Values
Values
Values
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