| 2025 | 2024 | ||
(€Mn) | Notes | ||
Gross rental income | 5.4 | ||
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 | 5.3.3 | ( | |
Result on disposal of investment properties and loss of control | ( | ||
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 | ( |
| 2025 | 2024 | ||
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) |
| 2025 | 2024 | |
(€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, 2025 | December 31, 2024 | ||
(€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 | ( | ( | |
Foreign currency translation reserves | |||
Consolidated result | ( | ||
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 |
(€Mn) | Notes | 2025 | 2024 |
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 (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 (4) | |||
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 | 2.1.2/2.2.2 | ||
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 | Shareholders' | |
(€Mn) | capital capital | Shares | net result reserve (1) | securities | shares | interests | equity | |||
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 | ( | ( | ( | |||||||
Net result of the period | ( | |||||||||
Other comprehensive income | ( | ( | ( | |||||||
Net comprehensive income | ( | ( | ( | |||||||
Earnings appropriation | ( | |||||||||
Increase in capital | ( | |||||||||
Stock options and Company | ||||||||||
Savings Plan | ||||||||||
Amendment related party | ||||||||||
liabilities | ||||||||||
Change in scope of consolidation | ||||||||||
and other EQUITY AS AT DECEMBER 31, | ( | ( | ( | |||||||
2025 | ( | ( | ||||||||
| (1) The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign subsidiaries. | ||||||||||
| (2) Reference is made to Note 2.2.2. | ||||||||||
2025 | 2024 | ||
(€Mn) | Result | Result | |
Gross rental income (1) | 344.2 | 320.4 | |
Operating expenses & net service charges | (116.1) | (108.6) | |
Net rental income | 228.1 | 211.8 | |
United States Share of result of companies accounted for using the equity method | 193.6 | (150.3) | |
Gains/losses on sale of properties | (4.7) | 2.6 | |
Valuation movements on assets | 91.8 | (19.8) | |
Result Shopping Centres United States | 508.8 | 44.3 | |
Gross rental income (1) | 2.4 | 2.1 | |
Operating expenses & net service charges | (0.5) | (0.2) | |
Net rental income | 1.9 | 1.9 | |
| Other | Gains/losses on sales of properties | - | - |
Valuation movements on assets | (0.9) | (0.3) | |
Result Shopping Centres Other | 1.0 | 1.7 | |
TOTAL RESULT SHOPPING CENTRES | 509.9 | 46.0 | |
Gross rental income (1) | 7.0 | 2.9 | |
Operating expenses & net service charges | (4.4) | (3.0) | |
Net rental income | 2.6 | (0.1) | |
United States Share of result of companies accounted for using the equity method | 0.1 | (2.4) | |
Gains/losses on sales of properties | 1.1 | - | |
Valuation movements on assets | (3.0) | (13.9) | |
Result Offices United States | 0.8 | (16.4) | |
TOTAL RESULT OFFICES | 0.8 | (16.4) | |
Other property services net income | 0.2 | 4.6 | |
Result on disposal of investment properties – Share deals | - | 2.9 | |
Corporate expenses | (21.8) | (25.8) | |
Acquisition and related costs | 0.7 | (1.2) | |
NET OPERATING RESULT | 489.8 | 10.2 | |
Financing result | (297.8) | (411.3) | |
RESULT BEFORE TAX | 192.0 | (401.1) | |
Tax income (expense) | (160.8) | 68.1 | |
NET RESULT FOR THE PERIOD | 31.2 | (333.0) | |
External non-controlling interests | (8.7) | (57.5) | |
NET RESULT FOR THE PERIOD ATTRIBUTABLE TO THE OWNERS OF URW N.V. SHARES | 39.8 | (275.5) | |
