,176  

Financing activities

              

Proceeds from issuance of long-term debt

        1,666        —          9,454        7,881  

Repayment of long-term debt

        -5,915        —          -15,908        -5,752  

Dividends paid

        -79        -161        -4,243        -3,494  

Repayment of lease liabilities

        -658        -580        -1,828        -1,745  

Other financing activities

        -277        -1,807        535        -1,316  
     

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from financing activities

        -5,263        -2,548        -11,990        -4,426  
     

 

 

    

 

 

    

 

 

    

 

 

 

Effect of exchange rate changes on cash

        2,595        145        6,223        597  
     

 

 

    

 

 

    

 

 

    

 

 

 

Net change in cash and cash equivalents

        -56,869        3,203        -17,301        2,864  
     

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents, beginning of period

        93,618        43,273        54,050        43,612  
     

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents, end of period

        36,749        46,476        36,749        46,476  

 

 

22   Ericsson | Third quarter report 2022   Financial statements


Table of Contents

Condensed consolidated statement of changes in equity

 

     Jan-Sep  

SEK million

   2022      2021  

Opening balance

     107,099        85,177  

Total comprehensive income

     38,060        17,334  

Sale/repurchase of own shares

     —          42  

Long-term variable compensation plans

     66        64  

Dividends to shareholders ¹)

     -8,406        -6,863  

Transactions with non-controlling interests

     1        -126  
  

 

 

    

 

 

 

Closing balance

     136,820        95,628  

 

1) 

Includes accrual of SEK 4,163 (3,335) million in Jan-Sep for the dividend approved by the Annual General Meeting on March 29, 2022. SEK 1.25 per share of the total SEK 2.50 per share of the dividend has been paid out in Q4 2022.

Condensed consolidated income statement – isolated quarters

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Net sales

     68,040        62,465        55,061        71,332        56,263        54,941        49,778  

Cost of sales

     -39,905        -36,163        -31,772        -40,511        -31,487        -31,084        -28,483  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gross income

     28,135        26,302        23,289        30,821        24,776        23,857        21,295  

Research and development expenses

     -11,880        -11,496        -10,705        -11,863        -10,155        -10,480        -9,576  

Selling and administrative expenses

     -9,441        -7,872        -6,588        -7,620        -6,177        -6,972        -6,188  

Impairment losses on trade receivables

     38        3        -180        99        -27        100        -212  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Operating expenses

     -21,283        -19,365        -17,473        -19,384        -16,359        -17,352        -15,976  

Other operating income and expenses 1)

     234        393        -1,065        428        500        -579        13  

Share in earnings of JV and associated companies

     29        -22        -7        -4        -82        -103        -71  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before financial items and income tax (EBIT)

     7,115        7,308        4,744        11,861        8,835        5,823        5,261  

Financial income and expenses, net

     -535        -759        -643        -945        -598        -454        -533  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income after financial items

     6,580        6,549        4,101        10,916        8,237        5,369        4,728  

Income tax

     -1,220        -1,899        -1,189        -770        -2,471        -1,469        -1,560  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     5,360        4,650        2,912        10,146        5,766        3,900        3,168  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to:

                    

Owners of the Parent Company

     5,214        4,504        2,940        10,076        5,752        3,679        3,187  

Non-controlling interests

     146        146        -28        70        14        221        -19  

Other information

                    

Average number of shares, basic (million)

     3,330        3,330        3,330        3,330        3,330        3,329        3,328  

Earnings per share, basic (SEK) 2)

     1.56        1.36        0.88        3.03        1.73        1.10        0.96  

Earnings per share, diluted (SEK) 3)

     1.56        1.35        0.88        3.02        1.73        1.10        0.96  

 

1) 

Q3 2022 includes revaluation of Ericsson Ventures investments of SEK 0.2 billion. Q2 2022 includes revaluation/disposals of Ericsson Ventures investments of SEK 0.1 billion. Q1 2022 includes a provision of SEK -0.9 billion for impairment of assets and other one-time costs due to the suspension of the affected business in Russia, and revaluation of Ericsson Venture investments of SEK -0.3 billion. Q4 2021 includes a gain from divestment of a data center and revaluation of Ericsson Ventures investments of SEK 0.4 billion. Q3 2021 includes an Ericsson Ventures investment revaluation of SEK 0.5 billion. Q2 2021 includes cost of SEK -0.8 billion as a result of the Nokia settlement related to the 2019 resolutions with SEC and DOJ.

2) 

Based on net income attributable to owners of the Parent Company.

3) 

Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share.

 

 

23   Ericsson | Third quarter report 2022   Financial statements


Table of Contents

Condensed consolidated statement of cash flows – isolated quarters

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Operating activities

                    

Net income

     5,360        4,650        2,912        10,146        5,766        3,900        3,168  

Adjustments for

                    

Taxes

     1,307        1,751        1,021        938        2,824        1,230        1,584  

Earnings/dividends in JV and associated companies

     -17        88        8        13        159        112        76  

Depreciation, amortization and impairment losses

     2,638        2,224        2,146        2,552        2,385        2,097        1,935  

Other

     -19        345        899        398        24        631        185  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     9,269        9,058        6,986        14,047        11,158        7,970        6,948  

Changes in operating net assets

                    

Inventories

     -3,564        -4,728        -5,346        248        -3,877        -701        -1,235  

Customer finance, current and non-current

     -872        134        -123        780        -1,419        454        219  

Trade receivables and contract assets

     4,595        3,350        901        -5,227        8,833        -4,034        1,979  

Trade payables

     -1,817        1,324        -1,371        3,020        1,733        744        -4,112  

Provisions and post-employment benefits

     -58        -321        969        950        -130        -1,461        523  

Contract liabilities

     -2,623        -721        6,260        -1,655        -3,388        4,603        4,454  

Other operating assets and liabilities, net

     1,052        -333        -6,767        4,606        3,168        608        -5,681  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     -3,287        -1,295        -5,477        2,722        4,920        213        -3,853  

Interest received

     156        -17        78        -104        42        2        68  

Interest paid

     -196        -437        -211        -310        -120        -384        -160  

Taxes paid/received

     -1,291        -1,022        -1,346        -1,159        -1,276        -1,861        202  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from operating activities

     4,651        6,287        30        15,196        14,724        5,940        3,205  

Investing activities

                    

Investments in property, plant and equipment

     -1,104        -1,053        -818        -701        -1,040        -1,007        -915  

Sales of property, plant and equipment

     74        61        38        34        40        17        24  

Acquisitions/divestments of subs, and other operations, net

     -51,412        123        46        178        -55        -69        5  

Product development

     -414        -301        -288        -302        -190        -266        -204  

Purchase of interest-bearing securities

     -437        -1,037        —          -8,858        -9,670        -13,207        -3,680  

Sale of interest-bearing securities

     978        22,747        16,027        7,064        1,801        7,408        3,841  

Other investing activities

     -6,537        1,384        -579        -122        -4        —          -5  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from investing activities

     -58,852        21,924        14,426        -2,707        -9,118        -7,124        -934  

Financing activities

                    

Proceeds from issuance of long-term debt

     1,666        —          7,788        1        —          7,804        77  

Repayment of long-term debt

     -5,915        -9,993        —          -39        —          -510        -5,242  

Dividends paid

     -79        -4,164        —          -3,395        -161        -3,328        -5  

Repayment of lease liabilities

     -658        -577        -593        -623        -580        -617        -548  

Other financing activities

     -277        243        569        -825        -1,807        940        -449  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from financing activities

     -5,263        -14,491        7,764        -4,881        -2,548        4,289        -6,167  

Effect of exchange rate changes on cash

     2,595        3,042        586        -34        145        -375        827  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net change in cash and cash equivalents

     -56,869        16,762        22,806        7,574        3,203        2,730        -3,069  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents, beginning of period

     93,618        76,856        54,050        46,476        43,273        40,543        43,612  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents, end of period

     36,749        93,618        76,856        54,050        46,476        43,273        40,543  

 

 

24   Ericsson | Third quarter report 2022   Financial statements


Table of Contents

Condensed Parent Company income statement

 

     Q3      Jan-Sep  

SEK million

   2022      2021      2022      2021  

Net sales

     —          —          —          —    

Cost of sales

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross income

     —          —          —          —    

Operating expenses

     -390        -158        -955        -503  

Other operating income and expenses

     672        670        1,925        1,106  
  

 

 

    

 

 

    

 

 

    

 

 

 

EBIT

     282        512        970        603  

Financial net

     1,905        1,131        19,211        6,724  
  

 

 

    

 

 

    

 

 

    

 

 

 

Income after financial items

     2,187        1,643        20,181        7,327  

Transfers to (-) / from untaxed reserves

     —          —          —          —    

Income tax

     -216        -163        -516        -426  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     1,971        1,480        19,665        6,901  

