Operating Expense |
|
44.227 |
48.606 |
40.846 |
47.69 |
|
|
|
|
|
|
|
Employee Benefits Expense |
|
15.528 |
17.231 |
17.808 |
17.977 |
20.346 |
15.171 |
21.847 |
17.969 |
21.335 |
23.096 |
|
Depreciation Amortisation And Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss |
|
2.556 |
3.678 |
4.33 |
2.891 |
|
|
|
|
|
|
|
Gains Losses On Fair Value Adjustment Investment Property |
|
-73.75 |
36.066 |
128.887 |
79.463 |
|
|
|
|
|
|
|
Gains Losses On Disposals Of Investment Properties |
|
-2.535 |
-4.466 |
1.472 |
38.483 |
|
|
|
|
|
|
|
Profit Loss Attributable To Owners Of Parent |
|
-24.245 |
0.05498 |
145.459 |
145.321 |
115.053 |
108.289 |
360.137 |
43.496 |
39.541 |
20.344 |
|
Other Comprehensive Income Before Tax Gains Losses On Revaluation |
|
-3.615 |
11.252 |
-0.503 |
7.041 |
6.959 |
6.061 |
33.096 |
9.727 |
16.021 |
0 |
|
Income Tax Relating To Changes In Revaluation Surplus Of Other Comprehensive Income |
|
-0.795 |
2.42 |
-0.111 |
1.549 |
|
|
|
|
3.525 |
|
|
Other Comprehensive Income |
|
-2.82 |
8.832 |
-0.392 |
5.492 |
5.428 |
4.728 |
25.815 |
7.587 |
12.496 |
0 |
|
Comprehensive Income |
|
-27.065 |
63.812 |
145.066 |
150.813 |
120.481 |
113.017 |
385.952 |
51.083 |
52.037 |
20.344 |
|
Comprehensive Income Attributable To Owners Of Parent |
|
-27.065 |
63.812 |
145.066 |
150.813 |
120.481 |
113.017 |
385.952 |
51.083 |
52.037 |
20.344 |
|
Investment Property |
|
2,436.719 |
2,521.581 |
2,615.015 |
2,462.633 |
2,477.995 |
2,304.614 |
2,255.395 |
1,911.467 |
1,909.154 |
2,069.058 |
|
Deferred Tax Assets |
|
|
|
0 |
0 |
0 |
0.179 |
0 |
5.126 |
0 |
1.162 |
|
Noncurrent Financial Assets |
|
0.161 |
2.19 |
2.215 |
2.308 |
|
|
|
|
0 |
1.162 |
|
Current Tax Assets Current |
|
2.315 |
6.774 |
5.038 |
4.403 |
0.269 |
0 |
|
|
|
|
|
Cash And Cash Equivalents |
|
38.207 |
34.531 |
167.82 |
23.151 |
61.606 |
54.31 |
19.953 |
79.239 |
41.398 |
44.735 |
40.968 |
Issued Capital |
|
57.175 |
57.175 |
67.513 |
67.513 |
67.513 |
67.513 |
42.853 |
12.028 |
12.028 |
12.028 |
|
Share Premium |
|
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
289.26 |
171.232 |
0 |
|
|
|
Retained Earnings |
|
657.948 |
680.628 |
807.345 |
660.067 |
523.182 |
406.567 |
296.715 |
-65.13 |
-108.815 |
-148.356 |
|
Equity |
|
1,059.959 |
1,087.024 |
1,217.038 |
67.513 |
67.513 |
810.652 |
554.947 |
-33.062 |
-84.145 |
-136.182 |
|
Deferred Tax Liabilities |
|
233.847 |
254.025 |
232.087 |
191.733 |
152.43 |
120.606 |
88.187 |
0 |
6.078 |
0 |
|
Current Provisions |
|
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
1.2 |
2 |
2.085 |
3.5 |
2.985 |
|
Current Tax Liabilities Current |
|
0 |
|
1.267 |
4.549 |
0.025 |
5.328 |
3.152 |
0 |
|
|
|
Other Current Liabilities |
|
6.417 |
5.827 |
14.238 |
12.926 |
9.25 |
8.388 |
12.205 |
|
|
|
|
Income Tax Relating To Components Of Other Comprehensive Income |
|
-0.795 |
2.42 |
0 |
1.549 |
1.531 |
1.333 |
7.281 |
2.14 |
3.525 |
0 |
|
Sale Or Issue Of Treasury Shares |
|
|
|
0 |
|
|
|
|
|
|
|
|
Purchase Of Treasury Shares |
|
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
Reduction Of Issued Capital |
|
0 |
10.338 |
|
|
|
|
|
|
|
|
|
Increase Decrease Through Other Contributions By Owners |
|
|
-10.338 |
0 |
|
|
|
|
|
|
|
|
Increase Decrease Through Conversion Of Convertible Instruments |
