XML 232 R56.htm IDEA: XBRL DOCUMENT v3.22.4
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2022
Text block [abstract]  
Summary of Intangible Assets
Other intangible assets
Goodwill
Marketing-related
Customer-related (i)
Contract-based
Total
$m
$m
$m
$m
$m
At 31 December 2022
Cost/deemed cost9,8902861,2029211,470
Accumulated amortisation (and impairment charges)
(691)(78)(369)(45)(1,183)
Net carrying amount
9,1992088334710,287
At 1 January 2022, net carrying amount
9,451104282119,848
Translation adjustment
(239)-(3)(1)(243)
Arising on acquisition (note 30) (ii)
1,320177763472,307
Disposals(1,333)(57)(115)(7)(1,512)
Amortisation charge for year (iii)
-(16)(94)(3)(113)
At 31 December 2022, net carrying amount
9,1992088334710,287
The equivalent disclosure for the prior year is as follows:
At 31 December 2021
Cost/deemed cost
10,2512027057711,235
Accumulated amortisation (and impairment charges)
(800)(98)(423)(66)(1,387)
Net carrying amount
9,451104282119,848
At 1 January 2021, net carrying amount
9,03287240149,373
Translation adjustment
(221)(1)-1(221)
Arising on acquisition (note 30)
6793299-810
Disposals(39)-(1)-(40)
Amortisation charge for year (iii)
-(14)(56)(4)(74)
At 31 December 2021, net carrying amount
9,451104282119,848
At 1 January 2021
Cost/deemed cost9,7901726017510,638
Accumulated amortisation (and impairment charges)
(758)(85)(361)(61)(1,265)
Net carrying amount
9,03287240149,373

(i)The customer-related intangible assets relate predominantly to non-contractual customer relationships.
(ii)Marketing-related, customer-related and contract-based intangible assets of $174 million, $594 million and $41 million respectively arose on the acquisition of Barrette Outdoor Living (Barrette) in July 2022. These primarily related to brand names, patents and non-contractual customer relationships.
(iii)The amortisation charge includes $10 million (2021: $28 million; 2020: $26 million) in respect of discontinued operations, which primarily relates to customer-related intangible assets.
Summary of Goodwill by Cash Generating Units
Number of cash-generating unitsGoodwill
2022202120222021
 
$m
$m
Americas Materials
554,4074,292
Building Products
112,8952,964
Europe Materials
16161,8972,195
Total Group
22229,1999,451
Disclosure of information for cash-generating units [text block] The additional disclosures required for the three CGUs with significant goodwill are as follows:
Americas CementAMAT SouthBuilding Products
202220212022202120222021
Goodwill allocated to the cash-generating unit at balance sheet date
$2,125m
$2,157m
$981m
$944m
$2,895m
$2,964m
Discount rate applied to the cash flow projections (real pre-tax)
8.1 %7.5 %8.2 %8.3 %8.4 %8.3 %
Average EBITDA (as defined)* margin over the initial 5-year period
48.3 %53.8 %15.4 %17.9 %20.1 %19.1 %
Value-in-use (present value of future cash flows)
$10,050m
$10,749m
$5,936m
$5,041m
$18,050m
$14,831m
Excess of value-in-use over carrying amount
$5,199m
$5,953m
$3,524m
$2,749m
$11,363m
$9,191m
Long-term growth rates
1.9 %1.8 %1.9 %1.8 %1.9 %1.8 %
Summary of Key Assumptions and Sensitivity Analysis Relating to Cash Generating Units Explanatory
two cash-generating units
Reduction in EBITDA (as defined)* margin
2.6 and 3.8 percentage points
Reduction in long-term growth rate
2.7 and 3.2 percentage points
Increase in pre-tax discount rate
2.0 and 2.1 percentage points