14.11.2012 Views

annual RepoRt 2011 - Haldex

annual RepoRt 2011 - Haldex

annual RepoRt 2011 - Haldex

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Changes in parent Company equity<br />

parent Company Cash Flow statement<br />

52 | <strong>Haldex</strong> <strong>annual</strong> report <strong>2011</strong><br />

Restricted equity unrestricted equity<br />

Share capital Statutory Share premium Retained total<br />

amounts in SeK m reserve reserve earnings<br />

opening balance at January 1, 2010 221 455 378 1,160 2,214<br />

net income for the year 1,177 1,177<br />

Value of employees´service 5 5<br />

Closing balance at December 31, 2010 221 455 378 2,342 3,396<br />

opening balance at January 1, <strong>2011</strong> 221 455 378 2,342 3,396<br />

net income of the year - 275 275<br />

dividend, cash -133 -133<br />

Share Redemption -1,326 -1,326<br />

dividend, shares in Concentric -937 -937<br />

Reduction of statutory reserve -455 455 -<br />

Buyback of own shares -8 -8<br />

payment of shares 20 20<br />

Value of employees´service 1 1<br />

Closing balance at December 31, <strong>2011</strong> 221 0 378 688 1,287<br />

amounts in SeK m <strong>2011</strong> 2010<br />

Cash flow from operations<br />

Income after financial items 278 1,148<br />

adjustment for non-cash items* -285 -1,169<br />

taxes paid - -<br />

Cash flow from operations before change in working capital -7 -21<br />

Change in working capital<br />

Current receivables 1,993 -1,201<br />

operating liabilities -433 -58<br />

Change in working capital 1,560 -1,259<br />

Cash flow from operations 1,553 -1,280<br />

Cash flow from investments<br />

Investments in shares and participations -60 350<br />

divestment of subsidiaries - 1,189<br />

Cash flow from investments -60 1,539<br />

Cash flow from financing<br />

dividend to <strong>Haldex</strong> Shareholders -1,459 -<br />

Repurchase of own shares -8 -<br />

payment of shares 20 -<br />

Interest-bearing liabilities -114 -181<br />

Cash flow from financing -1,561 -181<br />

Change in cash and cash equivalents -68 78<br />

Cash and cash equivalents at beginning of year 250 172<br />

Cash and cash equivalents at year-end 182 250<br />

* adjustments for non-cash items:<br />

Gain on the sale of shares in subsidiaries - -1,189<br />

non-cash dividend -287 -<br />

other 2 20<br />

-285 -1,169

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!