Go to top of page

11 Goodwill and other intangible assets

$million

Goodwill

Cost of customer acquisition

Computer software

Total

Cost

2018

383.2

325.5

126.9

835.6

Additions

-

18.4

23.4

41.8

Disposals

-

-

(2.6)

(2.6)

2019

383.2

343.9

147.7

874.8

2017

383.2

307.1

114.8

805.1

Additions

-

18.4

18.8

37.2

Disposals

-

-

(6.7)

(6.7)

2018

383.2

325.5

126.9

835.6

Amortisation

2018

-

(172.4)

(84.3)

(256.7)

Amortisation

-

(40.8)

(11.3)

(52.1)

Disposals

-

-

2.6

2.6

2019

-

(213.2)

(93.0)

(306.2)

2017

-

(131.8)

(77.9)

(209.7)

Amortisation

-

(40.6)

(13.1)

(53.7)

Disposals

-

-

6.7

6.7

2018

-

(172.4)

(84.3)

(256.7)

Net book value

2019

383.2

130.7

54.7

568.6

2018

383.2

153.1

42.6

578.9

Recognition and measurement

Goodwill: represents the excess of the cost of acquisition over the fair value of the identifiable assets and liabilities acquired. Goodwill is not amortised but tested for impairment annually and whenever there is an indicator of impairment.

Customer Acquisition Costs: customer contracts acquired in a business combination are carried at cost less accumulated amortisation. The costs incurred in acquiring new customers are recognised based on the directly attributable costs of obtaining the customer contract. Amortisation is recognised as an expense on a straight line basis over the period of the expected benefit.

Critical accounting estimate - carrying value assessment

Snowy Hydro tests goodwill for impairment at least annually to ensure it is not carried above its recoverable amount. This determination requires an estimation of the value in use of the cash generating units to which goodwill has been allocated. The value in use calculation requires the Directors to estimate the future cash flows expected to arise from the cash-generating unit (“CGU”) and a suitable discount rate in order to calculate present value.

There are two CGUs in the consolidated entity comprising a gas and electricity retailer and an electricity generator. Notwithstanding this the retailer and the generator operate in unison and therefore form one operating segment. Indicators of impairment of goodwill are assessed against this operating segment. During the financial year, the consolidated entity assessed the recoverable amount of the cash generating units and determined that no impairment existed. The recoverable amount of the cash generating units has been determined based on a value in use calculation of an asset with an indefinite life. The corporate valuation model provides for a 20 year projection of revenue, operating and capital expenditure, financing activities and taxation. This projection term reflects the perpetual nature of the Snowy Hydro assets and also provides for a realistic pattern of replacement capital expenditure over the projection term.

In accordance with AASB 136 Impairment of Assets,, the recoverable amount test discounts pre-tax nominal asset cash flows (including routine maintenance and refurbishment capital expenditure), at a pre-tax nominal WACC of 7.34% (2018: 7.34%). These cash flows do not include any planned development capital expenditure or the revenues that may relate to such expenditure. The valuation includes a terminal value calculated by assuming the final year’s cash flow is maintained in perpetuity (in real terms) and discounted to the valuation date using the same pre-tax nominal WACC noted above. The recoverable amount is most sensitive to the changes in the following assumptions:

Sensitivity

Management’s approach to determining the value

Growth rate

Forward market price projects for spot, contract and option premium revenue

Spot and contract revenue projections are consistent with Snowy Hydro’s recent performance and are based on forward market curves from GFI Group. Capacity pricing (i.e. option premium income and difference payments made under the contracts) is based on a blended combination of GFI and Snowy Hydro’s assessment of long-­term pricing based on new­-entrant modelling

Zero real growth in prices

Water inflows

The water inflow sequence underlying the projections reflects the expectation that 2019 inflows will be below average and that future average inflows will thereafter trend back towards past experience. The starting water storage levels are also reflected in the projections

Not applicable

Capital expenditure

Capital expenditure is derived from Snowy Hydro’s long­-term capital asset planning model and includes all expenditure relating to existing assets.

Zero real growth in prices

Retail Gross Margin

The retail operating cost model is sufficiently flexible to respond to customer growth and is modelled as such; customer growth targets drive cost to acquire and cost to serve. The most sensitive valuation assumption is what gross margin the retail businesses charge mass-­market customers. This valuation sensitivity exercise is performed in isolation of a corporate response that might ensue (such as reducing customer targets)

Retail gross margin is materially maintained