Group notes
Note 4 Segment information and revenues
ACCOUNTING POLICY - SEGMENT INFORMATION
An operating segment is a component of the Group that engages in business activities from which it may earn revenue and incur expenses, whose operating results are regularly reviewed by the entity’s chief operating decision maker to make decisions about resources to be allocated to the segment and assess its performance, and for which discrete financial information is available. The Group’s President and CEO, who is the chief operating decision maker for Epiroc, monitors the operations by divisions which represent the operating segments for the Group. In the Group’s financial statements, the operating segments are aggregated into two Business Areas, Equipment & Service and Tools & Attachments, which are the reporting segments, in accordance with IFRS 8.
The Group is organized in eight separate and focused, but still integrated operating divisions, which in turn are organized in two Business Areas: Equipment & Service and Tools & Attachments. The Business Areas offer different products and services and are also, together with the divisions, the basis for management and internal reporting and are regularly reviewed by the Group’s President and CEO. The Business Areas are the reporting segments for Epiroc.
| 2025 | Equipment & Service | Tools & Attachments | Common group functions | Eliminations | Group |
|---|---|---|---|---|---|
| Revenues from external customers | 47 121 | 14 783 | 94 | - | 61 998 |
| Inter-segment revenues | - | 5 | 27 | -32 | - |
| Total revenues | 47 121 | 14 788 | 121 | -32 | 61 998 |
| Operating profit | 10 458 | 1 810 | -372 | 29 | 11 925 |
| – of which share of profit in associated companies | - | - | - | - | - |
| Net financial items | - | - | - | - | -689 |
| Income tax expense | - | - | - | - | -2 637 |
| Profit for the year | - | - | - | - | 8 599 |
| Non-cash expenses | |||||
| Depreciation/amortization | 2 206 | 818 | 76 | -15 | 3 085 |
| Impairment | 3 | - | - | - | 3 |
| Other non-cash expenses/income | 16 | -111 | -8 | - | -103 |
| Segment assets | 41 275 | 21 142 | 5 447 | -1 003 | 66 861 |
| – of which goodwill | 7 587 | 6 944 | - | - | 14 531 |
| Investments in associated companies | 27 | 2 | - | - | 29 |
| Unallocated assets | - | - | - | - | 13 487 |
| Total assets | - | - | - | - | 80 377 |
| Segment liabilities | 12 718 | 3 938 | 1 998 | -972 | 17 682 |
| Unallocated liabilities | - | - | - | - | 20 423 |
| Total liabilities | - | - | - | - | 38 105 |
| Capital expenditures | |||||
| Property, plant and equipment | 2 099 | 634 | 53 | -10 | 2 776 |
| – of which assets leased | 523 | 215 | - | - | 739 |
| Intangible assets | 751 | 94 | 30 | - | 875 |
| Total capital expenditures | 2 850 | 728 | 83 | -10 | 3 651 |
| Intangible assets acquired (acquisition of business) | 6 | 27 | - | - | 33 |
| Goodwill acquired | 16 | -196 | - | - | -180 |
| 2024 | Equipment & Service | Tools & Attachments | Common group functions | Eliminations | Group |
|---|---|---|---|---|---|
| Revenues from external customers | 48 793 | 14 637 | 174 | – | 63 604 |
| Inter-segment revenues | 121 | 3 | 23 | -147 | - |
| Total revenues | 48 914 | 14 640 | 197 | -147 | 63 604 |
| Operating profit | 11 310 | 1 373 | -306 | 8 | 12 385 |
| – of which share of profit in associated companies | -20 | – | – | – | -20 |
| Net financial items | – | – | – | – | -946 |
| Income tax expense | – | – | – | – | -2 683 |
| Profit for the year | – | – | – | – | 8 756 |
| Non-cash expenses/income | |||||
| Depreciation/amortization | 2 268 | 740 | 118 | -29 | 3 097 |
| Impairment | 347 | – | – | – | 347 |
| Other non-cash expenses/income | -15 | -93 | -75 | - | -183 |
| Segment assets | 44 643 | 24 031 | 4 981 | -454 | 73 201 |
| – of which goodwill | 8 444 | 8 255 | – | – | 16 699 |
| Investments in associated companies | 31 | 3 | – | – | 34 |
| Unallocated assets | – | – | – | – | 10 354 |
| Total assets | – | – | – | – | 83 589 |
| Segment liabilities | 13 227 | 4 549 | 1 302 | -391 | 18 687 |
| Unallocated liabilities | – | – | – | – | 21 722 |
| Total liabilities | – | – | – | – | 40 409 |
| Capital expenditures | |||||
| Property, plant and equipment | 2 239 | 569 | 188 | -37 | 2 957 |
| – of which assets leased | 936 | 240 | 14 | – | 1 189 |
| Intangible assets | 882 | 74 | 10 | – | 966 |
| Total capital expenditures | 3 121 | 643 | 196 | -37 | 3 923 |
| Intangible assets acquired (acquisition of business) | 399 | 2 630 | – | – | 3 029 |
| Goodwill acquired | 1 450 | 4 461 | – | 183 | 6 094 |
Common group functions are functions which serve the whole Group and is not considered a segment. Common group functions include Epiroc Financial Solutions. Revenues from operating leases owned by Epiroc Financial Solutions are reported under common group functions.
