13 Property, plant and equipment
(XLS:) Download |
CHANGES IN PROPERTY, PLANT AND EQUIPMENT |
||||||||||
€ million |
Land, land rights and buildings, including buildings on third-party land |
Technical equipment and machinery |
Other equipment, operating and office equipment |
Payments on account and assets under construction |
Total |
|||||
---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|||||
Cost |
24,633 |
33,657 |
46,499 |
5,657 |
110,446 |
|||||
Foreign exchange differences |
−540 |
−908 |
−874 |
−185 |
−2,508 |
|||||
Changes in consolidated Group |
137 |
15 |
30 |
75 |
258 |
|||||
Additions |
897 |
2,016 |
3,506 |
4,642 |
11,061 |
|||||
Transfers |
1,288 |
1,322 |
1,340 |
−3,954 |
−3 |
|||||
Disposals |
139 |
942 |
1,203 |
77 |
2,362 |
|||||
Balance at Dec. 31, 2013 |
26,277 |
35,159 |
49,297 |
6,158 |
116,891 |
|||||
Depreciation and impairment Balance at Jan. 1, 2013 |
10,315 |
24,395 |
36,282 |
30 |
71,022 |
|||||
Foreign exchange differences |
−188 |
−621 |
−654 |
−4 |
−1,468 |
|||||
Changes in consolidated Group |
45 |
9 |
12 |
– |
66 |
|||||
Additions to cumulative depreciation |
824 |
2,226 |
3,637 |
1 |
6,689 |
|||||
Additions to cumulative impairment losses |
11 |
2 |
97 |
8 |
118 |
|||||
Transfers |
−13 |
−42 |
43 |
0 |
−12 |
|||||
Disposals |
54 |
852 |
970 |
1 |
1,877 |
|||||
Reversal of impairment losses |
1 |
25 |
0 |
9 |
35 |
|||||
Balance at Dec. 31, 2013 |
10,939 |
25,091 |
38,447 |
26 |
74,503 |
|||||
Carrying amount at Dec. 31, 2013 |
15,338 |
10,068 |
10,850 |
6,132 |
42,389 |
|||||
of which assets leased under finance leases Carrying amount at Dec. 31, 2013 |
282 |
16 |
16 |
– |
314 |
Future finance lease payments due, and their present values, are shown in the following table:
(XLS:) Download |
|
|
|
|
|
||||
€ million |
2014 |
2015 – 2018 |
from 2019 |
Total |
||||
---|---|---|---|---|---|---|---|---|
|
|
|
|
|
||||
Finance lease payments |
65 |
179 |
279 |
523 |
||||
Interest component of finance lease payments |
11 |
24 |
68 |
103 |
||||
Carrying amount of liabilites |
54 |
155 |
211 |
420 |
(XLS:) Download |
CHANGES IN PROPERTY, PLANT AND EQUIPMENT |
||||||||||
€ million |
Land, land rights and buildings, including buildings on third-party land |
Technical equipment and machinery |
Other equipment, operating and office equipment |
Payments on account and assets under construction |
Total |
|||||
---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|||||
Cost |
26,277 |
35,159 |
49,297 |
6,158 |
116,891 |
|||||
Foreign exchange differences |
43 |
161 |
495 |
15 |
713 |
|||||
Changes in consolidated Group |
139 |
−1 |
9 |
19 |
166 |
|||||
Additions |
894 |
1,511 |
4,005 |
5,150 |
11,560 |
|||||
Transfers |
1,256 |
2,065 |
1,364 |
−4,696 |
−11 |
|||||
Disposals |
120 |
1,021 |
1,249 |
40 |
2,430 |
|||||
Balance at Dec. 31, 2014 |
28,489 |
37,873 |
53,922 |
6,607 |
126,890 |
|||||
Depreciation and impairment Balance at Jan. 1, 2014 |
10,939 |
25,091 |
38,447 |
26 |
74,503 |
|||||
Foreign exchange differences |
36 |
122 |
405 |
4 |
567 |
|||||
Changes in consolidated Group |
32 |
−2 |
3 |
– |
32 |
|||||
Additions to cumulative depreciation |
934 |
2,491 |
4,079 |
5 |
7,509 |
|||||
Additions to cumulative impairment losses |
6 |
26 |
98 |
13 |
143 |
|||||
Transfers |
8 |
−20 |
20 |
−6 |
3 |
|||||
Disposals |
47 |
929 |
1,051 |
0 |
2,027 |
|||||
Reversal of impairment losses |
1 |
– |
1 |
5 |
8 |
|||||
Balance at Dec. 31, 2014 |
11,906 |
26,779 |
42,000 |
36 |
80,721 |
|||||
Carrying amount at Dec. 31, 2014 |
16,582 |
11,095 |
11,921 |
6,570 |
46,169 |
|||||
of which assets leased under finance leases Carrying amount at Dec. 31, 2014 |
276 |
11 |
13 |
– |
299 |
Options to purchase buildings and plant leased under the terms of finance leases exist in most cases, and are also expected to be exercised.
Future finance lease payments due, and their present values, are shown in the following table:
(XLS:) Download |
|
|
|
|
|
||||
€ million |
2015 |
2016 – 2019 |
from 2020 |
Total |
||||
---|---|---|---|---|---|---|---|---|
|
|
|
|
|
||||
Finance lease payments |
56 |
222 |
318 |
596 |
||||
Interest component of finance lease payments |
23 |
64 |
113 |
200 |
||||
Carrying amount of liabilites |
34 |
158 |
204 |
396 |
For assets leased under operating leases, payments recognized in the income statement amounted to €1,330 million (previous year: €1,273 million). With respect to internally used assets, €1,171 million (previous year: €1,136 million) of this figure is attributable to minimum lease payments and €50 million (previous year: €51 million) to contingent lease payments. The payments of €109 million (previous year: €86 million) under subleases primarily relate to minimum lease payments.
Government grants of €110 million (previous year: €295 million) were deducted from the cost of property, plant and equipment, and noncash benefits received amounting to €0 million (previous year: €8 million) were not capitalized as the cost of assets.
Real property liens of €628 million (previous year: €661 million) are pledged as collateral for financial liabilities related to land and buildings.