(€Mn) | December 31, 2025 | December 31, 2024 | |
Shopping Centres | 4,571.8 | 4,892.1 | |
United States | 4,556.2 | 4,875.6 | |
- | Flagships centres | 4,556.2 | 4,875.6 |
- | Regionals centres | - | - |
The Netherlands | 15.6 | 16.5 | |
Offices | 39.9 | 28.6 | |
United States | 39.9 | 28.6 | |
TOTAL | 4,611.7 | 4,920.7 | |
Properties held for sale | (5.8) | - | |
TOTAL investment properties | 4,605.9 | 4,920.7 |
Total investment | Properties held for | ||||
(€Mn) | Shopping Centres | Offices | properties | sale | Total |
December 31, 2023 | 4,185.5 | 31.9 | 4,217.4 | - | 4,217.4 |
Acquisitions/entries into the scope of consolidation | 382.8 | 6.7 | 389.4 | - | 389.4 |
Disposals/exits from the scope of consolidation | - | - | - | - | - |
Reclassification and transfer of category | (2.2) | - | (2.2) | - | (2.2) |
Capitalised expenses | 59.2 | 2.0 | 61.2 | - | 61.2 |
Valuation movements | (24.0) | (13.9) | (37.9) | - | (37.9) |
Currency translation | 291.0 | 2.0 | 292.9 | - | 292.9 |
December 31, 2024 | 4,892.1 | 28.6 | 4,920.7 | - | 4,920.7 |
Acquisitions/entries into the scope of consolidation | 187.0 | 18.9 | 205.9 | - | 205.9 |
Disposals/exits from the scope of consolidation | - | - | - | - | - |
Reclassification and transfer of category | 0.2 | - | 0.2 | (5.8) | (5.6) |
Capitalised expenses | 37.2 | 0.8 | 38.0 | - | 38.0 |
Valuation movements | 44.9 | (3.0) | 41.9 | - | 41.9 |
Currency translation | (589.6) | (5.4) | (595.0) | - | (595.0) |
December 31, 2025 | 4,571.8 | 39.9 | 4,611.7 | (5.8) | 4,605.9 |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2025 | yield | per sqm (1) | Rate (2) | Exit yield (3) | NRI (4) | |
Max | 12.4% | 1,402 | 13.0% | 12.0% | 6.8% | |
| US | Min | 2.9% | 333 | 7.0% | 5.0% | 2.0% |
Weighted average | 5.3% | 724 | 7.6% | 5.7% | 3.9% | |
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, 2025 | yield | per sqm (1) | Rate (2) | Exit yield (3) | NRI (4) | |
Max | 7.9% | 1,183 | 8.3% | 7.5% | 4.9% | |
| US Flagships excl. CBD | Min | 4.6% | 398 | 7.0% | 5.0% | 2.0% |
Weighted average | 5.2% | 764 | 7.4% | 5.6% | 3.8% | |
Max | 12.4% | 1,402 | 13.0% | 12.0% | 6.8% | |
| US Regionals incl. CBD | Min | 2.9% | 333 | 7.5% | 5.0% | 2.0% |
Weighted average | 5.5% | 598 | 8.9% | 6.9% | 4.4% |
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 excl. CBD | Min | 6.8% | 362 | 10.0% | 8.0% | 3.0% |
Weighted average | 9.3% | 450 | 11.1% | 9.5% | 3.7% |
Total investment | |||
(€Mn) | Gross value | Impairment | properties at cost |
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 |
Reclassification and transfer of categories | - | - | - |
Disposals/exits from the scope of consolidation | (0.4) | - | (0.4) |
Capitalised expenses | 3.5 | - | 3.5 |
Currency translation | (1.3) | - | (1.3) |
December 31, 2025 | 11.9 | - | 11.9 |
Item: | Depreciation period: |
Office equipment | 2 – 5 years |
Furniture | 3 – 5 years |
Furniture and | Right of use | ||
(€Mn) | equipment | Total tangible assets | |
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 |
Acquisitions | 0.3 | - | 0.3 |
Reclassification and other movement | - | - | - |
Disposals/exits from the scope of consolidation | (0.1) | - | (0.1) |
Currency translation | (7.6) | (1.7) | (9.2) |
December 31, 2025 | 58.0 | 12.8 | 70.7 |
Furniture and | Right of use | ||
(€Mn) | equipment | Total tangible assets | |
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) |
Depreciation | (2.8) | (2.0) | (4.8) |
Reclassification and other movement | - | - | - |
