Plastic Omnium // 2021 Universal Registration Document
CONSOLIDATED FINANCIAL STATEMENTS 2021 Consolidated financial statements at December 31, 2021
Acquisition price 2.2.2.1.1 The acquisition prices as well as the payment terms are summarized in the table below:
EKPO Fuel Cell Technologies
Plastic Omnium New Energies Wels GmbH
In%
Consolidation date in the Group’s consolidated financial statements
March 1, 2021
March 1, 2021
Percentage of interest
40%
100%
Consolidation method
Equity method
Full consolidation
Amount paid on March 1, 2021
Amount paid on March 1, 2021
Balance to be paid
Total acquisitions
In thousands of euros
Acquisition price
30,040
70,000 (1)
13,449
113,489
Planned payment schedule for the balance of the acquisition price of the EKPO shares:
In thousands of euros
March 1, 2022
30,000
March 1, 2023
10,000
September 1, 2023
10,000
March 1, 2024
10,000
September 1, 2024 10,000 The remaining €70 million payable in respect of the acquisition of a 40% stake in EKPO are recorded as financial liabilities in the Group’s consolidated financial (1) statements at December 31, 2021; given the staggered payment, the fair value of the price remaining to be paid is €68.9 million.
5
2.2.2.1.2 EKPO FUEL CELL TECHNOLOGIES
goodwill of €16.9 million, after taking into account a deferred tax liability of €35.1 million related to this intangible asset. PLASTIC OMNIUM NEW ENERGIES WELS GMBH (EKAT) The allocation of the acquisition price to the acquired assets and liabilities identified a “Technology” intangible asset, valued at €8.8 million. The acquired intangible asset identified is recognized in intangible assets in progress pending its use in a series production process. This is expected to take place in the first quarter of 2022. From that date, the intangible asset will be amortized over twelve years; the amortization charge for this intangible asset will be recognized in the operating margin. At December 31, 2021, the goodwill, after taking into account the deferred tax liability of €2.2 million related to this intangible asset, amounted to €6.3 million. The opening balance sheet for the two entities as of March 1, 2021 is presented below. It will be finalized by March 1, 2022.
Allocation of the acquisition price
The allocation of the acquisition price to the acquired assets and liabilities identified a “Technology” intangible asset, valued at €131 million ( i.e. €52 million for the share held by the Plastic Omnium Group), resulting in a revaluation of the intangible assets recognized by the entity of €117 million. The acquired intangible asset identified is recognized in intangible assets in progress pending its use in a series production process. This is expected to take place in 2022. From this date, the intangible asset will be amortized over twelve years; the amortization charge for this intangible asset will be included in the operating margin under “Share of profit (loss) of associates and joint ventures”. See Note 4.5. At December 31, 2021, the 40% share of equity held by the Group and recognized under “Equity method investments” (See Note 5.1.5), includes
225
PLASTIC OMNIUM UNIVERSAL REGISTRATION DOCUMENT 2021
Made with FlippingBook Ebook Creator