2008 T€ Cost As at January 1, 2008 Acquisition Additions Currency translation differences Disposals Transfers Transfers/IFRS 5 As at December 31, 2008 Accumulated Depreciation/Impairment As at January 1, 2008 Charges for the financial year Unscheduled depreciation Effects of exchange rate changes Reversal of impairments Disposals Transfers Transfers/IFRS 5 As at December 31, 2008 Carrying amounts As at January 1, 2008 As at December 31, 2008 1) See Note 8.13 A impairment loss of € 5.0 million that had been recognized in profit or loss in previous years with respect to equipment at our American plant in Bushy Park (Scent & Care segment) was reversed in the period reported. The reversal of the impairment loss is included as part of cost of sales and resulted in a positive impact after depreciation of € 4.7 million. The gross amount disclosed in the column “Advance Payments” includes € 27.9 million of assets under construction at their original cost of acquisition or construction. Additions deriving from business combinations amounting to € 4.3 million derive from the acquisitions of the flavor business of Chr. Hansen on April 25, 2008, and Intercontinental Fragrances on September 3, 2008. Land and buildings 281,718 0 1,722 -370 -759 6,720 212 289,243 -60,612 -9,961 -18 -314 1,358 269 0 -98 -69,376 221,106 219,867 Plant and machinery 215,172 4,070 4,250 -1,617 -2,469 13,555 0 232,961 -117,306 -16,217 0 212 3,499 1,906 -50 0 -127,956 97,866 105,005 Equipment 100,381 274 5,755 -1,710 -4,400 5,538 0 105,838 -65,926 -9,876 0 948 0 4,057 50 0 -70,747 34,455 35,091 Advance payments 28,011 0 26,411 -193 -232 -25,813 0 28,184 0 0 0 11 256 0 0 0 267 28,011 28,451 Total 625,282 4,344 38,138 -3,890 -7,860 0 212 656,226 -243,844 -36,054 -18 857 5,113 6,232 0 -98 -267,812 381,438 388,414 128 Annual Report 2008 <strong>Symrise</strong> AG
8.13. Acquisitions Cambridge Theranostics Ltd. In December 2007, we agreed on a co-operation with Cambridge Theranostics Ltd. A payment of € 2.0 million made in January 2008 is reported in the cash flow statement as a payment for financial assets. Acquisition of Chr. Hansen’s Flavor Business We acquired the flavor business of the Danish producer Chr. Hansen on April 25, 2008 for an amount of $ 110.0 million (€ 71.9 million). The acquisition comprised the flavor business areas: Seasonings, Sweet, Savory, Dairy and Confectionary. The fair values attributed to identifiable assets at the date of the acquisition were: T€ Recipes Trademark Co-Existence agreement Competition ban Equipment Inventories Net identifiable assets and liabilities Goodwill arising on acquisition Cost of acquisition/Cash outflow From the acquisition date on April 25, 2008, onwards, the flavor business contributed sales revenue of € 30.6 million ($ 45.0 million) and an EBIT of € -2.8 million ($ -4.1 million, including amortization of recipes) to the Group. The EBIT includes restructuring costs of € 5.1 million ($ 7.6 million). If an assumption is made that the acquisition had taken place on January 1, 2008, then the probable contribution would have been € 45.8 million ($ 67.5 million) to the Group’s sales revenue and € -1.5 million ($ -2.3 million) to the Group’s EBIT. A sales revenue forecast for 2009 is no longer possible as the flavor business of Chr. Hansen was fully integrated at the year end. As well as adding further production sites, the acquisition increased our sales and marketing capabilities through the addition of qualified employees. Particularly in the Seasoning, Dairy and Confectionary areas, we were able to acquire customer-specific recipes and, as a consequence, to expand our technological capability as well as increase our range of customers. The acquisition opens up long-term growth possibilities. Annual Report 2008 <strong>Symrise</strong> AG 129 2008 Fair value 32,703 769 1,796 3,901 6,603 45,772 26,115 71,887 Therapeutic Peptides Inc. (TPI) In July 2008, <strong>Symrise</strong> acquired a 20% interest in Therapeutic Peptides Inc., Baton Rouge, US, for an amount of $ 2.3 million (€ 1.6 million). A provisional purchase price allocation was made in accordance with IFRS 3 as at December 31, 2008. The provisional unaudited financial statements as at December 31, 2008 disclose total assets of T€ 709 ($ 1.0 million) and liabilities of T€ 310 (T$ 439). Sales revenue for fiscal year 2008 was T€ 667 (T$ 983), producing a result for the period of T€ -159 (T$ -234). Acquisition of Intercontinental Fragrances (ICF) <strong>Symrise</strong> acquired the fragrance business of the American fragrance producer Intercontinental Fragrances on September 3, 2008, for € 15.1 million ($ 21.4 million). A provisional purchase price allocation was made in accordance with IFRS 3 as at December 31, 2008. The purchase price was allocated to inventories (€ 1.1 million / $ 1.6 million), property, plant and equipment (€ 0.2 million / $ 0.3 million), recipes (€ 8.2 million / $ 11.5 million) and goodwill (€ 5.6 million / $ 8.0 million). From the acquisition date on September 3, 2008, onwards, Intercontinental Fragrances contributed sales revenue of € 3.2 million ($ 4.7 million) to the Group and generated an EBIT of T€ -389 (T$ -573, including amortization of recipes). The EBIT includes restructuring costs of T€ 287 (T$ 423). Due to the short period of membership in the Group, it has not been possible to disclose estimates of the sales revenue and EBIT contribution that would have been made if the acquisition had been made on January 1, 2008. Sales revenue of € 10.9 million is expected for 2009. Acquisition of Manheimer Fragrances <strong>Symrise</strong> acquired the fragrance business of the American fragrance producer Manheimer Fragrance on November 6, 2008, for € 50.3 million ($ 70.7 million). A provisional purchase price allocation was made in accordance with IFRS 3 as at December 31, 2008. The purchase price was allocated to inventories (€ 3.5 million / $ 5.0 million), recipes (€ 33.8 million / $ 47.8 million) and goodwill (€ 13.0 million / $ 17.8 million). From the acquisition date on November 6, 2008, onwards, Manheimer Fragrances contributed sales revenue of € 1.8 million ($ 2.6 million) and an EBIT of € -1.1 million ($ -1.6 million, including amortization of recipes) to the Group. The EBIT includes restructuring costs of T€ 811. Due to the short period of membership in the Group, it has not been possible to disclose estimates of the sales revenue and EBIT contribution that would have been made if the acquisition had been made on January 1, 2008. Sales revenue of €21.8 million is expected for 2009. Notes