XML 68 R51.htm IDEA: XBRL DOCUMENT v3.24.0.1
Goodwill (Tables)
12 Months Ended
Dec. 31, 2023
Text block [abstract]  
Reconciliation of Goodwill
 
 
 
 
 
 
 
 
 
     
Million US dollar
  
31 December 2023
 
  
  31 December 2022
 
 
  
 
 
 
  
 
 
 
Acquisition cost
  
 
 
 
  
 
 
 
Balance at end of previous year
  
 
115 541
 
  
 
118 461
 
Effect of movements in foreign exchange
  
 
3 634
 
  
 
(3 147)
 
Disposal through business combinations
  
 
-
 
  
 
(32)
 
Transfers (to)/from other assets categories
  
 
(179)
 
  
 
(68)
 
Hyperinflation monetary adjustments
  
 
306
 
  
 
328
 
Balance at end of the period
  
 
119 302
 
  
 
115 541
 
 
  
 
 
 
  
 
 
 
Impairment losses
  
 
 
 
  
 
 
 
Balance at end of previous year
  
 
(2 531)
 
  
 
(2 665)
 
Effect of movements in foreign exchange
  
 
293
 
  
 
134
 
Impairment losses
  
 
(20)
 
  
 
-
 
Balance at end of the period
  
 
(2 259)
 
  
 
(2 531)
 
 
  
 
 
 
  
 
 
 
Carrying amount
  
 
 
 
  
 
 
 
Balance at end of the period
  
 
117 043
 
  
 
113 010
 
Summary of Carrying Amount of Goodwill Allocated to Different Cash-generating Units
The carrying amount of goodwill was allocated to the different cash-generating units as follows:
 
 
 
 
 
 
 
 
 
 
     
Million US dollar
  
31 December 2023
 
  
  31 December 2022
 
 
  
 
 
 
  
 
 
 
United States
  
 
33 387
 
  
 
33 578
 
Rest of North America
  
 
2 024
 
  
 
1 981
 
Mexico
  
 
14 697
 
  
 
12 823
 
Colombia
  
 
15 982
 
  
 
12 692
 
Rest of Middle Americas
  
 
23 576
 
  
 
23 242
 
Brazil
  
 
3 780
 
  
 
3 508
 
Rest of South America
  
 
1 036
 
  
 
1 249
 
Europe
  
 
2 157
 
  
 
2 081
 
South Africa
  
 
8 801
 
  
 
9 551
 
Rest of Africa
  
 
4 609
 
  
 
5 131
 
China
  
 
3 028
 
  
 
3 119
 
Rest of Asia Pacific
  
 
3 407
 
  
 
3 505
 
Global Export and Holding Companies
  
 
559
 
  
 
549
 
Total carrying amount of goodwill
  
 
117 043
 
  
 
113 010
 
Summary of Weighted Average Cost of Capital
The WACC applied in US dollar nominal terms were as follows:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
       
Cash-generating unit
  
31 December 2023
 
  
  
 
  
 31 December 2022
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Colombia
  
 
10%
 
  
 
 
 
  
 
8%
 
Rest of Middle Americas
  
 
13%
 
  
 
 
 
  
 
9%
 
South Africa
  
 
11%
 
  
 
 
 
  
 
9%
 
Rest of Africa
  
 
14%
 
  
 
 
 
  
 
15%
 
Rest of Asia Pacific
  
 
7%
 
  
 
 
 
  
 
7%