Financial results
Consolidated comprehensive result - Form Royal Decree of 13.07.2014 (x 1,000 EUR)
Download the consolidated comprehensive result figures
A. NET RESULT | 31.03.2025 | 31.03.2024 | 31.03.2023 | 31.03.2022 | 31.03.2021 |
---|---|---|---|---|---|
I. Rental income | 86.652 | 86.970 | 83.906 | 76.385 | 69.255 |
II. Writeback of lease payments sold and discounted | 154 | 140 | 770 | 2.914 | 1.815 |
III. Rental-related expenses | 5 | -109 | -112 | -55 | -46 |
Net rental income | 86.811 | 87.001 | 84.564 | 79.244 | 71.025 |
IV. Recovery of property charges | 130 | 59 | 21 | 92 | 148 |
V. Recovery income of charges and taxes normally payable by the tenant on let properties | 23.498 | 24.229 | 25.638 | 26.246 | 26.911 |
VI. Costs payable by the tenant and borne by the landlord on rental damage and redecoration at end of lease | 47 | -140 | -53 | -157 | -395 |
VII. Charges and taxes normally payable by the tenant on let properties | -26.416 | -28.834 | -29.118 | -28.917 | -29.078 |
VIII. Other rental-related income and expenditure | 0 | 0 | 0 | 0 | 0 |
Property result | 84.071 | 82.315 | 81.053 | 76.508 | 68.610 |
IX. Technical costs | -637 | -1.458 | -461 | -714 | -841 |
X. Commercial costs | -981 | -1.458 | -1.483 | -926 | -535 |
XI. Taxes and charges on unlet properties | -1.386 | -1.955 | -1.867 | -2.270 | -2.176 |
XII. Property management costs | -8.715 | -8.618 | -9.218 | -9.016 | -7.789 |
XIII. Other property costs | 0 | 0 | 0 | 0 | 0 |
Property charges | -11.719 | -13.489 | -13.029 | -12.925 | -11.340 |
Property operating result | 72.353 | 68.826 | 68.024 | 63.582 | 57.270 |
XIV. Corporate management costs | -3.735 | -3.693 | -3.951 | -3.864 | -3.338 |
XV. Other operating income and expenses | 0 | 0 | 0 | 0 | 0 |
Operating result before result on the portfolio | 68.618 | 65.133 | 64.074 | 59.718 | 53.932 |
XVI. Gains or losses on disposals of investment properties | 1.776 | 7.253 | -2.133 | 459 | 545 |
XVII. Gains or losses on disposals of other non-financial assets | 0 | 0 | 0 | 0 | 0 |
XVIII. Changes in the fair value of investment properties | 5.590 | -45.812 | -11.945 | 47.335 | -7.158 |
XIX. Other result on the portfolio | -3.774 | -5.451 | -3.584 | -6.700 | -4.949 |
Operating result | 72.210 | 21.124 | 46.411 | 100.812 | 42.371 |
XX. Financial income | 2.889 | 3.295 | 2.887 | 2.717 | 2.286 |
XXI. Net interest charges | -8.845 | -9.233 | -9.870 | -7.932 | -6.443 |
XXII. Other financial charges | -278 | -323 | -271 | -330 | -202 |
XXIII. Changes in the fair value of financial assets and liabilities | 2.929 | 10.609 | -17.183 | 74.865 | 12.415 |
Financial result | -3.305 | 4.349 | -24.437 | 69.319 | 8.056 |
XXIV. Share in the result of associated companies and joint ventures | 533 | -4.284 | -1.426 | 863 | -1.652 |
Pre-tax result | 69.437 | 21.189 | 20.548 | 170.994 | 48.774 |
XXV. Corporate tax | -3.242 | -2.315 | -3.479 | -3.295 | -3.236 |
XXVI. Exit tax | 0 | 0 | 368 | 0 | -200 |
Taxes | -3.242 | -2.315 | -3.112 | -3.295 | -3.436 |
Net result | 66.195 | 18.873 | 17.437 | 167.699 | 45.338 |
Attributable to: | |||||
Minority interests | 1.931 | 1.398 | -39 | 695 | 259 |
