7. Goodwill
The balance recorded under this caption is for the net goodwill that has arose on the purchase of certain companies. Set out below is an
analysis of this balance (thousand euros):
Set out below is the movement in this chapter of the consolidated balance sheet in 2005 and 2004 (in thousand euros):
The recoverable value of the goodwill of NH Hoteles Deutschland, GmbH. and NH Hoteles Austria, GmbH. has been allocated to each
generating cash flow unit using projections for results, capital expenditures and working capital, for the remaining years of operation of the
lease agreements of the hotels. The rate of discount used is in line with the Companys weighted average cost of capital (WACC).
All other recoverable values of this goodwill has ben assigned to each generating cash flow unit five-year forecasts and using a methodology
similar to that used for NH Hoteles Deutschland, GmbH. and NH Hoteles Austria, GmbH goodwill.
8. Intangible assets
Set out below is an analysis and the movements on the different intangible asset accounts in 2005 and 2004 (thousand euros):
29
consolidated annual accounts 05
2005
2004
NH Hoteles Deutschland, GmbH and NH Hoteles Austria GmbH
108,674
91,984
Nacional Hipana Hoteles, S.R.L. de C.V.
3,176
3,130
Other
1,736
1,720
Total
113,586
96,834
Net
goodwill
31.12.03
Losses due
to impairment
of value
Translation
difference
Net
goodwill
31.12.04
Additions
(Retirements)
Translation
difference
Net
goodwill
31.12.05
NH Hoteles Deutschland, GmbH and
NH Hoteles Austria, GmbH
98,725
(6,740)
-
91,984
16,690
-
108,674
Nacional Hipana de Hoteles, S.R.L.
de C.V.
3,203
-
(73)
3,130
-
46
3,176
Other
1,733
-
(13)
1,720
-
16
1,736
Total
103,661
(6,740)
(86)
96,834
16,690
62
113,586
Balance
as at
31.12.03
Additions/
Charges
Disposals
Balance as at
31.12.04
Additions
Charges
Disposals
Balance
as at
31.12.05
COST
Rights of beneficial use
30,976
144
(63)
31,057
81
-
31,138
Lease premiums
6,363
7,162
(122)
13,403
559
-
13,962
Concessions
31,365
188
(885)
30,668
287
(138)
30,817
Software
13,162
3,958
(89)
17,031
3,390
(33)
20,388
81,866
11,452
(1,159)
92,159
4,317
(171)
96,305
ACCUMULATED AMORTISATION
Rights of beneficial use
(6,678)
(998)
-
(7.676)
(912)
-
(8,588)
Lease premiums
(3,772)
(714)
-
(4,486)
(448)
75
(4,859)
Concessions
(9,396)
(958)
183
(10,171)
(884)
86
(10,969)
Software
(4,909)
(3,022)
73
(7,859)
(4,652)
19
(12,492)
(24,755)
(5,692)
256
(30,192)
(6,896)
180
(36,908)
Net Book Value
57,111
61,967
59,397