|
|
0 |
0 |
|
|
|
|
|
|
|
|
Increase Decrease Through Transactions With Owners |
|
0 |
-10.338 |
0 |
0 |
|
|
|
|
|
|
|
Increase Decrease Through Transfers And Other Changes Equity |
|
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
Adjustments To Reconcile Profit Loss Other Than Changes In Working Capital |
|
2.556 |
3.678 |
4.33 |
2.891 |
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Inventories |
|
|
0 |
0 |
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations |
|
103.166 |
71.892 |
92.282 |
92.081 |
|
|
|
|
114.156 |
164.538 |
|
Finance Income Received Classified As Operating Activities |
|
0 |
0 |
0.895 |
0 |
|
|
|
|
|
|
|
Finance Costs Paid Classified As Operating Activities |
|
52.424 |
29.932 |
29.902 |
25.757 |
|
|
|
|
|
|
|
Proceeds From Sales Of Investment Property |
|
76.4 |
216.202 |
8.026 |
192.805 |
|
|
|
|
|
|
|
Purchase Of Intangible Assets Classified As Investing Activities |
|
0 |
0.67 |
0 |
3.249 |
2.172 |
0 |
|
|
|
|
|
Purchase Of Property Plant And Equipment Classified As Investing Activities |
|
0 |
0 |
0 |
14.645 |
103.93 |
5.325 |
0.531 |
3.431 |
2.11 |
0.37 |
|
Purchase Of Interests In Associates |
|
-2.029 |
0 |
0 |
|
|
|
|
|
|
|
|
Payments To Acquire Or Redeem Entitys Shares |
|
0 |
183.479 |
0 |
10 |
0 |
|
|
|
|
|
|
Proceeds From Borrowings Classified As Financing Activities |
|
42.721 |
67.994 |
503.306 |
0 |
95 |
100 |
1.743 |
3.483 |
1.793 |
25.577 |
|
Repayments Of Borrowings Classified As Financing Activities |
|
89.995 |
174.53 |
398.859 |
150.831 |
55.073 |
194.668 |
118.299 |
155.976 |
131.173 |
158.421 |
|
Increase Decrease In Cash And Cash Equivalents |
|
3.676 |
-133.289 |
144.671 |
-38.455 |
7.295 |
34.357 |
-59.286 |
37.841 |
-3.337 |
3.767 |
|
Other Expense By Nature |
|
10.039 |
10.936 |
12.532 |
|
|
|
|
|
|
|
|
Investments In Associates |
|
0 |
2.029 |
|
2.029 |
2.029 |
0 |
|
|
|
|
|
Current Financial Assets At Amortised Cost |
|
14.114 |
7.412 |
7.671 |
8 |
8.335 |
8.618 |
8.881 |
|
|
|
|
Trade And Other Current Receivables |
|
24.93 |
28.594 |
23.973 |
|
|
|
|
|
57.802 |
29.429 |
|
Cash |
|
38.207 |
34.531 |
167.82 |
|
|
54.31 |
19.953 |
76.398 |
41.398 |
1.896 |
|
Other Income |
|
|
|
|
|
|
|
|
|
|
25.313 |
30.407 |
Gross Profit |
|
|
|
|
|
|
|
|
|
|
145.736 |
141.396 |
Employee Benefits Expense |
|
|
|
|
|
|
|
|
|
|
23.096 |
28.736 |
Depreciation Expense |
|
|
|
|
|
|
|
|
|
|
-7.258 |
-3.925 |
Profit Loss From Operating Activities |
|
|
|
|
|
|
|
|
|
|
110.74 |
-122.42 |
Finance Income |
|
|
|
|
|
|
|
|
|
|
3.119 |
5.02 |
Finance Costs |
|
|
|
|
|
|
|
|
|
|
82.274 |
91.041 |
Profit Loss In Subsidiaries |
|
|
|
|
-26.237 |
27.049 |
|
-1.596 |
60.526 |
19.181 |
-4.499 |
-71.169 |
Profit Loss Before Tax |
|
|
|
|
|
|
|
|
|
|
31.585 |
-208.441 |
Income Tax Expense Continuing Operations |
|
|
|
|
|
|
|
|
|
|
11.241 |
-16.571 |
Profit Loss From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
20.344 |
-191.87 |
Profit Loss From Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
0 |
-2.718 |
Profit Loss |
|
|
|
|
|
|
|
|
|
|
20.344 |
-194.588 |
Profit Loss Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
20.344 |
-194.372 |
Profit Loss Attributable To Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
0 |
-0.216 |
