I. Table of Contents - ISS
I. Table of Contents - ISS
I. Table of Contents - ISS
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
tatiana\Bank Book\Public Bank Book\FINAL <strong>ISS</strong> PUBLIC Bank IM - Press Release to EMTN_1.doc 9 Nov 2005 10:32 27/91<br />
Figure 7: Historical Free Operating Cash Flow 2000 - 2004<br />
Free Operating Cash Flow<br />
(DKK million)<br />
2,500<br />
2,000<br />
1,500<br />
1,000<br />
500<br />
0<br />
874<br />
FOCF<br />
Cash Conversion<br />
105%<br />
118%<br />
1,058<br />
1,739<br />
27<br />
167%<br />
150%<br />
1,942<br />
Company Characteristics<br />
107%<br />
1,396<br />
2000 2001 2002 2003 2004<br />
Note:<br />
(1) The cash conversion ratio, as calculated by <strong>ISS</strong>, represents Free Operating Cash Flow as a percentage <strong>of</strong> pr<strong>of</strong>it before goodwill amortisation<br />
under Danish GAAP, or pr<strong>of</strong>it before goodwill impairment and write-down and amortisation <strong>of</strong> customer contracts under IFRS. In 2002, the<br />
cash conversion ratio was adjusted to remove the effect <strong>of</strong> a one-time gain <strong>of</strong> DKK 74 million (EUR 10 million) related to the sale <strong>of</strong> a<br />
minority interest in another entity. In 2003, the cash conversion ratio was adjusted to remove the effect <strong>of</strong> a tax repayment <strong>of</strong> DKK 168<br />
million (EUR 23 million) related to the issuance <strong>of</strong> shares to employees.<br />
(2) Free Operating Cash Flow, as calculated by <strong>ISS</strong>, represents cash flow from operating activities less investments in intangible assets and<br />
property, plant and equipment. Intangible assets do not include goodwill and customer contracts and related customer relationships and<br />
primarily relate to computer s<strong>of</strong>tware.<br />
Source: <strong>ISS</strong><br />
200%<br />
160%<br />
120%<br />
80%<br />
40%<br />
0%<br />
Cash Conversion