DSM Integrated Annual Report 2022

8 Intangible assets

 

 

Goodwill

 

Customer- and marketing-related

 

Technology- based

 

Licenses, patents, and application software

 

Under construction

 

Development projects

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

2,487

 

1,147

 

579

 

527

 

115

 

380

 

603

 

5,838

Amortization and impairment losses

 

20

 

422

 

114

 

387

 

-

 

157

 

298

 

1,398

Carrying amount

 

2,467

 

725

 

465

 

140

 

115

 

223

 

305

 

4,440

- Capital expenditure

 

-

 

-

 

-

 

4

 

85

 

48

 

-

 

137

- Drawing rights

 

-

 

-

 

-

 

-

 

-

 

-

 

21

 

21

- Put into operation

 

-

 

-

 

-

 

38

 

(45)

 

-

 

7

 

-

- Acquisitions

 

329

 

109

 

294

 

12

 

-

 

-

 

-

 

744

- Amortization

 

-

 

(75)

 

(46)

 

(38)

 

-

 

(28)

 

(34)

 

(221)

- Impairment losses

 

(5)

 

-

 

-

 

(3)

 

-

 

(11)

 

-

 

(19)

- Exchange differences

 

138

 

13

 

21

 

9

 

1

 

7

 

12

 

201

- Reclassification to held for sale

 

(1)

 

-

 

-

 

-

 

-

 

(1)

 

-

 

(2)

- Transfers

 

-

 

(35)

 

-

 

31

 

-

 

-

 

4

 

-

- Other

 

-

 

-

 

3

 

4

 

-

 

2

 

(1)

 

8

 

 

461

 

12

 

272

 

57

 

41

 

17

 

9

 

869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

2,943

 

1,257

 

898

 

592

 

156

 

414

 

659

 

6,919

Amortization and impairment losses

 

14

 

520

 

161

 

395

 

-

 

174

 

345

 

1,609

Carrying amount

 

2,928

 

737

 

737

 

197

 

156

 

240

 

314

 

5,309

- Of which acquisition related

 

2,928

 

737

 

737

 

35

 

-

 

-

 

68

 

4,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in carrying amount:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Capital expenditure

 

-

 

-

 

-

 

8

 

88

 

42

 

-

 

138

- Put into operation

 

-

 

-

 

-

 

90

 

(100)

 

-

 

10

 

-

- Acquisitions

 

52

 

15

 

17

 

-

 

2

 

-

 

-

 

86

- Disposal subs

 

(46)

 

-

 

-

 

(7)

 

(4)

 

(3)

 

(4)

 

(64)

- Amortization

 

-

 

(76)

 

(58)

 

(49)

 

-

 

(34)

 

(23)

 

(240)

- Impairment losses

 

(4)

 

-

 

-

 

(3)

 

-

 

5

 

-

 

(2)

- Exchange differences

 

80

 

17

 

16

 

6

 

2

 

8

 

-

 

129

- Reclassification to held for sale

 

(26)

 

-

 

-

 

-

 

(9)

 

(2)

 

(182)

 

(219)

- Transfers

 

-

 

22

 

22

 

(1)

 

-

 

-

 

(43)

 

-

- Other

 

-

 

-

 

1

 

8

 

(1)

 

-

 

2

 

10

 

 

56

 

(22)

 

(2)

 

52

 

(22)

 

16

 

(240)

 

(162)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

2,989

 

1,373

 

1,005

 

612

 

134

 

442

 

270

 

6,825

Amortization and impairment losses

 

5

 

658

 

270

 

363

 

-

 

186

 

196

 

1,678

Carrying amount

 

2,984

 

715

 

735

 

249

 

134

 

256

 

74

 

5,147

- Of which acquisition-related

 

2,984

 

715

 

735

 

2

 

-

 

-

 

36

 

4,472

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 mainly goodwill, customer- and marketing-related, and technology-based 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 where appropriate.

Customer- and marketing-related intangibles were, among other things, 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 First Choice Ingredients 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 2021).

The carrying amount of the development projects includes €143 million (2021: €121 million) that relates 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).

Goodwill

DSM’s Cash Generating Unit (CGU) structure changed in 2022 because the Health, Nutrition & Bioscience (HNB) structure became effective as of 1 January 2022. More specifically, the CGUs DSM identified in 2022 were Animal Nutrition & Health (ANH), Health, Nutrition & Care (HNC), and Food & Beverage (F&B). Following the change in DSM’s CGU structure, the goodwill from continuing operations has been reallocated to the newly identified CGUs based on their relative value as derived from the recoverable amounts of these CGUs. The breakdown of the carrying amount of goodwill at year-end 2022 is as follows.

Goodwill per Cash generating unit

Cash generating unit

 

2022

 

 

 

Animal Nutrition & Health1

 

1,011

Health, Nutrition & Care

 

1,429

Food & Beverage

 

544

Total

 

2,984

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 CGUs is based on a value-in-use calculation.

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. 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

 

 

2022

 

2021

 

 

 

 

 

Forecast period (years)

 

 

 

 

- Mature business

 

5

 

5

- Emerging business

 

10

 

10

 

 

 

 

 

Terminal value growth

 

1.5%

 

1.0%

 

 

 

 

 

Pre-tax discount rate

 

 

 

 

- Animal Nutrition & Health

 

10.7%

 

 

- Health, Nutrition & Care

 

9.1%

 

 

- Food & Beverage

 

8.7%

 

 

 

 

 

 

 

Organic sales growth (year 1–5)

 

 

 

 

- Animal Nutrition & Health

 

4%–7%

 

 

- Health, Nutrition & Care

 

5%–8%

 

 

- Food & Beverage

 

5%–8%

 

 

For ANH and HNC, the growth assumptions are based on the growth of the global food and feed markets, for F&B 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 2022 amounted to €19,978 million (31 December 2021: €34,608 million) and was clearly above the carrying amount of net assets, thus providing an additional indication that goodwill was not impaired.

ANH
Animal Nutrition & Health
CGU
Cash Generating Unit
EBITDA
Earnings Before Interest, Taxes, Depreciation and Amortization
F&B
Food & Beverage
HNC
Health, Nutrition & Care