Basic Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
1.71 |
-16.11 |
Basic Earnings Loss Per Share |
|
|
|
|
|
|
|
|
|
|
1.71 |
-16.32 |
Diluted Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
1.71 |
-16.11 |
Diluted Earnings Loss Per Share |
|
|
|
|
|
|
|
|
|
|
1.71 |
-16.32 |
Gains Losses On Exchange Differences On Translation Before Tax |
|
|
|
|
|
|
|
|
|
|
0 |
0.281 |
Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
0 |
0.281 |
Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
20.344 |
-194.307 |
Comprehensive Income Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
20.344 |
-194.091 |
Comprehensive Income Attributable To Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
0 |
-0.216 |
Gains Losses On Operation Capital |
|
|
|
|
|
|
|
|
|
-1.86 |
-8.442 |
-6.993 |
Other Adjustments For Noncash Items |
|
|
|
|
|
|
|
|
|
|
-3.517 |
219.406 |
Cash Flows From Used In Operations |
|
|
|
|
|
|
|
|
|
|
164.538 |
103.887 |
Interest Paid Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
85.866 |
98.565 |
Interest Received Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
3.119 |
5.02 |
Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
|
|
|
|
81.791 |
10.342 |
Cash Flows From Losing Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
0 |
-22.74 |
Purchase Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
0.37 |
0.286 |
Cash Flows From Used In Investing Activities |
|
|
|
|
|
|
|
|
|
|
54.82 |
40.427 |
Proceeds From Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
25.577 |
1.382 |
Repayments Of Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
158.421 |
51.351 |
Cash Flows From Used In Financing Activities |
|
|
|
|
|
|
|
|
|
|
-132.844 |
-49.969 |
Increase Decrease In Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
3.767 |
0.8 |
Other Income |
|
|
|
|
|
|
|
|
22.45 |
25.05 |
25.313 |
|
Other External Expenses |
|
|
|
|
8.54 |
11.342 |
9.944 |
8.465 |
11.821 |
11.271 |
10.215 |
|
Depreciation Amortisation Expense And Impairment Losses Of Property Plant And Equipment And Intangible Assets Recognised In Profit Or Loss |
|
|
|
|
2.891 |
6.077 |
3.616 |
2.495 |
2.144 |
1.607 |
-7.258 |
|
Amount Of Component Of Cash Flows From Used In Operating Activities |
|
|
|
|
95.57 |
112.328 |
117.423 |
99.299 |
99.397 |
6.693 |
65.757 |
|
Amount Of Component Of Cash Flows From Used In Investing Activities |
|
|
|
|
-36.991 |
-19.257 |
-2.648 |
-11.171 |
-8.861 |
-31.425 |
-20.317 |
|
Other Adjustments For Decrease Increase In Working Capital |
|
|
|
|
-6.38 |
9.987 |
-10.73 |
-1.304 |
4.237 |
-1.86 |
|
|
Special Items |
|
|
|
|
|
|
0 |
55.629 |
0 |
|
|
|
Income Taxes Paid Refund Classified As Operating Activities |
|
|
|
|
4.358 |
6.031 |
0 |
0 |
|
|
|
|
Amount Of Component Of Cash Flows From Used In Financing Activities |
|
|
|
|
-77.51 |
0 |
|
|
|
|
|
|
Average Number Of Employees |
|
|
|
|
0.000026 |
|
|
|
|
|
|
|
Direct Costs |
|
|
|
|
47.69 |
53.072 |
|
|
|
|
|
|
Depreciation And Amortisation Expense |
|
|
|
|
|
|
|
|
2.144 |
|
|
|
Increase Of Share Capital |
|
|
|
|
0 |
0 |
|
|
|
|
|
|
Cash Flows Used In Obtaining Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
0 |
2.029 |
2.199 |
0 |
|
|
|
|
Loans To Subsidiaries |
|
|
|
|
142.257 |
14.6 |
0 |
|
|
|
|
|