Condensed Parent Company statement of comprehensive income (loss)

 

     Q3      Jan-Sep  

SEK million

   2022      2021      2022      2021  

Net income

     1,971        1,480        19,665        6,901  

Revaluation of borrowings due to change in credit risk

     -289        -158        1,691        -174  

Cash flow hedge reserve

           

Gains/losses arising during the period

     -648        —          3,703        —    

Transfer to investments

     -3,677        —          -3,677        —    

Tax on items that will not be reclassified to profit or loss

     951        33        -348        36  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive income, net of tax

     -3,663        -125        1,369        -138  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

     -1,692        1,355        21,034        6,763  

 

 

25   Ericsson | Third quarter report 2022   Financial statements


Table of Contents

Condensed Parent Company balance sheet

 

SEK million

   Sep 30
2022
     Dec 31
2021
 

Assets

     

Fixed assets

     

Intangible assets

     5        8  

Tangible assets

     398        413  

Financial assets 1)

     151,657        120,605  
  

 

 

    

 

 

 
     152,060        121,026  

Current assets

     

Receivables

     31,550        27,364  

Short-term investments

     6,312        12,722  

Cash and cash equivalents

     21,208        37,128  
  

 

 

    

 

 

 
     59,070        77,214  
  

 

 

    

 

 

 

Total assets

     211,130        198,240  

Stockholders ’equity, provisions and liabilities

     

Equity

     

Restricted equity

     48,164        48,164  

Non-restricted equity

     47,736        34,984  
  

 

 

    

 

 

 
     95,900        83,148  

Provisions

     225        293  

Non-current liabilities

     26,878        22,406  

Current liabilities

     88,127        92,393  
  

 

 

    

 

 

 

Total stockholders ’equity, provisions and liabilities

     211,130        198,240  

1)  Of which interest-bearing securities, non-current

     2,385        30,615  

 

 

26   Ericsson | Third quarter report 2022   Financial statements


Table of Contents

Accounting policies and Explanatory notes (unaudited)

Note 1 – Accounting policies

The group

This condensed consolidated interim financial report for the quarterly reporting period ended September 30, 2022, has been prepared in accordance with Accounting Standard IAS 34 “Interim Financial Reporting”. The term “IFRS” used in this document refers to the application of IAS and IFRS as well as interpretations of these standards as issued by IASB’s Standards Interpretation Committee (SIC) and IFRS Interpretations Committee (IFRIC). The accounting policies adopted are consistent with those of the annual report for the year ended December 31, 2021 and should be read in conjunction with that annual report. There are no amendments of IFRS during 2022 that are estimated to have a material impact on the result and financial position of the Company.

New segment structure implemented in Q3

As announced in May 2022, Ericsson starts to report its financials according to its new segment structure as of Q3 2022. The four new segments are:

Networks – including Radio Access Networks, Transport Solutions, Site Solutions, Network Rollout & Tuning and Customer Support.

Cloud Software and Services – including Core Network and Automation, Managed Services, Services Orchestration and Telecom BSS.

Enterprise – including Enterprise Wireless Solutions, Technologies & New Businesses, Global Communication Platform (Vonage – reported from Q3 2022) and Global Network Platform.

Other – including media businesses, Ericsson Ventures and one-offs.

To facilitate year-on-year comparisons, the financial reporting by segment has been restated for the first two quarters of 2022, each quarter of 2021 and full-year 2020.

Note 2 – Critical accounting estimates and judgements

Russia

In the first quarter 2022, Ericsson recorded a SEK 0.9 billion provision for impairment of assets and other exceptional costs related to its decision to wind down operations in Russia. The provision is recorded in Other operating expenses in Segment Other.

 

 

27   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Note 3 – Segment information *)

Net sales by segment by quarter

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     48,147       45,983       40,712       51,097       40,591       39,876       36,274  

Of which Products

     35,763       35,299       31,131       39,963       31,078       30,415       27,495  

Of which Services

     12,384       10,684       9,581       11,134       9,513       9,461       8,779  

Cloud Software and Services

     14,213       14,014       12,087       17,955       13,610       12,949       11,710  

Of which Products

     4,752       4,675       3,631       7,133       4,590       3,977       3,567  

Of which Services

     9,461       9,339       8,456       10,822       9,020       8,972       8,143  

Enterprise

     5,161       1,875       1,762       1,802       1,558       1,600       1,276  

Other

     519       593       500       478       504       516       518  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Sequential change, percent

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     5     13     -20     26     2     10     —    

Of which Products

     1     13     -22     29     2     11     —    

Of which Services

     16     12     -14     17     1     8     —    

Cloud Software and Services

     1     16     -33     32     5     11     —    

Of which Products

     2     29     -49     55     15     11     —    

Of which Services

     1     10     -22     20     1     10     —    

Enterprise

     175     6     -2     16     -3     25     —    

Other

     -12     19     5     -5     -2     0     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     9     13     -23     27     2     10     -28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year over year change, percent

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     19     15     12     —         —         —         —    

Of which Products

     15     16     13     —         —         —         —    

Of which Services

     30     13     9     —         —         —         —    

Cloud Software and Services

     4     8     3     —         —         —         —    

Of which Products

     4     18     2     —         —         —         —    

Of which Services

     5     4     4     —         —         —         —    

Enterprise

     231     17     38     —         —         —         —    

Other

     3     15     -3     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     21     14     11     3     -2     -1     0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     134,842       86,695       40,712       167,838       116,741       76,150       36,274  

Of which Products

     102,193       66,430       31,131       128,951       88,988       57,910       27,495  

Of which Services

     32,649       20,265       9,581       38,887       27,753       18,240       8,779  

Cloud Software and Services

     40,314       26,101       12,087       56,224       38,269       24,659       11,710  

Of which Products

     13,058       8,306       3,631       19,267       12,134       7,544       3,567  

Of which Services

     27,256       17,795       8,456       36,957       26,135       17,115       8,143  

Enterprise

     8,798       3,637       1,762       6,236       4,434       2,876       1,276  

Other

     1,612       1,093       500       2,016       1,538       1,034       518  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year over year change, percent

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     16     14     12     1     —         —         —    

Of which Products

     15     15     13     5     —         —         —    

Of which Services

     18     11     9     -11     —         —         —    

Cloud Software and Services

     5     6     3     -6     —         —         —    

Of which Products

     8     10     2     -5     —         —         —    

Of which Services

     4     4     4     -6     —         —         —    

Enterprise

     98     26     38     30     —         —         —    

Other

     5     6     -3     0     —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     15     12     11     0     -1     -1     0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

*)

Net sales by segment has been restated for the first two quarters of 2022, each quarter 2021 and for the full year 2020. Comparisons against isolated quarters 2020 are not available by segment.

 

 

28   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Gross income by segment by quarter

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Networks

     21,366        20,735        18,211        23,643        19,401        19,111        16,714  

Cloud Software and Services

     4,516        4,692        4,234        6,362        4,575        3,959        3,933  

Enterprise

     2,398        843        843        832        760        765        534  

Other

     -145        32        1        -16        40        22        114  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     28,135        26,302        23,289        30,821        24,776        23,857        21,295  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Networks

     60,312        38,946        18,211        78,869        55,226        35,825        16,714  

Cloud Software and Services

     13,442        8,926        4,234        18,829        12,467        7,892        3,933  

Enterprise

     4,084        1,686        843        2,891        2,059        1,299        534  

Other

     -112        33        1        160        176        136        114  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     77,726        49,591        23,289        100,749        69,928        45,152        21,295  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

EBIT (loss) by segment by quarter

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Networks

     9,597        8,861        7,601        11,757        9,624        8,645        7,240  

Cloud Software and Services

     -792        -733        -837        590        -449        -1,158        -1,217  

Enterprise

     -1,670        -839        -781        -770        -819        -649        -727  

Other

     -20        19        -1,239        284        479        -1,015        -35  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     7,115        7,308        4,744        11,861        8,835        5,823        5,261  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Networks

     26,059        16,462        7,601        37,266        25,509        15,885        7,240  

Cloud Software and Services

     -2,362        -1,570        -837        -2,234        -2,824        -2,375        -1,217  

Enterprise

     -3,290        -1,620        -781        -2,965        -2,195        -1,376        -727  

Other

     -1,240        -1,220        -1,239        -287        -571        -1,050        -35  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     19,167        12,052        4,744        31,780        19,919        11,084        5,261  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

29   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Net sales by market area by quarter

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

South East Asia, Oceania and India

     7,914       7,962       5,836       8,604       6,450       7,099       6,676  

North East Asia

     5,597       7,319       5,421       9,816       5,691       7,123       6,491  

North America

     26,517       22,849       20,727       22,264       20,161       17,950       17,081  

Europe and Latin America ¹) 2)

     15,298       15,325       15,290       19,236       14,378       14,011       12,647  

