XML 72 R57.htm IDEA: XBRL DOCUMENT v3.22.1
Intangibles assets and goodwill (Tables)
12 Months Ended
Dec. 31, 2021
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, 2021 and 2020 are analysed in the following tables.

 

 

 

Trademarks,
patents and
other

 

 

Software

 

 

Goodwill

 

 

Total

 

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

 

Additions

 

 

100

 

 

 

1,376

 

 

 

 

 

 

1,476

 

Impairment of goodwill

 

 

 

 

 

 

 

 

 

 

 

 

Disposals

 

 

(22

)

 

 

(168

)

 

 

 

 

 

(190

)

Effect of translation adjustments

 

 

16

 

 

 

38

 

 

 

 

 

 

54

 

Cost as at December 31, 2021

 

 

14,116

 

 

 

32,236

 

 

 

1,921

 

 

 

48,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortisation 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 amortisation as at December 31, 2020

 

 

(13,605

)

 

 

(29,571

)

 

 

 

 

 

(43,176

)

Amortisation

 

 

(140

)

 

 

(950

)

 

 

 

 

 

(1,090

)

Disposals

 

 

22

 

 

 

166

 

 

 

 

 

 

188

 

Effect of translation adjustments

 

 

(12

)

 

 

(37

)

 

 

 

 

 

(49

)

Accumulated amortisation as at December 31, 2021

 

 

(13,735

)

 

 

(30,392

)

 

 

 

 

 

(44,127

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Net book value as at December 31, 2021

 

 

381

 

 

 

1,844

 

 

 

1,921

 

 

 

4,146

 

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

 

December 31, 2021

CGU

 

Net book value
after
impairment test

 

 

Long-term
growth
rate

 

WACC

 

Annual sales
growth rate
2022

 

Annual sales
growth rate
2023–2026

Italy – retail stores

 

 

1,921

 

 

0.73%

 

8.89%

 

4.3%

 

3.2%

 

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