XML 163 R81.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Note 18 - Intangible assets (Tables)
12 Months Ended
Dec. 31, 2019
Intangible Assets and Goodwill Abstract  
Goodwill. Breakdown by CGU and Changes of the year
Goodwill. Breakdown by CGU and changes of the year (Millions of Euros)
The United StatesTurkeyMexicoColombiaChileOtherTotal
Balance as of December 31, 20165,50362452319168286,937
Additions --24---24
Exchange difference(666)(115)(44)(22)(3)(1)(851)
Impairment-----(4)(4)
Other--(10)-(33)-(43)
Balance as of December 31, 20174,83750949316832236,062
Exchange difference229(127)26(7)(3)-118
Balance as of December 31, 20185,06638251916129236,180
Exchange difference98(36)313(2)(1)93
Impairment(1,318)-----(1,318)
Balance as of December 31, 20193,84634655016427224,955
Impairment Test Hypotheses CGU Goodwill In The United States
Impairment test assumptions CGU goodwill in the United States
201920182017
Discount rate10.0%10.5%10.0%
Sustainable growth rate3.5%4.0%4.0%
Sensitivity Analysis For Main Hypotheses USA
Sensitivity analysis for main assumptions - The United States (Millions of Euros)
Increase of 50 basis points (*)Decrease of 50 basis points (*)
Discount rate(871)1,017
Sustainable growth rate340(292)
Impairment Test Hypotheses CGU Goodwill In Turkey
Impairment test assumptions CGU goodwill in Turkey
201920182017
Discount rate17.4%24.3%18.0%
Sustainable growth rate7.0%7.0%7.0%
Sensitivity Analysis For Main Hypotheses Turkey
Sensitivity analysis for main assumptions - Turkey (Millions of euros)
Impact of an increase of 50 basis pointsImpact of a decrease of 50 basis points
Discount rate(192)212
Sustainable growth rate31(28)
Table of other intangible assets explanatory
Other intangible assets (Millions of Euros)
201920182017
Computer software acquisition expense1,5981,6051,682
Other intangible assets with an infinite useful life111112
Other intangible assets with a definite useful life401518708
Total2,0102,1342,402
Other Intangible Assets Changes Over the Period
Other intangible assets (Millions of Euros)
Notes201920182017
Balance at the beginning2,1342,4022,849
Additions533552564
Amortization in the year45(620)(614)(694)
Exchange differences and other (25)(123)(305)
Impairment48(12)(83)(12)
Balance at the end2,0102,1342,402