Investor Presentaiton
CONSOLIDATED FINANCIAL STATEMENTS | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS | ACQUISTIONS AND CAPITAL EXPENDITURE
4.2 GOODWILL
Goodwill allocation
Goodwill is allocated to cash-generating units (CGUS). A cash
generating unit is typically defined as the country unit in which
the acquired business operates in accordance with KONE'S
business model and organization structure. As at Dec 31,
2021 the carrying amount of goodwill is allocated to 24
different CGUS. The five largest CGUS carry 74% of the
goodwill. The carrying amount of goodwill is below EUR 10
million for 10 CGUS. The geographical allocation of goodwill
and the weighted average discount rates are presented in the
adjacent table.
Impairment testing
The value-in-use calculations based on CGU specific cash
flow projections are based on financial estimates prepared by
the management. The explicit forecast period covers the
following three years for each CGU.
The business growth, sales price and cost development
assumptions embedded in the CGU specific cash flow
projections are based on management assessment of the
market demand and environment, which are examined
against external information sources. The productivity and
efficiency assumptions are based on internal targets, which
are evaluated against actual performance. The cash flows for
subsequent terminal year are assumed prudently without
growth.
The discount rates are based on the risk-free interest
rates, risk factors (beta coefficient) and market risk premiums
available on financial markets. The value-in-use calculations
are validated against KONE's market capitalization.
No goodwill impairment losses were recognized during the
accounting period. The impairment testing process includes a
sensitivity analysis in which the CGU specific cash flow
estimates were reduced by 10-40 percent and the discount
rates were increased by 1-4 percentage points. Based on the
sensitivity analysis, the probability for material impairment
losses was very low. Under the basic scenario, the value-in-
use calculations were on average 10.0 times higher than the
CGUs' assets employed. The respective ratio for the five
largest CGUS was 8.5; for the five smallest 12.7 and
respectively for the other CGUS 13.5.
Accounting principles
Goodwill
Acquisitions are accounted for using the acquisition method.
Goodwill is calculated as the excess of acquisition cost over
the fair values of identified assets and liabilities acquired.
Goodwill typically represents the value of the acquired
market share, business knowledge and the synergies
obtained in connection with the acquisition. The carrying
amount of goodwill is not amortized, but is tested for
impairment.
Impairment testing
The Group assesses the carrying amount of goodwill
annually or more frequently if any indication of impairment
exists. Goodwill is allocated to the cash generating units
(CGUS) of the Group, which are identified according to the
Goodwill, MEUR
EMEA
Americas
Asia-Pacific
Total
Goodwill reconciliation
Goodwill, MEUR
Opening net book value
Translation differences
Increase
Decrease
Companies acquired (note 4.1)
Closing net book value
country of operation and business area at the level at which
goodwill is monitored for internal management purposes. The
recoverable amount of a CGU is determined by value-in-use
calculations. In assessing the recoverable amount, estimated
future cash flows are discounted to their present value. Cash
flow estimates are based on operative managerial estimates.
The discount rate is the weighted average cost of capital
(WACC) for the main currency area in the location of the CGU
(country or business area), which reflects the market
assessment of the time value of money and the risks specific
in KONE's business.
Any impairment loss of goodwill is recognized immediately
as an expense and is not subsequently reversed.
Discount interest
rates used (pre-tax),
Discount interest
rates used (pre-tax),
Dec 31, 2021
814.9 58
349.0 25
241.4 17
1,405.2
%
%
Dec 31, 2020
5.52
7.22
%
784.9 59
319.6 24
%
5.15
6.46
8.91
222.6
1,327.0
17
9.19
Dec 31, 2021
1,327.0
58.6
Dec 31, 2020
1,366.5
-39.7
0.2
-0.9
-3.8
20.5
4.0
1,405.2
1,327.0
60
KONE ANNUAL REVIEW 2021View entire presentation