Middle East and Africa

     5,668       5,223       4,301       6,948       4,985       4,459       4,393  

Other ¹) 2)

     7,046       3,787       3,486       4,464       4,598       4,299       2,490  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

1) Of which in Sweden

     833       950       678       1,078       478       404       389  

²) Of which in EU

     8,242       8,511       8,611       10,181       7,069       7,256       6,801  
     2022     2021  

Sequential change, percent

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

South East Asia, Oceania and India

     -1     36     -32     33     -9     6     -32

North East Asia

     -24     35     -45     72     -20     10     -49

North America

     16     10     -7     10     12     5     -11

Europe and Latin America ¹) 2)

     0     0     -21     34     3     11     -26

Middle East and Africa

     9     21     -38     39     12     2     -33

Other ¹) 2)

     86     9     -22     -3     7     73     -42
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     9     13     -23     27     2     10     -28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

1) Of which in Sweden

     -12     40     -37     126     18     4     7

²) Of which in EU

     -3     -1     -15     44     -3     7     -23
     2022     2021  

Year over year change, percent

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

South East Asia, Oceania and India

     23     12     -13     -12     -17     8     13

North East Asia

     -2     3     -16     -23     -35     -9     66

North America

     32     27     21     17     10     -2     -5

Europe and Latin America ¹) 2)

     6     9     21     12     8     7     3

Middle East and Africa

     14     17     -2     7     -10     -18     -25

Other ¹) 2)

     53     -12     40     4     26     0     -37
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     21     14     11     3     -2     -1     0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

¹) Of which in Sweden

     74     135     74     197     92     42     71

²) Of which in EU

     17     17     27     15     0     0     9
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

South East Asia, Oceania and India

     21,712       13,798       5,836       28,829       20,225       13,775       6,676  

North East Asia

     18,337       12,740       5,421       29,121       19,305       13,614       6,491  

North America

     70,093       43,576       20,727       77,456       55,192       35,031       17,081  

Europe and Latin America ¹) 2)

     45,913       30,615       15,290       60,272       41,036       26,658       12,647  

Middle East and Africa

     15,192       9,524       4,301       20,785       13,837       8,852       4,393  

Other ¹) 2)

     14,319       7,273       3,486       15,851       11,387       6,789       2,490  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

¹) Of which in Sweden

     2,461       1,628       678       2,349       1,271       793       389  

²) Of which in EU

     25,364       17,122       8,611       31,307       21,126       14,057       6,801  
     2022     2021  

Year to date, year over year change, percent

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

South East Asia, Oceania and India

     7     0     -13     -4     0     10     13

North East Asia

     -5     -6     -16     -13     -6     16     66

North America

     27     24     21     5     1     -4     -5

Europe and Latin America ¹) 2)

     12     15     21     8     6     5     3

Middle East and Africa

     10     8     -2     -11     -18     -21     -25

Other ¹) 2)

     26     7     40     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     15     12     11     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

¹) Of which in Sweden

     94     105     74     109     67     55     71

²) Of which in EU

     20     22     27     6     2     4     9

 

 

30   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Net sales by market area by segment

 

    Q3 2022     Jan-Sep 2022  

SEK million

  Networks     Cloud Software
and Services
    Enterprise     Other     Total     Networks     Cloud Software
and Services
    Enterprise     Other     Total  

South East Asia, Oceania and India

    5,561       2,338       15       0       7,914       15,194       6,486       32       0       21,712  

North East Asia

    4,748       797       52       0       5,597       15,499       2,677       161       0       18,337  

North America

    23,157       3,333       27       0       26,517       61,237       8,789       67       0       70,093  

Europe and Latin America

    10,194       4,979       125       0       15,298       30,969       14,600       344       0       45,913  

Middle East and Africa

    3,083       2,485       100       0       5,668       7,982       6,962       248       0       15,192  

Other ¹)

    1,404       281       4,842       519       7,046       3,961       800       7,946       1,612       14,319  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    48,147       14,213       5,161       519       68,040       134,842       40,314       8,798       1,612       185,566  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of total

    71     21     7     1     100     72     22     5     1     100

 

1) 

Includes primarily IPR licensing revenues and a major part of segment Enterprise.

 

     Q3 2022  

Sequential change, percent

   Networks     Cloud Software
and Services
    Enterprise     Other     Total  

South East Asia, Oceania and India

     -3     5     36     —         -1

North East Asia

     -24     -25     -2     —         -24

North America

     17     13     59     —         16

Europe and Latin America

     0     -2     13     —         0

Middle East and Africa

     14     2     37     —         9

Other

     7     5     201     -12     86
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     5     1     175     -12     9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Q3 2022     Jan-Sep 2022  

Year over year change, percent

   Networks     Cloud Software
and Services
    Enterprise     Other     Total     Networks     Cloud Software
and Services
    Enterprise     Other     Total  

South East Asia, Oceania and India

     27     13     150     —         23     6     11     19     —         7

North East Asia

     0     -11     8     —         -2     -5     -4     -6     —         -5

North America

     34     19     80     —         32     28     18     10     —         27

Europe and Latin America

     9     2     30     —         6     19     0     14     —         12

Middle East and Africa

     24     2     61     —         14     11     8     40     —         10

Other

     -38     -43     264     3     53     -22     -26     115     5     26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     19     4     231     3     21     16     5     98     5     15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

31   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Top 5 countries in sales

 

     Q3     Jan-Sep  

Country, percentage of net sales ¹)

   2022     2021     2022     2021  

United States

     44     37     40     35

China

     3     5     4     4

United Kingdom

     3     4     4     3

Japan

     3     4     3     6

India

     4     3     3     3

 

1) 

Based on Jan-Sep 2022. Includes IPR licensing revenues.

IPR licensing revenues by segment by quarter

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Networks

     1,282        1,186        1,142        1,949        2,146        1,904        671  

Cloud Software and Services

     281        261        250        428        471        418        147  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,563        1,447        1,392        2,377        2,617        2,322        818  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Networks

     3,610        2,328        1,142        6,670        4,721        2,575        671  

Cloud Software and Services

     792        511        250        1,464        1,036        565        147  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     4,402        2,839        1,392        8,134        5,757        3,140        818  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Note 4 – Provisions

Provisions

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Opening balance

     9,668        10,197        9,504        8,813        9,232        11,045        10,466  

Additions

     351        547        1,583        1,738        316        616        1,753  

Utilization

     -533        -893        -1,173        -643        -408        -2,179        -979  

Of which restructuring

     -70        -51        -67        -193        -95        -161        -336  

Reversal of excess amounts

     -236        -316        -452        -603        -66        -170        -339  

Reclassification, translation difference and other ¹)

     1,312        133        735        199        -261        -80        144  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Closing balance

     10,562        9,668        10,197        9,504        8,813        9,232        11,045  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Of which restructuring

     595        579        604        637        732        807        950  
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Opening balance

     9,504        9,504        9,504        10,466        10,466        10,466        10,466  

Additions

     2,481        2,130        1,583        4,423        2,685        2,369        1,753  

Utilization

     -2,599        -2,066        -1,173        -4,209        -3,566        -3,158        -979  

Of which restructuring

     -188        -118        -67        -785        -592        -497        -336  

Reversal of excess amounts

     -1,004        -768        -452        -1,178        -575        -509        -339  

Reclassification, translation difference and other ¹)

     2,180        868        735        2        -197        64        144  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Closing balance

     10,562        9,668        10,197        9,504        8,813        9,232        11,045  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Of which restructuring

     595        579        604        637        732        807        950  

 

1) 

Includes provisions from acquired business, for more information see note 10 “Business combinations”.

 

 

32   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Note 5 – Financial risk management

There have been no changes to the classification of financial instruments or fair value hierarchy categorization from that presented in the latest Annual Report. Where Level 2 and Level 3 fair value hierarchies apply, the inputs and valuation methods used remained unchanged. The book values and fair values of financial instruments are as follows:

Financial instruments

 

SEK billion

   Sep 30
2022
     Dec 31
2021
 
            Fair value hierarchy level             Fair value hierarchy level  

Assets at fair value through profit or loss

   Carrying
value
     Level 1      Level 2      Level 3      Carrying
value
     Level 1      Level 2      Level 3  

Customer finance ¹)

     4.7        —          —          4.7        3.3        —          —          3.3  

Interest-bearing securities

     8.4        8.4        —          —          43.3        43.3        —          —    

Cash equivalents ²)

     11.3        —          11.3        —          26.0        —          26.0        —    

Other financial assets

     2.1        0.1        —          2.0        2.3        0.6        —          1.7  

Other current assets

     0.5        —          0.5        —          0.3        —          0.3        —    

Assets at fair value through OCI

                       

Trade receivables

     45.3        —          —          45.3        45.4        —          —          45.4  

Assets at amortized costs

                       

Interest-bearing securities

     0.7        —          —          —          0.3        —          —          —    

Cash equivalents ²)

     3.3        —          —          —          4.0        —          —          —    

Other financial assets

     0.7        —          —          —          0.5        —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total financial assets

     77.0                 125.4           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities at designated FVTPL

                       

Parent company borrowings

     -29.7        -16.0        -13.7        —          -31.4        -19.5        -11.9        —    

Financial liabilities at FVTPL

                       

Other current liabilities

     -6.0        —          -6.0        —          -0.8        —          -0.8        —    

Liabilities at amortized cost

                       

Trade payables

     -40.9        —          —          —          -35.7        —          —          —    

Borrowings

     -2.7        —          —          —          -0.4        —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total financial liabilities

     -79.3                 -68.3           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1) 

Year to date movements of customer finance receivables are as follows: additions of SEK 25.9 billion, disposals and repayments of SEK 25.0 billion and revaluation gain of SEK 0.6 billion.

