Example 2 BASF Group - Plan 2006
Revenues and income  Balance sheets  Cash flows  FCF  Ratios  CVA  Rearrangment 
GroupOperative
20062006
Group PlanSum operative
%Mio EUR%Mio EUR
01 Operating result0,816.267,610,816.267,61
02 Income taxes paid-4,70-3.159,93!0,00
03 Depreciation2,842.280,002,842.280,00
04 C.Provisions for pensions98,65-50,00!0,00
05 Result on retirements of noncurrent assets!0,00!0,00
06 Gross cash flow210,645.337,681,348.547,61
07 C.Inventories100,000,00!0,00
08 C.Trade accounts receivable100,000,00!0,00
09 C.Trade accounts payable100,000,00!0,00
10 C.Other working capital-100,000,00-94,850,00
11 Change Working Capital-100,000,00-94,850,00
12 Net cash flow (continuing)130,345.337,681,348.547,61
13 Cash used in operating activities D.O.!0,00!0,00
14 Net cash flow (total)130,345.337,681,348.547,61
15 Cash outflows for additions to PPE-22,12-2.092,00-22,12-2.092,00
16 Cash inflows from sales of PPE11,50-1.000,00-576,65-1.000,00
17 Addition to financial assets-100,000,00!0,00
18 Acquisitions/Disinvestments!0,00!0,00
19 Income from interest and dividends-14,64351,50!0,00
20 Net cash from marketable securities100,000,00!0,00
21 Net cash from investing activities-57,03-2.740,50-105,69-3.092,00
22 of which Cash used in investing activities D.O.!0,00!0,00
23 Capital contributions3,47-1.500,00100,000,00
24 Dividends-10,24-1.044,00!0,00
25 Retirements of debt-66,25196,07-664,31-5.455,61
26 Interest paid-10,83-249,25!0,00
27 Net cash from financing activities-21,09-2.597,1821,29-5.455,61
28 of which Cash used in financing activities D.O.!0,00!0,00
29 C.Cash and cash equivalents100,00-0,00!0,00
30 Change due to consolidation/exchange rates!0,00!0,00
31 Cash and cash equivalents0,00718,20!0,00
32 Commercial paper0,00165,00!0,00
33 Liquid assets end of year0,00883,20!0,00
Constructing the planned consolidated financial statements through input of non-operative planning parameters: e.g. result from affiliates, dividends, tax rate. 2005/11/10