8 Intangible assets

 

Goodwill

Licenses
and patents

Under
construction

Development
projects

Other

Total

 
 
 
 
 
 
 

Balance at 1 January 2018

 
 
 
 
 
 

Cost

1,950

225

66

215

1,657

4,113

Amortization and impairment losses

17

100

-

33

905

1,055

 
 
 
 
 
 
 

Carrying amount

1,933

125

66

182

752

3,058

 
 
 
 
 
 
 

Changes in carrying amount:

 
 
 
 
 
 
  • Capital expenditure

-

-

38

70

-

108

  • Put into operation

-

7

(31)

-

24

-

  • Acquisitions

(53)

18

-

-

98

63

  • Deconsolidation

(1)

(19)

-

-

(3)

(23)

  • Amortization

-

(11)

-

(11)

(127)

(149)

  • Impairment losses

-

(1)

-

(14)

(2)

(17)

  • Exchange differences

30

-

1

3

14

48

  • Other reclassifications

-

(12)

(24)

23

15

2

 
 
 
 
 
 
 
 

(24)

(18)

(16)

71

19

32

Balance at 31 December 2018

 
 
 
 
 
 

Cost

1,927

206

50

296

1,776

4,255

Amortization and impairment losses

18

99

-

43

1,005

1,165

 
 
 
 
 
 
 

Carrying amount

1,909

107

50

253

771

3,090

 
 
 
 
 
 
 

Changes in carrying amount:

 
 
 
 
 
 
  • Capital expenditure

-

1

50

51

8

110

  • Put into operation

-

4

(26)

-

22

-

  • Acquisitions

338

1

-

-

124

463

  • Amortization

-

(13)

-

(26)

(136)

(175)

  • Impairment losses

-

(2)

-

(21)

(8)

(31)

  • Exchange differences

36

2

1

4

12

55

  • Other

-

-

(4)

6

1

3

 
 
 
 
 
 
 
 

374

(7)

21

14

23

425

Balance at 31 December 2019

 
 
 
 
 
 

Cost

2,301

216

71

338

1,966

4,892

Amortization and impairment losses

18

116

-

71

1,172

1,377

 
 
 
 
 
 
 

Carrying amount

2,283

100

71

267

794

3,515

The amortization of intangible assets is included in Cost of sales, Marketing and sales, Research and development and General and administrative expenses.

Over the past few years, DSM has acquired several entities in business combinations that have been accounted for by the acquisition method, resulting in recognition of goodwill and other intangible assets. The amounts assigned to the acquired assets and liabilities are based on assumptions and estimates about their fair values. In making these estimates, management consults independent, qualified appraisers if appropriate. A change in assumptions and estimates could change the values allocated to certain assets and their estimated useful lives, which could affect the amount or timing of charges to the income statement, such as amortization of intangible assets. The impairments of €31 million mainly relate to several development projects. See also Note 2 'Alternative performance measures'.

The breakdown of the carrying amount of goodwill at year-end 2019 is as follows:

Goodwill per acquisition

Acquisition

2019

2018

 

Cash generating unit

Functional currency

Year of acquisition

 
 
 
 
 
 
 

Martek

413

406

 

DSM Nutritional Products

USD

2011

NeoResins

358

358

 

DSM Resins & Functional Materials

EUR

2005

Fortitech

310

304

 

DSM Nutritional Products

USD

2012

Ocean Nutrition Canada

204

191

 

DSM Nutritional Products

CAD

2012

Kensey Nash

144

141

 

DSM Biomedical

USD

2012

Andre Pectin

135

-

 

DSM Hydrocolloids

CNY

2019

Royal CSK1

114

-

 

DSM Food Specialties

EUR

2019

Tortuga

89

90

 

DSM Nutritional Products

BRL

2013

The Polymer Technology Group

78

76

 

DSM Biomedical

USD

2008

Yimante1

65

-

 

DSM Nutritional Products

CNY

2019

Other acquisitions

373

343

 
 
 
 
 
 
 
 
 
 
 

Total

2,283

1,909

 
 
 
 
  1. Based on provisional PPA, see Note 3 'Change in the scope of the consolidation'.

Goodwill per Cash generating unit

Cash generating unit

2019

2018

 
 
 

DSM Nutritional Products

1,2601

1,155

DSM Resins & Functional Materials

384

384

DSM Biomedical

222

218

DSM Food Specialties

1641

22

DSM Hydrocolloids

157

49

DSM Dyneema

42

40

DSM Engineering Plastics

29

16

DSM Advanced Solar

16

16

DSM Bio-based Products & Services

9

9

 
 
 

Total

2,283

1,909

  1. Contains provisional PPA, see Note 3 'Change in the scope of the consolidation'.

The annual impairment tests of goodwill are performed in the fourth quarter. The recoverable amount of the Cash generating units (CGUs) concerned is based on a value-in-use calculation. DSM Nutritional Products, DSM Resins & Functional Materials and DSM Biomedical are the three CGUs to which significant amounts of (provisional) goodwill are allocated.

