Example 2 BASF Group - Plan 2006
Revenues and income  Balance sheets  Cash flows  FCF  Ratios  CVA  Rearrangment 
% = Change to previous year C. = Change
GroupOperative
20062006
Group PlanSum operative
%Mio EUR%Mio EUR
01 Operating result0,816.267,610,816.267,61
02 Transition to GCF79,33-929,932,842.280,00
03 Gross cash flow210,645.337,681,348.547,61
04 C.Working Capital/Other provisions-100,000,00-94,850,00
05 Net cash flow (total)130,345.337,681,348.547,61
06 Cash outflows for additions to PPE-22,12-2.092,00-22,12-2.092,00
07 Free operating cash flow437,093.245,68-3,966.455,61
08 Balance of interest and other-45,29102,25!0,00
09 Capital addition3,47-1.500,00100,000,00
10 Free cash flow342,261.847,931.180,876.455,61
11 Acquisitions (incl. Financial Assets)-100,000,00!0,00
12 Disinvestments11,50-1.000,00-576,65-1.000,00
13 Dividends-10,24-1.044,00!0,00
14 Free cash flow after acquisitions90,14-196,07664,315.455,61
   
15 Change in cash to net debt-90,14196,07-664,31-5.455,61
16 Exchange rates/Other!0,00!0,00
17 Change in net debt-90,14196,07-664,31-5.455,61
Constructing the planned consolidated financial statements through input of non-operative planning parameters: e.g. result from affiliates, dividends, tax rate. 2005/11/10