For the year ended 31 December 2014 | Land and buildings | Machinery and equipment | Means of transport | Assets under construction | Investment properties | Other | Total |
---|---|---|---|---|---|---|---|
Gross value of tangible fixed assets at the beginning of the period | 2,521,878 | 2,056,907 | 102,115 | 145,435 | 114,605 | 530,807 | 5,471,747 |
Increases, of which: | 326,886 | 83,505 | 30,034 | 290,753 | 106,326 | 55,213 | 892,717 |
take of control over subsidiaries | 299,832 | 69,829 | 1,859 | 1,629 | 63,652 | 48,569 | 485,370 |
purchase and other changes | 133 | 13,453 | 27,915 | 288,850 | 42,674 | 6,500 | 379,525 |
classification from non-current assets held for sale | 16,405 | 145 | 128 | - | - | - | 16,678 |
other | 10,516 | 78 | 132 | 274 | - | 144 | 11,144 |
Decreases, of which: | (332,879) | (235,662) | (5,388) | (8,290) | (8,8142) | (61,456) | (751,806) |
disposal and sale | (35,375) | (200,178) | (1,773) | - | (8,971) | (45,713) | (292,010) |
currency translation differences | (36,867) | (30,214) | (2,453) | (4,308) | - | (12,511) | (86,353) |
classification to non-current assets held for sale | (260,507) | - | - | - | - | (72) | (260,579) |
classification to inventories | - | - | (19,989) | - | (79,171) | - | (99,160) |
other | (130) | (5,270) | (1,162) | (3,982) | - | (3,160) | (13,704) |
Transfers from capital expenditures to tangible fixed assets | 58,407 | 137,668 | - | (256,851) | - | 60,776 | - |
Gross value of tangible fixed assets at the end of the period | 2,574,292 | 2,042,418 | 106,772 | 171,047 | 132,789 | 585,340 | 5,612,658 |
Accumulated depreciation at the beginning of the period | (887,122) | (1,559,677) | (26,112) | - | (16) | (375,503) | (2,848,430) |
Increases, of which: | (177,168) | (204,553) | (15,289) | - | (3,080) | (87,685) | (487,775) |
take of control over subsidiaries | (86,467) | (42,703) | (660) | - | (1,416) | (32,998) | (164,244) |
depreciation for the period | (90,482) | (161,595) | (14,581) | - | (1,664) | (51,228) | (319,550) |
classification from non-current assets held for sale | - | (116) | (48) | - | - | - | (164) |
other | (219) | (139) | - | - | - | (3,459) | (3,817) |
Decreases, of which: | 97,270 | 221,751 | 14,202 | - | - | 53,959 | 387,182 |
disposal and sale | 19,449 | 198,667 | 1,400 | - | - | 43,402 | 262,918 |
classification to non-current assets held for sale | 70,949 | - | - | - | - | 72 | 71,021 |
currency translation differences | 6,769 | 18,728 | 1,373 | - | - | 7,622 | 34,492 |
other | 103 | 4,356 | 11,429 | - | - | 2,863 | 18,751 |
Accumulated depreciation at the end of the period | (967,020) | (1,542,479) | (27,199) | - | (3,096) | (409,229) | (2,949,023) |
Impairment allowances at the beginning of the period | (7,447) | (109) | - | (4,528) | - | - | (12,084) |
Increases, of which: | - | (4) | - | (3,189) | - | - | (3,193) |
recognised during the period | - | (4) | - | (3,189) | - | - | (3,193) |
Decreases, of which: | 2,936 | 4 | - | 2,257 | - | - | 5,197 |
decrease due to write-down of assets | 16 | 4 | - | - | - | - | 20 |
currency translation differences | 2,920 | - | - | 2,257 | - | - | 5,177 |
Impairment allowances at the end of the period | (4,511) | (109) | - | (5,460) | - | - | (10,080) |
Net carrying amount at the beginning of the period | 1,627,309 | 497,121 | 76,003 | 140,907 | 114,589 | 155,304 | 2,611,233 |
Net carrying amount at the end of the period | 1,602,761 | 499,830 | 79,573 | 165,587 | 129,693 | 176,111 | 2,653,555 |
Off-balance sheet value of machinery and equipment used under operating lease agreements and operating leases with purchase options contracts amounted to PLN 66 705 thousand as at 31 December 2014
(as at 31 December 2013: PLN 59 032 thousand). In the years ended 31 December 2014 and 31 December 2013, respectively, there were no restrictions on the Group's right to use its tangible fixed assets as a result of pledges as security for liabilities.
As at 31 December 2014, the fair value of assets presented as ‘Investment properties’ amounted to PLN 129 693 thousand and was estimated using the comparative method (as at 31 December 2013 amounted to PLN 114 589 thousand).
