DSM Integrated Annual Report 2021

8 Intangible assets

 

 

Goodwill

 

Licenses and patents

 

Under construction

 

Development projects

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2020

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in carrying amount:

 

 

 

 

 

 

 

 

 

 

 

 

- Capital expenditure

 

-

 

1

 

77

 

42

 

43

 

163

- Put into operation

 

-

 

11

 

(59)

 

-

 

48

 

-

- Acquisitions

 

729

 

3

 

36

 

34

 

870

 

1,672

- Amortization

 

-

 

(13)

 

-

 

(35)

 

(152)

 

(200)

- Impairment losses

 

(20)

 

(14)

 

-

 

(74)

 

(2)

 

(110)

- Exchange differences

 

(138)

 

(2)

 

-

 

-

 

(28)

 

(168)

- Reclassification to held for sale

 

(387)

 

(3)

 

(1)

 

(28)

 

(18)

 

(437)

- Other

 

-

 

(2)

 

(9)

 

17

 

(1)

 

5

 

 

184

 

(19)

 

44

 

(44)

 

760

 

925

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2020

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

2,487

 

202

 

115

 

380

 

2,654

 

5,838

Amortization and impairment losses

 

20

 

121

 

-

 

157

 

1,100

 

1,398

Carrying amount

 

2,467

 

81

 

115

 

223

 

1,554

 

4,440

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in carrying amount:

 

 

 

 

 

 

 

 

 

 

 

 

- Capital expenditure

 

-

 

1

 

85

 

48

 

3

 

137

- Drawing rights

 

-

 

-

 

-

 

-

 

21

 

21

- Put into operation

 

-

 

-

 

(45)

 

-

 

45

 

-

- Acquisitions

 

352

 

12

 

-

 

-

 

381

 

745

- Amortization

 

-

 

(15)

 

-

 

(28)

 

(178)

 

(221)

- Impairment losses

 

(5)

 

(1)

 

-

 

(11)

 

(2)

 

(19)

- Exchange differences

 

138

 

6

 

1

 

7

 

49

 

201

- Reclassification to held for sale

 

(1)

 

-

 

-

 

(1)

 

-

 

(2)

- Transfers

 

-

 

31

 

-

 

-

 

(31)

 

-

- Other

 

-

 

-

 

-

 

2

 

6

 

8

 

 

484

 

34

 

41

 

17

 

294

 

870

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2021

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

2,965

 

236

 

156

 

414

 

3,148

 

6,919

Amortization and impairment losses

 

14

 

121

 

-

 

174

 

1,300

 

1,609

Carrying amount

 

2,951

 

115

 

156

 

240

 

1,848

 

5,310

The amortization of intangible assets is included in Cost of sales, Marketing & Sales, Research & Development and General & 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.

The impairment losses in 2020 related mainly to impairments of intangible assets relating to DSM Bio-based Products & Services and DSM Advanced Solar. For further information, see also Note 2 Alternative performance measures.

The breakdown of the carrying amount of goodwill at year-end 2021 is as follows.

Goodwill per acquisition

Acquisition

 

2021

 

2020

 

Cash generating unit

 

Functional Currency

 

Year of acquisition

 

 

 

 

 

 

 

 

 

 

 

Erber Group

 

470

 

470

 

DSM Nutritional Products

 

EUR

 

2020

Martek

 

410

 

378

 

DSM Nutritional Products

 

USD

 

2011

Glycom

 

345

 

344

 

DSM Nutritional Products

 

DKK

 

2020

Fortitech

 

307

 

283

 

DSM Nutritional Products

 

USD

 

2012

Ocean Nutrition Canada

 

207

 

190

 

DSM Nutritional Products

 

CAD

 

2012

First Choice Ingredients1

 

194

 

-

 

DSM Food Specialties

 

USD

 

2021

Andre Pectin

 

147

 

131

 

DSM Food Specialties

 

CNY

 

2019

Kensey Nash

 

143

 

132

 

DSM Biomedical

 

USD

 

2012

The Polymer Technology Group

 

77

 

71

 

DSM Biomedical

 

USD

 

2008

Yimante

 

74

 

66

 

DSM Nutritional Products

 

CNY

 

2019

Vestkorn Milling1

 

70

 

-

 

DSM Food Specialties

 

NOK

 

2021

Tortuga

 

62

 

62

 

DSM Nutritional Products

 

BRL

 

2013

Midori

 

58

 

-

 

DSM Nutritional Products

 

USD

 

2021

Other acquisitions

 

387

 

340

 

 

 

 

 

 

Total

 

2,951

 

2,467

 

 

 

 

 

 

1

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

Goodwill per Cash generating unit

Cash generating unit

 

2021

 

2020

 

 

 

 

 

DSM Nutritional Products

 

2,145

 

1,970

DSM Food Specialties

 

5111

 

227

DSM Biomedical

 

224

 

203

DSM Protective Materials

 

43

 

40

DSM Engineering Materials

 

28

 

27

Total

 

2,951

 

2,467

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) is based on a value-in-use calculation. DSM Nutritional Products and DSM Food Specialties are the CGUs to which a significant amount of goodwill is allocated.

