|
|
Analysis of Fixed Assets
| in T€ |
Acquisition and production costs |
| |
1/1/2004 |
Currency differences |
Changes to cons. Group |
Additions |
Disposals |
Transfers |
31/12/2004 |
| Intangible fixed assets |
|
|
|
|
|
|
|
| Goodwill/negative goodwill from capital consolidation |
-367,043 |
- |
-3,297 |
- |
- |
- |
-370,340 |
| Concessions, industrial property rights and similar rights and assets, including licenses on such rights and assets |
79,483 |
-73 |
235 |
9,360 |
3,071 |
3,630 |
89,564 |
| Goodwill |
225 |
- |
- |
- |
- |
- |
225 |
| Payments made on account |
3,314 |
- |
- |
49 |
- |
-3,236 |
127 |
| |
-284,021 |
-73 |
-3,062 |
9,409 |
3,071 |
394 |
-280,424 |
| Tangible fixed assets |
|
|
|
|
|
|
|
| Land, land rights and buildings, including buildings on land owned by others |
960,932 |
-660 |
10,620 |
12,701 |
10,426 |
1,858 |
975,025 |
| Technical plant and machinery |
3,783,881 |
-2,336 |
21,469 |
149,650 |
120,078 |
47,067 |
3,879,653 |
| Other equipment, operating and office equipment |
222,877 |
-141 |
3,275 |
20,282 |
20,845 |
1,972 |
227,420 |
| Payments made on account and assets in course of construction |
54,291 |
-42 |
526 |
35,850 |
157 |
-51,291 |
39,177 |
| |
5,021,981 |
-3,179 |
35,890 |
218,483 |
151,506 |
-394 |
5,121,275 |
| Financial assets |
|
|
|
|
|
|
|
| Shares in affiliated companies |
45,092 |
- |
2,473 |
649 |
2,650 |
- |
45,564 |
| Shareholdings |
44,012 |
- |
25 |
1,572 |
14,711 |
- |
30,898 |
| Loans to associated companies |
562 |
- |
- |
- |
562 |
- |
- |
| Non-current securities |
2,255 |
- |
105 |
2,036 |
181 |
- |
4,215 |
| Other loans |
7,157 |
- |
- |
195 |
1,781 |
- |
5,571 |
| |
99,078 |
- |
2,603 |
4,452 |
19,885 |
- |
86,248 |
| Associated companies |
|
|
|
|
|
|
|
| Shares in associated companies |
512,594 |
-12,939 |
- |
96,653 |
- |
- |
596,308 |
| |
5,349,632 |
-16,191 |
35,431 |
328,997 |
174,462 |
- |
5,523,407 |
| Valuation allowances |
Book values |
| 1/1/2004 |
Currency differences |
Changes to cons. Group |
Write- ups in financial year |
Write- downs in the financial year1) |
Disposals |
Transfers |
31/12/2004 |
31/12/2004 |
31/12/2003 |
| |
|
|
|
|
|
|
|
|
|
-177,656 |
- |
- |
60,4292) |
1,061 |
- |
- |
-237,024 |
-133,316 |
-189,387 |
62,931 |
-74 |
132 |
- |
7,732 |
2,800 |
-5 |
67,916 |
21,648 |
16,552 |
| 145 |
- |
- |
- |
36 |
- |
- |
181 |
44 |
80 |
| - |
- |
- |
- |
- |
- |
- |
- |
127 |
3,314 |
| -114,580 |
-74 |
132 |
60,429 |
8,829 |
2,800 |
-5 |
-168,927 |
-111,497 |
-169,441 |
| |
|
|
|
|
|
|
|
|
|
560,511 |
-292 |
2,750 |
- |
21,972 |
9,716 |
5 |
575,230 |
399,795 |
400,421 |
2,829,096 |
-1,826 |
13,778 |
613 |
255,389 |
96,204 |
-11 |
2,999,609 |
880,044 |
954,785 |
174,692 |
-107 |
1,982 |
- |
20,956 |
19,328 |
11 |
178,206 |
49,214 |
48,185 |
- |
- |
- |
- |
5,637 |
- |
- |
5,637 |
33,540 |
54,291 |
| 3,564,299 |
-2,225 |
18,510 |
613 |
303,954 |
125,248 |
5 |
3,758,682 |
1,362,593 |
1,457,682 |
| |
|
|
|
|
|
|
|
|
|
12,678 |
- |
- |
- |
125 |
1,873 |
- |
10,930 |
34,634 |
32,414 |
| 5,065 |
- |
- |
- |
8,081 |
5,061 |
- |
8,085 |
22,813 |
38,947 |
562 |
- |
- |
- |
- |
562 |
- |
- |
- |
- |
| - |
- |
- |
- |
- |
- |
- |
- |
4,215 |
2,255 |
| 2,494 |
- |
- |
8 |
- |
3 |
- |
2,483 |
3,088 |
4,663 |
| 20,799 |
- |
- |
8 |
8,206 |
7,499 |
- |
21,498 |
64,750 |
78,279 |
| |
|
|
|
|
|
|
|
|
|
| - |
- |
- |
- |
- |
- |
- |
- |
596,308 |
512,594 |
| 3,470,518 |
-2,299 |
18,642 |
61,050 |
320,989 |
135,547 |
- |
3,611,253 |
1,912,154 |
1,879,114 |
1) Summary of the writedowns (non-scheduled depreciation) included herein is given under Note 6.
2) Reversal of negative goodwill.
|
|