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