| 2024 | 2023 | ||
(€Mn) | Notes | ||
Gross rental income | 5.3 | ||
Service charge income | |||
Service charge expenses | ( | ( | |
Property operating expenses | ( | ( | |
Operating expenses and net service charges | ( | ( | |
Net rental income | |||
Net property services and other activities income | |||
Share of result of companies accounted for using the equity method | 7.2 | ( | ( |
Corporate expenses | ( | ( | |
Depreciation of tangible assets | 6.2.2 | ( | ( |
Administrative expenses | ( | ( | |
Acquisition and related costs | 5.2.4 | ( | ( |
Result on disposal of investment properties and loss of control | 2.1.1/2.2.1 | ||
Valuation gains on assets | |||
Valuation losses on assets | ( | ( | |
Valuation movements on assets | 6.4 | ( | ( |
NET OPERATING RESULT | ( | ||
Financial income | |||
Financial expenses | ( | ( | |
Net financing costs | 8.2.1 | ( | ( |
Fair value adjustments of derivatives, debt and currency effect | 8.2.2 | ( | ( |
RESULT BEFORE TAX | ( | ( | |
Income tax benefit/(expenses) | 9.2 | ||
NET RESULT FOR THE PERIOD | ( | ( | |
Net result for the period attributable to: | ( | ( | |
Owners of Unibail-Rodamco-Westfield N.V. shares | ( | ( | |
Non-controlling interests | |||
NET RESULT FOR THE PERIOD | ( | ( |
| 2023 | |||
Average number of shares (undiluted) | 14.2 | ||
Net result of the period (Owners of Unibail-Rodamco-Westfield N.V.) | ( | ( | |
Net result for the period per share (Owners of Unibail-Rodamco- Westfield N.V.) (€) | ( | ( | |
Average number of shares (diluted) | 14.2 | ||
Net result of the period (Owners of Unibail-Rodamco-Westfield N.V.) | ( | ( | |
Diluted net result per share (Owners of Unibail-Rodamco-Westfield | ( | ( | |
N.V.) (€) (1) | 2024 | 2023 | |
(€Mn) | |||
NET RESULT FOR THE PERIOD | ( | ( | |
Foreign currency differences on translation of financial statements of subsidiaries | |||
and net investments in these subsidiaries (2) | ( | ||
Other comprehensive income that may be subsequently recycled to profit | |||
and loss | ( | ||
OTHER COMPREHENSIVE INCOME | ( | ||
TOTAL COMPREHENSIVE INCOME | ( | ( | |
Total Comprehensive Income for the period attributable to: | |||
Owners of Unibail-Rodamco-Westfield N.V. shares | ( | ( | |
External non-controlling interests | ( | ( | |
TOTAL COMPREHENSIVE INCOME | ( | ( |
| December 31, 2024 | December 31, 2023 | ||
(€Mn) | Notes | ||
Non-current assets | |||
Investment properties | 6.1 | ||
Investment properties at fair value | |||
Investment properties at cost | |||
Shares and investments in companies accounted for using the equity | |||
method | 7.2 | ||
Tangible assets | 6.2 | ||
Intangible assets | 6.3 | ||
Financial assets | 8.3.1 | ||
Deferred tax assets | 9.3 | ||
Derivatives at fair value | 8.4 | ||
Current assets | |||
Properties or shares held for sale (1) | |||
Inventories | |||
Trade receivables from activity | 8.3.1 | ||
Tax receivables | |||
Other receivables | 8.3.1 | ||
Cash and cash equivalents | 8.3.6 | ||
Total assets | |||
SHAREHOLDERS' EQUITY (OWNERS OF UNIBAIL-RODAMCO- WESTFIELD N.V. SHARES) | |||
Share capital | 14.2 | ||
Additional paid-in capital | 14.3 | ||
Additional paid-in capital B Shares | 14.3 | ||
Consolidated reserves | 3.1.4 | ( | ( |
Foreign currency translation reserves | |||
Consolidated result | 3.1.1 | ( | ( |
Capital securities | 14.5 | ||
Equity attributable to the owners of Unibail-Rodamco-Westfield | |||
N.V. | |||
Non-controlling interests | 15.4 | ( | ( |
Total shareholders' equity | |||
NON-CURRENT LIABILITIES | |||
Long-term commitment to non-controlling interests | 8.3.7 | ||
Long-term bonds and borrowings | 8.3.3 | ||
Long-term lease liabilities | 8.3.3 | ||
Derivatives at fair value | 8.4 | ||
Deferred tax liabilities | 9.3 | ||
Non-current provisions | 10 | ||
Guarantee deposits | |||
Amounts due on investments | 12 | ||
Other non-current liabilities | |||
Current liabilities | |||
Liabilities directly associated with properties or shares classified as held for sale | |||
Current commitment to non-controlling interests | 8.3.7 | ||
Amounts due to suppliers and other creditors | |||
Amounts due to suppliers | |||
Amounts due on investments | 12 | ||
Sundry creditors | |||
Other current liabilities | 11 | ||
Current borrowings and amounts due to credit institutions | 8.3.3 | ||
Current lease liabilities | 8.3.3 | ||
Current provisions | 10 | ||
Total liabilities and equity |
OPERATING ACTIVITIES | |||
Net result | ( | ( | |
Depreciation & provisions (1) | ( | ( | |
Changes in value of property assets | 6.4 | ||
Changes in fair value of derivatives, debt and currency effect | 8.2.2 | ||
Result on disposal of investment properties and loss of control (2) | ( | ( | |
Share of the result of companies accounted for using the equity method | |||
Net financing costs | 8.2.1 | ||
(Income) tax benefit/expenses | 9.2 | ( | ( |
Dividend received from companies accounted for using the equity method or non-consolidated (3) | |||
Income tax (paid) received | ( | ( | |
Change in working capital requirement | ( | ||
Total cash flow from operating activities | |||
INVESTMENT ACTIVITIES | |||
Property activities | ( | ||
Acquisition of subsidiaries, net of cash acquired | ( | ||
Amounts paid for works and acquisition of property assets | 6.5 | ( | ( |
Repayment of property financing | |||
Increase of property financing (4) | ( | ( | |
Disposal of Shares | |||
Disposal of investment properties and loss of control | 2.1.1/2.2.1 | ( | |
Financial activities | ( | ||
Acquisition/issuing of financial assets | ( | ( | |
Repayment of financial assets | |||
Total cash flow from investment activities | ( | ||
FINANCING ACTIVITIES | |||
Increase in capital | 2.1.2 | ||
New borrowings and financial liabilities | 8.3.3 | ||
Repayment of borrowings and financial liabilities | 8.3.3 | ( | ( |
Cash flows from derivatives | |||
Interest paid | ( | ( | |