Segment assets comprise property, plant and equipment (including right-of-use assets), intangible assets, lease receivables, other non-current receivables, inventories, and current receivables. Segment liabilities include the sum of non-interest-bearing liabilities such as operating liabilities, other provisions, and other non-current liabilities. Lease liabilities (part of interest-bearing liabilities) are also included. Capital expenditure includes property, plant and equipment, and intangible assets, but excludes the effect of goodwill, intangible assets and property, plant and equipment through acquisitions.
ACCOUNTING POLICY - REVENUE RECOGNITION
Revenue recognition
Revenue is recognized to an amount that reflects the expected and entitled consideration for transferring goods and/or services to customers when control has passed to the customer.
Goods sold/Equipment
Revenue from goods sold is recognized at one point in time when control of the goods has been transferred to the customer. This occurs when the Group has a present right to payment for the goods, the customer has legal title of the goods, the goods have been delivered to the customer and/or the customer has the significant risks and rewards of the ownership of the goods.
When the goods sold are highly customized and an enforceable right to payment is present, revenue is recognized over time using the proportion of cost incurred to date compared to estimated total cost to measure progress towards transferring the control of the goods to the customer.
Some contracts with customers provide a right of return, trade discounts or volume rebates. With such components, revenue is deferred until highly probable that a reversal of revenue will not occur. Such provisions are estimated at contract inception and updated thereafter.
When a contract with a customer provides a right to return the goods within a specified period, the Group accounts for the right of return using the expected value method based on historical experience with the customer or similar customers and taking into consideration future expected deliveries. The amount of revenue related to the expected returns is deferred and recognized in the balance sheet within “Other liabilities”. A corresponding adjustment is made to the cost of sales and recognized in the balance sheet within “Other receivables”.
The performance obligation is satisfied upon delivery of the equipment, except for equipment with complex installation, in these circumstances; the performance obligation is satisfied upon completion of installation of the equipment. Payment is generally due between 30–60 days from delivery. In some contracts, short-term advances are required before the equipment is delivered. Some contracts contain right of return, late delivery penalties, volume rebates and buy-backs, which give rise to variable consideration. With variable consideration revenue is deferred until highly probable that a reversal of revenue will not occur.
Installation services are sold either separately or as a part of an equipment sale. The performance obligation is satisfied over time and payment is generally due upon completion and acceptance by the customer.
Services
Revenue from services is recognized over time by reference to the progress towards satisfaction of each performance obligation. The progress towards satisfaction of each performance obligation is measured by the proportion of cost incurred to date compared to estimated total cost of each performance obligation.
Where the outcome of a service contract cannot be estimated reliably, revenue is recognized to the extent of costs incurred that are expected to be recoverable. When it is probable that total contract costs will exceed total revenue, the expected loss is recognized as an expense immediately. Payment is generally due 30–60 days after completion.
Rental operations
Rental income from rental equipment is recognized on a straight-line basis over the rental period. Sale of rental equipment is recognized as revenue when the significant risks and rewards of ownership have been transferred to the buyer. The carrying value of the rental equipment sold is recognized as cost of sales. Investments in and sale of rental equipment are included in cash flow from operating activities.
Contract assets and contract liabilities
If the right to consideration for a specific performance obligation is conditional on satisfying another performance obligation, the right is classified as a contract asset. When payment has been received in advance of satisfying the performance obligation, the liability is classified as a contract liability.
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
Revenue for services is recognized over time in profit or loss by reference to the progress towards satisfaction of the performance obligation at the balance sheet date. The progress towards satisfaction is determined by the proportion of cost incurred to date compared to estimated total cost of each performance obligation. Revenue for goods sold is recognized in profit or loss at one point in time when control of the goods has been transferred to the customer.
Management’s judgment is used, for instance, when assessing:
- the degree of progress towards satisfaction of the performance obligations and the estimated total costs for such contracts when revenue is recognized over time, to determine the revenue and cost to be recognized in the current period, and whether any losses need to be recognized,
- if the control has been transferred to the customer (i. e., the Group has a present right to payment for the goods, the customer has legal title of the goods, the goods have been delivered to the customer and/or the customer has the significant risks and rewards of the ownership of the goods), to determine if revenue and cost should be recognized in the current period,
- the transaction price of each performance obligation when a contract includes more than one performance obligation, to determine the revenue and cost to be recognized in the current period, and
- the customer credit risk (i.e., the risk that the customer will not meet the payment obligation), to determine and justify the revenue recognized in the current period.
