13.1 | |
| | 12/31/2017 | | 12/31/2016 | |
| | ThUS$ | | ThUS$ | |
Intangible assets other than goodwill | | 105,948 | | 109,439 | |
Goodwill (1) | | 44,177 | | 37,972 | |
Total | | 150,125 | | 147,411 | |
(1) | The recoverable amount of the cash-generating unit has been determined based on a calculation of the value in use which used cash flow projections for a 5 -year period, plus perpetuity. |
13.2 | Disclosures on intangible assets and goodwill |
| | | | | 12/31/2017 | | ||||||
Intangible assets and goodwill | | Useful life | | | Gross amount ThUS$ | | | Accumulated Amortization ThUS$ | | | Net Value ThUS$ | |
| | | | | | | | | | | | |
Software | | Finite | | | 25,060 | | | (19,769) | | | 5,291 | |
Intellectual property rights, patents and other industrial property rights, service | | Finite | | | 1,250 | | | (1,061) | | | 189 | |
Intellectual property rights, patents and other industrial property rights, service | | Indefinite | | | 98,518 | | | - | | | 98,518 | |
Other intangible assets | | Indefinite | | | 1,950 | | | - | | | 1,950 | |
Intangible assets other than goodwill | | | | | 126,778 | | | (20,830) | | | 105,948 | |
Goodwill | | Indefinite | | | 44,177 | | | - | | | 44,177 | |
Total intangible assets and goodwill | | | | | 170,955 | | | (20,830) | | | 150,125 | |
| | | | | 12/31/2016 | | ||||||
Intangible assets and goodwill | | Useful life | | | Gross amount ThUS$ | | | Accumulated Amortization ThUS$ | | | Net Value ThUS$ | |
| | | | | | | | | | | | |
Software | | Finite | | | 23,280 | | | (16,234) | | | 7,046 | |
Intellectual property rights, patents and other industrial property rights, service | | Finite | | | 1,483 | | | (1,023) | | | 460 | |
Intellectual property rights, patents and other industrial property rights, service | | Indefinite | | | 98,596 | | | - | | | 98,596 | |
Other intangible assets | | Indefinite | | | 3,337 | | | - | | | 3,337 | |
Intangible assets other than goodwill | | | | | 126,696 | | | (17,257) | | | 109,439 | |
Goodwill | | Indefinite | | | 37,972 | | | - | | | 37,972 | |
Total intangible assets and goodwill | | | | | 164,668 | | | (17,257) | | | 147,411 | |
| Estimated useful lives or amortization rate | Minimum life or rate | Maximum life or rate |
| | | |
| Intellectual property rights, patents and other industrial property rights, service and exploitation rights | Indefinite | Indefinite |
| Intangible assets other than goodwill | Indefinite | Indefinite |
| Intellectual property rights, patents and other industrial property rights, service and exploitation rights | 1 year | 16 years |
| Trademarks | 1 year | 5 years |
| Software | 2 years | 6 years |
| | | | | | | | | | | | | | | |
Movements in identifiable intangible assets, gross | | Trademarks | | Software | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | - | | 23,280 | | 1,483 | | 98,596 | | 3,337 | | 37,972 | | 164,668 | |
Additions | | - | | 939 | | 8 | | - | | 204 | | 6,205 | | 7,356 | |
Impairment | | - | | - | | - | | (205) | | - | | - | | (205) | |
Increases (decreases) for transfers | | - | | - | | - | | - | | (1,164) | | - | | (1,164) | |
Other increases (decreases) | | - | | 841 | | (241) | | 127 | | (427) | | - | | 300 | |
| | | | | | | | | | | | | | | |
Final balance | | - | | 25,060 | | 1,250 | | 98,518 | | 1,950 | | 44,177 | | 170,955 | |
| | | | | | | | | | | | | | | |
Movements in identifiable intangible assets, accumulated amortization | | Trademarks | | Software | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | - | | (16,234) | | (1,023) | | - | | - | | - | | (17,257) | |
Additions | | - | | - | | - | | - | | - | | - | | - | |
Amortization | | - | | (2,653) | | (38) | | - | | - | | - | | (2,691) | |
Other increases (decreases) | | - | | (882) | | - | | - | | - | | - | | (882) | |
| | | | | | | | | | | | | | | |
Final balance | | - | | (19,769) | | (1,061) | | - | | - | | - | | (20,830) | |
| | | | | | | | | | | | | | | |
