17 Intangible assets
(€ million) |
Net book value at the be- |
Addi- |
Amorti- |
Impair- |
Changes in the scope of conso- |
Cur- |
Other changes |
Net book value at the end of the year |
Gross book value at the end of the year |
Provi- |
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
Intangible assets with finite useful lives |
|
|
|
|
|
|
|
|
|
|
Exploration expenditures |
564 |
1,871 |
(1,886) |
|
|
(10) |
9 |
548 |
2,653 |
2,105 |
Industrial patents and intellectual property rights |
156 |
59 |
(58) |
(1) |
(74) |
1 |
55 |
138 |
1,197 |
1,059 |
Concessions, licenses, trademarks and similar items |
847 |
18 |
(134) |
(1) |
(46) |
|
(1) |
683 |
2,516 |
1,833 |
Service concession arrangements |
3,690 |
170 |
(3) |
(37) |
(3,716) |
(2) |
(70) |
32 |
101 |
69 |
Intangible assets in progress and advances |
248 |
159 |
|
(1) |
(57) |
|
(86) |
263 |
269 |
6 |
Other intangible assets |
1,422 |
18 |
(127) |
(1,030) |
40 |
7 |
32 |
362 |
2,144 |
1,782 |
|
6,927 |
2,295 |
(2,208) |
(1,070) |
(3,853) |
(4) |
(61) |
2,026 |
8,880 |
6,854 |
Intangible assets with indefinite useful lives |
|
|
|
|
|
|
|
|
|
|
Goodwill |
4,023 |
|
|
(1,347) |
(216) |
2 |
(1) |
2,461 |
|
|
|
10,950 |
2,295 |
(2,208) |
(2,417) |
(4,069) |
(2) |
(62) |
4,487 |
|
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
Intangible assets with finite useful lives |
|
|
|
|
|
|
|
|
|
|
Exploration expenditures |
548 |
1,697 |
(1,764) |
|
|
(19) |
|
462 |
2,712 |
2,250 |
Industrial patents and intellectual property rights |
138 |
30 |
(55) |
(2) |
|
(1) |
20 |
130 |
1,239 |
1,109 |
Concessions, licenses, trademarks and similar items |
683 |
17 |
(115) |
(15) |
|
|
6 |
576 |
2,491 |
1,915 |
Service concession arrangements |
32 |
|
(2) |
|
|
|
2 |
32 |
48 |
16 |
Intangible assets in progress and advances |
263 |
124 |
|
|
|
|
(25) |
362 |
367 |
5 |
Other intangible assets |
362 |
18 |
(40) |
(157) |
|
(1) |
(13) |
169 |
2,111 |
1,942 |
|
2,026 |
1,886 |
(1,976) |
(174) |
|
(21) |
(10) |
1,731 |
8,968 |
7,237 |
Intangible assets with indefinite useful lives |
|
|
|
|
|
|
|
|
|
|
Goodwill |
2,461 |
|
|
(333) |
34 |
(17) |
1 |
2,146 |
|
|
|
4,487 |
1,886 |
(1,976) |
(507) |
34 |
(38) |
(9) |
3,877 |
|
|
Capitalized exploration expenditures of €462 million (€548 million at December 31, 2012) mainly related to the residual book value of license acquisition costs that are amortized on a straight-line basis over the contractual term of the exploration lease or fully written off against profit and loss upon expiration of terms or management’s decision to cease any exploration activities. Additions for the year of €1,697 million (€1,871 million in 2012) included exploration drilling expenditures which are fully capitalized to reflect their investment nature and then entirely amortized for €1,509 million (€1,650 million in 2012) and license acquisition costs of €188 million (€221 million in 2012) primarily related to the acquisition of new exploration acreage in Cyprus and Vietnam. Amortizations of €1,764 million (€1,886 million in 2012) included amortizations of license acquisition costs for €255 million (€206 million in 2012).
Industrial patents and intellectual property rights of €130 million (€138 million at December 31, 2012) related to Eni Spa for €86 million (€89 million at December 31, 2012) and essentially concerned costs for the acquisition and internal development of software and rights for the use of production processes and software.
Concessions, licenses, trademarks and similar items for €576 million (€683 million at December 31, 2012) primarily comprised transmission rights for natural gas imported from Algeria of €523 million (€614 million at December 31, 2012) and concessions for mineral exploration of €20 million (€47 million at December 31, 2012).
Service concession arrangements of €32 million primarily pertained to gas distribution activities outside Italy (same amount as of December 31, 2012).
Intangible assets in progress and advances of €362 million (€263 million at December 31, 2012) related to Eni Spa for €267 million (€189 million at December 31, 2012) and primarily concerned cost for software development.
