XML 210 R59.htm IDEA: XBRL DOCUMENT v3.20.1
GOODWILL (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure of detailed information about goodwill [Abstract]  
Disclosure of reconciliation of changes in goodwill [text block]

The following is the roll-forward of the goodwill balance during the years ended December 31, 2019 and 2018:

 

 

 

 

 

 

 

 

 

    

December 31, 2019

    

December 31, 2018

Balance at the beginning of the year

 

Ps.

7,318,594

  

Ps.

6,901,056

Impairment charge

 

 

(13,041)

 

 

 —

Effect of movements in exchange rates (1)

 

  

43,034

  

 

417,538

Balance at the end of the year

 

Ps.

7,348,587

  

Ps.

7,318,594


(1)

The foreign exchange adjustment is attributable to Leasing Bogotá Panamá

Disclosure of information for cash-generating units [text block]

The following is the detail of goodwill assigned by cash generating units (CGU) representing the lowest identifiable level within Grupo Aval and monitored by management. In addition the values of goodwill are not greater than the identified business’ segments:

 

 

 

 

 

 

 

 

Goodwill carrying amount

 

    

December 31, 

    

December 31, 

CGU

 

2019

 

2018

Leasing Bogotá Panamá (2)

 

Ps.

5,148,935

  

Ps.

5,105,901

Banco de Bogotá S.A. over Megabanco (1)

 

  

465,905

  

 

465,905

Promigas S.A. and Subsidiaries

 

  

169,687

  

 

169,687

Concesionaria Panamericana S.A.S.

 

  

106,874

  

 

119,915

Concesionaria Covipacífico S.A.S.

 

  

102,376

  

 

102,376

Hoteles Estelar S.A.

 

  

6,661

  

 

6,661

Banco de Occidente S.A. over Banco Unión (1)

 

  

22,724

  

 

22,724

Banco Popular S.A.

 

  

358,401

  

 

358,401

Banco de Bogotá S.A.

 

  

301,222

  

 

301,222

Banco de Occidente S.A.

 

  

127,571

  

 

127,571

Sociedad Administradora de Pensiones y Cesantías Porvenir S.A.

 

  

538,231

  

 

538,231

 

 

Ps.

7,348,587

 

Ps.

7,318,594


(1)     Goodwill recognized as a result of mergers into these entities.

(2)     The change presented corresponds to the foreign exchange adjustment attributable to Leasing Bogotá Panamá.

Disclosure of detailed information about averages of primary premises used in reports on impairment of cash Generating units with allocated goodwill [Text Block]

The following table shows the averages of the main assumptions used in the reports on impairment of the cash-generating units with allocated goodwill, based on the impairment assessments done on the indicated dates. Although the valuation exercise includes a 10 year projection, the following tables only show the first 5 years as, following the first year of projection, rates are generally stable with no significant variations.

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

    

2020

    

2021

    

2022

    

2023

    

2024

 

Lending rate on the loan portfolio and investments

 

11.3

%  

11.4

%  

11.4

%  

11.3

%  

11.3

%

Borrowing rate

 

2.8

%  

2.8

%  

2.8

%  

2.8

%  

2.8

%

Growth in income from commissions

 

(0.2)

%  

6.6

%  

8.4

%  

8.7

%  

8.7

%

Growth in expenses

 

5.9

%  

5.5

%  

5.4

%  

5.7

%  

6.2

%

Discount rate after taxes

 

11.5

%  

  

 

  

 

  

 

  

 

Growth rate after ten years

 

3.0

%  

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

    

2019

    

2020

    

2021

    

2022

    

2023

 

Lending rate on the loan portfolio and investments

 

11.4

%  

11.4

%  

11.4

%  

11.3

%  

11.3

%

Borrowing rate

 

2.9

%  

3.0

%  

3.0

%  

3.0

%  

3.0

%

Growth in income from commissions

 

2.0

%  

7.7

%  

8.0

%  

7.8

%  

7.7

%

Growth in expenses

 

5.3

%  

6.2

%  

5.8

%  

6.0

%  

6.3

%

Discount rate after taxes

 

11.8

%  

  

 

  

 

  

 

  

 

Growth rate after ten years

 

3.0

%  

  

 

  

 

  

 

  

 

 

Disclosure of detailed information about allocation of goodwill to cash generating units [Text Block]

That goodwill was allocated to the groups of cash-generating units inside Banco de Bogotá involved in the following lines of business:

 

 

 

 

 

 

 

 

    

Share (%)

    

Value

Commercial

 

32.7

%  

Ps.