2) 

Total Cash and cash equivalent is SEK 36.7 (54.1) billion, of which SEK 14.6 (30.0) billion relating to Cash equivalents are presented in the table above.

Exchange rates used in the consolidation

 

     Jan-Sep      Jan-Dec  
     2022      2021      2021  

SEK/EUR -closing rate

     10.91        10.18        10.24  

SEK/USD -closing rate

     11.18        8.80        9.05  

 

 

33   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Note 6 – Cash flow

Information on investments

Investments in assets subject to depreciation, amortization, impairment and write-downs

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Additions

                    

Property, plant and equipment

     1,104        1,053        818        701        1,040        1,007        915  

Capitalized development expenses

     414        301        288        302        190        266        204  

IPR, brands and other intangible assets

     2        2        2        123        3        1        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,520        1,356        1,108        1,126        1,233        1,274        1,123  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation, amortization and impairment losses

                    

Property, plant and equipment

     1,100        1,074        964        1,134        954        910        874  

Capitalized development expenses

     387        403        401        396        394        329        224  

Goodwill, IPR, brands and other intangible assets

     499        159        198        435        464        294        283  

Right-of-use assets

     652        588        583        587        572        564        554  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     2,638        2,224        2,146        2,552        2,384        2,097        1,935  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Additions

                    

Property, plant and equipment

     2,975        1,871        818        3,663        2,962        1,922        915  

Capitalized development expenses

     1,003        589        288        962        660        470        204  

IPR, brands and other intangible assets

     6        4        2        131        8        5        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,984        2,464        1,108        4,756        3,630        2,397        1,123  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation, amortization and impairment losses

                    

Property, plant and equipment

     3,138        2,038        964        3,872        2,738        1,784        874  

Capitalized development expenses

     1,191        804        401        1,343        947        553        224  

Goodwill, IPR, brands and other intangible assets

     856        357        198        1,477        1,041        577        283  

Right-of-use assets

     1,823        1,171        583        2,277        1,690        1,118        554  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     7,008        4,370        2,146        8,969        6,416        4,032        1,935  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Note 7 – Contingent liabilities and Assets pledged as collateral

Contingent liabilities and Assets pledged as collateral

 

SEK million

   Sep 30
2022
     Dec 31
2021
 

Contingent liabilities

     3,452        1,614  

Assets pledged as collateral

     7,238        6,873  

In December 2019, Ericsson entered into a Deferred Prosecution Agreement (DPA) with the United States Department of Justice (DOJ). In October 2021, Ericsson received correspondence from the DOJ stating its determination that the Company had breached its obligations under its DPA by failing to provide required information to the DOJ. In March 2022, the DOJ informed Ericsson that, before entering the DPA, the Company provided insufficient information to the DOJ about the Company’s 2019 internal investigation into conduct in Iraq. The DOJ also determined that the Company breached the DPA by failing to inform the DOJ about the investigation post-DPA. The Company is in communication with the DOJ regarding the facts and circumstances of the breach determinations and is committed to co-operating with the DOJ to resolve the matters. While the length of the process cannot be determined, the resolution of these matters could result in a range of actions by DOJ , including criminal prosecution, civil or criminal penalties and additional monetary fines or penalties, the magnitude of which cannot at this time be reliably estimated. Accordingly, no provisions have been recorded for such potential exposure.

On March 3, 2022, Telefonaktiebolaget LM Ericsson and certain officers of Ericsson were named as defendants in a putative class action filed on behalf of investors in Ericsson securities in the United States District Court for the Eastern District of New York. An amended complaint was filed on September 9, 2022, which added a former Ericsson officer as a defendant. The amended complaint alleges violations of United States securities laws, in connection with allegedly false and misleading statements principally concerning the Company’s adherence with its compliance and disclosure policies and obligations and the conduct of its business in Iraq.

 

 

34   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Note 8 – Share information

Number of shares and earnings per share

 

     Q3      Jan-Sep  
     2022      2021      2022      2021  

Number of shares, end of period (million)

     3,334        3,334        3,334        3,334  

Of which class A-shares (million)

     262        262        262        262  

Of which class B-shares (million)

     3,072        3,072        3,072        3,072  

Number of treasury shares, end of period (million)

     4        4        4        4  

Number of shares outstanding, basic, end of period (million)

     3,330        3,330        3,330        3,330  

Numbers of shares outstanding, diluted, end of period (million)

     3,334        3,333        3,334        3,333  

Average number of treasury shares (million)

     4        4        4        5  

Average number of shares outstanding, basic (million)

     3,330        3,330        3,330        3,329  

Average number of shares outstanding, diluted (million) ¹)

     3,334        3,333        3,334        3,332  

Earnings per share, basic (SEK) ²)

     1.56        1.73        3.80        3.79  

Earnings per share, diluted (SEK) ¹)

     1.56        1.73        3.80        3.79  

 

1) 

Potential ordinary shares are not considered when their conversion to ordinary shares would increase earnings per share.

2) 

Based on net income attributable to owners of the Parent Company.

The proposed dividend of SEK 2.50 per share was approved by the AGM on March 29, 2022. The dividend will be paid in two equal installments; SEK 1.25 per share was paid out in Q2 2022 and SEK 1.25 per share was paid out in October 2022.

Note 9 – Employee information

Number of employees

 

     2022      2021  

End of period

   Sep 30      Jun 30      Mar 31      Dec 31      Sep 30      Jun 30      Mar 31  

South East Asia, Oceania and India

     26,844        26,127        26,255        26,369        26,363        26,325        26,123  

North East Asia

     13,219        13,077        12,999        13,091        14,111        14,043        14,033  

North America

     11,706        10,501        10,327        10,344        10,371        10,256        10,161  

Europe and Latin America ¹)

     48,144        47,240        46,994        47,064        46,903        46,616        46,482  

Middle Eastand Africa

     4,577        4,514        4,492        4,454        4,455        4,384        4,314  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     104,490        101,459        101,067        101,322        102,203        101,624        101,113  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

¹) Of which in Sweden

     14,444        14,564        14,195        14,183        13,908        13,626        13,379  

 

 

35   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Note 10 – Business combinations

Acquisition Vonage - Preliminary PPA

 

SEK billion

   2022  

Purchase price paid on acquisition ¹)

     51.3  

Tax effect on hedge release

     0.8  

Deferred consideration

     2.0  
  

 

 

 

Total consideration

     54.0  
  

 

 

 

Net assets acquired

  

Intangible assets

     21.9  

Property, plant and equipment

     0.2  

Right-of-use assets

     0.3  

Trade receivables

     1.1  

Cash and cash equivalents

     0.5  

Other assets

     3.8  

Provisions

     -1.1  

Deferred tax liabilities

     -5.8  

Borrowings

     -6.5  

Lease liabilities

     -0.4  

Other liabilities

     -3.7  
  

 

 

 

Total identifiable net assets

     10.3  
  

 

 

 

Goodwill

     43.7  
  

 

 

 

Total

     54.0  
  

 

 

 

Acquisition-related costs ²)

     0.4  

 

1) 

Purchase price to acquire shares outstanding net of hedge release of SEK 3.7 billion.

2) 

Year to date acquisition-related costs are included in Selling and administrative expenses in the consolidated income statement.

