10.08.2012 Views

Values

Values

Values

SHOW MORE
SHOW LESS

Create successful ePaper yourself

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

Company | Group Management Group Financial | Corporate Governance | Report of the | Boards/Mandates | Additional Information<br />

Report Statements Supervisory<br />

Board<br />

Income Statement<br />

Statement of Comprehensive Income<br />

Balance Sheet<br />

Cash Flow Statement<br />

Statement of Changes in Equity<br />

Notes<br />

sets held for sale. Th e internal value in use was chosen as the<br />

recoverable amount for RTL Group goodwill recognized at<br />

Corporate.<br />

As long as an active market exists, the market price or the<br />

price in the most recent comparable transactions is used in<br />

determining fair value. If there is no active market, fair value<br />

less cost to sell is generally calculated using the discounted<br />

cash fl ow method. Cash fl ows are projected based on internal<br />

estimates for three planning periods plus two additional<br />

planning periods. For periods beyond this detailed horizon,<br />

a perpetual annuity is recognized, taking into account individual<br />

business-specifi c growth rates of generally 0 to 4 percent.<br />

Growth rate in % per year Discount rate in % per year<br />

RTL<br />

Content 3.0 8.60<br />

Television Germany 2.5 8.20<br />

Television France 3.0 8.20<br />

Other, accounted at RTL Group 2.5–3.0 8.2–13.8<br />

Other, accounted at Corporate<br />

Random House<br />

1.0 8.29<br />

Random House North America 1.5 7.45<br />

Random House UK 1.0 7.69<br />

Random House Germany 1.0 7.69<br />

Other<br />

Gruner + Jahr<br />

1.0 7.45–7.69<br />

Gruner + Jahr Germany 0.0 7.69<br />

Gruner + Jahr Austria 0.0 7.69<br />

Gruner + Jahr Spain (0.5) 8.06<br />

Gruner + Jahr China 4.0 7.69<br />

Other<br />

Arvato<br />

0.0–2.0 7.21–8.83<br />

Arvato Print Ibérica 0.0 7.21<br />

Infoscore 1.0 7.69<br />

Arvato Services France 1.0 7.69<br />

Qualytel 1.0 11.77<br />

Other<br />

Direct Group<br />

0.0–1.0 7.21–7.69<br />

Direct Group Portugal 0.0 7.69<br />

Direct Group France 0.0 8.04<br />

Other 0.0 7.69<br />

Bertelsmann Annual Report 2009<br />

Discounting is always based on the weighted average cost of<br />

capital (WACC) using the average after-tax cost of capital. Management<br />

estimates of cash fl ow are based on factors including<br />

assumptions of economic trends and the associated risks, the<br />

regulatory environment, the competitive environment, market<br />

share, investments and growth rates. Th e fi gures obtained using<br />

the respective discount rates refl ect the short- to medium-term<br />

market outlook for the cash-generating units. Material changes<br />

in the market or competitive environment may therefore impair<br />

the value of cash-generating units.<br />

Net present values were calculated using the following discount<br />

rates and segment-specifi c growth rates:<br />

109

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

Saved successfully!

Ooh no, something went wrong!