XML 204 R21.htm IDEA: XBRL DOCUMENT v3.25.1
Intangible assets
12 Months Ended
Dec. 31, 2024
Intangible assets  
Intangible assets

14 Intangible assets

 

(€ million)

Exploration rights

Industrial patents and intellectual property rights 

Other intangible assets with definite useful lives

Intangible assets with definite useful lives

Goodwill

Other intangible assets with indefinite useful lives

Total

2024

 

 

 

 

 

 

 

Net carrying amount - beginning of the year

663

450

2,107

3,220

3,133

26

6,379

Additions

14

31

441

486

 

 

486

Depreciation capitalized

 

 

4

4

 

 

4

Amortization (*)

(6)

(98)

(289)

(393)

 

 

(393)

Impairments

(10)

 

(12)

(22)

(9)

 

(31)

Write-off

(153)

 

(2)

(155)

 

 

(155)

Changes in the scope of consolidation

 

 

73

73

36

 

109

Currency translation differences

31

 

12

43

 

 

43

Other changes

(5)

14

(24)

(15)

7

 

(8)

Net carrying amount - end of the year

534

397

2,310

3,241

3,167

26

6,434

Gross carrying amount - end of the year

1,197

2,166

5,190

8,553

 

 

 

Provisions for amortization and impairment

663

1,769

2,880

5,312

 

 

 

2023

 

 

 

 

 

 

 

Net carrying amount - beginning of the year

793

176

1,394

2,363

3,138

24

5,525

Additions

20

41

415

476

 

 

476

Amortization

(8)

(92)

(255)

(355)

 

 

(355)

Impairments

(22)

 

(17)

(39)

(6)

 

(45)

Reversals

11

 

 

11

 

 

11

Write-off

(85)

 

(3)

(88)

 

 

(88)

Changes in the scope of consolidation

 

291

461

752

25

2

779

Currency translation differences

(19)

 

(1)

(20)

 

 

(20)

Other changes

(27)

34

113

120

(24)

 

96

Net carrying amount - end of the year

663

450

2,107

3,220

3,133

26

6,379

Gross carrying amount - end of the year

1,295

2,119

4,674

8,088

 

 

 

Provisions for amortization and impairment

632

1,669

2,567

4,868

 

 

 

(*) Before capitalization of depreciation.

 

Exploration rights comprised the residual book value of signature bonuses and acquisition costs of exploration licenses relating to areas with proved reserves, which are amortized based on UOP criteria and are regularly reviewed for impairment. The costs of licenses with unproved reserves are also in this item and are suspended pending a final determination of the success of the exploration activity or until management confirms its commitment to the initiative. Additions for the year related to signature bonuses paid for the acquisition of new exploration acreage in Ivory Coast.

 

The breakdown of exploration rights by type of asset was as follows:

 

(€ million)

December 31,

2024

December 31,

2023

Proved licence and leasehold property acquisition costs

79

91

Unproved licence and leasehold property acquisition costs

455

572

 

534

663

Industrial patents and intellectual property rights mainly regarded the acquisition and internal development of software and rights for the use of production processes and software.

Write-offs of €153 million related to the abandonment of underlying initiatives.

Changes in the scope of consolidation of assets with a finite useful life comprised: (i) €50 million to expected synergies from the acquisitions of renewable assets carried out in Spain by Plenitude; (ii) €23 million in relation to the acquisition of a network of 21 refueling service stations in Spain.

Other intangible assets comprised: (i) concessions, licenses, trademarks and similar items for €1,154 million (€1,148 million at December 31, 2023), of which €898 million relating to relating to the Plenitude business line essentially for activities in relation to renewable energy sources (€879 million at December 31, 2023); (ii) customer acquisition costs relating to the Plenitude business line for €412 million (€393 million at December 31, 2023); (iii) customer relationship for €84 million recognized following the acquisition of Finproject group (€92 million at December 31, 2023).

The main amortization rates used were substantially unchanged from the previous year and ranged as follows:

(%)

 

 

 

Exploration rights  

UOP

Concessions, licenses, trademarks and similar items  

3

-

33

Industrial patents and intellectual property rights

20

-

33

Capitalized costs for customer acquisition

17

-

33

Other intangible assets

3

-

20

 

Cumulative impairment charges of goodwill at the end of the year amounted to €2,692 million.

