RusHydro Group
Notes to the Consolidated Financial Statements as at and for the year ended
31 December 2015
(in millions of Russian Rubles unless noted otherwise)
45
Goodwill and customer base. Presented below is the carrying value of goodwill:
Year ended
31 December 2015
Year ended
31 December 2014
Carrying amount as of 1 January
929
929
Impairment loss
(448)
-
Carrying amount as of 31 December
481
929
Goodwill of JSC Institute Hydroproject. Goodwill of RR 929 million was recognised at the date of the
acquisition of JSC Institute Hydroproject in October 2010 as the Group was able to receive economic
benefits from the expected synergy from the high qualification of engineering specialists and long-term
relationships between JSC Institute Hydroproject and customers, including the Group entities.
As at 31 December 2015 and 31 December 2014, the Group tested goodwill related to JSC Institute
Hydroproject for its potential impairment. For the testing purposes, JSC Institute Hydroproject was
considered as a single cash generating asset.
Presented below are key assumptions used for the impairment testing purposes for the years ended
31 December 2015 and 31 December 2014:
Key assumptions used
for the impairment testing purposes
For the year ended
31 December 2015
For the year ended
31 December 2014
Information used
Actual performance for 2015 and results
of business plans for 2016-2020
Actual performance for 2014 and results
of business plans for 2015-2019
Forecast period
5 years
5 years
Growth interest rate after the forecast
period
4.0 percent
4.3 percent
Discount rate
15.6 percent
16.1 percent
Net cash inflow after the forecast
period
Minimum expectation:
RR 148 million in 2016,
RR 67 million in 2017,
RR 94 million in 2018,
RR 110 million in 2019,
RR 122 million in 2020
Minimum expectation:
RR 167 million in 2015,
RR 175 million in 2016,
RR 182 million in 2017,
RR 193 million in 2018,
RR 201 million in 2019
Net cash inflow after the forecast
period
Minimum expectation:
RR 114 million per year
Minimum expectation:
RR 178 million per year
Based on the above assumptions, as at 31 December 2015 recoverable amount of JSC Institute
Hydroproject as a cash generating asset was less than the carrying amount and the Group recognised
impairment if goodwill in the amount of RR 448 million. As at 31 December 2014 there was no economic
impairment.
Сustomer base of LLC ESC Baskortostan. As at 31 December 2015 and 31 December 2014 the Group
tested customer base of LLC ESC Baskortostan for potential impairment. For the testing purposes LLC ESC
Baskortostan was considered as a single cash generating unit.
RusHydro Group
Notes to the Consolidated Financial Statements as at and for the year ended
31 December 2015
(in millions of Russian Rubles unless noted otherwise)
46
Presented below are key assumptions used for the impairment testing purposes:
Key assumptions used for the
impairment testing purposes
For the year ended
31 December 2015
For the year ended
31 December 2014
Information used
Actual performance for 2015 and results of
business plans for 2016-2020
Actual performance for 2014 and results of
business plans for 2015-2019
Forecast period*
10 years (2016-2025)
10 years (2015-2024)
Growth interest rate after the
forecast period
3.8 percent
4.0 percent
Discount rate
15.3 percent
15.2 percent
Forecast electricity sales
Based on management forecast
Forecast electricity tariffs
2016 – based on tariffs set by regulators
2017-2025 – based on the consumer price index
2015 – based on tariffs set by regulators
2016-2024 – based on the consumer price index
* The management believes that the forecast period exceeding five years is more reliable as the electricity and capacity market is
expected to undergo significant changes during the forecast period, and cash flows will not flatten out within five years.
As at 31 December 2015 and 31 December 2014 the recoverable amount of LLC ESC Baskortostan
exceeded the carrying amount – no loss on impairment related to the customer base of LLC ESC
Baskortostan was recognised.
Note 11.
Cash and cash equivalents
31 December 2015 31 December 2014
Cash at bank
11,857
14,960
Cash equivalents
(contractual interest rate: 3.76-16.40%)
36,137
19,417
Cash in hand
31
17
Total cash and cash equivalents
48,025
34,394
Cash equivalents held as at 31 December 2015 and 31 December 2014 comprised short-term bank deposits
with original maturities of three months or less.
Cash and cash equivalents balances denominated in US Dollars as at 31 December 2015 were
RR 2,801 million (31 December 2014: RR 767 million). Cash and cash equivalents balances denominated in
Euros as at 31 December 2015 were RR 61 million (31 December 2014: RR 2,310 million).
Dostları ilə paylaş: |