Movements in identifiable intangible assets, net | | Trademarks | | Software | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Intellectual property rights, patents and other industrial property rights, service rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | - | | 7,046 | | 460 | | 98,596 | | 3,337 | | 37,972 | | 147,411 | |
Additions | | - | | 939 | | 8 | | - | | 204 | | 6,205 | | 7,356 | |
Amortization | | - | | - | | - | | (205) | | - | | - | | (205) | |
Impairment | | - | | (2,653) | | (38) | | - | | - | | - | | (2,691) | |
Increases (decreases) for transfers | | - | | - | | - | | - | | (1,164) | | - | | (1,164) | |
Other increases (decreases) | | - | | (41) | | (241) | | 127 | | (427) | | - | | (582) | |
| | | | | | | | | | | | | | | |
Final balance | | - | | 5,291 | | 189 | | 98,518 | | 1,950 | | 44,177 | | 150,125 | |
g) | Movements in identifiable intangible assets as of December 31, 2016: |
| | | | | | | | | | | | | | | |
Movements in identifiable intangible assets, gross | | Trademarks | | Software | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | 3,821 | | 23,251 | | 1,448 | | 96,500 | | 3,651 | | 38,388 | | 167,059 | |
Additions | | - | | 160 | | 25 | | 2,100 | | - | | - | | 2,285 | |
Other increases (decreases) | | (3,821) | | (131) | | 10 | | (4) | | (314) | | (416) | | (4,676) | |
| | | | | | | | | | | | | | | |
Final balance | | - | | 23,280 | | 1,483 | | 98,596 | | 3,337 | | 37,972 | | 164,668 | |
|
| | | | | | | | | | | | | | | |
Movements in identifiable intangible assets, accumulated amortization | | Trademarks | | Software | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | (3,821) | | (13,438) | | (984) | | - | | - | | - | | (18,243) | |
Additions | | - | | - | | - | | - | | - | | - | | - | |
Amortization | | - | | (2,796) | | (38) | | - | | - | | - | | (2,834) | |
Other increases (decreases) | | 3,821 | | - | | (1) | | - | | - | | - | | 3,820 | |
| | | | | | | | | | | | | | | |
Final balance | | - | | (16,234) | | (1,023) | | - | | - | | - | | (17,257) | |
| | | | | | | | | | | | | | | |
Movements in identifiable intangible assets, net | | Trademarks | | Software | | Intellectual property rights, patents and other industrial property rights, service rights of way | | Intellectual property rights, patents and other industrial property rights, service rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | - | | 9,813 | | 464 | | 96,500 | | 3,651 | | 38,388 | | 148,816 | |
Additions | | - | | 160 | | 25 | | 2,100 | | - | | - | | 2,285 | |
Amortization | | - | | (2,796) | | (38) | | - | | - | | - | | (2,834) | |
Other increases (decreases) | | - | | (131) | | 9 | | (4) | | (314) | | (416) | | (856) | |
| | | | | | | | | | | | | | | |
Final balance | | - | | 7,046 | | 460 | | 98,596 | | 3,337 | | 37,972 | | 147,411 | |
| Movements in identifiable intangible assets as of December 31, 2015: |
| | | | | | | | | | | | | |
Movements in identifiable intangible assets, gross | | Software | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | 23,062 | | 1,524 | | 97,386 | | 3,698 | | 38,388 | | 164,058 | |
Additions | | 189 | | 15 | | - | | - | | - | | 204 | |
Other increases (decreases) | | - | | (91) | | (886) | | (47) | | - | | (1,024) | |
| | | | | | | | | | | | | |
Final balance | | 23,251 | | 1,448 | | 96,500 | | 3,651 | | 38,388 | | 163,238 | |
| | | | | | | | | | | | | |
Movements in identifiable intangible assets, accumulated amortization | | Software | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Intellectual property rights, patents and other industrial property rights, service, rights of way | | Other intangible assets | | Goodwill | | Identifiable intangible assets | |
| | | | | | | | | | | | | |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | |
Opening balance | | (9,996) | | (939) | | - | | - | | - | | (10,935) | |
Additions | | - | | - | | - | | - | | - | | - | |
Amortization | | (3,432) | | (45) | | - | | - | | - | | (3,477) | |
Other increases (decreases) | | (10) | | - | | - | | - | | - | | (10) | |
| | | | | | | | | | | | | |
Final balance | | (13,438) | | (984) | | - | | - | | - | | (14,422) | |