|
|
Carrying
amount |
Adjustments
to fair value |
Opening
balance DSM |
|
Assets
|
|
|
|
|
Intangible assets
|
-
|
12
|
12
|
|
Property, plant and equipment
|
13
|
5
|
18
|
|
Prepaid pension costs
|
2
|
-
|
2
|
|
Other financial assets
|
0
|
-
|
0
|
|
Inventories
|
4
|
12
|
16
|
|
Receivables
|
10
|
-
|
10
|
|
Cash and cash equivalents
|
9
|
-
|
9
|
|
|
|
|
|
|
Total assets
|
38
|
29
|
67
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Deferred tax liabilities
|
3
|
7
|
10
|
|
Other non-current liabilities
|
5
|
-
|
5
|
|
Current liabilities
|
12
|
-
|
12
|
|
|
|
|
|
|
Total liabilities
|
20
|
7
|
27
|
|
|
|
|
|
|
Net assets
|
18
|
22
|
40
|
|
Acquisition price (in cash)
|
|
|
62
|
|
Acquisition price (payable)
|
|
|
8
|
|
Acquisition costs
|
|
|
1
|
|
|
|
|
|
|
Goodwill
|
|
|
31
|
|
|
Pentapharm
|
Other
acquisitions |
Opening
balance DSM |
|
Assets
|
|
|
|
|
Intangible assets
|
12
|
5
|
17
|
|
Property, plant and equipment
|
18
|
19
|
37
|
|
Prepaid pension costs
|
2
|
-
|
2
|
|
Other financial assets
|
0
|
0
|
0
|
|
Inventories
|
16
|
2
|
18
|
|
Receivables
|
10
|
8
|
18
|
|
Cash and cash equivalents
|
9
|
3
|
12
|
|
|
|
|
|
|
Total assets
|
67
|
37
|
104
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Minority interest
|
-
|
2
|
2
|
|
Deferred tax liabilities
|
10
|
-
|
10
|
|
Other non-current liabilities
|
5
|
-
|
5
|
|
Current liabilities
|
12
|
18
|
30
|
|
|
|
|
|
|
Total liabilities
|
27
|
20
|
47
|
|
|
|
|
|
|
Net assets, at fair value
|
40
|
17
|
57
|
|
Acquisition price (in cash)
|
62
|
22
|
84
|
|
Acquisition price (payable)
|
8
|
0
|
8
|
|
Acquisition costs
|
1
|
0
|
1
|
|
Consideration paid
|
71
|
22
|
93
|
|
|
|
|
|
|
Goodwill
|
31
|
5
|
36
|
|
Assets
|
|
|
|
Intangible assets
|
7
|
|
|
Property, plant and equipment
|
14
|
|
|
Other financial assets
|
(3)
|
|
|
Inventories
|
6
|
|
|
Receivables
|
5
|
|
|
Cash and cash equivalents
|
5
|
|
|
|
|
|
|
Total assets
|
|
34
|
|
|
|
|
|
Liabilities
|
|
|
|
Provisions
|
1
|
|
|
Defered tax liabilities
|
2
|
|
|
Other liabilities
|
9
|
|
|
|
|
|
|
Total liabilities
|
|
12
|
|
|
|
|
|
Net assets, at fair value
|
|
22
|
|
Acquisition price (in cash)
|
|
41
|
|
Acquisition costs
|
|
1
|
|
|
|
|
|
Goodwill
|
|
20
|