Note 10: Intangible assets

Intangible assets

In € millions

Goodwill

Brands

Customer lists

Other intangibles

Total

 

 

 

 

 

 

Balance at January 1, 2017

 

 

 

 

 

Cost of acquisition

991

2,189

754

192

4,126

Cost of internally developed intangibles

160

160

Accumulated amortization/impairment

(46)

(164)

(439)

(228)

(877)

Carrying value at December 31, 2017

945

2,025

315

124

3,409

Impact application of IAS 29

1

8

9

Balance at January 1, 2018

946

2,033

315

124

3,418

 

 

 

 

 

 

Movements in 2018

 

 

 

 

 

Acquisitions through business combinations

42

38

19

2

101

Investments – including internally developed intangibles

2

22

24

Amortization

(11)

(32)

(15)

(58)

Classified as held for sale

(4)

(4)

Changes in exchange rates

2

(21)

(4)

(23)

Total movements

44

6

(11)

1

40

 

 

 

 

 

 

Balance at December 31, 2018

 

 

 

 

 

Cost of acquisition

1,013

2,216

810

221

4,260

Cost of internally developed intangibles

158

158

Accumulated amortization/impairment

(23)

(177)

(506)

(254)

(960)

Carrying value at December 31, 2018

990

2,039

304

125

3,458

Impact adoption IFRS 16

(36)

(36)

Balance at January 1, 2019

990

2,039

304

89

3,422

 

 

 

 

 

 

Movements in 2019

 

 

 

 

 

Acquisitions through business combinations

101

(13)

144

11

243

Investments – including internally developed intangibles

35

35

Amortization

(12)

(38)

(17)

(67)

Impairments

(12)

(21)

(5)

(38)

Changes in exchange rates

14

9

6

1

30

Total movements

103

(16)

91

25

203

 

 

 

 

 

 

Balance at December 31, 2019

 

 

 

 

 

Cost of acquisition

1,121

2,208

940

175

4,444

Cost of internally developed intangibles

191

191

Accumulated amortization/impairment

(28)

(185)

(545)

(252)

(1,010)

Carrying value at December 31, 2019

1,093

2,023

395

114

3,625

Brands with indefinite useful lives are almost fully related to Dulux, which is the major brand, due to its global presence, high recognition and strategic nature. Other intangibles include licenses, know-how, intellectual property rights, software and development cost. Both at year-end 2019 and 2018, there were no purchase commitments for individual intangible assets. No intangible assets were registered as security for bank loans.

Annual impairment testing

Goodwill and other intangibles with indefinite useful lives are tested for impairment per business unit (one level below segment level) in the fourth quarter or whenever an impairment trigger exists, applying the value-in-use method. The impairment test is in principle based on cash flow projections of the five-year plan. Elements considered to determine if a different approach would be more appropriate are, among others, high growth/emerging economies, geo expansion opportunities, introduction of new product ranges and opportunities from market consolidation. In 2019, the above exception was applied for Decorative Paints Asia and Decorative Paints South America, for which the revenue growth and -margin development projections were extrapolated beyond the five-year explicit forecast period for another five years, applying reduced average growth rates.

Goodwill and other intangibles per segment

 

Goodwill

Brands with indefinite useful lives

Other intangibles with finite useful lives

Total intangibles

In € millions

2018

2019

2018

2019

2018

2019

2018

2019

Decorative Paints

75

92

1,830

1,838

239

193

2,144

2,123

Performance Coatings

915

1,001

382

452

1,297

1,453

Corporate and other

17

49

17

49

Total

990

1,093

1,830

1,838

638

694

3,458

3,625

The key assumptions used in the projections are:

  • Revenue growth: based on actual experience, analysis of market growth and the expected market share development
  • Adjusted EBITDA-margin development: based on actual experience and management’s long-term projections

For all business units, a terminal value was calculated based on the long-term inflation expectations of 1.0%. The estimated pre-tax cash flows are discounted to their present value using a pre-tax weighted average cost of capital. The discount rates are determined for each business unit and range from 8.8% to 12.7% (2018: 8.6% to 12.0%), with a weighted average of 9.4% (2018: 9.3%).

Sensitivity tests were performed for growth assumptions (a 50% reduction of the revenue growth rate), adjusted EBITDA margin development assumptions (a one percentage point decrease) and for the weighted average cost of capital (a one percentage point increase). All sensitivity tests confirm sufficient headroom in all businesses.

Both in 2018 and 2019, no impairment charges were recognized in relation to the annual impairment test.

Specific asset impairments

In 2019, impairments were recorded for Performance Coatings, following the implementation of our strategic portfolio review, which was determined to be a triggering event.

As this portfolio review also included certain recently acquired and not yet integrated businesses to be divested, the goodwill related to these businesses was also included in the impairment review and subsequently impaired.

Average revenue growth rates

In % per year

2020-2024

Decorative Paints

2.1

Performance Coatings

2.2

Adjusted EBITDA

Operating income excluding depreciation, amortization and identified items.