RE: Markets are forward looking10 Jul 2023 15:23
For Alsa: (figures in brackets is the impairment in £m)
WACC (weighted Average Cost of Capital - ie increase to cost of financing) Increase of 1% (65.1)
Perpetual Growth rate Decrease of 1% (45.6)
Underlying Operating Profit Margin Decrease of 2% (192.7)
Long Haul Underlying Operating Profit
Margin Decrease of 2% (17.3)
North America:
For North America, sensitivity analysis has been completed on each key assumption in isolation. This analysis
indicates that the value in use of the North America division will be equal to its carrying value with an increase
in the pre-tax discount rate of 110 basis points (2021: 250 basis points) or a reduction in the growth rates used
to extrapolate cash flows into perpetuity of 120 basis points (2021: 270 basis points) [the carrying amount is the headroom ie undervalued Goodwill currently being carried]
In addition, for North America, a reduction in operating profit margin of 130 basis points (2021: 360 basis points)
will result in the value in use of the division being equal to its carrying amount.
Management has also performed sensitivity analysis to assess the impact that a combination of reasonably
possible changes in the key assumptions would have on the recoverable amount of the North America division.
In combination, a 20% reduction in the cash flows in 2023 and 2024, a 100 basis points reduction in the longterm growth rate and a 100 basis points increase in the pre-tax discount rate would lead to a £178m impairment
in North America.