| |
GROUP |
CAA |
|
Changes in the balance sheet
items: |
2004 |
2003 |
2004 |
2003 |
| Intangible
rights |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
5
705 |
5
066 |
5
693 |
5 054 |
|
+ Increases during the fiscal period |
1
115 |
866 |
1
115 |
866 |
|
- Decreases during the fiscal period |
-11 |
-227 |
1 |
-227 |
|
Acquisition cost 31 DEC |
6 809 |
5 705 |
6 809 |
5 693 |
| |
|
|
|
|
|
Accumulated depr. according to plan
1 JAN |
-3
300 |
-2
676 |
-3
296 |
-2 674 |
|
Accumulated depreciations for decreases |
11 |
119 |
-1 |
119 |
|
Depreciations for the fiscal period |
-878 |
-744 |
-870 |
-741 |
|
- Accumulated depr. according to plan
31 DEC |
-4 168 |
-3 300 |
-4 168 |
-3 296 |
|
Book value 31 DEC |
2 642 |
2 405 |
2 642 |
2 397 |
| |
|
|
|
|
|
|
|
| Group
goodwill |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
|
289
|
|
|
|
|
|
+ Increases during the fiscal period |
|
0
|
|
|
|
|
|
- Decreases during the fiscal period |
|
|
|
|
|
|
|
|
Acquisition cost 31 DEC |
0 |
|
|
289 |
|
| |
|
|
|
|
|
|
|
Accumulated depreciations 1 JAN |
|
-231 |
|
|
|
|
|
Depreciations for the fiscal period |
|
-58
|
|
|
|
|
|
- Accumulated depr. according to plan
31 DEC |
|
-289 |
|
|
|
|
|
Book value 31 DEC |
0 |
|
|
0 |
|
| |
|
|
|
|
|
|
|
| Other
long-term expenses |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
626 |
621 |
613 |
608 |
|
+ Increases during the fiscal period |
0 |
5 |
0 |
5 |
|
- Decreases during the fiscal period |
0 |
0 |
0 |
0 |
|
Acquisition cost 31 DEC |
626 |
626 |
613 |
613 |
| |
|
|
|
|
|
Accumulated depreciations 1 JAN |
-473 |
-404 |
-464 |
-397 |
|
Depreciations for the fiscal period |
-71 |
-70 |
-68 |
-67 |
|
- Accumulated depr. according to plan
31 DEC |
-544 |
-473 |
-532 |
-464 |
|
Book value 31 DEC |
82 |
153 |
81 |
149 |
|
|
|
|
|
|
|
|
| Land
and water areas |
|
|
|
|
|
|
|
|
Land and water areas |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
40
126 |
39
798 |
39
750 |
39 423 |
|
+ Increases during the fiscal period |
1
603 |
402 |
1
603 |
402 |
|
- Decreases during the fiscal period |
-111 |
-74 |
-205 |
-74 |
|
Acquisition cost 31 DEC |
41 618 |
40 126 |
41 149 |
39 750 |
| |
|
|
|
|
|
|
|
|
Membership fees for real estates |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
1
447 |
1
088 |
651 |
404 |
|
+ Increases during the fiscal period |
260 |
359 |
265 |
247 |
|
- Decreases during the fiscal period |
-3 |
0 |
-3 |
0 |
|
Acquisition cost 31 DEC |
1 704 |
1 447 |
913 |
651 |
| |
|
|
|
|
| Land
and water areas (total) |
43
322 |
41
573 |
42
062 |
40 401 |
| |
|
|
|
|
|
|
|
| Buildings
and structures |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
444
054 |
422
024 |
342
893 |
338 649 |
|
+ Increases during the fiscal period |
32
018 |
27
292 |
20
803 |
9 505 |
|
- Decreases during the fiscal period |
-5 241 |
-5 262 |
-5 092 |
-5 261 |
|
Acquisition cost 31 DEC |
470 831 |
444 054 |
358 604 |
342 893 |
| |
|
|
|
|
|