Other intangible assets with finite useful lives of €169 million (€362 million at December 31, 2012) comprised: (i) royalties for the use of licenses by Versalis SpA amounting to €52 million (€56 million at December 31, 2012); and (ii) the estimated costs of Eni’s social responsibility projects in relation to oil development programs in Val d’Agri and in the North Adriatic area connected to mineral rights under concession for €35 million (€44 million at December 31, 2012) following commitments made with the Basilicata Region, the Emilia Romagna Region and the Province and Municipality of Ravenna. Impairments regarded a loss of €157 million recorded on the customer relationship (€774 million in 2012) which was recognized upon the business combination of Distrigas NV (now Eni Gas & Power NV) and allocated to the European Market CGU. The driver of the impairments was the continuing competitive pressure in Benelux considering the reduced profitability outlook of the European Market CGU in the light of the structural headwinds of the European gas sector, as described below in the disclosure about goodwill impairments.
Furthermore, in 2012, an impairment loss of €256 million was recorded to write off the book value of an option to develop an offshore storage facility for commercial modulation of gas in the British North Sea, which was recognized upon the acquisition of Eni Hewett Ltd, driven by continuing weakness in the European gas scenario.
The main depreciation rates used were substantially unchanged from the previous year and ranged as follows:
(%) |
|
|
Exploration expenditures |
|
14 – 33 |
Industrial patents and intellectual property rights |
|
20 – 33 |
Concessions, licenses, trademarks and similar items |
|
3 – 33 |
Service concession arrangements |
|
2 – 4 |
Other intangible assets |
|
4 – 25 |
Impairment losses of intangible assets with indefinite useful lives (goodwill) amounted to €333 million (€1,347 million in 2012) and primarily pertained to the Gas & Power segment for €329 million (€1,347 million in 2012).
Changes in the scope of consolidation of intangible assets with indefinite useful lives (goodwill) of €34 million comprised the goodwill recognition made on the purchase price allocation in the business combination of ASA Trade SpA, a company marketing gas in Tuscany, following the 100% acquisition (€24 million) and of Est Più SpA, a company marketing gas and electricity in Friuli Venezia Giulia, following the acquisition of a 30% control stake (€10 million). In 2012, changes in the scope of consolidation of intangible assets with indefinite useful lives (goodwill) of €216 million comprised the deconsolidation of Gruppo Snam following the loss of control (€314 million) and the inclusion of Nuon Belgium NV (now merged in Eni Gas & Power NV) and Nuon Power Generation Walloon NV (now Eni Power Generation NV) following the 100% acquisition (€98 million).
The carrying amount of goodwill at the end of the year was €2,146 million (€2,461 million at December 31, 2012) net of cumulative impairments amounting to €2,396 million (€2,075 million at December 31, 2012). The breakdown of goodwill by operating segment is as follows:
(€ million) |
December 31, 2012 |
December 31, 2013 |
Gas & Power |
1,286 |
991 |
Engineering & Construction |
750 |
748 |
Exploration & Production |
265 |
250 |
Refining & Marketing |
160 |
157 |
|
2,461 |
2,146 |
Goodwill acquired through business combinations has been allocated to the cash generating units (“CGUs”) that are expected to benefit from the synergies of the acquisition. The CGUs of the Gas & Power segment are represented by such commercial business units which cash flows are largely interdependent and therefore benefit from acquisition synergies. The recoverable amounts of the CGUs are determined by discounting the future cash flows derived from the continuing use of the CGUs by applying the perpetuity method to assess the terminal value. For the determination of the cash flows see Note 15 – Property, plant and equipment. In the Gas & Power segment the adjusted WACC discount rates ranged from 6.4% to 10.2% as the WACC of the segment was adjusted to take into account the specific risks of the countries in which the activity takes place. For the Engineering & Construction segment, the rate used was 7.6% and was not adjusted to a specific country risk as the invested capital of the company mainly refers to movable properties. Both the segments registered a reduction of 50-20 basis points due to the lower risk premium for Italy.
Post-tax cash flows and discount rates were adopted as they resulted in an assessment that substantially approximated a pre-tax assessment.
In the Gas & Power segment goodwill has been allocated to the following CGUs.
Gas & Power segment
(€ million) |
December 31, 2012 |
December 31, 2013 |
Domestic gas market |
767 |
801 |
Foreign gas market |
519 |
190 |
- of which European market |
511 |
188 |
|
1,286 |
991 |
Goodwill allocated to the CGU Domestic Gas market was recognized upon the buy-out of Italgas SpA minorities in 2003 through a public offering (€706 million). This CGU engages in supplying gas to residential customers and small businesses. The increase from 2012 of €34 million comprised the acquisition of local companies engaged in retail sale activities. The impairment review performed at the balance sheet date confirmed the recoverability of the carrying amount of the goodwill.
At December 31, 2013, the residual amounts of goodwill allocated to the European Gas Market CGUs related to the business combinations Altergaz SA (now Eni Gas & Power France SA) in France, Nuon Belgium NV (now merged in Eni Gas & Power NV) in Belgium which is operating in retail sale activities. At December 31, 2012, these CGUs also comprised the goodwill related to gas wholesale and LNG activities acquired through Distrigas NV (now Eni Gas & Power NV) in Belgium and gas wholesale and LNG activities managed directly by the Gas & Power Division of Eni SpA involving large customers (North-West Europe area – France, Germany, Benelux, United Kingdom, Switzerland and Austria). Those wholesale activities benefited of the synergies from the business combination of Distrigas.
