6. Intangible Assets

Audited information

in CHF m

 

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

in CHF m

 

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 )

 

–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 ).

Goodwill is allocated to the following CGUs:

in CHF m

 

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 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%).

EBITDA

Earnings before interest, taxes, depreciation, and amortization. View entire glossary

FURTHER READING