COMMISSION DECISION (EU) 2016/154
of 22 July 2015
on State aid SA.13869 (C 68/2002) (ex NN 80/2002) — reclassification as capital of the tax-exempt accounting provisions for the renewal of the high-voltage transmission network (RAG) implemented by France in favour of EDF
(notified under document C(2015) 4959)
(Only the French text is authentic)
(Text with EEA relevance)
1.
DETAILED DESCRIPTION OF THE MEASURE
1.1. THE BENEFICIARY: EDF, CHANGES IN ITS STATUS AND ITS CAPITAL
1.2. THE CREATION OF ACCOUNTING PROVISIONS FOR THE RENEWAL OF THE HIGH-VOLTAGE TRANSMISSION NETWORK (RAG)
1.3. RECLASSIFICATION OF THE ACCOUNTING PROVISIONS
1.4. TAX IMPLICATIONS OF THE RECLASSIFICATION OF THE ACCOUNTING PROVISIONS
2.
OPENING DECISION
3.
COMMENTS BY AN INTERESTED PARTY
4.
COMMENTS BY FRANCE ON THE DECISION TO INITIATE THE FORMAL INVESTIGATION PROCEDURE
5.
JUDGMENTS BY THE EU COURTS
6.
DECISION TO EXTEND THE FORMAL INVESTIGATION PROCEDURE
7.
COMMENTS BY THIRD PARTIES
8.
COMMENTS BY FRANCE ON THE DECISION TO EXTEND THE FORMAL INVESTIGATION PROCEDURE
|
1997 |
1998 |
1999 |
2000 |
Revenue |
186,3 |
184,2 |
185,7 |
187,5 |
Expenses |
177,0 |
177,2 |
179,1 |
180,9 |
of which fuel and energy purchases |
36,9 |
36,8 |
37,8 |
38,5 |
of which operating expenses |
88,3 |
91,2 |
93,6 |
95,7 |
Income from core business |
9,3 |
7,0 |
6,6 |
6,6 |
Income before remuneration of the state |
6,8 |
6,5 |
6,1 |
6,1 |
Remuneration for capital contributions |
1,5 |
1,5 |
1,5 |
1,5 |
Additional remuneration |
0,6 |
1,0 |
0,9 |
0,9 |
Corporation tax |
3,9 |
2,6 |
2,4 |
2,3 |
Net income |
0,9 |
1,4 |
1,3 |
1,4 |
Source: EDF memo of 18 February 1997‘Contract for services — economic and financial prospects’. |
|
End 1996 |
Effect of Article 4 |
Own funds |
24,2 |
79,8 |
of which (liabilities): |
|
|
Paid-in capital |
2,6 |
2,6 |
Contributed capital |
36,6 |
50,7 |
Revaluation reserves |
2,1 |
6,2 |
Statutory reserves |
0,15 |
0,15 |
Retained income(19) |
20,2 |
18,3 |
Income after remuneration of the state |
1,9 |
1,9 |
Source: Ministry of Economic Affairs and Finance |
|
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
Interest on capital contributions (GB — line 407) |
1 816 |
1 816 |
1 816 |
1 816 |
1 816 |
1 816 |
Additional remuneration on capital contributions (GB — line 116) |
500 |
665 |
965 |
1 938 |
1 500 |
4 002 |
Total |
2 316 |
2 481 |
2 781 |
3 754 |
3 316 |
5 818 |
Source: National Assembly report, p. 77, Committee calculations for ‘total’ |
9.
ASSESSMENT OF THE MEASURES: EXISTENCE OF STATE AID
9.1. SELECTIVE ADVANTAGE TO AN UNDERTAKING
9.1.1.
Waiving the tax owed by EDF constitutes prima facie a selective advantage
9.1.2.
Applicability of the principle of the prudent private investor in a market economy
9.1.3.
