The cash flows related to the 2025 acquisitions are as follows:
| (in millions of euros) | 2025 |
|---|---|
| Cash consideration | Cash consideration 2025687 |
| Cash and cash equivalents of the acquired entities | Cash and cash equivalents of the acquired entities 2025(64) |
| Earn-out payments | Earn-out payments 202547 |
| Acquisitions of subsidiaries, net of cash acquired | Acquisitions of subsidiaries, net of cash acquired 2025670 |
Acquisitions during the period contribute less than 1% of consolidated net revenue in financial year 2025 and less than 1% of net income attributable to equity holders of the parent company.
Acquisition costs are recognized in other operating expenses.
The main acquisitions of the period were:
The goodwill resulting from the Groupe’s main acquisitions in 2024 was determined as follows:
| (in millions of euros) | Mars | Influential | Spinnaker |
|---|---|---|---|
| Cash consideration | Cash consideration Mars 528 |
Cash consideration Influential 196 |
Cash consideration Spinnaker 113 |
| Earn-out consideration | Earn-out consideration Mars – |
Earn-out consideration Influential 184 |
Earn-out consideration Spinnaker 4 |
| Total consideration transferred (A) | Total consideration transferred (A) Mars 528 |
Total consideration transferred (A) Influential 380 |
Total consideration transferred (A) Spinnaker 117 |
| Non-controlling interests (B) | Non-controlling interests (B) Mars 12 |
Non-controlling interests (B) Influential – |
Non-controlling interests (B) Spinnaker – |
| Technology | Technology Mars 26 |
Technology Influential – |
Technology Spinnaker – |
| Customer relationship | Customer relationship Mars 164 |
Customer relationship Influential 26 |
Customer relationship Spinnaker 10 |
| Deferred tax liabilities related to acquired intangible assets | Deferred tax liabilities related to acquired intangible assets Mars (51) |
Deferred tax liabilities related to acquired intangible assets Influential (7) |
Deferred tax liabilities related to acquired intangible assets Spinnaker (3) |
| Other assets | Other assets Mars 106 |
Other assets Influential 57 |
Other assets Spinnaker 12 |
| Other liabilities | Other liabilities Mars (79) |
Other liabilities Influential (30) |
Other liabilities Spinnaker (3) |
| Total identifiable net assets acquired (C) | Total identifiable net assets acquired (C) Mars 166 |
Total identifiable net assets acquired (C) Influential 46 |
Total identifiable net assets acquired (C) Spinnaker 16 |
| Goodwill (A + B - C) | Goodwill (A + B - C) Mars 374 |
Goodwill (A + B - C) Influential 334 |
Goodwill (A + B - C) Spinnaker 101 |