The cash flow projections are derived from DSM’s business plan as adopted by the Managing Board and updated periodically for example when the strategy is updated. 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

 

 

2021

 

2020

 

 

 

 

 

Forecast period (years)

 

 

 

 

- Mature business

 

5

 

5

- Emerging business

 

10

 

10

 

 

 

 

 

Terminal value growth

 

1%

 

1%

 

 

 

 

 

Pre-tax discount rate

 

 

 

 

- DSM Nutritional Products

 

8.6%

 

9.1%

- DSM Food Specialties

 

9.0%

 

-

 

 

 

 

 

Organic sales growth

 

 

 

 

DSM Nutritional Products

 

 

 

 

- Year 1–5

 

4–7%

 

4–7%

DSM Food Specialties

 

 

 

 

- Year 1–5

 

4–6%

 

-

For DSM Nutritional Products the growth assumptions are based on the growth of the global food and feed markets, for DSM Food Specialties on the growth assumptions of the global food and beverage market. 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 a reasonable possible adverse change in key parameters had been assumed.

The market capitalization of DSM at 31 December 2021 amounted to €34,608 million (31 December 2020: €25,545 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 2021 included €121 million (2020: €136 million), relating mainly to strategic projects which are not being amortized yet. The recoverable amount of these projects was estimated based on the present value of the future cash flows expected to be derived from the projects (value-in-use).

Other intangible assets

 

 

2021

 

2020

 

 

Cost

 

Amortization

 

Carrying amount

 

Of which acquisition-related

 

Of which acquisition-related

 

 

 

 

 

 

 

 

 

 

 

Application software

 

356

 

(274)

 

82

 

35

 

25

Marketing-related

 

117

 

(52)

 

65

 

65

 

70

Customer-related

 

1,130

 

(468)

 

662

 

662

 

656

Technology-based

 

886

 

(161)

 

725

 

724

 

457

Drawing rights

 

272

 

(110)

 

162

 

-

 

-

Other

 

387

 

(235)

 

152

 

68

 

115

Total

 

3,148

 

(1,300)

 

1,848

 

1,554

 

1,323

 

 

 

 

 

 

 

 

 

 

 

Total 2020

 

2,654

 

(1,100)

 

1,554

 

1,323

 

 

Other intangible assets include (partially provisional) customer relationships, which were obtained during the acquisition of Erber Group and Glycom in 2020, as well as CSK in 2019 and Fortitech in 2012. Technology-based intangibles were mainly obtained via the acquisition of Erber Group and Glycom in 2020 and F&F Amyris and FCI in 2021. Intangible assets are amortized on a straight-line basis and subject to impairment trigger testing. There are no intangible assets with an indefinite useful life (same as in 2020).

Other intangible assets also include drawing rights contracts with Fibrant. Fibrant will continue to supply at least 80% of DSM Engineering Materials’ caprolactam needs in Europe and North America for 15 years (2015–2030) via a drawing rights contract, effectively maintaining DSM Engineering Materials’ backward integration. Initially the fair value of this contract has been recognized as an intangible asset by DSM Engineering Materials; for subsequent measurement, the initial fair value is the deemed cost of the asset, which is subject to straight-line amortization. In 2021, an amount of €21 million was added due to a change in the projected deemed costs and a corresponding amount was added to the liability to Fibrant. At the end of 2021, the drawing rights had a carrying amount of €162 million (2020: €156 million), a remaining useful life of 9 years, and an amount of €58 million was still payable to Fibrant for the acquisition of the drawing rights (2020: €39 million).

Earnings before interest, tax, depreciation and amortization (EBITDA)
EBITDA is the sum of operating profit plus depreciation and amortization. Adjusted EBITDA is the EBITDA adjusted for material items of profit or loss coming from acquisitions/divestments, restructuring and other circumstances that management deem it necessary to adjust in order to provide clear reporting on the development of the business.