PDF (10.9MB) - ThyssenKrupp AG

More documents

Recommendations

Info

3.6 Consolidated financial statements Notes Notes to to the the consolidated financial financial statements Impairment of goodwill Goodwill impairment losses are included in other operating expenses. Based on business expectations in 2009/2010 the annual impairment test did not indicate that goodwill might be impaired because the recoverable amounts of all cash generating units (CGUs) exceeded the respective carrying amounts. In the annual impairment test in 2010/2011, a more negative assessment of the economic situation and the connected surrounding conditions indicated that goodwill of the CGUs of the Stainless Global business area has to be impaired in the amount of €290 million because the recoverable amounts of the respective CGU were less than the respective carrying amounts. In the ThyssenKrupp Nirosta CGU which is a producer of stainless flat products, the impairment loss amounted to €166 million. The determination of the recoverable amount was derived from the value in use based on a discount rate of 8.1%. Moreover, in the ThyssenKrupp Mexinox CGU which is bundling the Mexico business of stainless flat products, an impairment loss of €72 million had to be recognized. The determination of the recoverable amount was derived from the value in use based on a discount rate of 9.3%. In the ThyssenKrupp Acciai Speciali Terni CGU which is also a producer of stainless flat products, the impairment loss amounted to €39 million. The determination of the recoverable amount was derived from the value in use based on a discount rate of 9.9%. The remaining impairment loss almost solely applies to the ThyssenKrupp Stainless International CGU. Additional adjustments are disclosed in Note 03. Impairment of other intangible assets Impairment losses of intangible assets other than goodwill are included in cost of sales. In 2009/2010 the Components Technology business area impaired in the Presta Steering and Camshafts operating units capitalized development costs of €5 million because the recognition criteria of IAS 38 were no longer met. Goodwill Goodwill (excluding goodwill of equity method investments) has been allocated to cash generating units within all business areas. The recoverable amount of each cash generating unit is determined based on a value in use calculation using after-tax cash flow projections based on bottom-up prepared financial budgets approved by ThyssenKrupp AG’s management covering a four-year period. The budgeted last year is generally used to determine the cash flows beyond the budgeted period. No growth rate is taken into account to extrapolate the budgeted last year. The weighted average cost of capital discount rate is based on a risk-free interest rate of 3.25% and a market risk premium of 5%. Moreover for each CGU an individual beta derived from the relevant peer group, a debt capital spread and an individual capital structure is used. In addition CGU specific tax rates are used. The following after-tax discount rate ranges have been applied to the cash flow projections by business area: % 154 After tax discount rate ranges Year ended Sept. 30, 2010 Year ended Sept. 30, 2011 Steel Europe 9.4 8.1 Materials Services 8.1 – 9.2 7.0 – 9.0 Elevator Technolgy 8.7 7.8 Plant Technology 8.8 – 10.6 7.7 – 9.0 Components Technology 6.6 – 8.7 7.7 – 8.0 Marine Systems 7.1 6.3 Stainless Global 8.6 – 10.0 7.7 – 9.9 Corporate 7.5 6.6
3.6 Consolidated financial statements Notes to the consolidated financial statements The values in use for the CGUs are determined based on both historical data and expected forecast market performance. The values assigned to the key assumptions are generally consistent with external information sources. Significant goodwill CGU (Business Area) Steel Europe (Steel Europe) Americas (Elevator Technology) Uhde (Plant Technology) Marine Systems (Marine Systems) Carrying amount of goodwill allocated to CGU (million €) 314 832 236 1,040 Proportion of total goodwill (in %) 9% 25% 7% 31% Consolidated financial statements 154 | 155 31 CGUs were identified in the ThyssenKrupp Group, of which 25 report goodwill. Total goodwill, e.g. including goodwill of disposal groups and discontinued operations, amounts to €3,378 million as of September 30, 2011. 