Other financing activities | |||
Total cash flow from financing activities | ( | ||
Change in cash and cash equivalents during the period | ( | ||
Net cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate fluctuations on cash held | ( | ||
Net Cash and cash equivalents at period-end | 8.3.6 |
| Equity | ||||||||||
| Additional | Consoli- | Foreign | attributable | |||||||
Additional | paid-in | dated | Consoli- | currency | to the owners | Non- | Total | |||
| Share | paid-in | capital B | reserves | dated | translation | Capital | of URW NV | controlling | Shareholder | |
(€Mn) | capital capital | Shares | net result | reserve (1) | securities | shares | interests | s' equity | ||
EQUITY AS AT DECEMBER 31, 2022 | ( | ( | ( | |||||||
NET RESULT OF THE PERIOD | ( | ( | ( | ( | ||||||
Other comprehensive income | ( | ( | ( | |||||||
Net comprehensive income | ( | ( | ( | ( | ( | |||||
Earnings appropriation | ( | |||||||||
Increase in capital | ( | ( | ( | |||||||
Restatement of hybrid securities | ( | ( | ( | |||||||
Amendment related party | ||||||||||
liabilities (2) | ||||||||||
Change in scope of consolidation | ||||||||||
and other EQUITY AS AT DECEMBER 31, | ||||||||||
2023 | ( | ( | ( | |||||||
Net result of the period | ( | ( | ( | ( | ||||||
Other comprehensive income | ( | |||||||||
Net comprehensive income | ( | ( | ( | ( | ||||||
Earnings appropriation | ( | |||||||||
Increase in capital (2) | ( | |||||||||
Stock options and Company | ||||||||||
Savings Plan | ( | |||||||||
Amendment related party | ||||||||||
liabilities (2) | ( | |||||||||
Change in scope of consolidation | ||||||||||
and other EQUITY AS AT DECEMBER 31, | ||||||||||
2024 | ( | ( | ( | |||||||
2024 | 2023 | ||
(€Mn) | Result | Result | |
Gross rental income (1) | 320.4 | 340.8 | |
Operating expenses & net service charges | (108.6) | (122.6) | |
Net rental income | 211.8 | 218.2 | |
| United States | Share of result of companies accounted for using the equity method | (150.3) | (272.2) |
Gains/losses on sale of properties | 2.6 | 28.0 | |
Valuation movements on assets | (19.8) | (165.5) | |
Result Shopping Centres United States | 44.3 | (191.6) | |
Gross rental income (1) | 2.1 | 2.0 | |
Operating expenses & net service charges | (0.2) | (0.4) | |
| Other | Net rental income | 1.9 | 1.6 |
Gains/losses on sales of properties | - | 0.1 | |
Valuation movements on assets | (0.3) | 0.8 | |
Result Shopping Centres Other | 1.7 | 2.6 | |
TOTAL RESULT SHOPPING CENTRES | 46.0 | (189.0) | |
Gross rental income (1) | 2.9 | 3.7 | |
Operating expenses & net service charges | (3.0) | (2.3) | |
Net rental income | (0.1) | 1.4 | |
| United States | Share of result of companies accounted for using the equity method | (2.4) | (3.5) |
Valuation movements on assets | (13.9) | (19.8) | |
Result Offices United States | (16.4) | (21.8) | |
TOTAL RESULT OFFICES | (16.4) | (21.8) | |
Other property services net income | 4.6 | 0.2 | |
Result on disposal of investment properties – Share deals | 2.9 | - | |
Corporate expenses | (25.8) | (18.3) | |
Acquisition and related costs | (1.2) | (5.1) | |
NET OPERATING RESULT | 10.2 | (234.1) | |
Financing result | (411.3) | (493.4) | |
RESULT BEFORE TAX | (401.1) | (727.5) | |
Tax income (expense) | 68.1 | 35.1 | |
NET RESULT FOR THE PERIOD | (333.0) | (692.4) | |
External non-controlling interests | (57.5) | (82.8) | |
NET RESULT FOR THE PERIOD ATTRIBUTABLE TO THE OWNERS OF URW N.V. SHARES | (275.5) | (609.6) |
(€Mn) | December 31, 2024 | December 31, 2023 | |
Shopping Centres | 4,892.1 | 4,185.5 | |
United States | 4,875.6 | 4,168.7 | |
- | Flagships centres | 4,875.6 | 4,168.7 |
- | Regionals centres | - | - |
The Netherlands | 16.5 | 16.8 | |
Offices | 28.6 | 31.9 | |
United States | 28.6 | 31.9 | |
TOTAL | 4,920.7 | 4,217.4 |
Total investment | ||||
(€Mn) | Shopping Centres | Offices | Properties held for sale | properties |
December 31, 2022 | 4,841.1 | 52.3 | - | 4,893.5 |
Disposals/exits from the scope of consolidation | (347.0) | - | - | (347.0) |
Reclassification and transfer of category | (5.2) | - | - | (5.2) |
Capitalised expenses | 65.5 | 0.7 | - | 66.1 |
Valuation movements | (208.8) | (19.8) | - | (228.6) |
Currency translation | (160.0) | (1.4) | - | (161.4) |
December 31, 2023 | 4,185.5 | 31.9 | - | 4,217.4 |
Acquisitions/entries into the scope of consolidation | 382.8 | 6.7 | - | 389.4 |
Disposals/exits from the scope of consolidation | - | - | - | - |
Reclassification and transfer of category | (2.2) | - | - | (2.2) |
Capitalised expenses | 59.2 | 2.0 | - | 61.2 |
Valuation movements | (24.0) | (13.9) | - | (37.9) |
Currency translation | 291.0 | 2.0 | - | 292.9 |
December 31, 2024 | 4,892.1 | 28.6 | - | 4,920.7 |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2024 | yield | per sqm (1) | Rate (2) | Exit yield (3) | NRI (4) | |
Max | 12.5% | 1.722 | 13.0% | 12.0% | 8.8% | |
| US | Min | 3.9% | 362 | 7.0% | 5.0% | 2.2% |
Weighted average | 5.2% | 803 | 7.5% | 5.7% | 4.5% | |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2023 | yield | per sqm (1) | Rate (2) | Exit yield (3) | NRI (4) | |
Max | 12.2% | 1,438 | 14.0% | 12.0% | 9.5% | |
| US | Min | 3.2% | 345 | 6.8% | 5.0% | 1.9% |
Weighted average | 4.9% | 767 | 7.4% | 5.5% | 4.8% |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2024 | yield | per sqm (1) | Rate (2) | Exit yield (3) | NRI (4) | |
Max | 7.5% | 1.722 | 8.0% | 7.5% | 8.8% | |
| US Flagships incl. CBD | Min | 3.9% | 385 | 7.0% | 5.0% | 2.2% |
Weighted average | 5.0% | 872 | 7.3% | 5.5% | 4.5% | |
Max | 12.5% | 590 | 13.0% | 12.0% | 5.2% | |
| US Regionals | Min | 6.8% | 362 | 10.0% | 8.0% | 3.0% |
Weighted average | 9.3% | 450 | 11.1% | 9.5% | 3.7% |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2023 | yield | per sqm (1) | Rate (2) | Exit yield (3) | NRI (4) | |
Max | 6.1% | 1,438 | 7.8% | 6.0% | 9.5% | |