On July 21, 2022, the Company acquired, in an all cash transaction, all of the shares in Vonage Holdings Corp – a US-based global provider of cloud-based communications. This acquisition provides Ericsson with an opportunity to access a complementary, substantial and high growth segment. With increasing investments in 4G and 5G - and a flourishing ecosystem of new applications and use cases leveraging the power of modern networks - demand from enterprises for programmable networks has been accelerating. CPaaS technologies democratize network access by offering API enabled communications services. The CPaaS market is expected to reach USD 22 billion by 2025, growing at 30% annually3). In addition, Ericsson’s global leadership in 5G technology is expected to provide access to the developing space for open network APIs, which is expected to reach at least USD 8 billion3) by the end of the decade with a strong growth profile. CSP (Cloud Solution Providers) customers will also benefit from monetizing their network investments, optimizing the user experience and stimulating additional growth opportunities with new and advanced global network APIs and access to Vonage’s unified communications and contact center solutions. Goodwill in this transaction represents future customers, technology, and synergies and is not expected to be deductible for tax purposes. The intangible assets mainly relate to customer relationships. The fair values of the assets acquired and liabilities assumed, at the acquisition date and as presented in Q3 2022, are preliminary pending the receipt of the final valuations for those assets and liabilities, see table above.

Vonage’s net sales and EBIT (loss) for the period, from acquisition date, amounts to SEK 2.9 billion and SEK -0.8 billion respectively.

 

3) 

Source: “IDC Worldwide Communications Platform as a Service Forecast, 2021-2025” and “IDC - Network-as-a-Platform Market Opportunity”, September 2021

 

 

36   Ericsson | Third quarter report 2022   Accounting policies and Explanatory notes


Table of Contents

Alternative performance measures (unaudited)

 

In this section, the Company presents its Alternative Performance Measures (APMs), which are not recognized measures of financial performance under IFRS. The presentation of APMs has limitations as analytical tools and should not be considered in isolation or as a substitute for related financial measures prepared in accordance with IFRS.

APMs are presented to enhance an investor’s evaluation of ongoing operating results, to aid in forecasting future periods and to facilitate meaningful comparison of results between periods.

Management uses these APMs to, among other things, evaluate ongoing operations in relation to historical results, for internal planning and forecasting purposes and in the calculation of certain performance-based compensation. APM’s should not be viewed as substitutes for income statement or cash flow items computed in accordance with IFRS.

This section also includes a reconciliation of the APMs to the most directly reconcilable line items in the financial statements. For more information about non-IFRS key operating measures, see Ericsson Annual Report 2021.

 

 

Sales growth adjusted for comparable units and currency

Sales growth adjusted for the impact of acquisitions and divestments as well as the effects of foreign currency fluctuations. Also named organic sales.

 

     2022     2021  

Isolated quarters, year over year change

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Reported net sales

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  

Acquired business

     -2,925       —         —         -124       -402       -450       -225  

Net FX impact

     -7,437       -5,034       -4,008       -385       1,196       5,455       5,341  

Comparable net sales, excluding FX impact

     57,678       57,431       51,053       70,823       57,057       59,946       54,894  

Comparable quarter net sales adj. for acq/div business

     56,263       54,941       49,778       69,590       57,472       55,578       49,750  

Sales grow the adjusted for comparable units and currency (%)

     3     5     3     2     -1     8     10
     2022     2021  

Year to date, year over year change

  

Jan-Sep

    Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Reported net sales

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  

Acquired business

     -2,925       —         —         -1,201       -1,077       -675       -225  

Net FX impact

     -16,479       -9,042       -4,008       11,607       11,992       10,796       5,341  

Comparable net sales, excluding FX impact

     166,162       108,484       51,053       242,720       171,897       114,840       54,894  

Comparable quarter net sales adj. for acq/div business

     160,982       104,719       49,778       232,390       162,800       105,328       49,750  

Sales growth adjusted for comparable units and currency (%)

     3     4     3     4     6     9     10

 

 

37   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Items excluding restructuring charges

Gross income, operating expenses, and EBIT are presented excluding restructuring charges and, for certain measures, as a percentage of net sales.

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Gross income

     28,135       26,302       23,289       30,821       24,776       23,857       21,295  

Net sales

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  

Gross margin (%)

     41.4     42.1     42.3     43.2     44.0     43.4     42.8

Gross income

     28,135       26,302       23,289       30,821       24,776       23,857       21,295  

Restructuring charges included in cost of sales

     55       42       2       199       6       6       62  

Gross income excluding restructuring charges

     28,190       26,344       23,291       31,020       24,782       23,863       21,357  

Net sales

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  

Gross margin excluding restructuring charges (%)

     41.4     42.2     42.3     43.5     44.0     43.4     42.9

Operating expenses

     -21,283       -19,365       -17,473       -19,384       -16,359       -17,352       -15,976  

Restructuring charges included in R&D expenses

     7       4       33       140       -2       -1       —    

Restructuring charges included in selling and administrative expenses

     19       3       6       124       1       -1       15  

Operating expenses excluding restructuring charges

     -21,257       -19,358       -17,434       -19,120       -16,360       -17,354       -15,961  

EBIT

     7,115       7,308       4,744       11,861       8,835       5,823       5,261  

Net sales

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  

EBIT margin (%)

     10.5     11.7     8.6     16.6     15.7     10.6     10.6

EBIT

     7,115       7,308       4,744       11,861       8,835       5,823       5,261  

Total restructuring charges

     81       49       41       463       5       4       77  

EBIT excluding restructuring charges

     7,196       7,357       4,785       12,324       8,840       5,827       5,338  

Net sales

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  

EBIT margin excluding restructuring charges (%)

     10.6     11.8     8.7     17.3     15.7     10.6     10.7
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Gross income

     77,726       49,591       23,289       100,749       69,928       45,152       21,295  

Net sales

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  

Gross margin (%)

     41.9     42.2     42.3     43.4     43.4     43.1     42.8

Gross income

     77,726       49,591       23,289       100,749       69,928       45,152       21,295  

Restructuring charges included in cost of sales

     99       44       2       273       74       68       62  

Gross income excluding restructuring charges

     77,825       49,635       23,291       101,022       70,002       45,220       21,357  

Net sales

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  

Gross margin excluding restructuring charges (%)

     41.9     42.2     42.3     43.5     43.5     43.2     42.9

Operating expenses

     -58,121       -36,838       -17,473       -69,071       -49,687       -33,328       -15,976  

Restructuring charges included in R&D expenses

     44       37       33       137       -3       -1       —    

Restructuring charges included in selling and administrative expenses

     28       9       6       139       15       14       15  

Operating expenses excluding restructuring charges

     -58,049       -36,792       -17,434       -68,795       -49,675       -33,315       -15,961  

EBIT

     19,167       12,052       4,744       31,780       19,919       11,084       5,261  

Net sales

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  

EBIT margin (%)

     10.3     10.3     8.6     13.7     12.4     10.6     10.6

EBIT

     19,167       12,052       4,744       31,780       19,919       11,084       5,261  

Total restructuring charges

     171       90       41       549       86       81       77  

EBIT excluding restructuring charges

     19,338       12,142       4,785       32,329       20,005       11,165       5,338  

Net sales

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  

EBIT margin excluding restructuring charges (%)

     10.4     10.3     8.7     13.9     12.4     10.7     10.7

 

 

38   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

EBITA and EBITA margin / EBITA and EBITA margin excluding restructuring charges

Earnings before interest, taxes, amortizations, write-downs of acquired intangibles and excluding restructuring charges also expressed as a percentage of net sales.

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Net income

     5,360       4,650       2,912       10,146       5,766       3,900       3,168  

Income tax

     1,220       1,899       1,189       770       2,471       1,469       1,560  

Financial income and expenses, net

     535       759       643       945       598       454       533  

Am ortizations and write-downs of acquired intangibles

     498       158       199       436       464       294       283  

EBITA

     7,613       7,466       4,943       12,297       9,299       6,117       5,544  

Net sales

     68,040       62,465       55,061       71,332       56,263       54,941       49,778  

EBITA margin (%)

     11.2     12.0     9.0     17.2     16.5     11.1     11.1

Restructuring charges

     81       49       41       463       5       4       77  

EBITA excluding restructuring charges

     7,694       7,515       4,984       12,760       9,304       6,121       5,621  

EBITA margin excluding restructuring charges (%)

     11.3     12.0     9.1     17.9     16.5     11.1     11.3
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Net income

     12,922       7,562       2,912       22,980       12,834       7,068       3,168  

Income tax

     4,308       3,088       1,189       6,270       5,500       3,029       1,560  

Financial income and expenses, net

     1,937       1,402       643       2,530       1,585       987       533  

Am ortizations and write-downs of acquired intangibles

     855       357       199       1,477       1,041       577       283  

EBITA

     20,022       12,409       4,943       33,257       20,960       11,661       5,544  

Net sales

     185,566       117,526       55,061       232,314       160,982       104,719       49,778  

EBITA margin (%)

     10.8     10.6     9.0     14.3     13.0     11.1     11.1

Restructuring charges

     171       90       41       549       86       81       77  

EBITA excluding restructuring charges

     20,193       12,499       4,984       33,806       21,046       11,742       5,621  

EBITA margin excluding restructuring charges (%)

     10.9     10.6     9.1     14.6     13.1     11.2     11.3

Rolling four quarters of net sales and EBIT margin excluding restructuring charges (%)

Net sales, EBIT margin and restructuring charges as a sum of last four quarters.

