FY 2010 Annual Report - Part II - Orascom Development
FY 2010 Annual Report - Part II - Orascom Development
FY 2010 Annual Report - Part II - Orascom Development
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