In performing the impairment review of the recoverability of the carrying amount of these activities, management recognized an impairment loss of goodwill amounting to €323 million, thus completely writing off the goodwill allocated to these CGUs, considering a reduced profitability outlook due to the structural changes in the economics of the gas business.
The key assumptions adopted in assessing future cash flow projections of the CGUs included marketing margins, forecast sales volumes, the discount rate and the growth rates adopted to determine the terminal value. Information on these drivers was derived from the four-year plan approved by the Company’s management which reduced with respect to past reviews the projected returns and cash flows particularly for the assets subject to impairment, driven by expectations of a weak recovery in gas demand due to slow dynamics of European economies and competition from other resources, persistent oversupply and high competitive pressure. These drivers will continue to weigh on spot prices of gas, to which selling prices in the European markets are benchmarked. Management expects that spot prices of gas in the next four-year period will show negative spreads towards the oil-linked costs of gas supplies. In the light of the expected trends in the gas market, management plans to renegotiate the economic terms and flexibility conditions at the Company’s main long-term supply contracts. The expected results of these renegotiations are factored in the economic and financial projections of the four-year plan adopted by the management for the gas business. For the assets subject to impairment, management is now assuming in the updated plan with respect to the previous plan: (i) a significant reduction in the long-term average unit marketing margins; (ii) a reduction in sales volumes; (iii) a slightly lower discount rate; and (iv) to assess the terminal value, the long-term growth rate of the perpetuity was set to zero, unchanged from the previous reporting period.
The value in use of the CGU European Gas Market which led to an impairment of the goodwill was assessed by discounting the associated post-tax cash flows at a post-tax rate of 6.6% corresponding to a pre-tax rate of 11.4% (7.3% and 12%, respectively in 2012).
The excess of the recoverable amount of the CGU Domestic Gas Market over its carrying amount including the allocated portion of goodwill (headroom) amounting to €650 million would be reduced to zero under each of the following alternative hypothesis: (i) a decrease of 35% on average in the projected commercial margins; (ii) a decrease of 35% on average in the projected sales volumes; (iii) an increase of 7 percentage points in the discount rate; and (iv) a negative nominal growth rate of 12%. The recoverable amount of the CGU domestic gas market and the relevant sensitivity analysis were calculated solely on the basis of retail margins.
Engineering & Construction segment
(€ million) |
December 31, 2012 |
December 31, 2013 |
Offshore E&C |
415 |
415 |
Onshore E&C |
316 |
314 |
Other |
19 |
19 |
|
750 |
748 |
The segment goodwill of €748 million was mainly recognized following the acquisition of Bouygues Offshore SA, now Saipem SA (€710 million) and allocated to the CGUs Offshore E&C and Onshore E&C. The impairment review performed at the balance sheet date confirmed the recoverability of the carrying amounts of both those CGUs, including the allocated portions of goodwill.
The key assumptions adopted for assessing the recoverable amounts of those two CGUs which exceeded their respective carrying amounts related to operating results, the discount rate and the growth rates of the perpetuity adopted to determine the terminal value. Information on those drivers were collected from the four-year-plan approved by the Company’s management, while the terminal value was estimated by using a perpetual nominal growth rate of 2% applied to the normalized cash flow of the last year in the four-year plan. Value in use of both CGUs was assessed by discounting the associated post-tax cash flows at a post-tax rate of 7.6% (7.8% in 2012) which corresponds to pre-tax rates of 10.0% and 11.0% for the Offshore E&C business unit and the Onshore E&C business unit, respectively (9.9% and 10.7%, respectively in 2012). The headroom of the Offshore E&C business unit of €3,471 million would be reduced to zero under each of the following alternative changes in the above mentioned assumptions: (i) a linear decrease of 49% in the operating result over all the years of the plan and the terminal value; (ii) an increase of 5 percentage points in the discount rate; and (iii) negative real growth rate. Changes in each of the assumptions that would cause the headroom of the Onshore E&C business unit to be reduced to zero are greater than those applicable to the Offshore E&C construction CGU described above.
The Exploration & Production and the Refining & Marketing segments tested their goodwill, yielding the following results: (i) in the Exploration & Production segment with goodwill amounting to €250 million, management believes that there are no reasonably possible changes in the pricing environment and production/cost profiles that would cause the headroom of the relevant CGUs to be reduced to zero. Goodwill mainly refers to the portion of the purchase price that was not allocated to proved or unproved properties in the business combinations Lasmo, Burren Energy (Congo) and First Calgary. During 2013, goodwill attributed to minor activities in Italy was impaired for an amount of €4 million; and (ii) in the Refining & Marketing segment goodwill amounted to €157 million at the balance sheet date. Goodwill amounting to €137 million pertained to retail networks acquired in previous years in Austria, Czech Republic, Hungary and Slovakia for which profitability expectations have remained unchanged from the previous-year impairment review.