 

     2022     2021  

Rolling four quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Net sales

     256,898       245,121       237,597       232,314       230,572       231,781       232,418  

EBIT

     31,028       32,748       31,263       31,780       30,927       30,735       28,763  

Restructuring charges

     634       558       513       549       78       403       1,082  

EBIT excl. restr. charges

     31,662       33,306       31,776       32,329       31,005       31,138       29,845  

EBIT margin excl. restr. charges (%)

     12.3     13.6     13.4     13.9     13.4     13.4     12.8

 

 

39   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Gross cash and net cash, end of period

Gross cash: Cash and cash equivalents plus interest-bearing securities (current and non-current).

Net cash: Cash and cash equivalents plus interest-bearing securities (current and non-current) less borrowings (current and non-current).

 

     2022      2021  

SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Cash and cash equivalents

     36,749        93,618        76,856        54,050        46,476        43,273        40,543  

+ Interest-bearing securities, current

     6,640        3,715        12,292        12,932        15,016        12,855        4,599  

+ Interest-bearing securities, non-current

     2,423        3,061        15,022        30,626        26,668        20,998        23,477  

Gross cash, end of period

     45,812        100,394        104,170        97,608        88,160        77,126        68,619  

- Borrowings, current

     5,437        3,686        10,403        9,590        10,155        11,737        2,353  

- Borrowings, non-current

     26,994        26,363        28,599        22,241        22,282        21,673        23,299  

Net cash, end of period

     13,381        70,345        65,168        65,777        55,723        43,716        42,967  

Capital employed

Total assets less non-interest-bearing provisions and liabilities.

 

     2022      2021  

SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Total assets

     361,166        332,453        323,935        305,614        290,527        281,045        270,319  

Non-interest-bearing provisions and liabilities

                    

Provisions, non-current

     4,511        4,020        4,498        3,722        2,471        1,922        2,337  

Deferred tax liabilities

     8,025        1,250        1,012        884        909        975        1,049  

Other non-current liabilities

     791        762        1,070        1,587        1,605        1,596        1,326  

Provisions, current

     6,051        5,648        5,699        5,782        6,342        7,310        8,708  

Contract liabilities

     41,105        41,547        39,875        32,834        33,869        36,621        32,054  

Trade payables

     40,864        39,539        35,316        35,684        31,877        29,638        29,135  

Current tax liabilities

     5,008        6,703        5,701        2,917        5,409        4,676        4,761  

Other current liabilities

     50,554        40,346        41,919        37,921        36,025        32,477        35,761  

Capital employed

     204,257        192,638        188,845        184,283        172,020        165,830        155,188  

Capital turnover

Annualized net sales divided by average capital employed.

Annualization factor of four is used for isolated quarter.

Annualization factor of four is used for Jan-Mar, two is used for Jan-Jun, 4/3 is used for Jan-Sep and one is used for Jan-Dec.

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Net sales

     68,040        62,465        55,061        71,332        56,263        54,941        49,778  

Annualized net sales

     272,160        249,860        220,244        285,328        225,052        219,764        199,112  

Average capital employed

                    

Capital employed at beginning of period

     192,638        188,845        184,283        172,020        165,830        155,188        161,990  

Capital employed at end of period

     204,257        192,638        188,845        184,283        172,020        165,830        155,188  

Average capital employed

     198,448        190,742        186,564        178,152        168,925        160,509        158,589  

Capital turnover (times)

     1.4        1.3        1.2        1.6        1.3        1.4        1.3  
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Net sales

     185,566        117,526        55,061        232,314        160,982        104,719        49,778  

Annualized net sales

     247,421        235,052        220,244        232,314        214,643        209,438        199,112  

Average capital employed

                    

Capital employed at beginning of period

     184,283        184,283        184,283        161,990        161,990        161,990        161,990  

Capital employed at end of period

     204,257        192,638        188,845        184,283        172,020        165,830        155,188  

Average capital employed

     194,270        188,461        186,564        173,137        167,005        163,910        158,589  

Capital turnover (times)

     1.3        1.2        1.2        1.3        1.3        1.3        1.3  

 

 

40   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Return on capital employed

The annualized total of EBIT as a percentage of average capital employed.

Annualization factor of four is used for isolated quarter.

Annualization factor of four is used for Jan-Mar, two is used for Jan-Jun, 4/3 is used for Jan-Sep and one is used for Jan-Dec.

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

EBIT

     7,115       7,308       4,744       11,861       8,835       5,823       5,261  

Annualized EBIT

     28,460       29,232       18,976       47,444       35,340       23,292       21,044  

Average capital employed

              

Capital employed at beginning of period

     192,638       188,845       184,283       172,020       165,830       155,188       161,990  

Capital employed at end of period

     204,257       192,638       188,845       184,283       172,020       165,830       155,188  

Average capital employed

     198,448       190,742       186,564       178,152       168,925       160,509       158,589  

Return on capital employed (%)

     14.3     15.3     10.2     26.6     20.9     14.5     13.3
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

EBIT

     19,167       12,052       4,744       31,780       19,919       11,084       5,261  

Annualized EBIT

     25,556       24,104       18,976       31,780       26,559       22,168       21,044  

Average capital employed

              

Capital employed at beginning of period

     184,283       184,283       184,283       161,990       161,990       161,990       161,990  

Capital employed at end of period

     204,257       192,638       188,845       184,283       172,020       165,830       155,188  

Average capital employed

     194,270       188,461       186,564       173,137       167,005       163,910       158,589  

Return on capital employed (%)

     13.2     12.8     10.2     18.4     15.9     13.5     13.3

Equity ratio

Equity expressed as a percentage of total assets.

 

     2022     2021  

SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Total equity

     136,820       127,799       109,879       107,099       95,628       91,695       88,124  

Total assets

     361,166       332,453       323,935       305,614       290,527       281,045       270,319  

Equity ratio (%)

     37.9     38.4     33.9     35.0     32.9     32.6     32.6

Return on equity

Annualized net income attributable to owners of the Parent Company as a percentage of average stockholders’ equity.

Annualization factor of four is used for isolated quarter.

Annualization factor of four is used for Jan-Mar, two is used for Jan-Jun, 4/3 is used for Jan-Sep and one is used for Jan-Dec.

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Net income attributable to owners of the Parent Company

     5,214       4,504       2,940       10,076       5,752       3,679       3,187  

Annualized

     20,856       18,016       11,760       40,304       23,008       14,716       12,748  

Average stockholders’ equity

              

Stockholders’ equity, beginning of period

     129,620       111,701       108,775       97,323       93,331       89,782       86,674  

Stockholders’ equity, end of period

     138,607       129,620       111,701       108,775       97,323       93,331       89,782  

Average stockholders’ equity

     134,114       120,661       110,238       103,049       95,327       91,557       88,228  

Return on equity (%)

     15.6     14.9     10.7     39.1     24.1     16.1     14.4
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Net income attributable to owners of the Parent Company

     12,658       7,444       2,940       22,694       12,618       6,866       3,187  

Annualized

     16,877       14,888       11,760       22,694       16,824       13,732       12,748  

Average stockholders’ equity

              

Stockholders’ equity, beginning of period

     108,775       108,775       108,775       86,674       86,674       86,674       86,674  

Stockholders’ equity, end of period

     138,607       129,620       111,701       108,775       97,323       93,331       89,782  

Average stockholders’ equity

     123,691       119,198       110,238       97,725       91,999       90,003       88,228  

Return on equity (%)

     13.6     12.5     10.7     23.2     18.3     15.3     14.4

 

 

41   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Adjusted earnings per share

Adjusted earnings per share, diluted, excluding amortizations and write-downs of acquired intangible assets and excluding restructuring charges.

 

     2022      2021  

Isolated quarters, SEK

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Earnings per share, diluted

     1.56        1.35        0.88        3.02        1.73        1.10        0.96  

Restructuring charges

     0.02        0.01        0.01        0.11        0.00        0.00        0.02  

Amortizations and write-downs of acquired intangibles

     0.12        0.03        0.05        0.10        0.09        0.07        0.06  

Adjusted earnings per share

     1.70        1.39        0.94        3.23        1.82        1.17        1.04  
     2022      2021  

Year to date, SEK

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Earnings per share, diluted

     3.80        2.23        0.88        6.81        3.79        2.06        0.96  

Restructuring charges

     0.04        0.02        0.01        0.13        0.02        0.02        0.02  

Amortizations and write-downs of acquired intangibles

     0.19        0.08        0.05        0.32        0.22        0.13        0.06  

Adjusted earnings per share

     4.03        2.33        0.94        7.26        4.03        2.21        1.04  

Free cash flow before M&A / Free cash flow after M&A

Free cash flow before M&A: Cash flow from operating activities less net capital expenditures, other investments (excluding M&A) and repayment of lease liabilities.

