XML 52 R15.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
INTANGIBLE ASSETS AND GOODWILL
12 Months Ended
Dec. 29, 2019
Intangible assets [Abstract]  
INTANGIBLE ASSETS AND GOODWILL
INTANGIBLE ASSETS AND GOODWILL:

Intangible assets:
2019
Customer contracts and customer relationships
 
Trademarks
 
License agreements
 
Computer software
 
Non-compete agreements
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost
 
 
 
 
 
 
 
 
 
 
 
 
Balance, December 30, 2018
 
$
224,489

 
$
226,172

 
$
69,600

 
$
58,255

 
$
1,790

 
$
580,306

Additions
 

 

 
3,150

 
11,074

 

 
14,224

Disposals
 

 

 

 
(206
)
 

 
(206
)
Balance, December 29, 2019
 
$
224,489

 
$
226,172

 
$
72,750

 
$
69,123

 
$
1,790

 
$
594,324

 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated amortization
 
 
 
 
 
 
 
 
 
 
Balance, December 30, 2018
 
$
89,064

 
$
1,808

 
$
57,606

 
$
36,465

 
$
1,790

 
$
186,733

Amortization
 
12,780

 
700

 
3,809

 
5,206

 

 
22,495

Disposals
 

 

 

 
(18
)
 

 
(18
)
Write-downs and impairments
 

 

 

 
1,250

 

 
1,250

Balance, December 29, 2019
 
$
101,844

 
$
2,508

 
$
61,415

 
$
42,903

 
$
1,790

 
$
210,460

Carrying amount, December 29, 2019
 
$
122,645

 
$
223,664

 
$
11,335

 
$
26,220

 
$

 
$
383,864


2018
Customer contracts and customer relationships
 
Trademarks
 
License agreements
 
Computer software
 
Non-compete agreements
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost
 
 
 
 
 
 
 
 
 
 
 
 
Balance, December 31, 2017
 
$
224,489

 
$
226,172

 
$
59,498

 
$
49,771

 
$
1,880

 
$
561,810

Additions
 

 

 
10,102

 
9,363

 

 
19,465

Disposals
 

 

 

 
(879
)
 
(90
)
 
(969
)
Balance, December 30, 2018
 
$
224,489


$
226,172


$
69,600


$
58,255


$
1,790


$
580,306

 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated amortization
 
 
 
 
 
 
 
 
 
 
Balance, December 31, 2017
 
$
75,472

 
$
1,108

 
$
49,034

 
$
32,711

 
$
1,880

 
$
160,205

Amortization
 
13,592

 
700

 
8,572

 
4,475

 

 
27,339

Disposals
 

 

 

 
(721
)
 
(90
)
 
(811
)
Balance, December 30, 2018
 
$
89,064


$
1,808


$
57,606


$
36,465


$
1,790


$
186,733

Carrying amount, December 30, 2018
 
$
135,425

 
$
224,364

 
$
11,994

 
$
21,790

 
$

 
$
393,573



The carrying amount of internally-generated assets within computer software was $21.8 million as at December 29, 2019 (December 30, 2018 - $16.2 million). Included in computer software as at December 29, 2019 is $9.9 million (December 30, 2018 - $5.9 million) of assets not yet utilized in operations.

Goodwill:
 
2019

 
2018

 
 
 
 
Balance, beginning of fiscal year
$
227,362

 
$
226,571

Goodwill acquired

 
692

Other
503

 
99

Balance, end of fiscal year
$
227,865

 
$
227,362



10. INTANGIBLE ASSETS AND GOODWILL (continued):

Recoverability of cash-generating units:
Goodwill acquired through business acquisitions and trademarks with indefinite useful lives have been allocated to the Company's CGUs as follows:
 
 
December 29, 2019

 
 
 
 
 
Textile & Sewing:
 
 
Goodwill
$
206,637

 
Indefinite life intangible assets
93,400

 
 
$
300,037

 
 
 
Hosiery:
 
 
Goodwill
$
21,228

 
Indefinite life intangible assets
129,272

 
 
$
150,500



In assessing whether goodwill and indefinite life intangible assets are impaired, the carrying amounts of the CGUs (including goodwill and indefinite life intangible assets) are compared to their recoverable amounts. The recoverable amounts of CGUs are based on the higher of the value in use and fair value less costs of disposal. The Company performed the annual impairment review for goodwill and indefinite life intangible assets as at December 29, 2019, and the estimated recoverable amounts exceeded the carrying amounts of the CGUs and as a result, there was no impairment identified.

Recoverable amount
The Company determined the recoverable amounts of the Textile & Sewing and Hosiery CGUs based on the fair value less costs of disposal method. The fair values of the Textile & Sewing and Hosiery CGUs were based on a multiple applied to forecasted earnings before financial expenses, income taxes, depreciation and amortization, and restructuring and acquisition-related costs ("adjusted EBITDA") for the next year, which takes into account financial forecasts approved by senior management. The key assumptions for the fair value less costs of disposal method include estimated sales volumes, selling prices, input costs, and SG&A expenses in determining future forecasted adjusted EBITDA, as well as the multiple applied to forecasted adjusted EBITDA. The adjusted EBITDA multiple was obtained by using market comparables as a reference. The values assigned to the key assumptions represent management’s assessment of future trends and have been based on historical data from external and internal sources. For the Textile & Sewing CGU, no reasonably possible change in the key assumptions used in determining the recoverable amount would result in any impairment of goodwill or indefinite life intangible assets.
Hosiery CGU
The key assumptions used in the estimation of the recoverable amount for the Hosiery CGU are the risk adjusted forecasted adjusted EBITDA for the next year and the adjusted EBITDA multiple of 11. The most significant assumptions that form part of the risk adjusted forecasted adjusted EBITDA for the Hosiery CGU relate to continuing sales trends and expected gross margins and SG&A expenses. Management has identified that a reasonably possible change in forecasted adjusted EBITDA or adjusted EBITDA multiple could cause the carrying amount of the Hosiery CGU to exceed its recoverable amount. A decrease in the risk adjusted forecasted adjusted EBITDA of 10% in the Hosiery CGU, combined with a decrease in the adjusted EBITDA multiple by a factor of 1 would result in the estimated recoverable amount being equal to the carrying amount. A further decrease in the risk adjusted forecasted adjusted EBITDA or the adjusted EBITDA multiple may result in the Company recording an impairment charge relating to the Hosiery CGU.