Net result – group share | 64.264 | 17.475 | 17.476 | 167.004 | 45.079 |
B. OTHER ELEMENTS OF COMPREHENSIVE RESULT | 31.03.2025 | 31.03.2024 | 31.03.2023 | 31.03.2022 | 31.03.2021 |
I. Net result | 66.195 | 18.873 | 17.437 | 167.699 | 45.338 |
II. Other elements of comprehensive result | -178 | 328 | 184 | -142 | -706 |
A. Impact on fair value of estimated transaction costs resulting from hypothetical disposal of investment properties |
0 | 0 | 0 | 0 | 0 |
B. Changes in the effective part of the fair value of authorised cash flow hedge instruments as defined under IFRS |
0 | 0 | 0 | 0 | 0 |
C. Changes in the fair value of financial assets held for sale | 0 | 0 | 0 | 0 | 0 |
D. Currency translation differences linked to conversion of foreign activities | -178 | 328 | 184 | -142 | 0 |
E. Actuarial gains and losses on defined benefit pension plans | 0 | 0 | 0 | 0 | 0 |
F. Income tax relating to 'Other elements of comprenhensive income' | 0 | 0 | 0 | 0 | 0 |
G. Share in the other elements of comprehensive income of associates and joint ventures | 0 | 0 | 0 | 0 | 0 |
H. Other elements of 'comprehensive income', net of tax | 0 | 0 | 0 | 0 | -706 |
Convertible obligations | 0 | 0 | 0 | -706 | |
Comprehensive result (I+II) | 66.017 | 19.201 | 17.621 | 167.556 | 44.632 |
Attributable to: | |||||
Non-controlling interests | 1.931 | 1.398 | -39 | 695 | 259 |
Shareholders of the parent | 64.086 | 17.803 | 17.660 | 166.862 | 44.373 |
Consolidated balance sheet (x 1,000 EUR)
Download the consolidated balance sheet figures
ASSETS | 31.03.2025 | 31.12.2024 | 31.12.2023 | 31.12.2022 | 31.12.2021 |
I. Non-current assets | 6.304.148 | 6.303.882 | 6.512.921 | 6.558.181 | 5.985.532 |
A. Goodwill | 0 | 0 | 0 | 27.337 | 41.627 |
B. Intangible assets | 1.786 | 1.814 | 2.128 | 2.374 | 2.487 |
C. Investment properties | 6.010.119 | 5.993.928 | 6.187.930 | 6.082.541 | 5.669.990 |
D. Other tangible assets | 2.854 | 2.936 | 2.111 | 2.357 | 2.019 |
E. Non-current financial assets | 95.565 | 110.284 | 121.649 | 198.814 | 36.145 |
F. Finance lease receivables | 156.246 | 156.944 | 158.936 | 161.534 | 147.999 |
G. Trade receivables and other non-current assets | 3.731 | 3.732 | 6.719 | 1.827 | 1.687 |
H. Deferred taxes | 8.730 | 9.664 | 9.822 | 5.593 | 3.918 |
I. Participations in associates and joint ventures | 25.117 | 24.579 | 23.626 | 75.805 | 79.661 |
II. Current assets | 162.122 | 136.165 | 178.500 | 245.385 | 191.421 |
A. Assets held for sale | 12.640 | 6.400 | 43.111 | 117.270 | 39.846 |
B. Current financial assets | 10.561 | 2.066 | 642 | 642 | 0 |
C. Finance lease receivables | 4.975 | 4.542 | 4.419 | 4.139 | 3.667 |
D. Trade receivables | 39.709 | 38.904 | 44.810 | 39.483 | 34.835 |
E. Tax receivables and other current assets | 34.145 | 40.824 | 46.170 | 42.940 | 50.568 |
F. Cash and cash equivalents | 29.481 | 25.802 | 19.958 | 19.611 | 19.857 |
G. Accrued charges and deferred income | 30.611 | 17.628 | 19.390 | 21.299 | 42.648 |
TOTAL ASSETS | 6.466.270 | 6.440.048 | 6.691.421 | 6.803.566 | 6.176.953 |
SHAREHOLDERS' EQUITY AND LIABILITIES | 31.03.2025 | 31.12.2024 | 31.12.2023 | 31.12.2022 | 31.12.2021 |
