XML 115 R66.htm IDEA: XBRL DOCUMENT v3.24.0.1
Goodwill (Tables)
12 Months Ended
Dec. 31, 2023
Goodwill by Reportable Operating Segment  
Schedule of Goodwill

€ millions

    

Historical cost

 

1/1/2022

 

31,190

Foreign currency exchange differences

 

1,526

Additions from business combinations

 

560

Retirements/disposals

 

-95

12/31/2022

 

33,181

Foreign currency exchange differences

 

-849

Additions from business combinations

867

Retirements/disposals

 

-4,008

12/31/2023

29,191

Accumulated amortization

 

1/1/2022

 

102

Foreign currency exchange differences

 

2

12/31/2022

 

104

Foreign currency exchange differences

 

-1

12/31/2023

 

103

Carrying amount

 

12/31/2022

 

33,077

12/31/2023

 

29,088

Schedule of Goodwill by Operating Segment

€ millions

    

Applications,

    

Qualtrics1

    

Emarsys

Taulia2

    

Business Network

    

Sustainability

    

Total

Technology & Services

12/31/2022

27,221

 

4,083

395

294

1,052

32

 

33,077

12/31/2023

 

27,392

 

0

395

296

976

29

 

29,088

1 The Qualtrics segment was dissolved after the divestiture of SAP's share in Qualtrics International Inc.

2 Taulia goodwill opening balance was adjusted by €28 million in 2023.

Summary of goodwill impairment testing key assumptions and detailed planning period

Percent, unless otherwise stated

Applications,

Emarsys

Taulia

Business Network

 

Sustainability

Technology & Services1

    

2023

    

2022

    

2023

    

2022

    

2023

    

2022

    

2023

    

2022

    

2023

    

2022

Budgeted revenue growth (average of the budgeted period)

 

12.8

 

11.4

 

13.3

13.9

22.3

 

24.8

12.7

14.0

31.5

34.6

After-tax discount rate

11.9

11.1

12.3

11.7

11.0

11.3

12.5

11.9

11.7

10.9

Terminal growth rate

 

3.0

 

3.0

 

3.0

3.0

3.0

 

3.0

3.0

3.0

3.0

3.0

Detailed planning period (in years)

5

5

12

12

13

13

10

10

12

12

1 The 2022 figures relate to the Applications, Technology & Support segment without the reallocation of the SAP Signavio segment.

SAP Business Network  
Goodwill by Reportable Operating Segment  
Summary of goodwill impairment testing sensitivity to change in assumptions

    

Business Network

2023

2022

Budgeted revenue growth (change in pp)

 

-3.0

 

-2.8

Target operating margin at the end of the budgeted period (change in pp)

 

-19

 

-19

Emarsys  
Goodwill by Reportable Operating Segment  
Summary of goodwill impairment testing sensitivity to change in assumptions

    

    

Emarsys

2023

2022

Budgeted revenue growth (change in pp)

 

-2.5

 

-2.0

Target operating margin at the end of the budgeted period (change in pp)

 

-21

 

-16

Taulia  
Goodwill by Reportable Operating Segment  
Summary of goodwill impairment testing sensitivity to change in assumptions

    

Taulia

2023

2022

Budgeted revenue growth (change in pp)

 

-1.6

-1.1

Target operating margin at the end of the budgeted period (change in pp)

-15

-11

After-tax discount rate

 

5.8

3.4

Sustainability  
Goodwill by Reportable Operating Segment  
Summary of goodwill impairment testing sensitivity to change in assumptions

    

Sustainability

2023

2022

Budgeted revenue growth (change in pp)

 

-2.1

-1.4

Target operating margin at the end of the budgeted period (change in pp)

-19

-13

After-tax discount rate

 

8.3

3.9