| US Flagships incl. CBD | Min | 3.2% | 476 | 6.8% | 5.0% | 2.5% |
Weighted average | 4.6% | 842 | 7.2% | 5.3% | 5.0% | |
Max | 12.2% | 593 | 14.0% | 12.0% | 4.5% | |
| US Regionals | Min | 7.8% | 345 | 10.0% | 8.3% | 1.9% |
Weighted average | 9.4% | 421 | 10.9% | 9.2% | 2.9% |
Total investment | |||
(€Mn) | Gross value | Impairment | properties at cost |
December 31, 2022 | 9.0 | - | 9.0 |
Disposals/exits from the scope of consolidation | (8.1) | - | (8.1) |
Capitalised expenses | 1.7 | - | 1.7 |
Currency translation | (0.3) | - | (0.3) |
December 31, 2023 | 2.3 | - | 2.3 |
Reclassification and transfer of categories | 2.2 | - | 2.2 |
Disposals/exits from the scope of consolidation | - | - | - |
Capitalised expenses | 5.1 | - | 5.1 |
Currency translation | 0.5 | - | 0.5 |
December 31, 2024 | 10.2 | - | 10.2 |
Item: | Depreciation period: |
Office equipment | 2 – 5 years |
Furniture | 3 – 5 years |
| Cost | Furniture and | Right of use | |
(€Mn) | equipment | Total tangible assets | |
December 31, 2022 | 54.8 | 17.3 | 71.9 |
Acquisitions | 0.2 | 0.5 | 0.7 |
Reclassification and other movement | - | (3.7) | (3.7) |
Currency translation | (1.9) | (0.5) | (2.4) |
December 31, 2023 | 53.1 | 13.6 | 66.7 |
Acquisitions | 8.5 | - | 8.5 |
Reclassification and other movement | - | - | - |
Currency translation | 3.7 | 0.9 | 4.6 |
December 31, 2024 | 65.4 | 14.4 | 79.8 |
| Accumulated depreciation | Furniture and | Right of use | |
(€Mn) | equipment | Total tangible assets | |
December 31, 2022 | (53.2) | (5.7) | (58.9) |
Depreciation | (3.4) | (3.1) | (6.5) |
Reclassification and other movement | 2.5 | 3.7 | 6.2 |
Currency translation | 1.9 | 0.2 | 2.1 |
December 31, 2023 | (52.2) | (4.9) | (57.1) |
Depreciation | (1.2) | (2.0) | (3.2) |
Reclassification and other movement | - | - | - |
Currency translation | (3.4) | (0.4) | (3.7) |
December 31, 2024 | (56.8) | (7.3) | (64.1) |
| Net book value | Furniture and | Right of use | |
(€Mn) | equipment | Total tangible assets | |
December 31, 2023 | 0.9 | 8.7 | 9.6 |
December 31, 2024 | 8.6 | 7.1 | 15.7 |
| Cost | |||
(€Mn) | Software | Trademark | Total intangible assets |
December 31, 2022 | 117.2 | 337.1 | 454.2 |
Acquisitions | 5.0 | - | 5.0 |
Disposal | (25.7) | - | (25.7) |
Currency translation | (3.6) | (11.7) | (15.3) |
December 31, 2023 | 92.8 | 325.3 | 418.1 |
Acquisitions | 3.2 | - | 3.2 |
Disposal | (1.3) | - | (1.3) |
Currency translation | 6.0 | 20.7 | 26.7 |
December 31, 2024 | 100.6 | 346.0 | 446.7 |
(€Mn) | Software | Trademark | Total intangible assets |
December 31, 2022 | (111.7) | (131.3) | (243.0) |
Amortisation | (5.3) | - | (5.3) |
Reversal of impairment | - | 44.2 (1) | 44.2 |
Disposal | 25.6 | - | 25.6 |
Reclassification | 1.8 | - | 1.8 |
Currency translation | 3.4 | 3.6 | 7.0 |
December 31, 2023 | (86.3) | (83.4) | (169.7) |
Amortisation | (3.5) | - | (3.5) |
Reversal of impairment | - | 4.0 | 4.0 |
Disposal | 1.3 | - | 1.3 |
Reclassification | - | - | - |
Currency translation | (5.6) | (5.1) | (10.7) |
December 31, 2024 | (94.1) | (84.6) | (178.7) |
(€Mn) | Software | Trademark | Total intangible assets |
December 31, 2023 | 6.5 | 241.9 | 248.4 |
December 31, 2024 | 6.6 | 261.4 | 268.0 |
(€Mn) | 2024 | 2023 |
Investment properties at fair value | (37.9) | (228.6) |
Investment properties at cost | - | - |
Reversal/Impairment of intangible assets | 4.0 | 44.2 |
Net result | (34.0) | (184.4) |
December 31, | December 31, | December 31, | December 31, | |
| (€Mn) | 2024 | 2024 | 2023 | 2023 |
| JVs at 100% | URW NV’s share | JVs at 100% | URW NV’s share | |
Investment properties | 8,671.2 | 4,454.6 | 9,331.7 | 4,798.2 |
Other non-current assets | 6.6 | 3.3 | 5.5 | 2.8 |
Current assets | 175.7 | 98.6 | 197.6 | 102.5 |
Cash and cash equivalents | 87.8 | 45.8 | 55.9 | 28.4 |
Total assets 3 | 8,941.2 | 4,602.3 | 9,590.8 | 4,931.8 |
Long-term External borrowings | 710.9 | 368.1 | 886.4 | 458.0 |
Short-term External borrowings | 225.4 | 93.8 | 313.8 | 155.4 |
Other non-current liabilities | 24.3 | 12.6 | 20.0 | 10.3 |
Current liabilities | 188.3 | 104.2 | 192.8 | 98.4 |
Total liabilities 3 | 1,149.0 | 578.6 | 1,413.0 | 722.0 |
TOTAL NET ASSETS | 7,792.2 | 4,023.7 | 8,177.8 | 4,209.8 |
Value of joint venture reclassified as “Assets held for sale” | - | - | - | (131.5) |
NET ASSETS | 7,792.2 | 4,023.7 | 8,177.8 | 4,078.3 |
| (€Mn) | 2024 | 2024 | 2023 | 2023 |
JVs at 100% | URW NV’s share | JVs at 100% | URW NV’s share | |
Net rental income | 472.3 | 245.6 | 518.3 | 267.2 |
Change in fair value of investment properties 3 | (714.1) | (372.3) | (883.2) | (467.4) |
Financial result | (53.9) | (27.5) | (64.6) | (32.4) |
Net result 1 2 3 | (362.0) | (152.6) | (497.6) | (275.7) |
| Economic interest | Economic interest | ||
Name of the investments⁽¹⁾⁽ 4 ⁾ | Type of equity | December 31, 2024 | December 31, 2023 |
Annapolis (3) | Partnership units | 0.0% | 55.0% |
Culver City (2) | Partnership units | 55.0% | 55.0% |
Fashion Square | Partnership units | 50.0% | 50.0% |
Garden State Plaza | Partnership units | 50.0% | 50.0% |
Oakridge (2) | Partnership units | 55.0% | 55.0% |
Plaza Bonita (2) | Partnership units | 55.0% | 55.0% |
Southcenter (2) | Partnership units | 55.0% | 55.0% |
Topanga (2) | Partnership units | 55.0% | 55.0% |
UTC | Partnership units | 50.0% | 50.0% |
Valley Fair | Partnership units | 50.0% | 50.0% |
Wheaton (2) | Partnership units | 52.6% | 52.6% |
UTC/VF Services | Membership units | 50.0% | 50.0% |
Wheaton North Office (2) | Partnership units | 52.6% | 52.6% |
Wheaton South Office (2) | Partnership units | 52.6% | 52.6% |
(€Mn) | December 31, 2024 | December 31, 2023 |
Current account in debit/(credit) | (9.6) | (8.4) |
(€Mn) | 2024 | 2023 |
Other financial interest (1) | 46.0 | 26.2 |
Amount due from derivatives | 101.8 | 42.7 |
Subtotal financial income | 147.8 | 68.9 |
Interest on bonds and EMTNs | (133.4) | (143.5) |