Accumulated depr. according to plan
1 JAN |
-131
129 |
-115
811 |
-120
566 |
-107 742 |
|
Accumulated depreciations for decreases |
2
132 |
173 |
1
983 |
173 |
|
Depreciations for the fiscal period |
-16
843 |
-15
492 |
-13 233 |
-12 997 |
|
- Accumulated depr. according to plan
31 DEC |
-145 840 |
-131 129 |
-131 816 |
-120 566 |
|
Book value 31 DEC |
324 990 |
312 925 |
226 788 |
222 327 |
| |
|
|
|
|
|
|
|
| Machinery
and equipment |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
297
509 |
283
156 |
287
256 |
274 596 |
|
+ Increases during the fiscal period |
27
219 |
21
064 |
26
943 |
19 372 |
|
- Decreases during the fiscal period |
-8 409 |
-6 712 |
-8 409 |
-6 712 |
|
Acquisition cost 31 DEC |
316 319 |
297 509 |
305 790 |
287 256 |
| |
|
|
|
|
|
Accumulated depreciations 1 JAN |
-198
295 |
-189
031 |
-193
748 |
-185 123 |
|
Accumulated depreciations for decreases |
8
227 |
5
740 |
8
227 |
5 740 |
|
Depreciations for the fiscal period |
-13
775 |
-15
004 |
-13
096 |
-14 365 |
|
- Accumulated depr. according to plan
31 DEC |
-203 843 |
-198 295 |
-198 617 |
-193 748 |
|
Book value 31 DEC |
112 476 |
99 214 |
107 173 |
93 508 |
| |
|
|
|
|
|
|
|
| Ground
structures |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
330
522 |
314
417 |
323
894 |
313 837 |
|
+ Increases during the fiscal period |
18
226 |
18
320 |
11
734 |
12 273 |
|
- Decreases during the fiscal period |
-53 |
-2 215 |
-53 |
-2 215 |
|
Acquisition cost 31 DEC |
348 696 |
330 522 |
335 575 |
323 894 |
| |
|
|
|
|
|
Accumulated depreciations 1 JAN |
-140
564 |
-128
677 |
-140
114 |
-128 552 |
|
Accumulated depreciations for decreases |
24 |
128 |
24 |
128 |
|
Depreciations for the fiscal period |
-12
006 |
-12
014 |
-10
765 |
-11 690 |
|
- Accumulated depr. according to plan
31 DEC |
-152 546 |
-140 564 |
-150 856 |
-140 114 |
|
Book value 31 DEC |
196 150 |
189 959 |
184 719 |
183 780 |
| |
|
|
|
|
|
|
|
| Shares
and holdings(subsidiaries and other shares)) |
|
|
|
|
|
|
|
|
Acquisition cost 1 JAN |
471 |
487 |
22
309 |
10 426 |
|
+ Increases during the fiscal period |
0 |
0 |
14
454 |
11 883 |
|
- Decreases during the fiscal period |
0 |
-17 |
0 |
0 |
|
Acquisition cost 31 DEC |
471 |
471 |
36 763 |
22 309 |
| |
|
|
|
|
TOTAL |
|
|
|
|
Acquisition
cost 1 JAN |
1
120 460 |
1
066 947 |
1
023 060 |
982 997 |
+
Increases during the fiscal period |
80
442 |
68
309 |
76
917 |
54 552 |
-
Decreases during the fiscal period |
13
828 |
-14
507 |
-13
761 |
-14 489 |
Acquisition
cost 31 DEC |
1
187 074 |
1
120 749 |
1
086 216 |
1 023 060 |
| |
|
|
|
|
Accumulated
depreciations 1 JAN |
-473
761 |
-436
830 |
-458
188 |
-424 489 |
Accumulated
depreciations for decreases |
10
394 |
6
160 |
10
233 |
6 160 |
Depreciations
for the fiscal period |
-43
573 |
-43
381 |
-38
032 |
-39 860 |
-
Accumulated depr. according to plan 31 DEC |
-506
941 |
-474
050 |
-485
988 |
-458 188 |
Book
value 31 DEC |
680
133 |
646
699 |
600
228 |
564 871 |