Betterware de Mexico, S.A.P.I. de C.V. Annual and transition report of foreign private issuers pursuant to Section 13 or 15(d)

Annual and transition report of foreign private issuers pursuant to Section 13 or 15(d)

Goodwill (Tables)

Goodwill (Tables)

12 Months Ended

Dec. 31, 2021

Schedule of goodwill


		As of							As of
		January 03,							December 31,
		2019			Additions		Disposals		2019

Cost		Ps.	348,441		—		—		348,441


		As of							As of
		December 31,							January 03,
		2019			Additions		Disposals		2021

Cost		Ps.	348,441		—		—		348,441


		As of							As of
		January 03,							December 31,
		2021			Additions		Disposals		2021

Cost		Ps.	348,441		22,634		—		371,075

Schedule of values assigned to the key assumptions represent management's assessment of future trends in the relevant industries and have been based on historical data from both internal and external sources


In percentages		2021		2020		2019
Discount rate		12.8		11.2		12.4
Terminal value growth rate		3.0		3.0		3.0
Budgeted EBITDA growth rate		30.0		38.0		14.0