XML 407 R45.htm IDEA: XBRL DOCUMENT v3.22.4
Goodwill and intangible assets (Tables)
12 Months Ended
Dec. 31, 2022
Intangible assets and goodwill [abstract]  
Summary of Movements in Goodwill and Intangible Assets
€ millionGoodwillIndefinite-life
intangible assets
Finite-life intangible assetsTotal
Movements during 2022SoftwareOther
Cost
1 January 202221,489 17,681 3,189 1,114 43,473 
Additions through business combinations(a)
585 603 – – 1,188 
Disposal of businesses(16)(4)(3)– (23)
Reclassification to held for sale– (25)(4)– (29)
Additions– – 251 253 
Disposals and other movements– (2)(24)(5)(31)
Hyperinflationary adjustment116 17 – – 133 
Currency retranslation592 246 (92)26 772 
31 December 202222,766 18,516 3,317 1,137 45,736 
Accumulated amortisation and impairment
1 January 2022(1,159)(211)(2,609)(903)(4,882)
Amortisation/impairment for the year– (146)(216)(93)(455)
Disposals and other movements– 32 38 
Currency retranslation63 (19)52 
31 December 2022(1,157)(350)(2,730)(1,010)(5,247)
Net book value 31 December 2022(b)
21,609 18,166 587 127 40,489 
€ millionGoodwillIndefinite-life
intangible assets
Finite-life intangible assetsTotal
Movements during 2021SoftwareOther
Cost
1 January 202120,118 15,420 2,819 1,074 39,431 
Additions through business combinations741 1,753 – 2,495 
Disposal of businesses(2)– – – (2)
Reclassification to held for sale(c)
(534)(362)(7)– (903)
Additions– – 229 231 
Disposals and other movements(18)– (44)(3)(65)
Hyperinflationary adjustment96 – – 103 
Currency retranslation1,088 863 192 40 2,183 
31 December 202121,489 17,681 3,189 1,114 43,473 
Accumulated amortisation and impairment
1 January 2021(1,176)(211)(2,282)(821)(4,490)
Amortisation/impairment for the year– – (222)(52)(274)
Disposals and other movements18 48 69 
Currency retranslation(1)(1)(153)(32)(187)
31 December 2021(1,159)(211)(2,609)(903)(4,882)
Net book value 31 December 202120,330 17,470 580 211 38,591 
(a)Includes the provisional fair value of goodwill and intangibles for acquisitions made in 2022 as well as subsequent changes in the fair value of goodwill and intangibles for the acquisitions made in 2021 where the initial acquisition accounting was provisional at the end of 2021. See note 21 for further details.
(b)Within indefinite-life intangible assets there are five existing brands that have a significant carrying value: Horlicks €2,759 million (2021: €2,898 million), Knorr €1,839 million (2021: €1,803 million), Paula's Choice €1,764 million (2021: €1,660 million), Carver Korea €1,456 million (2021: €1,452 million) and Hellmann’s €1,261 million (2021: €1,196 million).
(c)Goodwill and intangibles in relation to ekaterra amounting to €899 million were reclassified as held for sale.
Summary of Goodwill and Indefinite-Life Intangible Assets Held in Significant CGUs
2022 GCGUs
€ billion
Goodwill
Beauty & Wellbeing4.9 
Personal Care4.1 
Home Care0.9 
Nutrition8.3 
Ice Cream3.4 
Total GCGUs21.6 
2022 CGUs
€ billion
Indefinite- life intangible assets
Nutrition South Asia3.3 
Nutrition Europe, ANZ & METU1.4 
Nutrition North America1.0 
Prestige2.8 
Beauty & Wellbeing North Asia1.5 
Health & Wellness1.6 
Total Significant CGUs11.6 
Others(a)
6.6 
Total CGUs18.2 
 (a) Included within Others are individually insignificant amounts of intangible assets.
Summary of Key Assumptions used in Discounted Cash Flow Projections
Projected cash flows include specific estimates for a period of five years. The growth rates and operating margins used to estimate cash flows for the five years are based on past performance and on the Group’s three-year strategic plan, de-risked to ensure reasonability and extended to years four and five. The Group's three-year strategic plan factors in initiatives we are undertaking to reduce carbon emissions in line with our CTAP and impacts of climate change on our operational costs. The growth rates used in this exercise for GCGUs and significant CGUs are set out below:
For the year 2022
Group of CGUsBeauty & WellbeingPersonal CareHome CareNutritionIce Cream
Longer-term sustainable growth rates3 %3 %4 %3 %3 %
Average near-term nominal growth rates6 %3 %4 %5 %6 %
For the year 2022Nutrition South AsiaNutrition Europe, ANZ & METUNutrition North AmericaPrestigeBeauty & Wellbeing North AsiaHealth & Wellness
Longer-term sustainable growth rates7 %2 %2 %2 %4 %2 %
Average near-term nominal growth rates7 %2 %4 %11 %3 %17 %