| Assets | — | — | — | — |
| Current assets | — | — | — | — |
| Cash and cash equivalents | 464.41a | 509.2a | 283.59a | |
| Trade and other current receivables | 1,259.27a | 976.09a | 858.02a | |
| Inventories | 102a | 74.21a | 62.17a | |
| Derivative assets | 7.18a | 0a | 0a | |
| Other current assets | 347.17a | 159.83a | 83.09a | |
| Total current assets | 2,180.04a | 1,719.33a | 1,286.87a | |
| Non-current assets | — | — | — | — |
| Investments in subsidiaries | 0a | 0a | 0a | |
| Investment in joint ventures | 2,049.88a | 1,390.1a | 0a | |
| Advances for construction | 204.71a | 82.26a | 115.68a | |
| Long-term loans to related parties | 62.41a | 52.41a | 0a | |
| Investment properties | 91,517.48a | 84,524.57a | 78,359.59a | |
| Property, plant and equipment | 87,368.73a | 82,593.23a | 80,343.44a | |
| Other intangible assets | 408.54a | 299.64a | 246.71a | |
| Deferred tax assets | 1,135.12a | 1,319.02a | 1,430.68a | |
| Derivative assets | 38.86a | 32.62a | 39.29a | |
| Other non-current assets | 997.16a | 885.32a | 768.94a | |
| Total non-current assets | 183,782.89a | 171,179.17a | 161,304.33a | |
| Total assets | 185,962.93a | 172,898.5a | 162,591.2a | |
| Liabilities and equity | — | — | — | — |
| Current liabilities | — | — | — | — |
| Trade and other current payables | 3,380.31a | 2,784.59a | 2,038.06a | |
| Current portion of long-term loans | 31,261.67a | 8,800a | 666.66a | |
| Short-term loans | 7,930a | 6,320a | 5,550a | |
| Current portion of lease liabilities | 41.75a | 60.31a | 24.84a | |
| Current income tax payable | 4.32a | 0.25a | 11.59a | |
| Derivative liabilities | 2.67a | 0a | 0a | |
| Other current liabilities | 642.92a | 440.22a | 190.8a | |
| Total current liabilities | 43,263.64a | 18,405.37a | 8,481.95a | |
| Non-current liabilities | — | — | — | — |
| Long-term loans | 34,295.19a | 51,436.25a | 56,114.48a | |
| Lease liabilities | 4,494.02a | 4,433.42a | 4,381.13a | |
| Non-current provisions for employee benefits | 536.24a | 479.14a | 492.39a | |
| Deposits from lessee | 370.06a | 423.33a | 711.02a | |
| Deferred tax liabilities | 10,631.71a | 9,573.09a | 8,394.75a | |
| Derivative liability | 21.7a | 33.61a | 0a | |
| Other non-current liabilities | 572.68a | 455.84a | 213.41a | |
| Total non-current liabilities | 50,921.6a | 66,834.68a | 70,307.19a | |
| Total liabilities | 94,185.24a | 85,240.05a | 78,789.14a | |
| Equity | — | — | — | — |
| Share capital | — | — | — | — |
| Authorised share capital | 32,150a | 32,150a | | 32,150a |
| Issued and paid-up share capital | 32,004.96a | 32,002.34a | | 32,000.77a |
| Share premium | 39,346.07a | 39,334.94a | | 39,329.28a |
| Retained earnings | — | — | — | — |
| Legal reserve | 360.86a | 180.83a | | 95.4a |
| Unappropriated | 18,326.96a | 14,256.84a | | 10,261.97a |
| Land revaluation reserve | 7,866.7a | 7,594.4a | | 7,305.84a |
| Hedging reserve | -12.28a | 26.1a | | 2a |
| Share-based payment reserves | 73.26a | 26.33a | | 16.82a |
| Share of other comprehensive income of joint ventures accounted for using equity method | 30.91a | 17.01a | | 0a |
| Differences from business combination under common control | -6,219.75a | -5,962.75a | | -6,152.56a |
| Equity attributable to owners of the parent | 91,777.69a | 87,476.04a | | 82,859.52a |
| Equity of other company in the group before business restructuring | 0a | 182.41a | | 942.55a |
| Total equity | 91,777.69a | 87,658.45a | | 83,802.07a |
| Total liabilities and equity | 185,962.93a | 172,898.5a | | 162,591.2a |