Shareholders’ equity | 3.680.411 | 3.614.437 | 3.698.985 | 3.666.991 | 3.287.533 |
I. Shareholders’ equity attributable to shareholders of the parent company | 3.599.035 | 3.534.991 | 3.623.262 | 3.637.413 | 3.233.274 |
A. Capital | 2.041.523 | 2.041.523 | 1.970.211 | 1.761.872 | 1.698.517 |
B. Share premium account | 849.053 | 849.053 | 896.826 | 936.321 | 916.019 |
C. Reserves | 644.195 | 580.526 | 811.723 | 456.282 | 358.402 |
D. Net result of the financial year | 64.264 | 63.889 | -55.497 | 482.938 | 260.337 |
II. Non-controlling interests | 81.376 | 79.446 | 75.723 | 29.578 | 54.259 |
Liabilities | 2.785.859 | 2.825.611 | 2.992.436 | 3.136.575 | 2.889.420 |
I. Non-current liabilities | 1.867.258 | 1.854.596 | 1.891.516 | 2.101.636 | 1.616.425 |
A. Provisions | 25.756 | 25.765 | 26.426 | 24.302 | 27.220 |
B. Non-current financial debt | 1.765.826 | 1.753.269 | 1.791.325 | 2.000.483 | 1.467.877 |
a. Credit establishments | 615.440 | 590.186 | 630.977 | 785.744 | 771.827 |
b. Finance lease | 0 | 0 | 0 | 0 | 0 |
c. Other | 1.150.386 | 1.163.082 | 1.160.348 | 1.214.739 | 696.050 |
C. Other non-current financial liabilities | 17.719 | 19.749 | 20.021 | 15.074 | 66.305 |
D. Trade debts and other non-current debts | 0 | 0 | 0 | 0 | 0 |
E. Other non-current liabilities | 0 | 0 | 0 | 0 | 0 |
F. Deferred tax liabilities | 57.957 | 55.813 | 53.744 | 61.776 | 55.022 |
a. Exit tax | 0 | 0 | 0 | 0 | 0 |
b. Other | 57.957 | 55.813 | 53.744 | 61.776 | 55.022 |
II. Current liabilities | 918.601 | 971.015 | 1.100.919 | 1.034.939 | 1.272.995 |
A. Provisions | 0 | 0 | 0 | 0 | 0 |
B. Current financial debts | 761.485 | 834.068 | 953.187 | 880.054 | 1.100.189 |
a. Credit establishments | 31.985 | 119.068 | 111.169 | 32.527 | 126.830 |
b. Finance lease | 0 | 0 | 0 | 0 | 0 |
c. Other | 729.500 | 715.000 | 842.018 | 847.526 | 973.358 |
C. Other current financial liabilities | 0 | 0 | 0 | 0 | 310 |
D. Trade debts and other current debts | 132.409 | 114.273 | 128.645 | 132.421 | 148.911 |
a. Exit tax | 0 | 0 | 0 | 2.604 | 6.704 |
b. Other | 132.409 | 114.273 | 128.645 | 129.817 | 142.207 |
E. Other current liabilities | 0 | 0 | 0 | 0 | 0 |
F. Accrued charges and deferred income | 24.706 | 22.674 | 19.088 | 22.464 | 23.585 |
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES | 6.466.270 | 6.440.048 | 6.691.421 | 6.803.566 | 6.176.953 |
(in EUR per share) | 31.03.2025 | 31.03.2024 |
EPRA Earnings Per Share (EPS) | 1.51 | 1.49 |
Diluted EPRA EPS | 1.51 | 1.49 |
(in EUR per share) | 31.03.2025 | 31.12.2024 |
EPRA Net Reinstatement Value (NRV)* (new indicator) | 102.88 | 101.41 |
EPRA Net Tangible Assets (NTA)* (new indicator) | 94.58 | 93.11 |
EPRA Net Disposal Value (NDV)* (new indicator) | 98.28 | 96.62 |
31.03.2025 | 31.12.2024 | |
EPRA Net Initial Yield (NIY) | 5.5 % | 5.4 % |
EPRA 'topped-up' NIY | 5.6 % | 5.6 % |
EPRA Vacancy rate | 1.5 % | 1.5 % |
EPRA Cost ratio (direct vacancy costs included) | 18.7 % | 19.8 % |
EPRA Cost ratio (direct vacancy costs excluded) | 16.2 % | 17.3 % |
EPRA LTV | 41.1 % | 42.2 % |
EPRA LFL | 2.9 % | 1.7 % |
EPRA Capex (in MEUR) | 26 | 1405 |