07.02.2014 Views

FY 2010 Annual Report - Part II - Orascom Development

FY 2010 Annual Report - Part II - Orascom Development

FY 2010 Annual Report - Part II - Orascom Development

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

<strong>Orascom</strong> <strong>Development</strong> Holding (Consolidated Financial Statement)<br />

17 GOODWILL<br />

___________________________________________________________________________________<br />

CHF <strong>2010</strong> 2009<br />

Cost<br />

Balance at beginning of year 30,432,009 33,368,405<br />

Derecognized amount on<br />

disposal of former Garranah<br />

subsidiaries (see note 34) (17,731,566) -<br />

Derecognized amount of<br />

former Falcon subsidiary due<br />

to change of scope of<br />

consolidation (see note 47) - (2,025,920)<br />

Effect of foreign currency<br />

(4,491,636) (910,476)<br />

exchange differences<br />

8,208,807 30,432,009<br />

17.1 Allocation of goodwill to cashgenerating<br />

units<br />

<strong>Annual</strong> test for impairment<br />

An impairment test of goodwill was performed by the Group in<br />

order to assess the recoverable amount of its goodwill. No<br />

impairment was recorded as a result of this test. All cashgenerating<br />

units were tested for impairment using the Discounted<br />

Cash Flow (DCF) method in accordance with IFRS.<br />

The Group’s business segments have been identified as cash–<br />

generating units. The DCF model utilized to evaluate the<br />

recoverable amounts of these units was based on a five year<br />

projection period. The model estimated the effects of capital<br />

expenditures and assumed a positive development of the cashgenerating<br />

units in the future.<br />

The carrying amount of goodwill that has been allocated for<br />

impairment testing purposes is as follows:<br />

CHF Segment <strong>2010</strong> 2009<br />

Garranah<br />

Group of<br />

companies *<br />

Hotel<br />

companies *<br />

Tours<br />

operations - 20,866,473<br />

Hotels 8,208,807 9,565,536<br />

8,208,807 30,432,009<br />

*Each subsidiary considered separately<br />

Hotels<br />

The recoverable amount of this cash-generating unit has been<br />

determined based on a value in use calculation which uses cash<br />

flow projections based on the financial budgets approved by the<br />

directors covering a five-year period and an average discount<br />

rate of 14% to 16% per annum (2009: 11% to 14% per annum).<br />

Cash flow projections during the budget period were based on a<br />

steady, annual growth rate. The cash flows beyond that five year<br />

period were extrapolated using no additional growth rate, as<br />

individual hotels have reached their peak.<br />

The directors believe that any reasonably possible change in the<br />

key assumptions (sensitivity analysis) on which the recoverable<br />

amount is based would not cause the aggregate carrying amount<br />

to exceed the aggregate recoverable amount of the cashgenerating<br />

unit.<br />

F-43

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

Saved successfully!

Ooh no, something went wrong!