72% of this goodwill relates to the CGUs Steel Europe, Americas, Uhde and Marine Systems, as shown in the following table: Description of key assumptions of budgeting Procedure used to determine key assumptions - Selling prices - Procurement prices - Business cycles - Procurement prices - Exchange rates and interest rates - Market growth rates - Business cycles - Market growth rates Internal estimates of sales and purchasing departments concerned and consideration of economic assumptions set by ThyssenKrupp AG and external market studies Consideration of economic assumptions set by ThyssenKrupp AG and external market studies Consideration of economic assumptions set by ThyssenKrupp AG and external market studies as well as deduction of future demand and propensity to invest from the current development of end-product prices Naval shipbuilding: Consideration of long-term budget plans of potential customers and if appropriate concrete negotiations with customers, tightened competitive situation and at the same time decreased budgets of the customer countries The annual impairment test resulted in an impairment in the CGUs of the Stainless Global business area because the recoverable amount was less than the respective carrying amount of the CGU. The change in the carrying amount of goodwill (excluding goodwill of investments accounted for using the equity method) is as follows: million € Steel Europe Steel Americas Materials Services Elevator Technology Plant Technology Components Technology Marine Systems Stainless Global Corporate Total* Balance as of Sept. 30, 2009 313 0 383 1,196 297 224 1,043 331 15 3,802 Currency differences 1 0 21 82 8 14 1 6 0 133 Acquisitions/(divestitures) 0 0 (15) 5 5 0 0 0 0 (5) Additions Reclassification due to the presentation 0 0 0 1 2 0 0 0 0 3 as assets held for sale 0 0 0 0 0 0 (120) 0 0 (120) Impairment Balance as of 0 0 (2) (3) 0 0 0 0 0 (5) Sept. 30, 2010 314 0 387 1,281 312 238 924 337 15 3,808 Currency differences (1) 0 (4) 0 (2) 4 (1) (2) 0 (6) Acquisitions/(divestitures) 0 0 5 22 0 0 (1) 0 0 26 Additions Reclassification due to the presentation as 0 0 0 9 0 0 0 0 0 9 assets held for sale/ disposal 0 0 (64) 0 0 0 (60) (45) 0 (169) Impairment Balance as of 0 0 0 0 0 0 0 (290) 0 (290) Sept. 30, 2011 313 0 324 1,312 310 242 862 0 15 3,378 * excluding goodwill of investments accounted for using the equity method
Page 1:
Annual Report 2010/2011 At the cent
Page 4 and 5:
Our mission statement We are Thysse
Page 6 and 7:
Our capabilities Material We combin
Page 8 and 9:
Making tomorrow possible Our engine
Page 10 and 11:
Letter to shareholders Dr.-Ing. Hei
Page 12 and 13:
Letter to shareholders To assist ou
Page 14 and 15:
Contents Our mission statement C2 F
Page 17 and 18:
To our shareholders To our sharehol
Page 19 and 20:
Solutions for many sectors In the f
Page 21 and 22:
To our shareholders 1.1 To our shar
Page 23 and 24:
To our shareholders Edwin Eichler a
Page 25 and 26:
To our shareholders Wilhelm Segerat
Page 27 and 28:
Page 29 and 30:
Page 31 and 32:
Page 33 and 34:
Page 35 and 36:
Page 37 and 38:
Page 39 and 40:
Page 41 and 42:
Page 43 and 44:
Page 45 and 46:
To our shareholders 1.4 1.4 To To o
Page 47 and 48:
Page 49 and 50:
Management report on the Group Mana
Page 51 and 52:
Lightening the load The challenge o
Page 53 and 54:
Management report on the Group 2.1
Page 55 and 56:
IPO: Sale of a company to investors
Page 57 and 58:
Page 59 and 60:
Page 61 and 62:
Page 63 and 64:
Page 65 and 66:
Page 67 and 68:
Page 69 and 70:
Page 71 and 72:
Page 73 and 74:
Page 75 and 76:
Page 77 and 78:
Page 79 and 80:
Page 81 and 82:
Page 83 and 84:
Page 85 and 86:
Page 87 and 88:
Page 89 and 90:
Page 91 and 92:
Page 93 and 94:
Page 95 and 96:
Page 97 and 98:
Page 99 and 100:
Page 101 and 102:
Page 103 and 104:
Page 105 and 106:
Management report on the Group 2.5/
Page 107 and 108: Management report on the Group 2.7
Page 129 and 130: Consolidated fi nancial statements
Page 131 and 132: Using space better The challenge of
Page 133 and 134: 3.1 Consolidated financial statemen
Page 135 and 136: Consolidated financial statements 3
Page 137 and 138: Consolidated financial statements 3
Page 157: 3.6 Consolidated financial statemen
Page 177 and 178: Consolidated financial statements A
Page 179 and 180: Guarantees include contingent liabi
Page 181 and 182: 22 Financial instruments Consolidat
Page 183 and 184: Interest rate swaps and cross curre
Page 187 and 188: Consolidated financial statements T
Page 193 and 194: million € For the fiscal year end
Page 195 and 196: The reconciliations of sales, incom
Page 207 and 208: Fully consolidated group companies
Page 209 and 210:
Fully consolidated group companies
Page 211 and 212:
Page 213 and 214:
Page 215 and 216:
Page 217 and 218:
Page 219 and 220:
Page 221 and 222:
Page 223 and 224:
Equity-stated companies (*=Joint Ve
Page 225 and 226:
Other associated affiliates (*=Join
Page 227 and 228:
Auditors’ Auditor’ report Repor
Page 229 and 230:
Additional information How have Thy
Page 231 and 232:
Making things more effi ciently The
Page 233 and 234:
4.1 Additional information Multi-ye
Page 235 and 236:
4.2 Additional information Other di
Page 237 and 238:
4.3 Additional information Other di
Page 239 and 240:
4.5 Additional information Index 4.
Page 241 and 242:
4.6 Additional information List of
Page 243 and 244:
4.8 Additional information Contact
show all

PDF (10.9MB) - ThyssenKrupp AG

Create successful ePaper yourself

Delete template?

Save as template?