Interest and expenses on borrowings | (259.3) | (269.6) |
Interest expense on lease liabilities | (0.2) | (2.6) |
Interest on preference shares | (36.9) | (37.0) |
Other financial interest | (9.4) | (24.4) |
Amount due on derivatives | (97.9) | (40.6) |
Financial expenses before capitalisation of financial expenses | (537.1) | (517.7) |
Capitalised financial expenses | 0.7 | 0.4 |
Subtotal net financial expenses | (536.5) | (517.3) |
TOTAL NET FINANCING COSTS | (388.7) | (448.3) |
(€Mn) | 2024 | 2023 |
Amortisation of debt | (36.1) | (4.7) |
Currency result | - | (1.6) |
Fair value of derivatives | (2.4) | 14.7 |
Fair value preference shares | 7.6 | 9.8 |
Default on interest payment | - | (1.7) |
ECL on financial guarantee contracts | - | - |
Fair value of preferred interest | 8.2 | (61.7) (1) |
TOTAL FINANCIAL RESULT | (22.6) | (45.2) |
(€Mn) | December 31, 2024 | December 31, 2023 |
Financial assets at fair value through profit and loss | 103.0 | 82.7 |
Preferred interest Rouse | 61.6 | 49.9 |
Derivatives at fair value | 41.4 | 32.8 |
Financial assets at amortised cost | 305.7 | 1,072.4 |
Other financial assets | 42.7 | 5.0 |
Trade receivables from activity | 70.6 | 73.8 |
Other receivables (1) | 63.6 | 955.5 |
Cash and cash equivalents | 128.8 | 38.1 |
FINANCIAL ASSETS | 408.7 | 1,155.0 |
Total current | 263.0 | 1,067.4 |
Total non-current | 145.7 | 87.7 |
Current | Non-current | Total | Total | ||
Outstanding duration to maturity (€Mn) | Less than 1 year | 1 year to 5 years | More than 5 years | December 31, 2024 | December 31, 2023 |
Bonds and notes | 16.8 | 1,926.0 | 966.0 | 2,908.8 | 3,646.5 |
Principal debt (1) | - | 1,925.1 | 962.6 | 2,887.7 | 3,619.9 |
Accrued interest | 29.1 | - | - | 29.1 | 37.2 |
Issuance costs | (12.6) | - | - | (12.6) | (14.0) |
Amortisation of debt | 0.2 | 0.9 | 3.4 | 4.6 | 3.4 |
Bank borrowings | 4.5 | 1,469.3 | - | 1,473.8 | 1,079.7 |
Principal debt (1) | 2.6 | 1,473.0 | - | 1,475.7 | 1,086.0 |
Accrued interest | 7.3 | - | - | 7.3 | 6.4 |
Borrowings issue fees | (5.4) | - | - | (5.4) | (12.7) |
Amortisation of debt | - | (3.8) | - | (3.8) | - |
Other financial liabilities | 23.3 | 1,926.2 | 58.3 | 2,007.9 | 3,568.6 |
Borrowing with URW SE (2) | - | 1,926.2 | 58.3 | 1,984.5 | 3,498.2 |
Accrued interests on borrowings with URW SE (2) | 24.2 | - | - | 24.2 | 70.4 |
Charges and premiums on issues of borrowings with URW SE (2) | (0.9) | - | - | (0.9) | - |
Lease liabilities | 1.4 | 3.7 | - | 5.0 | 6.1 |
TOTAL | 46.0 | 5,325.2 | 1,024.3 | 6,395.6 | 8,300.9 |
Cash flows (1) | Non-cash flows | ||||||||
| December | Variation of accrued | Scope | Currency Amortisation | ||||||
| 31, 2023 | Increase (2) | Decrease | interests (3) | movements | translation | impact | Others | December 31, 2024 | |
Bonds and notes | 3,646.5 | - | (923.9) | (10.0) | - | 193.1 | 1.0 | 2.2 | 2,908.8 |
Bank borrowings | 1,079.7 | 20.8 | (38.2) | (0.5) | 314.2 | 88.6 | - | 9.5 | 1,473.8 |
Other financial liabilities (4) | 3,568.6 | 267.0 | (1,918.0) | (48.4) | - | 139.3 | - | (1.0) | 2,007.9 |
Lease liabilities | 6.1 | 0.2 | (1.5) | - | - | 0.2 | - | - | 5.0 |
TOTAL | 8,300.9 | 288.0 | (2,881.6) | (58.9) | 314.2 | 421.3 | 1.0 | 10.7 | 6,395.6 |
Cash flows (1) | Non-cash flows | ||||||||
| December | Variation of accrued | Scope | Currency Amortisation | ||||||
| 31, 2022 | Increase (2) | Decrease | interests (3) | movements | translation | impact | Others | December 31, 2023 | |
Bonds and notes | 3,774.2 | - | - | - | - | (131.3) | 1.5 | 2.2 | 3,646.5 |
Bank borrowings | 105.0 | 1,095.0 | - | 7.3 | (113.0) | (27.4) | 3.2 | 9.7 | 1,079.7 |
Other financial liabilities | 4,646.4 | 518.4 | (1,021.8) | 48.0 | - | (122.6) | - | (500.0) (5) | 3,568.6 (6) |
Lease liabilities | 43.6 | 0.4 | (4.5) | - | (31.9) | (1.5) | - | - | 6.1 |
TOTAL | 8,569.2 | 1,613.8 | (1,026.3) | 55.3 | (144.9) | (282.8) | 4.7 | (488.1) | 8,300.9 |
Current | ||||
1 month to 3 | More than 3 | Total | ||
(€Mn) | Less than 1 month | months | months | December 31, 2024 |
Bonds and notes | 16.6 | - | 0.2 | 16.8 |
Bank borrowings | 1.9 | 0.7 | 2.0 | 4.5 |
Borrowing with URW SE | 23.2 | - | - | 23.2 |
Financial leases | - | - | 1.4 | 1.4 |
TOTAL | 41.8 | 0.7 | 3.6 | 46.1 |
Amount as at | Amount as at December 31, | ||||
| December 31, 2024 | 2023 | ||||
Issue date | Rate | Currency | (€Mn) | (€Mn) | Maturity |
September 2014 | Fixed rate 3.75% | USD | - | 905.0 | September 2024 |
September 2014 | Fixed rate 4.75% | USD | 481.3 | 452.5 | September 2044 |
September 2018 | Fixed rate 4.125% | USD | 481.3 | 452.5 | September 2028 |
September 2018 | Fixed rate 4.625% | USD | 481.3 | 452.5 | September 2048 |
June 2019 | Fixed rate 2.875% | USD | 721.9 | 678.7 | June 2029 |
October 2019 | Fixed rate 3.50% | USD | 721.9 | 678.7 | January 2027 |
TOTAL | 2,887.7 | 3,619.9 |
| US Credit facility | Rule 144A and Reg S bonds | |
| covenants level | covenants level | |
Loan to Value 51 | < 65% | < 65% |
ICR | > 1.5x | > 1.5x |
FFO/NFD 52 | na. | na. |
Secured debt ratio 53 | < 50% | < 45% |
Unencumbered leverage ratio 54 | > 1.5x | > 1.25x |
(€Mn) | December 31, 2024 | December 31, 2023 |
Amounts accounted for in B/S | ||
Long-term bonds and borrowings | 6,345.8 | 7,303.5 |
Current borrowings and amounts due to credit institutions | 44.6 | 991.3 |
Total financial liabilities | 6,390.4 | 8,294.8 |
Adjustments | ||
Amortisation of debt | (0.7) | (3.4) |
Accrued interests/issuance fees | (41.7) | (87.3) |
Total financial liabilities (nominal value) | 6,348.0 | 8,204.1 |
Cash & cash equivalents | (128.8) | (38.1) |
NET FINANCIAL DEBT | 6,219.2 | 8,166.0 |
(€Mn) | December 31, 2024 | December 31, 2023 |
Cash (1) | 128.8 | 38.1 |
Total asset | 128.8 | 38.1 |
Bank overdrafts & current accounts to balance out cash flow | - | - |
Total liabilities | - | - |
NET CASH AT PERIOD-END | 128.8 | 38.1 |
Fair value | ||||||
