Group | Parent Company | ||||
2009 | 2008 | 2009 | 2008 | ||
Current taxes | –515 | –1,033 | 7 | 38 | |
Deferred taxes | –362 | 746 | 167 | — | |
Total | –877 | –287 | 174 | 38 |
Deferred taxes include a negative effect of SEK –5m (–5) due to changes in tax rates. The current tax reduction in 2009 mainly relates to the effect of an extended period for tax loss carry-back in the US. As a result of amended legislation a tax refund will be received during Q1, 2010 amounting to SEK 370m. This change has had no effect on the Group’s effective tax rate since the tax loss was already recognized as a deferred tax asset. The Group accounts include deferred tax liabilities of SEK 205m (0) related to untaxed reserves in the Parent Company.
Theoretical and actual tax rates | ||
% | 2009 | 2008 |
Theoretical tax rate | 31.2 | 31.5 |
Non-recognized tax losses carried forward | 11.2 | 45.1 |
Non-taxable/non-deductible income statement items, net | 1.0 | 21.5 |
Changes in estimates relating to deferred tax | –1.5 | –6.1 |
Utilized tax losses carried forward | –12.6 | –6.7 |
Withholding tax | 0.4 | 4.9 |
Change in recognition of US tax credits | 2.9 | –46.0 |
Other | –7.4 | –0.2 |
Actual tax rate | 25.2 | 44.0 |
The theoretical tax rate for the Group is calculated on the basis of the weighted total Group net sales per country, multiplied by the local statutory tax rates. The effective tax rate for 2009 has been positively impacted by reversal of a tax provision following a tax settlement in a European country. The effective tax rate in 2008 was negatively impacted by the low level of earnings.
Non-recognized deductible temporary differences
As of December 31, 2009, the Group had tax loss carry-forwards and other deductible temporary differences of SEK 6,720m (6,273), which have not been included in computation of deferred tax assets. The non-recognized deductible temporary differences will expire as follows:
December 31, | |
2009 | |
2010 | 466 |
2011 | 312 |
2012 | 402 |
2013 | 242 |
2014 | 389 |
And thereafter | 1,989 |
Without time limit | 2,920 |
Total | 6,720 |
Changes in deferred tax assets and liabilities
The table below shows net deferred tax assets and liabilities. Deferred tax assets and deferred tax liabilities amounted to the net deferred tax assets and liabilities in the balance sheet.
Net deferred tax assets and liabilities | |||||||||||
Excess of deprecia- tion |
Provision for war- ranty |
Provision for pen- sion |
Provision for restruc- turing |
Obsole-scense allow- ance |
Unrea- lized profit in stock |
Recog- nized unused tax losses |
Other | Total deferred tax assets and liabilities |
Set-off tax |
Net deferred tax assets and liabilities |
|
Opening balance, January 1, 2008 | –758 | 245 | 894 | 61 | 72 | 85 | 34 | 573 | 1,206 | — | 1,206 |
Recognized in the income statement | –55 | 8 | 76 | –6 | 18 | –40 | 294 | 451 | 746 | — | 746 |
Divested operations | — | — | — | — | — | — | — | 71 | 71 | — | 71 |
Exchange differences | 65 | 13 | 47 | 2 | 5 | 4 | 13 | 168 | 317 | — | 317 |
Closing balance, December 31, 2008 | –748 | 266 | 1,017 | 57 | 95 | 49 | 341 | 1,263 | 2,340 | — | 2,340 |
Of which deferred tax assets | 16 | 293 | 1,093 | 57 | 107 | 63 | 341 | 2,262 | 4,232 | –1,052 | 3,180 |
Of which deferred tax liabilities | –764 | –27 | –76 | — | –12 | –14 | — | –999 | –1,892 | 1,052 | –840 |
Opening balance, January 1, 2009 | –748 | 266 | 1,017 | 57 | 95 | 49 | 341 | 1,263 | 2,340 | — | 2,340 |
Recognized in the income statement | 44 | 1 | –575 | 183 | 14 | — | –11 | –18 | –362 | — | –362 |
Divested operations | — | — | — | — | — | — | — | — | — | — | — |
Exchange differences | 28 | 7 | –38 | –12 | –2 | –2 | –15 | –70 | –104 | — | –104 |
Closing balance, December 31, 2009 | –676 | 274 | 404 | 228 | 107 | 47 | 315 | 1,175 | 1,874 | — | 1,874 |
Of which deferred tax assets | 4 | 299 | 631 | 228 | 120 | 50 | 315 | 2,085 | 3,732 | –1,039 | 2,693 |
Of which deferred tax liabilities | –680 | –25 | –227 | — | –13 | –3 | — | –910 | –1,858 | 1,039 | –819 |
Deferred tax assets amounted to SEK 2,693m (3,180), whereof SEK 923m (736) will be recovered within 12 months. Deferred tax liabilities amounted to SEK 819m (840), whereof SEK 88m (228) will be recovered within 12 months. Other deferred tax assets include tax credits related to production of energy efficient appliances amounting to SEK 753m (910). |