3.4 Theoretical equity and goodwill movement

The total goodwill of CHF 17.8 million, resulting from acquisitions, recorded in the 2020/21 financial year (2019/20: CHF 137.4 million) is offset in equity as disclosed in the consolidated statement of changes in equity. See also the note on business combinations and divestments (4.3). The following tables show the impact on equity and net profit based on the assumption that the goodwill was capitalized and amortized over a period of five years.

CHF million

 

Financial year ended 30.06.2021

 

Financial year ended 30.06.2020

Theoretical book value of goodwill, net

 

205.1

 

406.2

Cost 30 June

 

2,035.3

 

2,026.7

Additions from acquisitions

 

17.8

 

136.9

Adjustments (earn-out, divestments and others)

 

0.0

 

0.5

Translation exchange differences

 

–9.2

 

–45.7

Cost 1 July

 

2,026.7

 

1,935.0

Accumulated amortization 30 June

 

1,830.2

 

1,620.5

Additions

 

205.7

 

383.7

Impairment

 

4.0

 

0.0

Translation exchange differences

 

0.0

 

–30.6

Accumulated amortization 1 July

 

1,620.5

 

1,267.4

The disclosed impairment of CHF 4.0 million relates to goodwill offset in equity in 2016/17 financial year in connection with the acquisition of Mesker Openings Group (USA). This impairment does not affect consolidated income.

 

 

Financial year ended 30.06.2021

 

Financial year ended 30.06.2020

CHF million

 

Effective

 

Amorti- zation goodwill

 

Theoretical (incl. amorti- zation goodwill)

 

Effective

 

Amorti- zation goodwill

 

Theoretical (incl. amorti- zation goodwill)

Effects on the income statement

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit (EBIT)

 

274.3

 

–205.7

 

68.6

 

253.2

 

–383.7

 

–130.5

EBIT as % of net sales

 

11.0

 

–8.2

 

2.7

 

10.0

 

–15.1

 

–5.1

Net profit

 

193.3

 

–205.7

 

–12.4

 

164.1

 

–383.7

 

–219.6

Effect on the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

Equity according to balance sheet

 

264.9

 

205.1

 

470.0

 

141.3

 

406.2

 

547.5

Equity as % of balance sheet total

 

14.2

 

 

 

22.6

 

7.8

 

 

 

24.7

Accounting principles

As goodwill is fully offset in equity at the date of acquisition, an impairment of goodwill does not affect income; it is only disclosed in the notes to the consolidated financial statements.

Goodwill represents the excess of the consideration transferred, the amount of any non-controlling interest in the acquired entity, and the book value as at the acquisition date of any previous equity interest in the acquired entity over the fair value of the Group’s share of the identifiable net assets acquired. Only intangible assets purchased separately are recognized as part of an acquisition. The positive or negative goodwill resulting from acquisitions is offset in equity at the date of acquisition against retained earnings.

If the purchase price contains elements that are dependent on future results, they are estimated as accurately as possible at the date of acquisition and recognized in the balance sheet. In the event of any disparities when the definitive purchase price is settled, the goodwill offset in equity is adjusted accordingly. The consequences of a theoretical capitalization and amortization of goodwill are explained in the note on the theoretical movement of goodwill.

 
 

You are using an outdated browser. Please update your browser to view this website correctly: https://browsehappy.com/