| movements | Currency | |||||
(€Mn) | December 31, 2023 | Addition | Decrease | in P&L | translation December 31, 2024 | |
Financial liabilities at amortised cost | 510.3 | 29.4 | - | - | 32.8 | 572.6 |
Commitment to non-controlling interests held by URW SE (a) | 510.3 | 29.4 | - | - | 32.8 | 572.6 |
Financial liabilities at fair value | 28.8 | - | (1.8) | (7.6) | 1.4 | 20.9 |
Commitment to non-controlling interests (b) | 26.7 | - | (1.8) | (7.6) | 1.3 | 18.7 |
Other commitments to non-controlling interests (c) | 2.0 | - | - | - | 0.1 | 2.2 |
Total commitment to non-controlling interests | 539.1 | 29.4 | (1.8) | (7.6) | 34.2 | 593.4 |
Total non-current | 427.7 | - | (1.8) | (7.6) | 27.4 | 445.6 |
| Total current | 111.5 | 29.4 | - | - | 6.8 | 147.8 |
Amounts recognised in the | ||||||
| Statement of Comprehensive | ||||||
| Income | ||||||
December 31, | Fair value adjustments of | Currency translation | Acquisitions/ | December 31, | ||
(€Mn) | 2023 | derivatives | disposals | 2024 | ||
Assets | ||||||
Derivatives at fair value Non-Current | 32.8 | 8.3 | 0.2 | - | 41.4 | |
• | Fair value | 32.8 | 8.3 | 0.2 | - | 41.4 |
Liabilities | ||||||
Derivatives at fair value | (31.9) | (10.8) | - | - | (42.7) | |
• | Fair value | (31.9) | (10.8) | - | - | (42.7) |
NET | 0.9 | (2.5) | 0.2 | - | (1.4) | |
Amounts recognised in the | ||||||
| Statement of Comprehensive | ||||||
| Income | ||||||
December 31, | Fair value adjustments of | Currency translation | Acquisitions/ | December 31, | ||
(€Mn) | 2022 | derivatives | disposals | 2023 | ||
Assets | ||||||
Derivatives at fair value Non-Current | 142.6 | 6.1 | (0.3) | (115.6) | 32.8 | |
• | Fair value | 142.6 | 6.1 | (0.3) | (115.6) | 32.8 |
Liabilities | ||||||
Derivatives at fair value | (45.4) | 13.5 | - | - | (31.9) | |
• | Fair value | (45.4) | 13.5 | - | - | (31.9) |
NET | 97.2 | 19.6 | (0.3) | (115.6) | 0.9 | |
Financial liabilities | ||
(€Mn) | Fixed rate | Variable rate* |
Less than 1 year | 2.6 | - |
1 year to 2 years | 317.9 | - |
2 years to 3 years | 721.9 | - |
3 years to 4 years | 2,237.8 | 1,324.7 |
4 years to 5 years | 721.9 | - |
More than 5 years | 962.5 | 58.2 |
Total | 4,964.8 | 1,383.0 |
Financial liabilities | ||
(€Mn) | Fixed rate | Variable rate* |
Less than 1 year | 905.0 | - |
1 year to 2 years | - | 248.9 |
2 years to 3 years | - | - |
3 years to 4 years | 678.7 | - |
4 years to 5 years | 3,742.2 | 989.1 |
More than 5 years | 1,639.1 | - |
Total | 6,965.0 | 1,238.0 |
Outstanding total as at December 31, 2024 | Outstanding total as at December 31, 2023 | |||
(€Mn) | Fixed rate | Variable rate (1) | Fixed rate | Variable rate (1 ) |
Financial liabilities | (4,964.8) | (1,383.0) | (6,965.0) | (1,238.0) |
Financial assets | 128.8 | - | 38.1 | - |
Financial liabilities before hedging programme | (4,836.0) | (1,383.0) | (6,926.9) | (1,238.0) |
Micro-hedging | 962.6 | (962.6) | 905.0 | (905.0) |
Net financial liabilities after micro-hedging (2) | (3,873.5) | (2,345.6) | (6,022.0) | (2,142.9) |
Swap rate hedging (3) | - | 1,227.3 | - | 1,153.8 |
Net debt not covered by swaps | - | (1,118.3) | - | (989.1) |
Cap and floor hedging | - | - | - | - |
HEDGING BALANCE | - | (1,118.3) | - | (989.1) |
Hedging | Exposure net of | ||||
Currency | Assets | Liabilities | Net Exposure | instruments | hedges |
USD | 9,318.0 | (7,036.3) | 2,281.7 | - | 2,281.7 |
TOTAL | 9,318.0 | (7,036.3) | 2,281.7 | - | 2,281.7 |
Hedging | Exposure net of | ||||
Currency | Assets | Liabilities | Net Exposure | instruments | hedges |
USD | 9,564.7 | (8,969.4) | 595.3 | - | 595.3 |
TOTAL | 9,564.7 | (8,969.4) | 595.3 | - | 595.3 |
December 31, 2024 | December 31, 2023 | |||
Recurring | Recurring | |||
result | Equity | result | Equity | |
(€Mn) | Gain/(Loss) | Gain/(Loss) | Gain/(Loss) | Gain/(Loss) |
Impact of an increase of +10% in the EUR/USD exchange | (27.8) | (207.4) | (3.4) | (54.1) |
2024 | 2023 | |||
Assets subject to | Assets subject to | Assets subject to | Assets subject to | |
(€Mn) | 12 month ECL | Lifetime ECL | 12 month ECL | Lifetime ECL |
Trade receivable from activity | - | 39.9 | - | 49.0 |
Other receivables | -68.7 | - | 963.0 | - |
Cash and cash equivalents | -128.8 | - | 38.1 | - |
Financial guarantee contracts | 290.8 | - | 309.1 | - |
Gross amount at 31 December | 488.3 | 39.9 | 1,310.2 | 49.0 |
(€Mn) | 2024 | 2023 |
TRADE RECEIVABLE | ||
Opening loss allowance at 1 January | 47.1 | 57.1 |
(Reversal)/Addition in loan loss allowance recognised in profit or loss during the year | (0.2) | (4.0) |
Receivables written off during the year as uncollectible | (3.7) | (2.7) |
Changes due to FX differences | 2.5 | (3.3) |
Closing loss allowance at 31 December (1 ) | 45.6 | 47.1 |
(€Mn) | 2024 | 2023 |
FINANCIAL GUARANTEE CONTRACTS | ||
Opening loss allowance at 1 January | - | 53.8 |
Additions recognised in profit or loss during the period | - | - |
Used (2) | - | - |
Provision released during the year | - | (51.7) (1) |
Changes due to FX differences | - | (2.1) |
Closing loss allowance at 31 December (2) | - | - |
Carrying | |||||||
amount (1) | Less than 1 year | 1 year to 5 years | More than 5 years | ||||
December 31, | |||||||
(€Mn) | 2024 | Interest | Redemption | Interest | Redemption | Interest | Redemption |
| BONDS, BORROWINGS AND AMOUNTS DUE | |||||||
TO CREDIT INSTITUTIONS | |||||||
Bonds and EMTNs | 2,887.7 | 111.0 | - | 344.1 | 1,925.1 | 765.8 | 962.6 |
| Bank borrowings and other financial | |||||||
liabilities (2) | 3,460.2 | 208.9 | 2.6 | 371.3 | 3,399.4 | 181.2 | 58.3 |
FINANCIAL DERIVATIVES | |||||||
Derivative financial liabilities | |||||||
Derivatives without a hedging relationship | 42.7 | (19.3) | - | (51.0) | - | - | - |
Derivative financial assets | |||||||
Derivatives without a hedging relationship | 41.3 | 16.6 | - | 45.1 | - | - | - |
| COMMITMENT TO NON-CONTROLLING | |||||||
INTEREST | |||||||
