XML 66 R56.htm IDEA: XBRL DOCUMENT v3.19.1
Intangibles assets and goodwill (Tables)
12 Months Ended
Dec. 31, 2018
Text block [abstract]  
Summary of Intangible Assets, Goodwill, and Accumulated Amortization

Changes in the carrying amount of intangible assets, goodwill, and accumulated amortization for the years ended December 31, 2018 and 2017 are analysed as follows:

 

     Trademarks
patents and
other
     Software      Goodwill      Total  

Cost as at January 1, 2017

     13,715        27,687        1,921        43,323  

Additions

     —          1,239        2,041        3,280  

Disposals

     (8      —          —          (8

Effect of traslation adj.

     189        —          (116      73  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cost as at December 31, 2017

     13,896        28,926        3,846        46,668  

Additions

     169        711        —          880  

Disposals

     (3      (42      —          (45

Effect of traslation adj.

     (41      22        101        82  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cost as at December 31, 2018

     14,021        29,617        3,947        47,585  

Accumulated amortization as at January 1, 2017

     (13,150      (26,246      —          (39,396

Amortisation

     (563      (1,006      —          (1,569

Disposals

     8        —          —          8  

Effect of traslation adj.

     126        —          —          126  
  

 

 

    

 

 

    

 

 

    

 

 

 

Accumulated amortization as at December 31, 2017

     (13,579      (27,252      —          (40,831

Amortisation

     (158      (752      —          (910

Disposals

     1        42        —          43  

Effect of traslation adj.

     27        (22      —          4  
  

 

 

    

 

 

    

 

 

    

 

 

 

Accumulated amortization as at December 31, 2018

     (13,709      (27,984      —          (41,693

Net book value as at January 1, 2017

     565        1,441        1,921        3,927  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net book value as at December 31, 2017

     317        1,674        3,846        5,837  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net book value as at December 31, 2018

     312        1,633        3,947        5,892  
  

 

 

    

 

 

    

 

 

    

 

 

 
Summary of Inputs and Assumptions Used in Performing Impairment Test for Intangible Assets and Goodwill

The key inputs and assumptions that were used in performing the 2018 and 2017 impairment tests for goodwill are as follows:

 

December, 2018

CGU

   Net book value
after impairment test
     Growth
rate
    WACC     Sales CAGR
2019-2022
 

Italy – retail stores

     1,921        0.5     11     6

Mexico – retail stores

     2,026        0.5     18     8.5
  

 

 

        

Total goodwill

     3,947         
  

 

 

        

December, 2017

CGU

   Net book value
after impairment test
     Growth
rate
    WACC     Sales CAGR
2018-2022
 

Italy – retail stores

     1,921        0.5     10     5

Mexico – retail stores

     1,925        0.5     17     8.5
  

 

 

        

Total goodwill

     3,846