17.12.2012 Views

I. Table of Contents - ISS

I. Table of Contents - ISS

I. Table of Contents - ISS

SHOW MORE
SHOW LESS

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

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

Saved successfully!

Ooh no, something went wrong!