1.1 - Goodwill

(€ million) 31.12.2012 31.12.2011
Carrying amount as at 31 December previous year 7,394 7,415
Changes in consolidation scope -137 -19
Other variations -36 -2
Carrying amount as at the end of the period 7,222 7,394

At 31 December 2012 Group’s goodwill amounted to € 7,222 million (- 2.3% if compared to the same period of last year).

The table below details the goodwill by relevant companies:

(€ million)  31.12.2012 31.12.2011
Alleanza - Toro Group 2,793 2,793
Generali Deutschland Holding 2,179 2,179
Generali PPF Holding Grupp 616 656
BSI - Banca del Gottardo Group (*) 553 550
Generali France Group 415 417
Generali Schweiz Holding AG 289 288
Generali Holding Vienna AG 153 153
Migdal Insurance Holding 0 135
Europ Assistance Holding 82 82
Other 140 140
Total goodwill 7,222 7,394

(*) Amount includes € 424.7 million of goodwill activated on acquisition of Banca del Gottardo and € 32.0 million on BSI. Goodwill activated on Banca del Gottardo Italia (€ 17.6 million net of minorities) is not included, since it was merged with Banca Generali Group and is shown in row "Other".

The decrease was mainly driven by the disposal of Israeli Migdal Group (€ -135 million) and to the devaluation of goodwill belonging to Russian companies (€ -50 million), the latter linked with the buyout of minorities’ interests in Generali PPF Holding deeper described in the “Other information – Related parties disclosure”. The residual change of the period was mainly attributable to foreign exchange adjustments on the goodwill share calculated on entities that have reporting currencies other than Euro.

Cash generating units were established in accordance with the Group’s participation structure and considering the IFRS 8 requirements about operating segments, which Assicurazioni Generali identified as Life, Non-Life and Financial.

The table below shows the detail of the Group's goodwill by cash generating unit:

(€ million) Vita Danni Finanziario Totale
Generali Deutschland Holding 562 1,617   2,179
Alleanza Toro Group 2,101 692   2,793
Ceska Group 218 398   616
BSI – Banca del Gottardo Group     553 553
Generali France Group 319 97   415
Generali Schweiz Holding AG 81 208   289
Generali Holding Vienna AG 77 77   153
Europ Assistance Group   81   81
Other       141
Total 3,357 3,170 553 7,222

The cash generating units have been defined consistently with IAS 36; with regard to the measurement of the recovery value, as described in the basis of presentation and accounting principles, the Dividend Discount Model (DDM) and the Embedded Value or Appraisal Value have been used.

Specifically, the Dividend Discount Model (DDM) was used for the determination of the recovery value for the following cash generating unit (CGU): Alleanza Toro, Generali Deutschland Holding, Ceska Group, BSI Group, Generali Schweiz Holding SA, Migdal Group, Europ Assistance, Generali Holding Vienna and Generali France

This method represents a variant of the method of cash flows. In particular, the Excess Capital variant, defines the entity’s economic value as the discounted dividend maintaining an appropriate capital structure taking into consideration the capital constraints imposed by the Supervisor as the solvency margin. This method results in the sum of discounted value of future dividends and the cash generating unit terminal value.

The application of this criterion entailed in general the following phases:

  • explicit forecast of the future cash flows to be distributed to the shareholders in the planned time frame, taking into account the limit due to the necessity of maintaining an adequate capital level;
  • calculation of the cash generating unit’s terminal value, that was the foreseen value of the cash generating unit at the end of the latest year planned.

The expected cash flows used in the analysis for each CGU, were those detailed in the Strategic Plan 2013-2015, presented to the Board of Directors on 14 December 2012 and subsequent amendments. In order to extend the analysis horizon to a 5 years period, the main economic and financial data were calculated for further two years (2016 and 2017). More in detail, required and available solvency margins for 2016 and 2017 were determined on the basis of the growth of the last year of plan (2015), whereas the net result for 2016 and 2017 were calculated using a sustainable growth rate for each CGU.

A) Nominal growth rate (g):

  g
Generali Deutschland Holding 2.00%
Alleanza Toro 2.50%
Gruppo Ceska 3.00%
BSI Group – Banca del Gottardo 1.50%
Generali Schweiz Holding AG 1.00%
Europ Assistance Group 2.00%
Generali Holding Vienna 2.00%
Generali France 2.00%

The cost of equity (Ke) for each entity is extrapolated based on the Capital Asset Pricing Model (CAPM) formula. More in detail:

  • the risk free rate was defined as the average value - observed during the last three months of 2012 - of the 10-years government bond of the reference country of operation of the CGU, on which the goodwill has been allocated;
  • the Beta coefficent was determined based on a homogeneous basket of securities of the non-life insurance, life insurance and banking sectors, which was compared to market indexes. The observation period was 5 years with weekly frequence;
  • the market risk premium amounts to 5% for all Group’s CGUs.  In the CGUs located in countries where significant decreases in current market yields were observed (Austria, CEE, Germany and Switzerland), the market risk premium to determine the terminal value has been set equal to 6%. This latter adjustment has been required by a prudential estimate on the long run sustainability of the reference country government bonds’ current yields.        

All CGUs passed the impairment test, being their recoverable amounts higher than their carrying amounts. Furthermore a sensitivity analysis was performed on the results changing the cost of own capital of the company (Ke) (+/-1%) and the perpetual growth rate of distributable future cash flows (g) (+/-1%). This sensitivity highlightened that some negative changes included in the choosed sensitivity's bucket could lead the recoverable value of some Group CGUs under the corresponding carrying amounts.

For other minor CGUs the Embedded Value Method and, if necessary, the Appraisal value were adopted. These methodologies are linked to definition logics of fair value net of costs of sale.

The Embedded value method consists in the restatement at current values of all the assets and liabilities of the company as well as the valuation of the value of in force business according to actuarial methodology.

Appraisal value represents the company's economic value determined by the adjusted net asset value and the present value of future profit arising from both the in force business and a fixed generations of new business.

Appraisal value is therefore defined as the sum of the embedded value and the fixed generations of new business, corresponding to the goodwill.

Also these CGUs passed the impairment test being their recoverable amount, calculated on the basis of  the Embedded value, greater than the carrying amount.