(in millions of euros) | 31/12/2020 | Increases (1) | Decreases | Other movements (2) | 31/12/2021 |
---|---|---|---|---|---|
Land and buildings | Land and buildings 31/12/20203,219 |
Land and buildings Increases (1)205 |
Land and buildings Decreases(20) |
Land and buildings Other movements (2)3 |
Land and buildings 31/12/20213,407 |
Networks | Networks 31/12/2020100,899 |
Networks Increases (1)4,308 |
Networks Decreases(512) |
Networks Other movements (2)5 |
Networks 31/12/2021104,700 |
Other installations, plant, machinery, equipment & other |
Other installations, plant, machinery, equipment & other 31/12/20204,872 |
Other installations, plant, machinery, equipment & other Increases (1)416 |
Other installations, plant, machinery, equipment & other Decreases(209) |
Other installations, plant, machinery, equipment & other Other movements (2)(7) |
Other installations, plant, machinery, equipment & other 31/12/20215,072 |
Assets in progress (3) | Assets in progress (3)31/12/20201,828 |
Assets in progress (3)Increases (1)52 |
Assets in progress (3)Decreases- |
Assets in progress (3)Other movements (2)6 |
Assets in progress (3)31/12/20211,886 |
Gross value | Gross value31/12/2020110,818 | Gross valueIncreases (1)4,981 | Gross valueDecreases(741) | Gross valueOther movements (2)7 | Gross value31/12/2021115,065 |
Land and buildings | Land and buildings 31/12/2020(1,592) |
Land and buildings Increases (1)(80) |
Land and buildings Decreases19 |
Land and buildings Other movements (2)(8) |
Land and buildings 31/12/2021(1,661) |
Networks | Networks 31/12/2020(45,873) |
Networks Increases (1)(237) |
Networks Decreases379 |
Networks Other movements (2)(2,388) |
Networks 31/12/2021(48,119) |
Other installations, plant, machinery, equipment & other |
Other installations, plant, machinery, equipment & other 31/12/2020(3,001) |
Other installations, plant, machinery, equipment & other Increases (1)(215) |
Other installations, plant, machinery, equipment & other Decreases190 |
Other installations, plant, machinery, equipment & other Other movements (2)(127) |
Other installations, plant, machinery, equipment & other 31/12/2021(3,153) |
Depreciation and impairment | Depreciation and impairment31/12/2020(50,466) | Depreciation and impairmentIncreases (1)(532) | Depreciation and impairmentDecreases588 | Depreciation and impairmentOther movements (2)(2,523) | Depreciation and impairment31/12/2021(52,933) |
NET VALUE | NET VALUE31/12/202060,352 | NET VALUEIncreases (1)4,449 | NET VALUEDecreases(153) | NET VALUEOther movements (2)(2,516) | NET VALUE31/12/202162,132 |
(1) Increases also include facilities provided by the concession-granting authorities.
(2) Other movements mainly concern depreciation of assets operated under concessions, booked against amortization recorded in the special concession liability accounts.
(3) Increases in assets in progress are stated net of the effects of newly-commissioned assets.
Concession liabilities represent the contractual obligations specific to the concession rules for public electricity distribution concessions in France, and comprise the following:
When assets are replaced, amortisation recognised on the portion of assets considered to be financed by the grantor, and the provision for replacement established for the relevant asset, are cancelled and transferred to rights in existing assets. Any excess provision is taken to income.
During the concession, the grantor’s rights in assets to be replaced are thus transferred upon the asset’s replacement to become the grantor’s rights in existing assets, with no outflow of cash to the benefit of the grantor.
The Group considers that the obligations related to assets to be replaced are to be valued on the basis of the special clauses contained in the concession agreements. Under this approach, these obligations are stated at the value of the contractual obligations as calculated and reported annually in the reports to the grantors. This contractual value also reflects the possibility that the EDF group may one day lose its status as the concession operator.
The changes in special concession liabilities for existing assets and assets to be replaced are as follows:
(in millions of euros) | 31/12/2021 | 31/12/2020 |
---|---|---|
Value in kind of assets* | Value in kind of assets* 31/12/202154,391 |
Value in kind of assets* 31/12/202052,907 |
Unamortised financing by the operator | Unamortised financing by the operator 31/12/2021(30,307) |
Unamortised financing by the operator 31/12/2020(28,730) |
Rights in existing assets – net value | Rights in existing assets – net value31/12/202124,084 | Rights in existing assets – net value31/12/202024,177 |
Amortisation of financing by the grantor | Amortisation of financing by the grantor 31/12/202115,630 |
Amortisation of financing by the grantor 31/12/202015,000 |
Provisions for replacement | Provisions for replacement 31/12/20219,139 |
Provisions for replacement 31/12/20209,243 |
Rights in assets to be replaced | Rights in assets to be replaced31/12/202124,769 | Rights in assets to be replaced31/12/202024,243 |
SPECIAL FRENCH PUBLIC ELECTRICITY DISTRIBUTION CONCESSION LIABILITIES | SPECIAL FRENCH PUBLIC ELECTRICITY DISTRIBUTION CONCESSION LIABILITIES31/12/202148,853 | SPECIAL FRENCH PUBLIC ELECTRICITY DISTRIBUTION CONCESSION LIABILITIES31/12/202048,420 |
* Including contributions received to finance concession assets, amounting to €129 million (€108 million in 2020).