| Commitment to non-controlling interest held | |||||||
by URW SE | 425.0 | - | - | - | - | - | (425.0) |
Amounts recognised in statement of | ||||||
| financial position according to IFRS 9 | ||||||
Carrying | ||||||
Amount | Fair value | Fair value | ||||
| Categories in accordance | December | Amortised | recognised in | recognised in | ||
December 31, 2024 (€Mn) | with IFRS 9 | 31, 2024 | Cost | OCI | profit or loss | Fair value |
ASSETS | ||||||
Financial assets | FAAC/FAFVTPL | 104.3 | 42.7 | - | 61.6 | 104.3 |
Derivatives at fair value | FAFVTPL | 41.4 | - | - | 41.4 | 41.4 |
Trade receivables from activity | FAAC | 70.6 | 70.6 | - | - | 70.6 |
Other receivables (1) | FAAC | 63.6 | 63.6 | - | - | 61.2 |
Cash and cash equivalents | FAAC | 128.8 | 128.8 | - | - | 128.8 |
408.7 | 305.7 | - | 103.0 | 406.3 | ||
LIABILITIES | ||||||
Commitment to non-controlling interests | FLAC/FLFVTPL | 593.4 | 572.6 | - | 20.8 | 585.9 |
Financial debts | FLAC | 6,395.5 | 6,395.5 | - | - | 6,190.4 |
Derivatives at fair value | FLFVTPL | 42.7 | - | - | 42.7 | 42.7 |
Non-current amounts due on investments | FLAC | 1.7 | 1.7 | - | - | 1.7 |
Other non-current liabilities (2) | FLAC | 26.1 | 27.3 | - | - | 26.1 |
Amounts due to suppliers and other current debt (3) | FLAC | 150.9 | 150.9 | - | - | 150.9 |
7,210.3 | 7,148.0 | - | 63.5 | 6,997.7 |
Amounts recognised in statement of | ||||||
| financial position according to IFRS 9 | ||||||
Carrying | ||||||
Amount | Fair value | Fair value | ||||
| Categories in accordance | December | Amortised | recognised in | recognised in | ||
December 31, 2023 (€Mn) | with IFRS 9 | 31, 2023 | Cost | OCI | profit or loss | Fair value |
ASSETS | ||||||
Financial assets | FAAC/FAFVTPL | 55.1 | 5.2 | - | 49.9 | 55.1 |
Derivatives at fair value | FAFVTPL | 32.8 | - | - | 32.8 | 32.8 |
Trade receivables from activity | FAAC | 73.8 | 73.8 | - | - | 73.8 |
Other receivables (1) | FAAC | 955.2 | 955.2 | - | - | 952.8 |
Cash and cash equivalents | FAAC | 38.1 | 38.1 | - | - | 38.1 |
1,155.0 | 1,072.3 | - | 82.7 | 1,152.6 | ||
LIABILITIES | ||||||
Commitment to non-controlling interests | FLAC/FLFVTPL | 539.2 | 510.5 | - | 28.7 | 568.7 |
Financial debts | FLAC | 8,300.9 | 8,300.9 | - | - | 8,045.7 |
Derivatives at fair value | FLFVTPL | 31.9 | - | - | 31.9 | 31.9 |
Non-current amounts due on investments | FLAC | 2.0 | 2.0 | - | - | 2.0 |
Other non-current liabilities (2) | FLAC | 27.3 | 27.3 | - | - | 27.3 |
Amounts due to suppliers and other current debt (3) | FLAC | 139.8 | 139.8 | - | - | 139.8 |
9,041.1 | 8,980.5 | - | 60.6 | 8,815.4 |
Fair value measurement as at December 31, 2024 | ||||
(€Mn) | Total | Level 1 | Level 2 | Level 3 |
ASSETS | - | - | - | - |
Fair value through profit or loss | - | - | - | - |
Derivatives | 41.3 | - | 41.3 | - |
Financial assets | 61.6 | - | - | 61.6 |
TOTAL | 102.9 | - | 41.3 | 61.6 |
LIABILITIES | - | - | - | - |
Fair value through profit or loss | - | - | - | - |
Commitment to non-controlling interests | 21.0 | - | - | 21.0 |
Derivatives | 42.7 | - | 42.7 | - |
TOTAL | 63.7 | - | 42.7 | 21.0 |
Fair value measurement as at December 31, 2023 | ||||
(€Mn) | Total | Level 1 | Level 2 | Level 3 |
ASSETS | ||||
Fair value through profit or loss | ||||
Derivatives | 32.8 | - | 32.8 | - |
Financial assets | 49.9 | - | - | 49.9 |
TOTAL | 82.7 | - | 32.8 | 49.9 |
LIABILITIES | ||||
Fair value through profit or loss | ||||
Commitment to non-controlling interests | 28.8 | - | - | 28.8 |
Derivatives | 31.9 | - | 31.9 | - |
TOTAL | 60.2 | - | 31.9 | 28.8 |
Financial assets | Commitment to | |
(€Mn) | non-controlling interest | |
December 31, 2022 | 114.2 | 46.9 |
Fair value movements in P&L | (61.7) | (9.5) |
Other movements | - | (7.2) |
Currency translation | (2.6) | (1.6) |
December 31, 2023 | 49.9 | 28.8 |
Fair value movements in P&L | 8.1 | (7.6) |
Other movements | - | (1.7) |
Currency translation | 3.6 | 1.5 |
December 31, 2024 | 61.6 | 21.0 |
(€Mn) | 2024 | 2023 |
Recurring deferred and current tax on: | ||
• Other recurring results | (1.4) | (2.9) |
Non-recurring deferred and current tax on: | ||
• Change in fair value of investment properties and impairment of intangible assets | (30.8) | (5.6) |
• Other non-recurring results | 100.2 | 43.6 |
TOTAL TAX INCOME/(EXPENSE) | 68.1 | 35.1 |
(€Mn) | 2024 | 2023 |
Current tax | 98.8 | 41.3 |
Deferred tax | (30.7) | (6.1) |
TOTAL TAX | 68.1 | 35.1 |
(€Mn) | % | 2024 | % | 2023 |
Reconciliation of effective tax rate | ||||
Result before tax | (401.1) | (727.5) | ||
Income tax using the average tax rate | 25.8% | 103.4 | 26.0% | 189.1 |
Tax exempt profits (REIT- regimes) | (13.5%) | (54.2) | (8.8%) | (64.2) |
Non-deductible costs | - | - | - | - |
Effect of non-recognised tax losses | - | - | - | - |
Share of result of companies accounted for using the equity method | (9.9%) | (39.9) | (9.9%) | (71.7) |
Effect of tax provisions | 18.3% | 73.3 | (2.2%) | (16.1) |
Other | (3.6%) | (14.4) | (0.3%) | (1.9) |
TOTAL TAX | 17.0% | 68.1 | 4.8% | 35.1 |
December 31, | |||||
(€Mn) | 2023 | Decrease/Increase | Reclassification | Currency translation | December 31, 2024 |
Deferred tax on investment properties | (50.3) | (29.7) | - | (4.4) | (84.4) |
Deferred tax on intangible assets | (62.8) | (1.0) | - | (4.0) | (67.9) |
TOTAL DEFERRED TAX LIABILITIES | (113.1) | (30.7) | - | (8.5) | (152.3) |
Other deferred tax assets | - | - | - | - | - |
TOTAL DEFERRED TAX ASSETS | - | - | - | - | - |
December 31, | |||||
(€Mn) | 2022 | Decrease/Increase | Reclassification | Currency translation | December 31, 2023 |
Deferred tax on investment properties | (58.1) | 6.0 | - | 1.9 | (50.3) |
Deferred tax on intangible assets | (53.4) | (11.5) | - | 2.1 | (62.8) |
TOTAL DEFERRED TAX LIABILITIES | (111.5) | (5.5) | - | 4.0 | (113.1) |
Other deferred tax assets | 0.6 | (0.6) | - | - | - |
