6. Intangible Assets
Audited information- Index
- 1
- 2
- 3
- 4
- 5
- 6
- 7
- 8
- 9
- 10
- 11
- 12
- 13
- 14
- 15
- 16
- 17
- 18
- 19
- 20
- 21
- 22
- 23
- 24
- 25
- 26
- 27
- 28
- 29
- 30
- 31
- 32
- 33
- 34
- 35
- 36
Goodwill |
Technology |
Customer relationships |
Trade names |
Other |
Total 2018 |
|||||||
Cost |
|
|
|
|
|
|
||||||
As per 1 January |
1 512 |
256 |
404 |
111 |
379 |
2 662 |
||||||
Additions |
— |
— |
— |
— |
20 |
20 |
||||||
Disposals |
— |
— |
— |
— |
–4 |
–4 |
||||||
Exchange rate differences |
–19 |
–4 |
–4 |
–1 |
–13 |
–41 |
||||||
At 31 December |
1 493 |
252 |
400 |
110 |
382 |
2 637 |
||||||
Accumulated amortization and impairment |
|
|
|
|
|
|
||||||
As per 1 January |
–232 |
–161 |
–204 |
–86 |
–204 |
–887 |
||||||
Disposals |
— |
— |
— |
— |
3 |
3 |
||||||
Amortization |
— |
–16 |
–17 |
–8 |
–39 |
–80 |
||||||
Exchange rate differences |
— |
2 |
1 |
— |
6 |
9 |
||||||
At 31 December |
–232 |
–175 |
–220 |
–94 |
–234 |
–955 |
||||||
|
|
|
|
|
|
|
||||||
Net book value |
1 261 |
77 |
180 |
16 |
148 |
1 682 |
Goodwill |
Technology |
Customer relationships |
Trade names |
Other |
Total 2017 |
|||||||
Cost |
|
|
|
|
|
|
||||||
As per 1 January |
1 437 |
223 |
389 |
110 |
379 |
2 538 |
||||||
Additions |
— |
4 |
— |
— |
27 |
31 |
||||||
Acquired in business combinations |
59 |
16 |
17 |
— |
2 |
94 |
||||||
Disposals |
— |
— |
— |
— |
–42 |
–42 |
||||||
Reclassifications |
— |
6 |
— |
— |
–6 |
— |
||||||
Exchange rate differences |
16 |
7 |
–2 |
1 |
19 |
41 |
||||||
At 31 December |
1 512 |
256 |
404 |
111 |
379 |
2 662 |
||||||
Accumulated amortization and impairment |
|
|
|
|
|
|
||||||
As per 1 January |
–227 |
–136 |
–184 |
–78 |
–213 |
–838 |
||||||
Disposals |
— |
— |
— |
— |
42 |
42 |
||||||
Amortization |
— |
–19 |
–18 |
–9 |
–24 |
–70 |
||||||
Impairment (see note 26) |
–5 |
–4 |
–2 |
— |
— |
–11 |
||||||
Exchange rate differences |
— |
–2 |
— |
1 |
–9 |
–10 |
||||||
At 31 December |
–232 |
–161 |
–204 |
–86 |
–204 |
–887 |
||||||
|
|
|
|
|
|
|
||||||
Net book value |
1 280 |
95 |
200 |
25 |
175 |
1 775 |
Amortization is allocated to the line in the income statement, which represents the function to which the intangible asset pertains.
In 2018, no impairment losses were recognized. In 2017 impairment losses were recognized for site closures in China.
As per end of 2018, other intangible assets include the carrying value of CHF 57 million (2017: CHF 57 million) capitalized in connection with the REACH regulation and CHF 37 million (2017: CHF 59 million) of capitalized internally generated intangibles.
Impairment test for goodwill. Goodwill is allocated to the Group’s cash generating units (CGU). Cash generating units consist of Business Units which are for external reporting purposes reported under the corresponding Business Areas (reportable segments, see note 1.24).
Goodwill is allocated to the following CGUs:
31.12.2018 |
31.12.2017 |
|||
Industrial & Consumer Specialties |
67 |
69 |
||
Masterbatches |
176 |
178 |
||
Pigments |
12 |
13 |
||
Functional Minerals |
146 |
150 |
||
Catalysts |
694 |
704 |
||
Oil & Mining Services |
166 |
166 |
||
Total net book value |
1 261 |
1 280 |
The recoverable amount for all CGUs is determined based on their value-in-use. The value-in-use calculations use cash flow projections based on financial budgets approved by the Board of Directors covering period up to 2021. Beyond this period, growth assumptions of the CGU management are applied for 2022 and 2023. For the terminal value market growth (2.25%) is assumed. The main assumptions used for cash flow projections are EBITDA in percent of sales and sales growth. The assumptions regarding these two variables are based on Management’s past experience and future expectations of business performance. The pre-tax discount rates used are based on the Group’s weighted average cost of capital. The assumed pre-tax discount rate was 11.57% for all cash generating units (2017: 10.78%). As all CGUs operate in similar geographic areas, have the same source of funds and a similar risk pattern a uniform discount rate is applied to all of them.
For all CGUs it was assumed that they achieve sales growth in line with or higher than market-growth, based on the specific strategic plans for the respective CGUs. It was also assumed that the EBITDA in percent of sales will improve over present performance as a result of the continuous improvement measures implemented. The conclusion was that the net present value of the expected cash flows exceeds the carrying amount of the net assets allocated on a value-in-use basis of all CGUs.
The estimated recoverable amount of the CGU Catalysts exceeds its carrying amount including goodwill by CHF 467 million (2017: CHF 324 million). The recoverable amount would be equal to the carrying amount if the assumed average annual sales growth rate during the planning period were reduced by 2.8% (2017: 1.9%), or alternatively, if the operating margin was reduced by 4.3% of sales (2017: 3.0%).
Earnings before interest, taxes, depreciation, and amortization. View entire glossary