XML 28 R11.htm IDEA: XBRL DOCUMENT v3.21.1
INTANGIBLE ASSETS
12 Months Ended
Dec. 31, 2020
INTANGIBLE ASSETS  
INTANGIBLE ASSETS

6     INTANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

Mineral

    

 

    

 

 

 

 

 

Mining

 

exploration

 

 

 

 

 

 

Goodwill

 

rights

 

rights

 

Others

 

Total

Year ended December 31, 2020

    

 

    

 

    

 

    

 

    

 

Opening net carrying amount

 

3,510,892

 

7,972,911

 

1,001,332

 

1,279,325

 

13,764,460

Additions

 

 —

 

 —

 

 —

 

7,382

 

7,382

Disposals

 

 —

 

(277,715)

 

 —

 

 —

 

(277,715)

Impairment

 

 —

 

 —

 

 —

 

(416)

 

(416)

Amortization

 

 —

 

(412,599)

 

 —

 

(46,883)

 

(459,482)

Business combination

 

 —

 

 —

 

 —

 

89

 

89

Transfer from property, plant and equipment (Note 7)

 

 —

 

149,544

 

 —

 

284,743

 

434,287

Currency translation differences

 

(1,035)

 

(6,308)

 

(12,958)

 

 —

 

(20,301)

 

 

 

 

 

 

 

 

 

 

 

Closing net carrying amount

 

3,509,857

 

7,425,833

 

988,374

 

1,524,240

 

13,448,304

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

Cost

 

3,509,857

 

9,876,722

 

988,374

 

1,932,329

 

16,307,282

Accumulated amortization and impairment

 

 —

 

(2,450,889)

 

 —

 

(408,089)

 

(2,858,978)

 

 

 

 

 

 

 

 

 

 

 

Net carrying amount

 

3,509,857

 

7,425,833

 

988,374

 

1,524,240

 

13,448,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mining

 

Mineral

 

 

 

 

 

 

 

 

rights and

 

exploration

 

 

 

 

 

 

Goodwill

 

others

 

rights

 

Others

 

Total

Year ended December 31, 2019 (Restated)

    

 

    

 

    

 

    

 

    

 

Opening net carrying amount

 

3,510,633

 

7,682,383

 

1,113,959

 

572,390

 

12,879,365

Additions

 

 —

 

467,640

 

 —

 

687,746

 

1,155,386

Reclassification

 

 —

 

115,871

 

(115,871)

 

 —

 

 —

Disposals

 

 —

 

 —

 

 —

 

(9)

 

(9)

Amortization

 

 —

 

(294,766)

 

 —

 

(44,172)

 

(338,938)

Transfer from property, plant and equipment (Note 7)

 

 —

 

 —

 

 —

 

63,370

 

63,370

Currency translation differences

 

259

 

1,783

 

3,244

 

 —

 

5,286

 

 

 

 

 

 

 

 

 

 

 

Closing net carrying amount

 

3,510,892

 

7,972,911

 

1,001,332

 

1,279,325

 

13,764,460

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

Cost

 

3,510,892

 

10,016,634

 

1,001,332

 

1,640,081

 

16,168,939

Accumulated amortization and impairment

 

 —

 

(2,043,723)

 

 —

 

(360,756)

 

(2,404,479)

 

 

 

 

 

 

 

 

 

 

 

Net carrying amount

 

3,510,892

 

7,972,911

 

1,001,332

 

1,279,325

 

13,764,460

 

For the years ended December 31, 2018, 2019 and 2020, the amortization expenses of intangible assets recognized in profit or loss were analysed as follows:

 

 

 

 

 

 

 

 

 

 

For the year ended December 31

 

    

2018

    

2019

    

2020

 

 

(Restated)

 

(Restated)

 

 

Cost of sales

 

265,108

 

294,766

 

371,616

General and administrative expenses

 

30,793

 

44,172

 

87,866

 

 

 

 

 

 

 

 

 

295,901

 

338,938

 

459,482

 

As of December 31, 2020, the Group has pledged intangible asset with a net carrying value amounting to RMB0.96 million (December 31, 2019: RMB757 million) for bank and other borrowings as set out in Note 24 to the financial statements.

As of December 31, 2020, the  Group  was  in  the  process  of  applying  for  the  certificates of mining rights with a carrying value amounting to RMB40 million (December 31, 2019: RMB51 million). There have been no litigations, claims or assessments against the Group for compensation with respect to the use of  these  rights  to  date.  As  of  December 31, 2020, the carrying value of these rights  only  represented  approximately  0.02%  of  the  total asset value of the Group (December 31, 2019: approximately 0.02%). Management considers that it is probable that the Group can obtain the relevant ownership  certificates from the appropriate authorities. The directors of the Company are of the opinion that the Group has the rights to use the above mining rights, and that there is no material adverse impact on the overall financial position of the Group.

Impairment testing of goodwill

The lowest level within the Group at which goodwill is monitored for internal management purposes is the operating segment before aggregation. Therefore, goodwill is allocated to the Group’s CGUs and groups of CGUs that are expected to benefit from the synergies of the relevant business combination. A summary of goodwill allocation is presented below:

 

 

 

 

 

 

 

 

 

 

 

 

December 31,  2020

 

December 31, 2019

 

 

Alumina

 

Primary aluminum

 

Alumina

 

Primary aluminum

Qinghai Branch

 

 —

 

217,267

 

 —

 

217,267

Guangxi Branch

 

189,419

 

 —

 

189,419

 

 —

Lanzhou Aluminum Co,. Ltd

 

 —

 

1,924,259

 

 —

 

1,924,259

PT. Nusapati Prima (“PTNP“)

 

14,963

 

 —

 

15,998

 

 —

Shanxi Huaxing

 

1,163,949

 

 —

 

1,163,949

 

 —

 

 

 

 

 

 

 

 

 

 

 

1,368,331

 

2,141,526

 

1,369,366

 

2,141,526

 

The recoverable amount of a CGU is determined based on value-in-use calculations. These calculation of VIU use pre-tax cash flow projections based on financial budgets approved by management covering a five-year period. Cash flows beyond the 5-year period are extrapolated using the estimated growth rate of 2% (2019: 2%) not exceeding the long-term average growth rate for the businesses in which the CGU operates. Other key assumptions applied in the impairment testing include future prices of aluminum and alumina and the discount rate. Management determined these key assumptions based on past performance and their expectations on market development. Furthermore, the Group adopts a pre-tax rate of 12.62% (2019: 12.62%) that reflects specific risks related to CGUs and groups of CGUs as the discount rate. The assumptions  above are used in analysing the recoverable  amounts  of CGUs and groups of CGUs within operating segments. These estimates and judgments may be affected by unexpected changes in the future market or economic conditions.

Based on their assessment, there was no impairment of goodwill as of December 31, 2020 and December 31, 2019.