Example 2 BASF Group - Plan 2006
Example 2 BASF Group - Plan 2006
| Group | Operative | ||||
 2006 | 2006 |
||||
| Group Plan | Sum operative | ||||
| % | Mio EUR | % | Mio EUR | ||
| 01 Land | 900,00 | 0,00 | |||
| % | % | ||||
| 02 Strategic useful life | 15,00 | 0,00 | |||
| 03 WACC | 7,50 | 0,00 | |||
| 04 Net Gross ratio | 0,37 | 0,00 | |||
| 05 Reduction rate | 0,27 | 1,00 | |||
| Mill. EUR | Mill. EUR | ||||
| 06 GCF | 5.337,68 | 8.547,61 | |||
| 07 Average Capital Invested | 40.350,57 | ! | |||
| % | % | ||||
| 08 CFRoI | 13,23 | ! | |||
| 09 CFRoI Hurdle | 10,79 | ! | |||
| 10 delta CFRoI | 2,44 | ! | |||
| Mill. EUR | Mill. EUR | ||||
| 11 GCF Hurdle | 4.354,46 | ! | |||
| 12 CVA | 983,22 | ! | |||