The breakdown of goodwill by segment and business line is provided below:

(€ million)

December 31,

2024

December 31,

2023

Plenitude

2,916

2,909

Enilive

121

100

Chemical

117

112

Others

13

12

 

3,167

3,133

Changes in the scope of consolidation of goodwill related to: (i) the acquisition of a network of service stations in Spain for €28 million; (ii) acquisitions in relation to retail activities of the Plenitude business line for €5 million.

Contributions recorded as decrease of intangible assets amounted to €37 million (€28 million at December 31, 2023).

Information about the allocations of goodwill deriving from business combinations is provided in note 5 – Business combinations and other significant transactions.

Goodwill acquired through business combinations has been allocated to the CGUs that are expected to benefit from the synergies of the acquisition.

The Plenitude business line is engaged in the retail sale of natural gas and electricity, in the electricity generation from renewable sources and in installing and managing a charging network for electric vehicles. Plenitude has closed several acquisitions in past reporting years leading to the recognition of significant amounts of goodwill in each of those activities.

Goodwill allocated to the activity of the retail sale of natural gas and electricity amounted to €1,220 million and to test its recoverability has been allocated to a single CGU encompassing all European retail markets where Plenitude is operating considering the significant cross-market synergies and geographic integration. The impairment review performed at the balance sheet date confirmed the recoverability of the carrying amount of this CGU comprising the book value of the allocated goodwill.

 

The impairment review of the CGU Retail including goodwill, was performed by comparing the carrying amount to the value in use of the CGU, which was estimated based on the cash flows of the four-year plan approved by management and on a terminal value calculated as the perpetuity of the cash flow of the last year of the plan by assuming a nominal long-term growth rate equal to zero, unchanged from the previous year. These cash flows were discounted by using the post-tax WACCs of the retail business in each country of operation, with post-tax values in a range of 4.4% - 4.7%, corresponding to 5.6% - 6.4% pre-tax. There are no reasonable assumptions of changes in the discount rate, growth rate, profitability or volumes that would lead to zeroing the headroom amounting to about €6 billion of the value in use of the CGU Retail with respect to its book value, including the allocated goodwill.

The renewable business of Plenitude included a goodwill of €978 million related to the business combinations made in Italy and in other European markets where operations are being developed (Spain, France, Greece). The recoverability of goodwill was tested by allocating the goodwill book value to all the CGUs in the activity of renewable generation and then by comparing the carrying amounts of those CGUs including goodwill to their value-in-use. The projected cash flows were estimated based on the financial projections of the four-year industrial plan approved by the management and the subsequent cash flows associated with the useful lives of the plants by using normalized cash flows. The assessment of the CGU recoverability has been made based on management’s forecast of long-term wholesale prices of electricity, differentiated for each geographic area; for Italy it has been assumed a wholesale price of about €120/kwh in the four-year plan and a range of €100-110 for long-term prices. Cash flows have been discounted at sector and country-specific post-tax WACCs, which were comprised in a range of 5.2% - 8.8%, corresponding to 6.7% - 11% pre-tax. This test has confirmed the recoverability of the book values of the complex of plants generating renewable electricity, including the allocated goodwill. The headroom of €352 million is reduced to zero in case of a 0.8 percentage point increase in the WACC, or a reduction in power prices of approximately 8%.

Goodwill of the electric mobility business of Plenitude of €718 million was recognized in connection with the acquisition in 2021 of the entire share capital of Be Power SpA, which engages in building and managing a network of charging infrastructures for electric mobility. This goodwill was tested for recoverability by estimating the value-in-use of the network based on ten-years cash flow projections and a terminal value incorporating a normalized cash flow projection of the last year, using a nominal growth rate risked with respect to the projections on the development of the electric vehicle market provided by primary info-providers. The cash flows were discounted at a post-tax WACC of 12%, corresponding to 14.2% pre-tax. This test confirmed the recoverability of the allocated book values ​​including the allocated goodwill and showed a headroom of about €384 million which would go to zero by assuming a 1.7% increase in the post-tax WACC or a substantial zeroing in the perpetuity growth rate.