XML 47 R21.htm IDEA: XBRL DOCUMENT v3.20.1
INTANGIBLE ASSETS
12 Months Ended
Dec. 31, 2019
INTANGIBLE ASSETS  
INTANGIBLE ASSETS

15.    INTANGIBLE ASSETS

Intangible assets of the Group for fiscal years ended on December 31, 2019 and 2018 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross carrying amount

 

Depreciation

 

 

 

 

At the

 

 

 

Additions

 

 

 

At the

 

At the

 

 

 

 

 

 

 

At the

 

Net carrying

 

 

beginning

 

 

 

by business

 

 

 

End of the

 

beginning

 

 

 

By business

 

 

 

End of the

 

amount at

Item

    

of the year

    

Additions

    

combinations

    

Disposals

    

year

    

of the year

    

Disposals

    

combinations

    

Of the year

    

year

    

12/31/2019

Measurement at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

2,678,965

 

13,829

 

 —

 

 —

 

2,692,794

 

 —

 

 —

 

 —

 

 —

 

 —

 

2,692,794

Brands

 

146,907

 

 —

 

 —

 

 —

 

146,907

 

 —

 

 —

 

 —

 

 —

 

 —

 

146,907

Other intangible assets

 

2,228,054

 

651,095

 

 —

 

(4,269)

 

2,874,880

 

(883,780)

 

120

 

 —

 

(458,407)

 

(1,342,067)

 

1,532,813

TOTAL

 

5,053,926

 

664,924

 

 —

 

(4,269)

 

5,714,581

 

(883,780)

 

120

 

 —

 

(458,407)

 

(1,342,067)

 

4,372,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross carrying amount

 

Depreciation

 

 

 

 

At the

 

 

 

Additions

 

 

 

At the

 

At the

 

 

 

 

 

 

 

At the

 

Net carrying

 

 

beginning

 

 

 

by business

 

 

 

End of the

 

beginning

 

 

 

By business

 

 

 

End of the

 

amount at

Item

    

of the year

    

Additions

    

combinations

    

Disposals

    

year

    

of the year

    

Disposals

    

combinations

    

Of the year

    

year

    

12/31/2018

Measurement at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

255,323

 

2,423,642

 

 —

 

 —

 

2,678,965

 

 —

 

 —

 

 —

 

 —

 

 —

 

2,678,965

Brands

 

 —

 

146,907

 

 —

 

 —

 

146,907

 

 —

 

 —

 

 —

 

 —

 

 —

 

146,907

Other intangible assets

 

1,723,407

 

1,300,811

 

2,520

 

(798,684)

 

2,228,054

 

(1,271,996)

 

618,809

 

(2,143)

 

(228,450)

 

(883,780)

 

1,344,274

TOTAL

 

1,978,730

 

3,871,360

 

2,520

 

(798,684)

 

5,053,926

 

(1,271,996)

 

618,809

 

(2,143)

 

(228,450)

 

(883,780)

 

4,170,146

 

15.1    Goodwill impairment

Goodwill is assigned to the Group’s cash generating units on the basis of the operating segments.

 

 

 

 

 

 

 

    

12/31/2019

    

12/31/2018

Supervielle Seguros S.A.

 

7,115

 

7,115

Cordial Compañía Financiera S.A.

 

177,578

 

177,578

Banco Regional de Cuyo S.A.

 

63,419

 

63,419

InvertirOnline S.A.U. / InvertirOnline.Com Argentina S.A.U.

 

1,355,982

 

1,355,982

Micro Lending S.A.U.

 

1,067,660

 

1,067,660

Others

 

21,040

 

7,211

TOTAL

 

2,692,794

 

2,678,965

 

The recoverable amount of a cash generating unit is determined on the basis of its value in use. These method uses cash flow projections based on approved financial budgets covering a period of five years.

The key assumptions are related to marginal contribution margins. These were determined on the basis of historic performances, other external sources of information and the expectations of market development.

The discount rates used are the respective average cost of capital (“WACC”), which is considered a good indicator of the cost of capital. For each cash generating unit, where the assets are assigned, a specific WACC was determined considering the industry, the country and the size of the business.

The main macroeconomic premises used are detailed below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

Forecast

 

Forecast

 

Forecast

 

Forecast

 

Forecast

 

 

    

2019

    

2020

    

2021

    

2022

    

2023

    

2024

 

Inflation (end of period)

 

54.3

%  

44.2

%  

25.3

%  

17.2

%  

10.0

%  

8.5

%

Inflation (average)

 

53.3

%  

54.6

%  

29.3

%  

20.6

%  

13.1

%  

9.1

%

Cost of funding (end of period)

 

61.4

%  

36.8

%  

25.9

%  

15.4

%  

11.5

%  

11.5

%

Cost of funding (average)

 

65.0

%  

45.2

%  

31.4

%  

19.9

%  

13.2

%  

11.5

%

Loan’s interest rate (average)

 

78.3

%  

61.0

%  

50.0

%  

41.8

%  

39.2

%  

39.0

%

 

Goodwill has been tested annually for impairment. No impairment adjustments have been determined over these assets as a result of the tests performed.

The sensitivity analysis for the cash-generating unit to which the Goodwill was allocated was based on a 5% increase in the weighted average cost of capital. The Group concluded that no impairment loss would need to be recognized on the Goodwill  in the segment under these conditions.