152,539

Consumer

 

30.8

%  

 

143,287

Payroll installment loans

 

27.0

%  

 

125,934

Vehicles

 

6.7

%  

 

31,304

Microcredit

 

2.8

%  

 

12,841

Total

 

100.0

%  

Ps.

465,905

 

Disclosure of detailed information about main premises used in latest impairment tests of cash Generating units with allocated goodwill [Text Block]

 

The following table shows the main assumptions used in the latest impairment tests of the groups of cash-generating units with allocated goodwill.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

    

2020

    

2021

    

2022

    

2023

    

2024

 

Lending rate on the loan portfolio and investments

 

9.0

%  

9.4

%  

10.0

%  

10.3

%  

10.4

%

Borrowing rate

 

3.7

%  

3.7

%  

4.1

%  

4.4

%  

4.3

%

Growth in income from commissions

 

13.0

%  

7.8

%  

7.8

%  

8.4

%  

8.6

%

Growth in expenses

 

0.1

%  

5.3

%  

5.7

%  

5.2

%  

4.9

%

Inflation

 

3.2

%  

2.7

%  

3.5

%  

3.3

%  

3.3

%

Discount rate after taxes

 

13.0

%  

  

 

  

 

  

 

  

 

Growth rate after five years

 

3.3

%  

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

    

2019

    

2020

    

2021

    

2022

    

2023

 

Lending rate on the loan portfolio and investments

 

9.4

%  

10.0

%  

10.1

%  

10.3

%  

10.5

%

Borrowing rate

 

3.5

%  

3.8

%  

3.9

%  

4.2

%  

4.3

%

Growth in income from commissions

 

9.9

%  

7.5

%  

8.0

%  

7.9

%  

8.3

%

Growth in expenses

 

3.7

%  

3.9

%  

3.1

%  

3.5

%  

3.6

%

Inflation

 

2.9

%  

3.1

%  

2.7

%  

3.5

%  

3.3

%

Discount rate after taxes

 

14.0

%  

  

 

  

 

  

 

  

 

Growth rate after five years

 

3.1

%  

  

 

  

 

  

 

  

 

 

Disclosure of detailed information about main premises used in impairment test reports taken as basis for impairment testing [Text Block]

The following are the main assumptions used in the impairment test reports taken as the basis for impairment testing on the dates listed, although the valuation exercise includes a 20 years projection, the following tables only show the first 5 years as reates, following the first year of projection, are generally stable with no significant variations.

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

    

2020

    

2021

    

2022

    

2023

    

2024

 

Interest rate on investments

 

2.7

%  

2.8

%  

3.2

%  

3.1

%  

3.1

%

Borrowing rate

 

6.3

%  

6.3

%  

6.3

%  

6.3

%  

6.3

%

Growth in income from commissions

 

0.7

%  

6.3

%  

7.5

%  

6.5

%  

6.4

%

Growth in expenses

 

3.4

%  

4.8

%  

5.5

%  

(0.5)

%  

3.2

%

Inflation

 

3.2

%  

2.7

%  

3.5

%  

3.3

%  

3.3

%

Discount interest rate after taxes

 

12.0

%  

  

 

  

 

  

 

  

 

Growth rate after twenty years

 

3.2

%  

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

    

2019

    

2020

    

2021

    

2022

    

2023

 

Interest rate on investments

 

4.6

%  

5.7

%  

5.7

%  

6.5

%  

6.3

%

Borrowing rate

 

6.3

%  

6.3

%  

6.3

%  

6.3

%  

6.3

%

Growth in income from commissions

 

1.0

%  

9.4

%  

7.5

%  

7.8

%  

6.8

%

Growth in expenses

 

4.3

%  

4.6

%  

5.6

%  

6.6

%  

0.5

%

Inflation

 

2.9

%  

3.1

%  

2.7

%  

3.5

%  

3.3

%

Discount interest rate after taxes

 

13.0

%  

  

 

  

 

  

 

  

 

Growth rate after twenty years

 

3.1

%