assumptions concerning demand (particularly energy requirements for heating, and summer comfort), generation of renewable energies (onshore and offshore wind power, solar power) for all European countries, the contribution of hydropower, and environmental cuts for nuclear power generation in France. Climate time series analyses are based on the European EUROCORDEX model and include the impact of climate change. A deliberately prudent approach is adopted to avoid any bias towards underestimation of the practical effects of climate change on the relevant physical quantities (temperatures, cloud coverage, wind speeds) and ultimately on the European electricity system between 2027 and 2050. The scenarios used also take account of the objectives of public energy and climate policies such as Fit For 55 and RepowerEU at European Union level, and the National Low Carbon Strategy (Stratégie nationale bas carbone) in France;
These calculations may be influenced by several variables:
Details of impairment recognised and reversed are as follows:
(in millions of euros) | Notes | 2022 | 2021 |
---|---|---|---|
Impairment of goodwill | Impairment of goodwill Notes10.1 |
Impairment of goodwill 2022(1,178) |
Impairment of goodwill 2021- |
Impairment of other intangible assets | Impairment of other intangible assets Notes10.2 |
Impairment of other intangible assets 2022(65) |
Impairment of other intangible assets 202159 |
Impairment of tangible assets | Impairment of tangible assets Notes10.3-10.5 |
Impairment of tangible assets 2022(519) |
Impairment of tangible assets 2021(712) |
IMPAIRMENT NET OF REVERSALS | IMPAIRMENT NET OF REVERSALSNotes
|
IMPAIRMENT NET OF REVERSALS2022(1,762) | IMPAIRMENT NET OF REVERSALS2021(653) |
In 2021, impairment recognised amounted to €(653) million and concerned:
Impairment recognised in 2022 amounts to €(1,762) million. Details are given below.
The following tables present the results of impairment tests carried out on the main goodwill, intangible assets with indefinite useful lives and other Group assets at 31 December 2022, and some of the key assumptions used.
€(1,178) million of new impairment was recorded on the Group’s goodwill at 31 December 2022.
Operating segment | Cash-Generating Unit or asset | Net book value (in millions of euros) | WACC after tax | Growth rate to infinity | Impairment 2022 (in millions of euros) |
---|---|---|---|---|---|
United Kingdom (EDF Energy) (1) | United Kingdom (EDF Energy) (1)Cash-Generating Unit or assetGoodwill |
United Kingdom (EDF Energy) (1)Net book value (in millions of euros)6,541 |
United Kingdom (EDF Energy) (1)WACC after tax6.7% |
United Kingdom (EDF Energy) (1)Growth rate to infinity- |
United Kingdom (EDF Energy) (1)Impairment 2022 (in millions of euros)(1,176) |
Italy (Edison) | Italy (Edison) Cash-Generating Unit or assetGoodwill (energy services) |
Italy (Edison) Net book value (in millions of euros)148 |
Italy (Edison) WACC after tax7.1% |
Italy (Edison) Growth rate to infinity1.5% |
Italy (Edison) Impairment 2022 (in millions of euros)(2) |
Operating segment Edison brand |
Cash-Generating Unit or asset 945 |
Net book value (in millions of euros)
|
WACC after tax
|
Growth rate to infinity
|
|
Framatome | Framatome Cash-Generating Unit or assetGoodwill |
Framatome Net book value (in millions of euros)1,448 |
Framatome WACC after tax7% |
Framatome Growth rate to infinity1.5% |
Framatome Impairment 2022 (in millions of euros)- |
Operating segment Framatome brand |
Cash-Generating Unit or asset 151 |
Net book value (in millions of euros)
|
WACC after tax 1.5% |
Growth rate to infinity - |
|
Dalkia | Dalkia Cash-Generating Unit or assetGoodwill |
Dalkia Net book value (in millions of euros)643 |
Dalkia WACC after tax5.2% |
Dalkia Growth rate to infinity1.9% |
Dalkia Impairment 2022 (in millions of euros)- |
Operating segment Dalkia brand |
Cash-Generating Unit or asset 130 |
Net book value (in millions of euros)
|
WACC after tax 1.9% |
Growth rate to infinity - |
|
Other impairment | Other impairment Cash-Generating Unit or asset
|
Other impairment Net book value (in millions of euros)- |
Other impairment WACC after tax- |
Other impairment Growth rate to infinity- |
Other impairment Impairment 2022 (in millions of euros)- |
IMPAIRMENT OF GOODWILL AND INTANGIBLE ASSETS WITH INDEFINITE USEFUL LIVES | IMPAIRMENT OF GOODWILL AND INTANGIBLE ASSETS WITH INDEFINITE USEFUL LIVESCash-Generating Unit or asset(1,178) |
(1) The impairment test of EDF Energy goodwill covers the useful life of industrial assets, currently in operation or under construction, with no projection to infinity. The WACC determined for goodwill takes account of the WACC applicable to each of EDF Energy’s CGUs, including the WACC applicable to the HPC CGU, which benefits from a 35 - year regulated model.