Application of the principle of the prudent private investor in a market economy
|
1997 |
1998 |
1999 |
2000 |
1997-2000 |
Portion fixed at 3 % |
1,5 |
1,5 |
1,5 |
1,5 |
6,0 |
Variable portion |
0,6 |
1,0 |
0,9 |
0,9 |
3,4 |
Fixed and variable portions |
2,1 |
2,5 |
2,4 |
2,4 |
9,4 |
Return on equity (FRF 79,8 billion) (%) |
2,63 |
3,13 |
3,01 |
3,01 |
2,94 |
Return on capital and contributions (FRF 53,3 billion) (%) |
3,94 |
4,69 |
4,50 |
4,50 |
4,41 |
Return on contributions to capital (FRF 50,7 billion) |
4,14 % |
4,93 % |
4,73 % |
4,73 % |
4,64 % |
Source: Commission calculations based on Tables 1 and 2 |
Parameter |
Value |
Source |
Risk-free rate |
6,35 — 5,58 |
Annual average in 1997 of the daily rate of the 30-year and 10-year French bellwether bond, source Bank of France: Reference rate treasury bills and fungible government bonds, http://www.banque-france.fr/economie-et-statistiques/changes-et-taux) |
Beta of EDF (leveraged) |
0,45 — 0,54 — 0,62 |
1. Beta of EDF — Vernimmen et al. op cit., graph p. 427. 2. and 3. Oxera Study, Table 3.8, Beta of EU companies in the sector. |
Indebtedness (%) |
60 |
Capital structure of EDF after 1997 restructuring |
B of EDF (deleveraged) |
0,84 — 0,89 — 1,36 |
1. and 2. Commission calculation. 3. Oxera Study, Table 3.8 |
Market risk premium |
6,3 — 7,3 |
1. Vernimmen op cit. p. 423, citing Mehra Prescott 2/2003 T.2 FR 1973-98. 2. Forward risk premium in France on average 1988-1996 (this premium was 10,1 % in 1996). ‘An examination of Equity Risk Premium Forecasts in the G-6 Countries’, Khorana, Moyer & Pattel, I/B/E/S Working Paper, August 1997, p 25. |
Target return range |
11,7 — 12,1 — 13,4 |
Commission calculation |
Median return |
12 |
Commission calculation |
6.1. Baseline scenario (Growth of dividends foreseen for end of period 1999-2000)
|
|
1.1.1997 |
31.12.1997 |
31.12.1998 |
31.12.1999 |
31.12.2000 |
31.12.2000 |
|
|
Investment |
Dividend |
Dividend |
Dividend |
Dividend |
DDM value |
|
|
– 5,88 |
0,23 |
0,28 |
0,26 |
0,26 |
2,21 |
NPV at 12 % |
– 3.43 |
|
|
|
|
|
|
NPV at 6,35 % |
– 3.17 |
|
|
|
|
|
|
NPV at 5,58 % |
– 3.12 |
|
|
|
|
|
|
IRR |
– 13 % |
|
|
|
|
|
|
NB: The table reads as follows: For financial flows between 1.1.1997 and 31.12.2000, the NPV with a discount rate of 12 % is FRF – 3,43 billion (…) and the IRR is – 3 % |
6.2. Sensitivity 1 (ɗ dividends = 4,51 % annual rate 1997/2000)
|
|
1.1.1997 |
31.12.1997 |
31.12.1998 |
31.12.1999 |
31.12.2000 |
31.12.2000 |
|
|
Investment |
Dividend |
Dividend |
Dividend |
Dividend |
DDM value |
|
|
– 5,88 |
0,23 |
0,28 |
0,26 |
0,26 |
3,69 |
NPV at 12 % |
– 2,68 |
|
|
|
|
|
|
NPV at 6,35 % |
– 2,14 |
|
|
|
|
|
|
NPV at 5,58 % |
– 2,05 |
|
|
|
|
|
|
IRR |
– 4,7 % |
|
|
|
|
|
|
6.3. Sensitivity 2 (Base scenario + additional 11 % quasi-equity capital)
|
|
1.1.1997 |
31.12.1997 |
31.12.1998 |
31.12.1999 |
31.12.2000 |
31.12.2000 |
|
|
Investment |
Dividend |
Dividend |
Dividend |
Dividend |
DDM value |
|
|
– 5,88 |
0,23 |
0,28 |
0,26 |
0,26 |
4,93 |
NPV at 12 % |
– 2,06 |
|
|
|
|
|
|
NPV at 6,35 % |
– 1,29 |
|
|
|
|
|
|
NPV at 5,58 % |
– 1,16 |
|
|
|
|
|
|
IRR |
0,3 % |
|
|
|
|
|
|
6.4. Sensitivity 3 (Sensitivity 1 + additional 11 % quasi-equity capital)
|
|
1.1.1997 |
31.12.1997 |
31.12.1998 |
31.12.1999 |
31.12.2000 |
31.12.2000 |
|
|
Investment |
Dividend |
Dividend |
Dividend |
Dividend |
DDM value |
|
|
– 5,88 |
0,23 |
0,28 |
0,26 |
0,26 |
6,41 |
NPV at 12 % |
– 1,30 |
|
|
|
|
|
|
NPV at 6,35 % |
– 0,26 |
|
|
|
|
|
|
NPV at 5,58 % |
– 0,08 |
|
|
|
|
|
|
IRR |
5,2 % |
|
|
|
|
|
|