TOTAL DEFERRED TAX ASSETS | 0.6 | (0.6) | - | - | - |
(€Mn) | December 31, 2024 | December 31, 2023 |
Tax loss carry-forwards not recognised | 1,864.7 | 1,298.2 |
TOTAL UNRECOGNISED TAX-BASIS | 1,864.7 | 1,298.2 |
(€Mn) | December 31, 2024 | December 31, 2023 |
2025 | - | - |
2026 | - | 8.0 |
2027 | 250.0 | - |
2028 | - | - |
2029 | - | 75.0 |
2030 | - | - |
Unlimited | 1,614.7 | 1,215.2 |
TOTAL | 1,864.7 | 1,298.2 |
(€Mn) | December 31, 2023 | Allocations | Reversals used | Reversals not used | Currency translation | December 31, 2024 |
Non-current provisions | 11.1 | - | - | (0.9) | 0.7 | 10.9 |
Current provisions | 1.3 | - | - | (1.2) | - | 0.1 |
Total | 12.4 | - | - | (2.0) | 0.7 | 11.0 |
(€Mn) | December 31, 2024 | December 31, 2023 |
Tax and social liabilities (1) | 52.8 | 152.9 |
Other liabilities (2) | 68.7 | 22.0 |
TOTAL OTHER CURRENT LIABILITIES | 121.4 | 174.7 |
Regions | 2024 | 2023 |
United States | 348 | 448 |
The Netherlands | 5 | 5 |
TOTAL | 353 | 453 |
(€Mn) | 2024 | 2023 |
Fixed income | 50.7 | 61.2 |
Short-Term Incentive | 13.4 | 15.9 |
Long-Term incentive | 2.6 | 2.9 |
Other benefits | 5.6 | 7.4 |
TOTAL | 72.3 | 87.3 |
Adjusted | Potential | |||||
Adjusted | number of | Number of | Number of | additional | ||
subscription | options | options | options | number of | ||
Plan | Exercise period (1) | price (€) (2) | granted (2) | cancelled | exercised | shares (3) |
2024 plan | From 07/03/2027 to | 67.31 | 66,884 | - | - | 68,884 |
07/03/2032 | ||||||
2023 plan | From 13/03/2026 to | 57.26 | 133,073 | 13,127 | - | 119,946 |
08/03/2031 | ||||||
2022 plan | From 10/03/2025 to | 64.73 | 178,706 | 22,782 | - | 155,924 |
08/03/2030 | ||||||
2021 plan | From 18/05/2024 to | 67.38 | 196,188 | 112487 | 5,689 | 78,012 |
19/05/2029 | ||||||
2020 plan | From 22/03/2023 to | 89.34 | 171,342 | 116,073 | - | 55,269 |
21/03/2028 | ||||||
2019 plan | From 20/03/2022 to | 140.33 | 149,735 | 59,512 | - | 90,223 |
19/03/2027 | ||||||
TOTAL | 897,928 | 323,981 | 5,689 | 568,258 |
2024 | 2023 | |||
Weighted average | Weighted average | |||
Number | price (€) | Number | price (€) | |
Outstanding at the beginning of the period | 574,159 | 80.09 | 584,593 | 87.54 |
Allocated over the period | 68.884 | 67.31 | 129,177 | 58.96 |
Adjusted over the period (1) | (10,598) | 59.05 | - | - |
Cancelled over the period | (58,498) | 65.24 | (139,611) | 91.74 |
Exercised over the period | (5,689) | 67.38 | - | n/a |
Average share price on date of exercise | 79.68 | - | n/a | |
Outstanding at the end of the period | 568.258 | 78.23 | 574,159 | 80.09 |
Of which exercisable at the end of the period (2) | 223,504 | 142,202 |
Number of performance | Number of performance | Number of performance | Potential additional | |
Starting date of the vesting period (1) | shares allocated | shares cancelled | shares acquired | number of shares (2) |
March 7, 2024 | 58,994 | - | - | 58,994 |
March 13, 2023 | 79,303 | 7,306 | - | 71,997 |
March 8, 2022 | 132,657 | 14,642 | 1,736 | 116,279 |
TOTAL | 270,954 | 21,948 | 1,736 | 247,270 |
Number of retention | Number of retention | Number of retention | Potential additional | |
Starting date of the vesting period (1) | shares allocated | shares cancelled | shares acquired | number of shares (2) |
March 7, 2024 | 9,890 | - | - | 9,890 |
March 13, 2023 | 14,103 | 1,751 | 418 | 11,934 |
TOTAL | 23,993 | 1,751 | 418 | 21,824 |
(K€) Paid in: | 2024 | 2023 |
Fixed Income | 3,512 | 3,508 |
Short-Term Incentive (1) | 2,719 | 2,617 |
Pension | 350 | 187 |
Other benefits | 1,447 | 805 |
Share-based payment | 1,388 | 1,438 |
TOTAL | 9,416 | 8,555 |
Total number of issued and | |
| paid shares | |
As at December 31, 2022 | 232,015,403 |
Capital increase Class A shares | 145,895 |
Capital increase reserved for URW Group Savings Plan | 128,408 |
As at December 31, 2023 | 232,289,706 |
Capital increase Class A shares | 3,479,660 |
Capital increase Class B shares | 3,850,000 |
Capital increase reserved for URW Group Savings Plan | 108,496 |
As at December 31, 2024 | 239,727,862 |
2024 | 2023 | |
Average number of shares (undiluted) | 233,018,753 | 232,213,679 |
Dilutive impact | ||
Potential shares via stock options(1) | 250,931 | |
Attributed performance shares (unvested) (1) | 1,378,158 | 920,345 |
AVERAGE NUMBER OF SHARES (DILUTED) | 234,647,842 | 233,134,024 |
Potential | |||||||||
Adjusted | Adjustments | Number of | Number of | additional | |||||
subscription | Number of | in number of | options | options | number of | ||||
Plan | Exercise period (1) | price (€) | (2) | options granted | options (2) | cancelled | exercised | shares (3) | |
2017 | from 08/03/2021 to | 218.47 | 611,611 | - | 611,611 | - | - | ||
2015 plan (n°8) | 07/03/2024 | ||||||||
| 2018 plan (n°9) | 2018 | From 06/03/2022 to | 184.55 | 649,255 | - | 317,575 | - | 331,680 | |
05/03/2025 | |||||||||
2019 plan (n°10) | 2019 | From 20/03/2022 to | 140.33 | 771.054 | - | 334.692 | - | 436.362 | |
19/03/2026 | |||||||||
2020 plan (n°11) | 2020 | From 22/03/2023 to | 89.34 | 912.196 | - | 663.892 | - | 248.304 | |
21/03/2027 | |||||||||
2021 plan (n°12) | 2021 | From 19/05/2024 to | 67.38 | 978,947 | - | 556,342 | 59,150 | 363,455 | |
18/05/2029 | |||||||||
2022 plan (n°13) | 2022 | From 09/03/2025 to | 64.73 | 1,254,132 | - | 276,096 | - | 978,036 | |
08/03/2030 | |||||||||
2023 plan (n°14) | 2023 | From 13/03/2026 to | 57.26 | 844,450 | - | 59,904 | - | 784,546 | |
13/03/2031 | |||||||||
2024 plan (n°15) | 2024 | From 07/03/2027 to | 67.31 | 521,758 | - | 5,703 | - | 516,055 | |
07/03/2032 | |||||||||
TOTAL | 6,543,403 | - | 2,825,815 | 59,150 | 3,658,438 |
Number of performance | Number of performance | Number of performance | Potential additional | |
Starting date of the vesting period (1) | shares allocated | shares cancelled | shares acquired | number of shares (2) |
March 2022 | 833,434 | 169,440 | 1,736 | 662,258 |
