XML 72 R58.htm IDEA: XBRL DOCUMENT v3.21.1
Intangibles assets and goodwill (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Abstract]  
Summary of Carrying Amount of Intangible Assets and Goodwill

Changes in the carrying amount of intangible assets and goodwill for the years ended December 31, 2020 and 2019 are analysed in the following tables.

 

 

 

Trademarks,

patents and

other

 

 

Software

 

 

Goodwill

 

 

Total

 

Cost as at December 31, 2018

 

 

14,021

 

 

 

29,617

 

 

 

3,947

 

 

 

47,585

 

Additions

 

 

66

 

 

 

847

 

 

 

 

 

 

913

 

Disposals

 

 

 

 

 

 

 

 

 

 

 

 

Effect of translation adjustments

 

 

(1

)

 

 

7

 

 

 

121

 

 

 

127

 

Cost as at December 31, 2019

 

 

14,086

 

 

 

30,471

 

 

 

4,068

 

 

 

48,625

 

Additions

 

 

107

 

 

 

685

 

 

 

 

 

 

792

 

Impairment of goodwill

 

 

 

 

 

 

 

 

(1,866

)

 

 

(1,866

)

Reclassifications to assets held for sale

 

 

(174

)

 

 

(53

)

 

 

 

 

 

(227

)

Effect of translation adjustments

 

 

3

 

 

 

(113

)

 

 

(281

)

 

 

(391

)

Cost as at December 31, 2020

 

 

14,022

 

 

 

30,990

 

 

 

1,921

 

 

 

46,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortization as at December 31, 2018

 

 

(13,709

)

 

 

(27,984

)

 

 

 

 

 

(41,693

)

Amortisation

 

 

(150

)

 

 

(767

)

 

 

 

 

 

(917

)

Disposals

 

 

 

 

 

 

 

 

 

 

 

 

Effect of translation adjustments

 

 

225

 

 

 

(219

)

 

 

 

 

 

6

 

Accumulated amortization as at December 31, 2019

 

 

(13,634

)

 

 

(28,970

)

 

 

 

 

 

(42,604

)

Amortisation

 

 

(145

)

 

 

(762

)

 

 

 

 

 

(907

)

Disposals

 

 

 

 

 

 

 

 

 

 

 

 

Reclassifications to assets held for sale

 

 

167

 

 

 

51

 

 

 

 

 

 

218

 

Effect of translation adjustments

 

 

7

 

 

 

110

 

 

 

 

 

 

117

 

Accumulated amortization as at December 31, 2020

 

 

(13,605

)

 

 

(29,571

)

 

 

 

 

 

(43,176

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value as at December 31, 2018

 

 

312

 

 

 

1,633

 

 

 

3,947

 

 

 

5,892

 

Net book value as at December 31, 2019

 

 

452

 

 

 

1,501

 

 

 

4,068

 

 

 

6,021

 

Net book value as at December 31, 2020

 

 

417

 

 

 

1,419

 

 

 

1,921

 

 

 

3,757

 

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

The significant assumptions that were used in performing the 2020 and 2019 impairment tests for goodwill are as follows.

December 31, 2020

CGU

 

Net book value

after

impairment test

 

 

Long-term

growth

rate

 

WACC

 

Annual sales

growth rate

2021

 

Annual sales

growth rate

2022–2025

Italy – retail stores

 

 

1,921

 

 

0.90%

 

8.92%

 

8.03%

 

2.50%

Mexico – retail stores

 

 

 

 

3.57%

 

13.31%

 

18.00%

 

2.13%

Total goodwill

 

 

1,921

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

CGU

 

Net book value

after

impairment test

 

 

Long-term

growth

rate

 

 

WACC

 

 

Annual sales

growth rate

2020-2024

 

Italy – retail stores

 

 

1,921

 

 

 

1.0

%

 

 

9.05

%

 

 

8.5

%

Mexico – retail stores

 

 

2,147

 

 

 

3.4

%

 

 

13.92

%

 

 

9.3

%

Total goodwill

 

 

4,068