| Business value | ||
| Cash flows release to autonomous development | ||
| Push the effect one year forward to autonomous development | ||
| Movement of autonomous development during the period | ||
| Sales to inventory movement | ||
| Demolition to inventory movement | ||
| New buildings to inventory movement | ||
| Purchase of inventory movement | ||
| Classification changes to inventory movement | ||
| Other inventory movement of inventory movement | ||
| Movement of inventory during the period | ||
| Indexations to parameter changes | ||
| Discount rate to parameter changes | ||
| Economic life to parameter changes | ||
| Movement of parameter changes during the period | ||
| Rent to changes exploitation policy | ||
| Rent loss to changes exploitation policy | ||
| Other receipts to changes exploitation policy | ||
| Maintenance expenses to changes exploitation policy | ||
| Employee expenses to changes exploitation policy | ||
| Other operating expenses to changes exploitation policy | ||
| Ground lease to changes exploitation policy | ||
| Lessor levy to changes exploitation policy | ||
| Residual value to changes exploitation policy | ||
| Movement of exploitation policy during the period | ||
| Sales to changes divestment investment policy | ||
| Demolition to changes divestment investment policy | ||
| Improvements to changes divestment investment policy | ||
| Movement of changes divestment and investment policy during the period | ||
| Movement of business value | ||
| Business value | ||