| 2025 | 2024 | |
|---|---|---|
| Equipment & Service | 47 121 | 48 914 |
| of which Equipment | 21 229 | 21 726 |
| of which Service 1) | 25 892 | 27 188 |
| Tools & Attachments | 14 788 | 14 640 |
| Common Group functions/eliminations | 89 | 50 |
| Total | 61 998 | 63 604 |
| 1) Service includes spare parts and service. | ||
Geographical information
The revenues presented are based on the location of the customers while non -current assets are based on the geographical location of the assets. These assets include non-current assets other than financial instruments, investments in associated companies, deferred tax assets, and post-employment benefit assets.
| 2025 | 2024 | |
|---|---|---|
| Epiroc Group 1) | 61 998 | 63 604 |
| North America | 17 808 | 17 795 |
| South America | 7 808 | 7 760 |
| Europe | 8 270 | 8 719 |
| Africa/Middle East | 9 961 | 10 832 |
| Asia/Australia | 18 151 | 18 498 |
| Equipment & Service | 47 121 | 48 914 |
| North America | 11 217 | 11 679 |
| South America | 6 950 | 6 838 |
| Europe | 5 503 | 6 151 |
| Africa/Middle East | 7 858 | 8 592 |
| Asia/Australia | 15 593 | 15 654 |
| Tools & Attachments | 14 788 | 14 640 |
| North America | 6 533 | 6 040 |
| South America | 858 | 922 |
| Europe | 2 739 | 2 592 |
| Africa/Middle East | 2 103 | 2 240 |
| Asia/Australia | 2 555 | 2 846 |
| 1) Including 89 (50) related to common group functions and eliminations. | ||
| Revenues | Non-current assets | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| North America | ||||
| USA | 8 803 | 8 293 | 9 664 | 11 977 |
| Canada | 6 360 | 6 905 | 1 496 | 1 716 |
| Mexico | 2 645 | 2 597 | 851 | 871 |
| 17 808 | 17 795 | 12 011 | 14 564 | |
| South America | ||||
| Chile | 3 619 | 3 250 | 205 | 246 |
| Peru | 1 897 | 1 819 | 91 | 108 |
| Brazil | 1 276 | 1 409 | 74 | 72 |
| Argentina | 211 | 332 | 1 | 2 |
| Dominican Republic | 199 | 248 | 0 | 0 |
| Other countries | 606 | 702 | 18 | 17 |
| 7 808 | 7 760 | 389 | 445 | |
| Europe | ||||
| Sweden | 1 655 | 1 468 | 5 992 | 5 843 |
| Türkiye | 1 099 | 1 386 | 11 | 15 |
| France | 649 | 452 | 413 | 461 |
| Spain | 623 | 565 | 26 | 31 |
| Germany | 586 | 546 | 185 | 328 |
| Norway | 470 | 558 | 52 | 63 |
| Poland | 423 | 419 | 6 | 6 |
| Italy | 377 | 466 | 164 | 150 |
| Other countries | 2 388 | 2 859 | 458 | 482 |
| 8 270 | 8 719 | 7 307 | 7 379 | |
| Africa/Middle East | ||||
| South Africa | 4 017 | 4 309 | 1 047 | 1 128 |
| Congo (DRC) | 1 494 | 2 472 | 115 | 110 |
| Zambia | 1 028 | 1 072 | 41 | 46 |
| Ghana | 583 | 430 | 27 | 37 |
| Mali | 349 | 256 | 14 | 16 |
| Tanzania | 297 | 291 | 23 | 21 |
| Other countries | 2 193 | 2 002 | 46 | 34 |
| 9 961 | 10 832 | 1 313 | 1 392 | |
| Asia/Australia | ||||
| Australia | 10 461 | 10 444 | 8 139 | 9 198 |
| China | 2 750 | 2 812 | 718 | 833 |
| India | 1 690 | 1 777 | 497 | 431 |
| Kazakhstan | 994 | 990 | 50 | 41 |
| Mongolia | 812 | 699 | 37 | 6 |
| Indonesia | 563 | 740 | 41 | 54 |
| Other countries | 881 | 1 036 | 170 | 207 |
| 18 151 | 18 498 | 9 652 | 10 770 | |
| Total | 61 998 | 63 604 | 30 672 | 34 550 |
| Performance obligations | ||||
| The transaction prices allocated to the remaining performance obligations (unsatisfied or partially satisfied as of December 31) are as follows: | ||||
| 2025 | 2024 | |||
| Within one year | 636 | 1 542 | ||
| More than one year | 771 | 799 | ||
The remaining performance obligations expected to be recognized within one year or more than one year, relate to combined service contracts, where the entire contract is assessed to be one performance obligation.
The amount of remaining performance obligations not yet satisfied or partially satisfied has not been disclosed for:
- Contracts with a contract period of less than one year.
- Contracts meeting the requirement for the right to invoice expedient.