The cash flow projections are derived from DSM's business plan (Corporate Strategy Dialogue) as adopted by the Managing Board and updated on a yearly basis. Mature businesses come to a terminal value after five years. The terminal value growth rate is determined with the assumption of limited inflationary growth. For emerging businesses, an explicit forecast period of ten years is used with the same assumption for growth in the terminal value. The key assumptions in the cash flow projections relate to the market growth for the CGUs and the related revenue projections, EBITDA developments, and the rates used for discounting cash flows.

Key assumptions for goodwill impairment tests

 

2019

2018

 
 
 

Forecast period (years)

 
 
  • Mature business

5

5

  • Emerging business

10

10

 
 
 

Terminal value growth

1%

1%

 
 
 

Pre-tax discount rate

 
 
  • DSM Nutritional Products

8.1%

7.9%

  • DSM Resins & Functional Materials

10.2%

9.7%

  • DSM Biomedical

10.2%

9.8%

 
 
 

Organic Sales growth

 
 

DSM Nutritional Products

 
 
  • Year 1–5

2-6%

3-8%

DSM Resins & Functional Materials

 
 
  • Year 1–5

3-9%

3-9%

DSM Biomedical

 
 
  • Year 1–10

8%

8%

For DSM Nutritional Products the growth assumptions are based on the growth of the global food and feed markets, for DSM Resins & Functional Materials on the demand for advanced coating resins (influenced by growth in building and construction markets), for DSM Biomedical on the growth of the market for medical devices.

A sensitivity test was performed on the impairment tests of the CGUs and showed that the conclusions of these tests would not have been different if reasonable possible adverse change in key parameters had been assumed.

The market capitalization of DSM at 31 December 2019 amounted to €21,063 million (31 December 2018: €12,961 million) and was clearly above the carrying amount of net assets, thus providing an additional indication that goodwill was not impaired.

Development costs

The carrying amount of development costs at 31 December 2019 included €125 million (2018: €224 million) mainly relating to strategic projects which are not being amortized yet. The recoverable amount of these CGUs was estimated based on the present value of the future cash flows expected to be derived from the CGUs (value-in-use).

Other intangible assets

 
 
 
 

2019

2018

 

Cost

Amortization

Carrying
amount

Of which
acquisition-
related

Of which
acquisition-
related

 
 
 
 
 
 

Application software

288

(235)

53

2

3

Marketing-related

126

(45)

81

71

77

Customer-related

675

(365)

310

279

283

Technology-based

506

(397)

109

82

48

Drawing rights

244

(78)

166

-

-

Other

127

(52)

75

50

15

 
 
 
 
 
 

Total

1,966

(1,172)

794

484

426

 
 
 
 
 
 

Total 2018

1,776

(1,005)

771

426

396

Other intangible assets include drawing rights contracts with Fibrant. Fibrant will continue to supply at least 80% of DSM Engineering Plastics' caprolactam needs in Europe and North America for 15 years (2015–2030) via a drawing rights contract, effectively maintaining DSM Engineering Plastics' backward integration. Initially the fair value of this contract has been recognized as an intangible asset by DSM Engineering Plastics; for subsequent measurement, the initial fair value is the deemed cost of the asset, which is subject to straight-line amortization. At the end of 2019, it had a carrying amount of €167 million (2018: €184 million), a remaining useful life of 11 years, and an amount of €44 million was still payable to Fibrant for the acquisition of the drawing rights (2018: €57 million).

Other intangible assets also include the customer relationships that were part of the Fortitech acquisition in 2012, with a carrying amount at the end of 2019 of €88 million (2018: €94 million). Furthermore, acquisition-related intangibles are included in the annual goodwill impairment test previously discussed in this section. These intangible assets are amortized on a straight-line basis. There are no intangible assets with an indefinite useful life (same as in 2018).