For the year ended 31 December 2013 | Land and buildings | Machinery and equipment | Means of transport | Assets under construction | Investment properties | Other | Total |
---|---|---|---|---|---|---|---|
Gross value of tangible fixed assets at the beginning of the period | 2,591,395 | 2,204,711 | 85,590 | 269,339 | 793 | 480,999 | 5,632,827 |
Increases, of which: | 7,911 | 26,872 | 41,855 | 342,158 | 114,402 | 3,678 | 536,876 |
purchase and other changes | 7,911 | 26,733 | 41,706 | 341,856 | 114,402 | 3,616 | 536,224 |
other | - | 139 | 149 | 302 | - | 62 | 652 |
Decreases, of which: | (222,916) | (405,370) | (25,330) | (19,583) | (590) | (24,167) | (697,956) |
disposal and sale | (33,980) | (283,798) | (1,421) | - | (39) | (19,326) | (338,564) |
currency translation differences | (3,061) | (2,463) | (207) | (394) | - | (1,019) | (7,144) |
classification to non-current assets held for sale | (101,022) | (208) | (215) | (1) | (2) | (81) | (101,529) |
other | (84,853) | (118,901) | (23,487) | (19,188) | (549) | (3,741) | (250,719) |
Transfers from capital expenditures to tangible fixed assets | 145,488 | 230,694 | - | (446,479) | - | 70,297 | - |
Gross value of tangible fixed assets at the end of the period | 2,521,878 | 2,056,907 | 102,115 | 145,435 | 114,605 | 530,807 | 5,471,747 |
Accumulated depreciation at the beginning of the period | (878,618) | (1,710,128) | (24,485) | - | (555) | (354,501) | (2,968,287) |
Increases, of which: | (64,111) | (196,008) | (13,046) | - | (10) | (43,108) | (316,283) |
depreciation for the period | (62,435) | (194,638) | (13,027) | - | (10) | (42,527) | (312,637) |
other | (1,676) | (1,370) | (19) | - | - | (581) | (3,646) |
Decreases, of which: | 55,607 | 346,459 | 11,419 | - | 549 | 22,106 | 436,140 |
disposal and sale | 18,727 | 277,261 | 1,271 | - | - | 18,559 | 315,818 |
classification to non-current assets held for sale | - | 137 | 56 | - | - | - | 193 |
currency translation differences | 591 | 1,586 | 110 | - | - | 652 | 2,939 |
other | 36,289 | 67,475 | 9,982 | - | 549 | 2,895 | 117,190 |
Accumulated depreciation at the end of the period | (887,122) | (1,559,677) | (26,112) | - | (16) | (375,503) | (2,848,430) |
Impairment allowances at the beginning of the period | (7,685) | (301) | (1,283) | (4,674) | - | - | (13,943) |
Increases, of which: | (331) | (687) | - | (71) | - | - | (1,089) |
classification from non-current assets held for sale | (299) | - | - | - | - | - | (299) |
recognised during the period | (32) | (687) | - | (71) | - | - | (790) |
Decreases, of which: | 569 | 879 | 1,283 | 217 | - | - | 2,948 |
released during the period | 299 | 25 | 6 | - | - | - | 330 |
decrease due to write-down of assets | 32 | 623 | 1,277 | - | - | - | 1,932 |
currency translation differences | 238 | - | - | 145 | - | - | 383 |
other | - | 231 | - | 72 | - | - | 303 |
Impairment allowances at the end of the period | (7,447) | (109) | - | (4,528) | - | - | (12,084) |
Net carrying amount at the beginning of the period | 1,705,092 | 494,282 | 59,822 | 264,665 | 238 | 126,498 | 2,650,597 |
Net carrying amount at the end of the period | 1,627,309 | 497,121 | 76,003 | 140,907 | 114,589 | 155,304 | 2,611,233 |
In 2014 and 2013, the Group received compensation from third parties for impairment or loss of tangible fixed assets in the amount of PLN 14 986 thousand and PLN 12 896 thousand respectively recognised in the income statement.
In the year ended 31 December 2014 a significant item is the amount of PLN 50 988 thousand, concerning a purchase of IT infrastructure (in 2013 there were no significant transactions of purchase and sale of tangible fixed assets and significant liabilities due to purchase of tangible fixed assets).
Operating lease – lessor
As at the balance sheet date the total value of future lease receivables within minimal lease payment under operating lease agreements are as follows:
Total value of future lease payments under irrevocable operating lease | 31.12.2014 | 31.12.2013 |
---|---|---|
For the period: | ||
up to 1 year | 30,021 | 5,624 |
from 1 year to 5 years | 17,166 | 13,847 |
over 5 years | 8,875 | 8,404 |
Total | 56,062 | 27,875 |
The average agreement period for operating lease agreements where the Group is a lessor is usually 36 months. The lessee bears service and insurance costs.
As at the balance sheet date the assets in lease under operating lease are as follows:
for the year ended 31 December 2014 | Means of transport under operating lease | Properties under operating lease | Machinery and equipment under operating lease | Total |
---|---|---|---|---|
Gross value | 39,112 | 4,970 | 867 | 44,949 |
Accumulated depreciation | (6,026) | (363) | (235) | (6,624) |
Impairment allowances | - | (628) | - | (628) |
Net book value | 33,086 | 3,979 | 632 | 37,697 |
for the year ended 31 December 2013 | Means of transport under operating lease | Properties under operating lease | Machinery and equipment under operating lease | Total |
---|---|---|---|---|
Gross value | 37,485 | 6,510 | 867 | 44,862 |
Accumulated depreciation | (5,436) | (525) | (18) | (5,979) |
Impairment allowances | - | (1,036) | - | (1,036) |
Net book value | 32,049 | 4,949 | 849 | 37,847 |