Goodwill
Goodwill that arises on the acquisition of subsidiaries is presented with intangible assets.
Goodwill is carried at cost less accumulated impairment losses and is not subject to amortisation, but rather tested annually for impairment or more frequently if events or changes in circumstances indicate a potential impairment.
For purposes of impairment testing, goodwill acquired in a business combination is allocated to each CGU, or group of CGUs, that is expected to benefit from the synergies of the business combination. Each unit or group of units to which the goodwill is allocated represents the lowest level within the entity at which goodwill is monitored for internal management purposes. Goodwill is monitored at the operating segment level.
The carrying value of the CGU containing the goodwill is compared to the recoverable amount, which is the higher of value in use and the fair value less costs of disposal. Any impairment is recognised immediately as an expense and is not subsequently reversed.
Patents, licenses and customer contracts
Patents, licenses and customer contracts are Intangible assets with a finite useful life and are carried at cost less accumulated amortisation and accumulated impairment losses.
Amortisation is charged to profit or loss on a straight line basis over the estimated useful lives of the finite useful life assets from the date available for use. The amortisation method, useful lives and residual values are reviewed at each reporting date and adjusted where appropriate. The estimated useful lives of intangible assets with a finite useful life are:
2022 | 2021 | |
Customer contracts | 16.3 and 16.4 years | 16.3 and 16.4 years |
---|---|---|
Patents and licences | 1 to 25 years | 1 to 25 years |
Impairment testing is undertaken when circumstances indicate that the carrying amount may not be recoverable.
Impairment testing of goodwill
In allocating goodwill, the Cennergi group of companies has been identified as a single CGU to which the goodwill of R521 million has been allocated.
The Cennergi CGU was assessed for impairment as at 31 December 2022 and 31 December 2021 as a result of the requirement to test goodwill annually for impairment. In 2022, the poor wind conditions experienced were considered as a potential indicator of impairment. Management have concluded that the poor wind conditions in 2022 represents an anomaly that is not representative of the long term expected wind conditions. The compounding effect of the tariff increases of 2022, which was driven by the CPI hike, curbed the impacts of the poor wind conditions. There were no other indicators of impairment for the Cennergi CGU during the reporting period. No impairment charge was required as the recoverable amount, determined using fair value less costs of disposal, exceeded the carrying amount on 31 December 2022.
The recoverable amount was derived using a DCF model, which is a Level 3 valuation technique in terms of the fair value hierarchy. The valuation has been performed in South African rand using the following information:
The key assumptions made by management (expressed in nominal terms) and management's approach to determining these key assumptions is summarised as follows:
Key assumptions | Management's approach used to determining the values | 2022 | 2021 |
Discount rate1: | Determined applying a risk free rate of return adjusted for risks inherent to the Cennergi CGU | 10.53% | 10.53% |
---|---|---|---|
Remaining life of Cennergi CGU: | The wind farms are expected to have a further operating capability of an additional 10-years post the existing power purchase agreements in accordance with technical engineering assessments. In addition, given the expected growth in demand for energy in South Africa, coupled with limited supply of energy, and in particular the worldwide drive towards energy supply to be from renewable sources, it is considered that there is a market with value post the existing power purchase agreements. | 24.4 years | 25.4 years |
Gigawatt generation: | The Gigawatt generation assumption has been determined based on past experience, as well as environmental assessments of wind conditions and capability of the turbines. | 668 GWh to730 GWh | 664 GWh to 745 GWh |
Tariff escalation: | The tariff is based on CPI escalation during the power purchase agreement term which has been determined based on past experience and from economist projected outlooks of CPI. For the post 10 year period the tariff has been set at a reduced constant expected CPI. | 4.5% | 4.5% |
1 | 2021: The discount rate was revised from 13.8% to 10.53% to take into account a material shift in strategy, changes in sovereign country risk and due to the revised targeted capital structure. |
Management considered and assessed reasonably possible changes to the key assumptions and have not identified any instances that could cause the carrying amount of the Cennergi CGU to exceed its recoverable amount.
Group | |||||
At 31 December 2022 | Note | Goodwill Rm |
Customer contracts Rm |
Patents and licences Rm |
Total Rm |
Gross carrying amount | |||||
At beginning of the year | 521 | 2 685 | 38 | 3 244 | |
Disposal of subsidiary | (2) | (2) | |||
At end of the year | 521 | 2 685 | 36 | 3 242 | |
Accumulated amortisation | |||||
At beginning of the year | (287) | (30) | (317) | ||
Charges for the year | 6.1.3 | (164) | (2) | (166) | |
Disposal of subsidiary | 1 | 1 | |||
At end of the year | (451) | (31) | (482) | ||
Net carrying amount at end of the year | 521 | 2 234 | 5 | 2 760 |
Group | |||||
At 31 December 2021 | Note | Goodwill Rm |
Customer contracts Rm |
Patents and licences Rm |
Total Rm |
Gross carrying amount | |||||
At beginning of the year | 521 | 2 685 | 39 | 3 245 | |
Disposal of subsidiary | (1) | (1) | |||
At end of the year | 521 | 2 685 | 38 | 3 244 | |
Accumulated amortisation | |||||
At beginning of the year | (123) | (27) | (150) | ||
Charges for the year | 6.1.3 | (164) | (3) | (167) | |
At end of the year | (287) | (30) | (317) | ||
Net carrying amount at end of the year | 521 | 2 398 | 8 | 2 927 |
Company | |||
At 31 December 2022 | Note | Patents and licences Rm |
Total Rm |
Gross carrying amount | |||
At beginning of the year | 22 | 22 | |
At end of the year | 22 | 22 | |
Accumulated amortisation | |||
At beginning of the year | (18) | (18) | |
Charges for the year | 6.1.3 | (2) | (2) |
At end of the year | (20) | (20) | |
Net carrying amount at end of the year | 2 | 2 |
Company | |||
At 31 December 2021 | Note | Patents and licences Rm |
Total Rm |
Gross carrying amount | |||
At beginning of the year | 22 | 22 | |
At end of the year | 22 | 22 | |
Accumulated amortisation | |||
At beginning of the year | (16) | (16) | |
Charges for the year | 6.1.3 | (2) | (2) |
At end of the year | (18) | (18) | |
Net carrying amount at end of the year | 4 | 4 |