ThyssenKrupp AG

Critical goodwill

CGU
(Segment)

 

Carrying
amount of CGU
(million €)

 

Recoverable
amount of CGU
(million €)

 

Description of
key assumptions

 

Procedure used to determine key assumptions

                 

Bauelemente
(Steel)

 

116

 

127

 

- Selling prices
- Business cycles

 

Internal estimates of sales and purchasing departments
concerned taking into account the economic parameters specified
by ThyssenKrupp AG (Economic Affairs and Market Research) 

                 

TK Nirosta
(Stainless)

 

932

 

944

 

- Selling prices
- Procurement prices

 

Internal estimates of sales and purchasing departments concerned

                 

Chassis Structure
(Automotive)

 

955

 

1,036

 

- Selling prices
- Procurement prices

 

Consideration of contractual agreements with customers,
agreements with key suppliers; forecast cost inflation based
on economic assumptions set by ThyssenKrupp AG