Bookmark and Share

New business combinations

Nederlandse tekst

 

Effect of new business combinations

Early 2010, Bekaert announced the acquisition of two Bridgestone tire cord plants i.e. BMI, Sardinia (Italy) and BSSH, Huizhou (Guangdong Province, China)[1]. The acquisition was finalized through a share deal effective from March 31. As part of this transaction, Bekaert and Bridgestone have entered into a long-term agreement to supply tire cord to Bridgestone. The total purchase consideration for this deal amounted to € 31,9 million, while the fair value of the net assets acquired was measured at € 32,5 million, resulting into a negative goodwill of € 0,6 million. Consequently, a gain of € 0,6 million was recognized in the non-recurring items section of the income statement. The limited negative goodwill implies that this is an equitable deal.

The table below presents the net assets acquired by balance sheet caption, showing the effect of fair value adjustments applied in accordance with IFRS 3 Business Combinations. It also clarifies the amount shown in the consolidated cash flow statement as ‘new business combinations’.

Total
in thousands of €
Acquiree's
carrying amount
before combination
Fair value adjustments Fair value
Intangible assets 892 10 632 11 524
Property, plant and equipment 74 187 -37 863 36 324
Other non-current assets - - -
Deferred tax assets - 5 474 5 474
Inventories 8 705 2 843 11 548
Trade receivables 13 645 -2 547 11 098
Advances paid 13 - 13
Other receivables 825 - 825
Cash and cash equivalents 2 298 - 2 298
Other current assets 81 - 81
Non-current employee benefit
obligations
-1 753 255 -1 498
Provisions -230 -110 -340
Deferred tax liabilities - -3 659 -3 659
Current financial liabilities -31 399 - -31 399
Trade payables -6 552 -1 -6 553
Current employee benefit obligations -1 750 -1 -1 751
Current provisions -1 244 - -1 244
Other current liabilities -230 - -230
       
Total net assets acquired in a business combination 57 488 -24 977 32 511
Negative goodwill  - - -563
Consideration paid       31 948
Cash acquired     -2 298
New business combinations     29 650

The substantial positive fair value adjustment on intangible assets relates to the rights to use land in Huizhou.
The substantial negative fair value adjustment applied to the property, plant and equipment is based on a discounted cash flow model.
Although the supply agreement with Bridgestone represents an intangible asset, its fair value was deemed nil. Of the € -2.5 million fair value adjustments to the trade receivables, only € -0.1 million relates to a general bad debt allowance. The remaining part relates to cut-off adjustments offset by equivalent adjustments to the inventories.

The effect on consolidated sales and on the result for the period is shown below:

Total
in thousands of €
Date of acquisition Net sales for the period Result for the period
Bridgestone acquisition 31 March 2010 45 956 -3 744
 

It is impracticable to recalculate the consolidated sales and results for the period as if the acquisition date were January 1, mainly because this would cause undue effort and cost in view of its limited relevance.

On 1 July 2010, Bekaert sold its diamond-like carbon coating business to Sulzer (Switzerland). The deal covers the move of 6 production plants (in EMEA and North America) and 150 employees to Sulzer.
On 22 December 2010 Bekaert signed the final agreement for the takeover by Arisawa (Japan) of Bekaert's Progressive Composites plants in Vista, California and in Munguía, Spain. Bekaert herewith divested its activity platform of pressure vessels, which accounted for less than 1% of the Group's consolidated sales.

The table below presents the net assets disposed by balance sheet caption. It also clarifies the amount shown in the consolidated cash flow statement as ‘Proceeds from disposal of investments’.
The other disposals relate to Bekinit KK (Japan), Precision Surface Technology Pte Ltd (Singapore) and Bekaert Handling Group AS (Denmark), none of which is material enough to be disclosed separately. 

in thousands of €  Diamond-like
carbon coating
business
     
         
         
         
         
         

 

[1] BMI: Bridgestone Metalpha Italia SpA – Sardinia, Italy; BSSH: Bridgestone (Huizhou) Steel Cord Co., LTD – Huizhou, China

Find Address

Go

better together

better together story 3

Situation

Development of an environment-friendly diesel engine for trucks.

Solution

A revolutionary cable, strong and weather-proof.

Result

EURO 5-proof solution applied in a quarter of all trucks in Europe.

BEKB stock exchange

M-Bekaert

Investors goes mobile!