|
|
2007
|
2006
|
|
Current tax expense:
|
|
|
|
- Current year
|
(65)
|
(76)
|
|
- Prior-year adjustments
|
(17)
|
(12)
|
|
|
|
|
|
|
(82)
|
(88)
|
|
Deferred tax expense:
|
|
|
|
- Originating from a reversal
of temporary differences |
(83)
|
(99)
|
|
- Prior-year adjustments
|
(7)
|
(25)
|
|
- Change in tax rate
|
(10)
|
1
|
|
- Benefit of tax losses and tax
credits recognized |
46
|
31
|
|
|
|
|
|
|
(54)
|
(92)
|
|
|
|
|
|
Total
|
(136)
|
(180)
|
|
|
|
|
|
Of which related to:
|
|
|
|
- The result from discontinuing operations
|
-
|
1
|
|
- The result from exceptional items
|
47
|
18
|
|
- The result from continuing operations
|
(183)
|
(199)
|
|
As a %
|
2007
|
2006
|
|
Domestic income tax rate
|
25.5
|
29.6
|
|
|
|
|
|
Tax effects of:
|
|
|
|
- Deviating rates
|
2.4
|
(4.7)
|
|
- Tax-exempt income and
non-deductible expense |
0.3
|
0.5
|
|
- Other effects
|
(3.7)
|
1.0
|
|
|
|
|
|
Effective tax rate
|
24.5
|
26.4
|
|
|
2007
|
2006
|
|
Balance at 1 January
|
|
|
|
Deferred tax assets
|
496
|
533
|
|
Deferred tax liabilities
|
(383)
|
(219)
|
|
|
|
|
|
Total
|
113
|
314
|
|
|
|
|
|
Changes:
|
|
|
|
- Income tax expense in income statement
|
(54)
|
(92)
|
|
- Income tax expense in equity
|
(52)
|
(110)
|
|
- Acquisitions and disposals
|
(9)
|
(6)
|
|
- Exchange differences
|
(16)
|
(25)
|
|
- Reclassifications
|
20
|
32
|
|
|
|
|
|
Balance at 31 December
|
2
|
113
|
|
|
|
|
|
Of which:
|
|
|
|
- Deferred tax assets
|
346
|
496
|
|
- Deferred tax liabilities
|
(344)
|
(383)
|
|
|
2007
|
2006
|
||
|
Deferred tax
assets |
Deferred
tax liabilities |
Deferred
tax assets |
Deferred
tax liabilities |
|
|
Intangible assets
|
71
|
(49)
|
27
|
(42)
|
|
Property, plant and equipment
|
71
|
(261)
|
60
|
(285)
|
|
Financial assets
|
23
|
(313)
|
10
|
(213)
|
|
Inventories
|
34
|
(31)
|
41
|
(29)
|
|
Receivables
|
4
|
(8)
|
39
|
(10)
|
|
Equity
|
-
|
(4)
|
-
|
(5)
|
|
Other non-current liabilities
|
8
|
(2)
|
11
|
(2)
|
|
Non-current provisions
|
73
|
(13)
|
83
|
(11)
|
|
Non-current borrowings
|
1
|
(22)
|
2
|
(14)
|
|
Other current liabilities
|
55
|
(3)
|
36
|
(4)
|
|
|
|
|
|
|
|
|
340
|
(706)
|
309
|
(615)
|
|
Tax losses carried forward
|
368
|
-
|
419
|
-
|
|
Set-off
|
(362)
|
362
|
(232)
|
232
|
|
|
|
|
|
|
|
Total
|
346
|
(344)
|
496
|
(383)
|