Free cash flow after M&A: Cash flow from operating activities less net capital expenditures, other investments and repayment of lease liabilities.

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Cash flow from operating activities

     4,651        6,287        30        15,196        14,724        5,940        3,205  

Net capital expenditures and other investments (excl M&A)

                    

Investments in property, plant and equipment

     -1,104        -1,053        -818        -701        -1,040        -1,007        -915  

Sales of property, plant and equipment

     74        61        38        34        40        17        24  

Product development

     -414        -301        -288        -302        -190        -266        -204  

Other investments 1)

     -1        23        -27        -122        -4        —          -5  

Repayment of lease liabilities

     -658        -577        -593        -623        -580        -617        -548  

Free cash flow before M&A

     2,548        4,440        -1,658        13,482        12,950        4,067        1,557  

Acquisitions/ divestments of subs and other operations, net

     -51,412        123        46        178        -55        -69        5  

Free cash flow after M&A

     -48,864        4,563        -1,612        13,660        12,895        3,998        1,562  
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Cash flow from operating activities

     10,968        6,317        30        39,065        23,869        9,145        3,205  

Net capital expenditures and other investments (excl M&A)

                    

Investments in property, plant and equipment

     -2,975        -1,871        -818        -3,663        -2,962        -1,922        -915  

Sales of property, plant and equipment

     173        99        38        115        81        41        24  

Product development

     -1,003        -589        -288        -962        -660        -470        -204  

Other investments 1)

     -5        -4        -27        -131        -9        -5        -5  

Repayment of lease liabilities

     -1,828        -1,170        -593        -2,368        -1,745        -1,165        -548  

Free cash flow before M&A

     5,330        2,782        -1,658        32,056        18,574        5,624        1,557  

Acquisitions/ divestments of subs and other operations, net

     -51,243        169        46        59        -119        -64        5  

Free cash flow after M&A

     -45,913        2,951        -1,612        32,115        18,455        5,560        1,562  

 

1) 

Other investments is part of the line item Other investing activities in the Consolidated cash flow statement. The differences are movements in other interest-bearing assets and the cash flow hedge reserve gain, which are not to be part of the definition of Free cash flow.

 

 

42   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Sales growth by segment adjusted for comparable units and currency *)

 

     2022     2021  

Isolated quarter, year over year change, percent

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     4     —         —         —         —         —         —    

Cloud Software and Services

     -5     —         —         —         —         —         —    

Enterprise

     21     —         —         —         —         —         —    

Other

     -1     —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     3     5     3     2     -1     8     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, year over year change, percent

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     5     —         —         —         —         —         —    

Cloud Software and Services

     -3     —         —         —         —         —         —    

Enterprise

     17     —         —         —         —         —         —    

Other

     0     —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     3     4     3     4     6     9     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

*)

Sales growth adjusted for comparable units and currency has not been restated by segment for the first two quarters of 2022 and for each quarter in 2021.

Sales growth by market area adjusted for comparable units and currency

 

     2022     2021  

Isolated quarter, year over year change, percent

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

South East Asia, Oceania and India

     13     6     -17     -13     -16     14     21

North East Asia

     -6     -1     -20     -22     -33     1     78

North America

     9     12     9     15     13     11     10

Europe and Latin America

     0     4     15     12     9     14     12

Middle East and Africa

     3     8     -9     5     -8     -10     -16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     3     5     3     2     -1     8     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, year over year change, percent

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

South East Asia, Oceania and India

     1     -5     -17     -1     4     17     21

North East Asia

     -9     -10     -20     -8     1     27     78

North America

     10     10     9     12     11     11     10

Europe and Latin America

     6     9     15     12     12     13     12

Midle East and Africa

     1     0     -9     -7     -12     -13     -16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     3     4     3     4     6     9     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

43   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Gross margin by segment by quarter

 

     2022     2021  

Isolated quarters, as percentage of net sales

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     44.4     45.1     44.7     46.3     47.8     47.9     46.1

Cloud Software and Services

     31.8     33.5     35.0     35.4     33.6     30.6     33.6

Enterprise

     46.5     45.0     47.8     46.2     48.8     47.8     41.8

Other

     -27.9     5.4     0.2     -3.3     7.9     4.3     22.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     41.4     42.1     42.3     43.2     44.0     43.4     42.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, as percentage of net sales

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     44.7     44.9     44.7     47.0     47.3     47.0     46.1

Cloud Software and Services

     33.3     34.2     35.0     33.5     32.6     32.0     33.6

Enterprise

     46.4     46.4     47.8     46.4     46.4     45.2     41.8

Other

     -6.9     3.0     0.2     7.9     11.4     13.2     22.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     41.9     42.2     42.3     43.4     43.4     43.1     42.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBIT margin by segment by quarter

 

     2022     2021  

Isolated quarters, as percentage of net sales

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     19.9     19.3     18.7     23.0     23.7     21.7     20.0

Cloud Software and Services

     -5.6     -5.2     -6.9     3.3     -3.3     -8.9     -10.4

Enterprise

     -32.4     -44.7     -44.3     -42.7     -52.6     -40.6     -57.0

Other

     -3.9     3.2     -247.8     59.4     95.0     -196.7     -6.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     10.5     11.7     8.6     16.6     15.7     10.6     10.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, as percentage of net sales

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     19.3     19.0     18.7     22.2     21.9     20.9     20.0

Cloud Software and Services

     -5.9     -6.0     -6.9     -4.0     -7.4     -9.6     -10.4

Enterprise

     -37.4     -44.5     -44.3     -47.5     -49.5     -47.8     -57.0

Other

     -76.9     -111.6     -247.8     -14.2     -37.1     -101.5     -6.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     10.3     10.3     8.6     13.7     12.4     10.6     10.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

44   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Restructuring charges by function

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Cost of sales

     -55        -42        -2        -199        -6        -6        -62  

Research and development expenses

     -7        -4        -33        -140        2        1        0  

Selling and administrative expenses

     -19        -3        -6        -124        -1        1        -15  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     -81        -49        -41        -463        -5        -4        -77  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Cost of sales

     -99        -44        -2        -273        -74        -68        -62  

Research and development expenses

     -44        -37        -33        -137        3        1        0  

Selling and administrative expenses

     -28        -9        -6        -139        -15        -14        -15  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     -171        -90        -41        -549        -86        -81        -77  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructuring charges by segment

 

     2022      2021  

Isolated quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Networks

     -26        -45        -10        -278        1        -8        23  

of which cost of sales

     -3        -44        -10        -77        1        -1        24  

of which operating expenses

     -23        -1        0        -201        0        -7        -1  

Cloud Software and Services

     -55        0        -25        -158        -5        -4        -87  

of which cost of sales

     -52        2        8        -116        -7        -2        -82  

of which operating expenses

     -3        -2        -33        -42        2        -2        -5  

Enterprise

     0        -4        -6        -27        -1        11        1  

of which cost of sales

     0        0        0        -6        0        1        0  

of which operating expenses

     0        -4        -6        -21        -1        10        1  

Other

     0        0        0        0        0        -3        -14  

of which cost of sales

     0        0        0        0        0        -4        -4  

of which operating expenses

     0        0        0        0        0        1        -10  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     -81        -49        -41        -463        -5        -4        -77  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2022      2021  

Year to date, SEK million

   Jan-Sep      Jan-Jun      Jan-Mar      Jan-Dec      Jan-Sep      Jan-Jun      Jan-Mar  

Net works

     -81        -55        -10        -262        16        15        23  

of which cost of sales

     -57        -54        -10        -53        24        23        24  

of which operating expenses

     -24        -1        0        -209        -8        -8        -1  

Cloud Software and Services

     -80        -25        -25        -254        -96        -91        -87  

of which cost of sales

     -42        10        8        -207        -91        -84        -82  

of which operating expenses

     -38        -35        -33        -47        -5        -7        -5  

Enterprise

     -10        -10        -6        -16        11        12        1  

of which cost of sales

     0        0        0        -5        1        1        0  

of which operating expenses

     -10        -10        -6        -11        10        11        1  

Other

     0        0        0        -17        -17        -17        -14  

of which cost of sales

     0        0        0        -8        -8        -8        -4  

of which operating expenses

     0        0        0        -9        -9        -9        -10  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     -171        -90        -41        -549        -86        -81        -77  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

45   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

Gross income and gross margin excluding restructuring charges by segment

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     21,369       20,779       18,221       23,720       19,400       19,112       16,690  

Cloud Software and Services

     4,568       4,690       4,226       6,478       4,582       3,961       4,015  

Enterprise

     2,398       843       843       838       760       764       534  

Other

     -145       32       1       -16       40       26       118  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     28,190       26,344       23,291       31,020       24,782       23,863       21,357  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Isolated quarters, as percentage of net sales