March 2023 | 473,333 | 28,879 | - | 444,454 |
March 2024 | 420,027 | 3,735 | - | 416,292 |
TOTAL | 1,726,794 | 202,054 | 1,736 | 1,523,004 |
Number of retention | Number of retention | Number of retention | Potential additional | |
Starting date of the vesting period | shares allocated | shares cancelled | shares acquired | number of shares |
March 2023 | 134,326 | 16,163 | 418 | 117,745 |
March 2024 | 101,731 | 1,968 | - | 99,763 |
TOTAL | 236,057 | 18,131 | 418 | 217,508 |
December 31, | December | |||||
Commitments given (€Mn) | Description | Maturities | 2024 | 31, 2023 | ||
1a) Commitments related to Group financing – Commitments given by fully consolidated entities | 1,611.1 | 1,283.4 | ||||
Financial guarantees given | • Mortgages and first lien lenders | 2025 | 1,475.7 | 1,086.0 | ||
• Guarantees relating to entities under equity method or not | ||||||
Financial guarantees given | consolidated⁽¹⁾ | 2025 to 2026 | 135.5 | 197.4 | ||
| 1b) Commitments related to Group financing – Commitments given by entity under equity | 486.9 | 616.1 | ||||
method | ||||||
Non - Financial guarantees given | • Mortgages and first lien lenders⁽ 2 ⁾ | 2024 | to 2030 | 486.9 | 616.1 | |
2a) Commitments related to Group operational activities – Fully consolidated | - | 1.2 | ||||
• | Rental of premises and equipment (lease payable) | 2024+ | 1.0 | 1.2 | ||
2b) Commitments related to Group operational activities – Entity under equity | - | |||||
method | 1.5 | |||||
• | Residual commitments for works | 2024+ | 14.3 | |||
| contracts and forward purchase | ||||||
agreements | 0.5 | |||||
| • Rental of premises and equipment (lease | 2024+ | 1.1 | ||||
payable) | 1.0 | |||||
TOTAL COMMITMENTS GIVEN | 2,114.4 | 1,902.3 | ||||
December 31, | December 31, | ||||
Commitments received (€Mn) | Description | Maturities | 2024 | 2023 | |
1) Commitments related to Group financing | |||||
Financial guarantees received | • | Refinancing agreements obtained but not used | 2025+ | 24.1 | 1,344.1 |
2a) Commitments related to Group operational activities – Fully consolidated | |||||
Other contractual commitments received related to operations | • | Future minimal rents | 2025+ | 1,032.2 | 919.2 |
Other contractual commitments received related to operations | • Future minimal rents | 2025+ | 928.7 | 1,009.7 |
| 1,985.0 | 3,273.0 | |||
TOTAL COMMITMENTS RECEIVED |
| % interest | % control | % interest | |||
December 31, | December | December 31, | |||
List of the main consolidated companies | Country | Method (1) | 2024 | 31, 2024 | 2023 |
Unibail-Rodamco-Westfield N.V. | the Netherlands | FC | 100.00 | 100.00 | 100.00 |
WFD Unibail-Rodamco Real Estate B.V. | the Netherlands | FC | 100.00 | 100.00 | 100.00 |
URW America Inc. | United States | FC | 100.00 | 100.00 | 100.00 |
WEA Holdings, LLC | United States | FC | 92.40 | 92.40 | 92.40 |
URW WEA LLC | United States | FC | 92.40 | 92.40 | 92.40 |
Westfield America Shopping Centers, LP | United States | FC | 92.40 | 92.40 | 92.40 |
Westfield U.S Holdings, LLC | United States | FC | 92.40 | 92.40 | 92.40 |
Westfield America, LP | United States | FC | 90.80 | 90.80 | 90.80 |
Westfield, LLC | United States | FC | 90.80 | 90.80 | 90.80 |
WHL USA Acquisitions, Inc. | United States | FC | 74.80 | 74.80 | 74.80 |
Westland Properties, LLC | United States | FC | 92.40 | 92.40 | 92.40 |
URW WEA LLC | United States | FC | 92.40 | 92.40 | 92.40 |
Old Orchard Urban Limited Partnership | United States | FC | 90.80 | 90.80 | 90.80 |
Roseville Shoppingtown, LLC | United States | FC | 90.80 | 90.80 | 90.80 |
Century City Mall, LLC | United States | FC | 90.80 | 90.80 | 90.80 |
New WTC Retail Owner, LLC | United States | FC | 90.80 | 90.80 | 90.80 |
Montgomery Mall of Maryland LLC | United States | FC | 100.00 | 100.00 | - |
| % interest | % control | % interest | |||
December 31, | December | December 31, | |||
List of the main JV accounted on equity method (2) | Country | Method (1) | 2024 | 31, 2024 | 2023 |
Valley Fair UTC LLC | United States | EM-JV | 50.00 | 50.00 | 50.00 |
Westland Garden State Plaza, LP | United States | EM-JV | 50.00 | 50.00 | 50.00 |
GSP Sponsor 1 LP (Garden State Plaza) | United States | EM-JV | 50.00 | 50.00 | 50.00 |
WEA Southcenter LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Westfield Topanga Owner LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Montgomery Mall of Maryland LLC | United States | EM-JV | - | - | 50.00 |
Culver City Mall LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Wheaton Plaza Regional Shopping Center LLC | United States | EM-JV | 52.60 | 52.60 | 52.60 |
Annapolis Mall Owner LLC | United States | EM-JV | - | - | 55.00 |
Oakridge Mall LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Plaza Bonita LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Sherman Oaks Fashion Associates, LP | United States | EM-JV | 50.00 | 50.00 | 50.00 |
Deloitte | Ernst & Young | Other Deloitte | Other EY | Other PWC | ||
Netherlands | accountants | Network | Network | network | ||
LLP | ||||||
(€ thousands) | (Netherlands) | 2024 | ||||
| Audit or limited review of the consolidated financial | 468.5 | - | 1,255.6 | 219.9 | - | |
statements (1) | 1,943.9 | |||||
Other assurance services (2) | 93.2 | - | - | 10.3 | - | 103.6 |
Non- audit services (3) | - | - | 291.0 | 790.8 | 164.5 | 1,246.3 |
TOTAL | 561.7 | - | 1,546.6 | 1,021.1 | 164.5 | 3,293.8 |
Deloitte | Ernst & Young | Other Deloitte | Other EY | Other PWC | ||
Netherlands | accountants | Network | Network | network | ||
LLP | ||||||
(€ thousands) | (Netherlands) | 2023 | ||||
| Audit or limited review of the consolidated financial | 507 | 38 | 1,520 | 122 | - | |
statements (1) | 2,187 | |||||
Other assurance services (2) | 162 | 27 | - | - | 31 | 221 |
Non- audit services (3) | - | - | - | 612 | 279 | 891 |
TOTAL | 669 | 65 | 1,520 | 734 | 310 | 3,300 |