Operating Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee Benefits Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Amortisation And Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Fair Value Adjustment Investment Property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Disposals Of Investment Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income Before Tax Gains Losses On Revaluation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Changes In Revaluation Surplus Of Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Property |
|
2,225.608 |
2,436.719 |
2,539.004 |
2,521.581 |
2,501.697 |
2,615.015 |
2,530.012 |
2,462.633 |
2,360.399 |
2,477.995 |
2,409.34 |
2,304.614 |
2,257.359 |
2,255.395 |
1,922.227 |
1,911.467 |
1,827.248 |
1,909.154 |
2,035.354 |
2,069.058 |
|
Deferred Tax Assets |
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0.179 |
0.179 |
0 |
0 |
2.203 |
5.126 |
0 |
0 |
|
1.162 |
|
Noncurrent Financial Assets |
|
0.161 |
0.161 |
0.161 |
2.19 |
2.115 |
2.215 |
2.241 |
2.308 |
|
|
|
|
|
|
|
|
|
0 |
|
1.162 |
|
Current Tax Assets Current |
|
2.315 |
2.315 |
2.282 |
6.774 |
5.866 |
5.038 |
4.831 |
4.403 |
0.559 |
0.269 |
0 |
0 |
|
|
|
|
|
|
|
|
|
Cash And Cash Equivalents |
|
31.292 |
38.207 |
37.336 |
34.531 |
39.425 |
167.82 |
17.882 |
23.151 |
36.809 |
61.606 |
65.423 |
54.31 |
25.769 |
19.953 |
18.337 |
79.239 |
68.67 |
41.398 |
57.181 |
44.735 |
|
Issued Capital |
|
57.175 |
57.175 |
57.175 |
57.175 |
57.175 |
67.513 |
67.513 |
67.513 |
67.513 |
67.513 |
67.513 |
67.513 |
67.513 |
42.853 |
12.028 |
12.028 |
12.028 |
12.028 |
12.028 |
12.028 |
|
Share Premium |
|
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
171.232 |
0 |
0 |
|
|
|
|
|
Retained Earnings |
|
517.432 |
657.948 |
789.216 |
680.628 |
736.618 |
807.345 |
742.894 |
660.067 |
586.502 |
523.182 |
443.1 |
406.567 |
333.936 |
296.715 |
-12.324 |
-65.13 |
-105.968 |
-108.815 |
-128.623 |
-148.356 |
|
Equity |
|
927.974 |
1,059.959 |
1,143.129 |
1,087.024 |
1,079.279 |
1,217.038 |
1,154.774 |
67.513 |
994.452 |
67.513 |
847.185 |
810.652 |
734.856 |
554.947 |
19.592 |
-33.062 |
-81.393 |
-84.145 |
-116.449 |
-136.182 |
|
Deferred Tax Liabilities |
|
233.847 |
233.847 |
200.857 |
254.025 |
232.087 |
232.087 |
191.733 |
191.733 |
152.43 |
152.43 |
120.606 |
120.606 |
88.172 |
88.187 |
0 |
0 |
10.82 |
6.078 |
3.864 |
0 |
|
Current Provisions |
|
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
1.2 |
2 |
2 |
2.085 |
2.085 |
2.35 |
3.5 |
2.985 |
2.985 |
|
Current Tax Liabilities Current |
|
0 |
0 |
1.728 |
|
4.329 |
1.267 |
7.707 |
4.549 |
5.744 |
0.025 |
9.196 |
5.328 |
6.427 |
3.152 |
4.596 |
0 |
0 |
|
|
|
|
Other Current Liabilities |
|
5.643 |
6.417 |
14.811 |
5.827 |
10.966 |
14.238 |
6.511 |
12.926 |
3.858 |
9.25 |
11.269 |
8.388 |
15.739 |
12.205 |
14.855 |
|
|
|
|
|
|
Income Tax Relating To Components Of Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale Or Issue Of Treasury Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Treasury Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reduction Of Issued Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Other Contributions By Owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Conversion Of Convertible Instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Transactions With Owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Transfers And Other Changes Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments To Reconcile Profit Loss Other Than Changes In Working Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Income Received Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Costs Paid Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Sales Of Investment Property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Intangible Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Interests In Associates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments To Acquire Or Redeem Entitys Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments Of Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense By Nature |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments In Associates |
|
|
0 |
|
2.029 |
|
|
2.029 |
2.029 |
2.029 |
2.029 |
0 |
0 |
|
|
|
|
|
|
|
|
|
Current Financial Assets At Amortised Cost |
|
|
14.114 |
|
7.412 |
|
7.671 |
7.838 |
8 |
8.185 |
8.335 |
8.479 |
8.618 |
|
8.881 |
|
|
|
|
|
|
|
Trade And Other Current Receivables |
|
61.625 |
24.93 |
27.047 |
28.594 |
51.009 |
23.973 |
|
|
|
|
|
|
|
|
|
|
|
57.802 |
|
29.429 |
|
Cash |
|
31.292 |
38.207 |
37.336 |
34.531 |
39.425 |
167.82 |
|
|
|
|
65.423 |
54.31 |
25.769 |
19.953 |
18.337 |
76.398 |
68.67 |
41.398 |
57.181 |
1.896 |
|
Other Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee Benefits Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss From Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss In Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss From Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss Attributable To Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Loss Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Loss Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Exchange Differences On Translation Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income Attributable To Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Operation Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Adjustments For Noncash Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Received Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Losing Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments Of Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other External Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Amortisation Expense And Impairment Losses Of Property Plant And Equipment And Intangible Assets Recognised In Profit Or Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Adjustments For Decrease Increase In Working Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes Paid Refund Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Number Of Employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation And Amortisation Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Of Share Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows Used In Obtaining Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans To Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|