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     44.4     45.2     44.8     46.4     47.8     47.9     46.0

Cloud Software and Services

     32.1     33.5     35.0     36.1     33.7     30.6     34.3

Enterprise

     46.5     45.0     47.8     46.5     48.8     47.8     41.8

Other

     -27.9     5.4     0.2     -3.3     7.9     5.0     22.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     41.4     42.2     42.3     43.5     44.0     43.4     42.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     60,369       39,000       18,221       78,922       55,202       35,802       16,690  

Cloud Software and Services

     13,484       8,916       4,226       19,036       12,558       7,976       4,015  

Enterprise

     4,084       1,686       843       2,896       2,058       1,298       534  

Other

     -112       33       1       168       184       144       118  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     77,825       49,635       23,291       101,022       70,002       45,220       21,357  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, as percentage of net sales

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     44.8     45.0     44.8     47.0     47.3     47.0     46.0

Cloud Software and Services

     33.4     34.2     35.0     33.9     32.8     32.3     34.3

Enterprise

     46.4     46.4     47.8     46.4     46.4     45.1     41.8

Other

     -6.9     3.0     0.2     8.3     12.0     13.9     22.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     41.9     42.2     42.3     43.5     43.5     43.2     42.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

46   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

EBIT and EBIT margin excluding restructuring charges by segment

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     9,623       8,906       7,611       12,035       9,623       8,653       7,217  

Cloud Software and Services

     -737       -733       -812       748       -444       -1,154       -1,130  

Enterprise

     -1,670       -835       -775       -743       -818       -660       -728  

Other

     -20       19       -1,239       284       479       -1,012       -21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     7,196       7,357       4,785       12,324       8,840       5,827       5,338  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Isolated quarters, as percentage of net sales

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     20.0     19.4     18.7     23.6     23.7     21.7     19.9

Cloud Software and Services

     -5.2     -5.2     -6.7     4.2     -3.3     -8.9     -9.6

Enterprise

     -32.4     -44.5     -44.0     -41.2     -52.5     -41.3     -57.1

Other

     -3.9     3.2     -247.8     59.4     95.0     -196.1     -4.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     10.6     11.8     8.7     17.3     15.7     10.6     10.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     26,140       16,517       7,611       37,528       25,493       15,870       7,217  

Cloud Software and Services

     -2,282       -1,545       -812       -1,980       -2,728       -2,284       -1,130  

Enterprise

     -3,280       -1,610       -775       -2,949       -2,206       -1,388       -728  

Other

     -1,240       -1,220       -1,239       -270       -554       -1,033       -21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     19,338       12,142       4,785       32,329       20,005       11,165       5,338  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, as percentage of net sales

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     19.4     19.1     18.7     22.4     21.8     20.8     19.9

Cloud Software and Services

     -5.7     -5.9     -6.7     -3.5     -7.1     -9.3     -9.6

Enterprise

     -37.3     -44.3     -44.0     -47.3     -49.8     -48.3     -57.1

Other

     -76.9     -111.6     -247.8     -13.4     -36.0     -99.9     -4.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     10.4     10.3     8.7     13.9     12.4     10.7     10.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Rolling four quarters of net sales by segment *)

 

     2022      2021  

Rolling four quarters, SEK million

   Q3      Q2      Q1      Q4      Q3      Q2      Q1  

Networks

     185,939        178,383        172,276        167,838        —          —          —    

Cloud Software and Services

     58,269        57,666        56,601        56,224        —          —          —    

Enterprise

     10,600        6,997        6,722        6,236        —          —          —    

Other

     2,090        2,075        1,998        2,016        —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     256,898        245,121        237,597        232,314        230,572        231,781        232,418  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

*)

Rolling four quarters of net sales by segment has not been restated for the first three quarters of 2021.

Rolling four quarters of EBIT margin excluding restructuring charges by segment (%) *)

 

     2022     2021  

Rolling four quarters, as percentage of net sales

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     20.5     21.4     22.0     22.4     —         —         —    

Cloud Software and Services

     -2.6     -2.2     -2.9     -3.5     —         —         —    

Enterprise

     -38.0     -45.3     -44.6     -47.3     —         —         —    

Other

     -45.7     -22.0     -74.5     -13.4     —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     12.3     13.6     13.4     13.9     13.4     13.4     12.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

*)

Rolling four quarters of EBIT margin excluding restructuring charges by segment has not been restated for the first three quarters of 2021.

 

 

47   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

EBITA and EBITA margin by segment by quarter

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     9,624       8,889       7,629       11,787       9,643       8,679       7,274  

Cloud Software and Services

     -769       -710       -783       861       -318       -1,035       -1,097  

Enterprise

     -1,223       -732       -664       -635       -505       -512       -598  

Other

     -19       19       -1,239       284       479       -1,015       -35  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     7,613       7,466       4,943       12,297       9,299       6,117       5,544  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Isolated quarters, as percentage of net sales

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     20.0     19.3     18.7     23.1     23.8     21.8     20.1

Cloud Software and Services

     -5.4     -5.1     -6.5     4.8     -2.3     -8.0     -9.4

Enterprise

     -23.7     -39.0     -37.7     -35.2     -32.4     -32.0     -46.9

Other

     -3.7     3.2     -247.8     59.4     95.0     -196.7     -6.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     11.2     12.0     9.0     17.2     16.5     11.1     11.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     26,142       16,518       7,629       37,383       25,596       15,953       7,274  

Cloud Software and Services

     -2,262       -1,493       -783       -1,589       -2,450       -2,132       -1,097  

Enterprise

     -2,619       -1,396       -664       -2,250       -1,615       -1,110       -598  

Other

     -1,239       -1,220       -1,239       -287       -571       -1,050       -35  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     20,022       12,409       4,943       33,257       20,960       11,661       5,544  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, as percentage of net sales

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     19.4     19.1     18.7     22.3     21.9     20.9     20.1

Cloud Software and Services

     -5.6     -5.7     -6.5     -2.8     -6.4     -8.6     -9.4

Enterprise

     -29.8     -38.4     -37.7     -36.1     -36.4     -38.6     -46.9

Other

     -76.9     -111.6     -247.8     -14.2     -37.1     -101.5     -6.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     10.8     10.6     9.0     14.3     13.0     11.1     11.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

48   Ericsson | Third quarter report 2022   Alternative performance measures


Table of Contents

EBITA and EBITA margin excluding restructuring charges by segment

 

     2022     2021  

Isolated quarters, SEK million

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     9,650       8,934       7,639       12,065       9,642       8,687       7,251  

Cloud Software and Services

     -714       -710       -758       1,019       -313       -1,031       -1,010  

Enterprise

     -1,223       -728       -658       -608       -504       -523       -599  

Other

     -19       19       -1,239       284       479       -1,012       -21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     7,694       7,515       4,984       12,760       9,304       6,121       5,621  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Isolated quarters, as percentage of net sales

   Q3     Q2     Q1     Q4     Q3     Q2     Q1  

Networks

     20.0     19.4     18.8     23.6     23.8     21.8     20.0

Cloud Software and Services

     -5.0     -5.1     -6.3     5.7     -2.3     -8.0     -8.6

Enterprise

     -23.7     -38.8     -37.3     -33.7     -32.3     -32.7     -46.9

Other

     -3.7     3.2     -247.8     59.4     95.0     -196.1     -4.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     11.3     12.0     9.1     17.9     16.5     11.1     11.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date, SEK million

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     26,223       16,573       7,639       37,645       25,580       15,938       7,251  

Cloud Software and Services

     -2,182       -1,468       -758       -1,335       -2,354       -2,041       -1,010  

Enterprise

     -2,609       -1,386       -658       -2,234       -1,626       -1,122       -599  

Other

     -1,239       -1,220       -1,239       -270       -554       -1,033       -21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     20,193       12,499       4,984       33,806       21,046       11,742       5,621  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2022     2021  

Year to date ,as percentage of net sales

   Jan-Sep     Jan-Jun     Jan-Mar     Jan-Dec     Jan-Sep     Jan-Jun     Jan-Mar  

Networks

     19.4     19.1     18.8     22.4     21.9     20.9     20.0

Cloud Software and Services

     -5.4     -5.6     -6.3     -2.4     -6.2     -8.3     -8.6

Enterprise

     -29.7     -38.1     -37.3     -35.8     -36.7     -39.0     -46.9

Other

     -76.9     -111.6     -247.8     -13.4     -36.0     -99.9     -4.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     10.9     10.6     9.1     14.6     13.1     11.2     11.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other ratios

 

     Q3      Jan-Sep  
     2022      2021      2022      2021  

Days sales outstanding

     —          —          76        79  

Inventory turnover days

     115        95        112        95  

Payable days

     92        89        97        96  

 

 

49   Ericsson | Third quarter report 2022   Alternative performance measures