Disposals/exits from the scope of consolidation | 0.1 | - | 0.1 |
Currency translation | 6.7 | 0.9 | 7.7 |
December 31, 2025 | (52.8) | (8.4) | (61.2) |
Furniture and | Right of use | ||
(€Mn) | equipment | Total tangible assets | |
December 31, 2024 | 8.6 | 7.1 | 15.7 |
December 31, 2025 | 5.2 | 4.4 | 9.6 |
| Cost | |||
(€Mn) | Software | Trademark | Total intangible assets |
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 |
Acquisitions | 0.2 | - | 0.2 |
Disposal | - | - | - |
Currency translation | (11.7) | (40.1) | (51.7) |
December 31, 2025 | 89.1 | 306.0 | 395.1 |
(€Mn) | Software | Trademark | Total intangible assets |
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) |
Amortisation | (4.1) | - | (4.1) |
Reversal of impairment | - | 46.4 (1) | 46.4 |
Disposal | - | - | - |
Reclassification | - | - | - |
Currency translation | 11.1 | 8.0 | 19.1 |
December 31, 2025 | (87.1) | (30.2) | (117.3) |
(€Mn) | Software | Trademark | Total intangible assets |
December 31, 2024 | 6.6 | 261.4 | 268.0 |
December 31, 2025 | 2.1 | 275.7 | 277.8 |
(€Mn) | 2025 | 2024 |
Investment properties at fair value | 41.9 | (37.9) |
Investment properties at cost | (0.4) | - |
Reversal/Impairment of intangible assets | 46.4 | 4.0 |
Net result | 87.9 | (34.0) |
December 31, | December 31, | December 31, | December 31, | |
| (€Mn) | 2025 | 2025 | 2024 | 2024 |
| JVs at 100% | URW NV’s share | JVs at 100% | URW NV’s share | |
Investment properties | 7,552.4 | 3,876.4 | 8,671.2 | 4,454.6 |
Other non-current assets | 4.6 | 2.3 | 6.6 | 3.3 |
Current assets | 206.4 | 81.2 | 175.7 | 98.6 |
Cash and cash equivalents | 27.2 | 32.6 | 87.8 | 45.8 |
Total assets | 7,790.6 | 3,992.5 | 8,941.2 | 4,602.3 |
Long-term External borrowings | 628.6 | 321.6 | 710.9 | 368.1 |
Short-term External borrowings | 0.0 | 0.0 | 225.4 | 93.8 |
Other non-current liabilities | 23.7 | 12.3 | 24.3 | 12.6 |
Current liabilities | 166.1 | 77.8 | 188.3 | 104.2 |
Total liabilities | 818.3 | 411.8 | 1,149.0 | 578.6 |
NET ASSETS | 6,972.3 | 3,580.8 | 7,792.2 | 4,023.7 |
| (€Mn) | 2025 | 2025 | 2024 | 2024 |
| JVs at 100% | URW NV’s share | JVs at 100% | URW NV’s share | |
Net rental income | 433.8 | 224.9 | 472.3 | 245.6 |
Change in fair value of investment properties | (27.7) | (15.8) | (714.1) | (372.3) |
Financial result | (36.4) | (18.5) | (53.9) | (27.5) |
Net result 1 2 | 374.6 | 193.8 | (362.0) | (152.6) |
| Economic interest | Economic interest | ||
| Name of the investments⁽¹⁾ | Type of equity | December 31, 2025 | December 31, 2024 |
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 | N/A | 52.6% |
UTC/VF Services | Membership units | 50.0% | 50.0% |
Wheaton North Office (2) | Partnership units | N/A | 52.6% |
Wheaton South Office (2) | Partnership units | N/A | 52.6% |
(€Mn) | December 31, 2025 | December 31, 2024 |
Current account in debit/(credit) | (2.8) | (9.6) |
(€Mn) | 2025 | 2024 |
Other financial interest (1) | 3.8 | 46.0 |
Amount due from derivatives | 80.6 | 101.8 |
Subtotal financial income | 84.4 | 147.8 |
Interest on bonds and EMTNs | (104.4) | (133.4) |
Interest and expenses on borrowings | (181.7) | (259.3) |
Interest expense on lease liabilities | (0.2) | (0.2) |
Interest on preference shares | (37.1) | (36.9) |
Other financial interest | (7.3) | (9.4) |
Interest on Commercial Paper | (0.2) | - |
Amount due on derivatives | (79.3) | (97.9) |
Financial expenses before capitalisation of financial expenses | (410.1) | (537.1) |
Capitalised financial expenses | 0.2 | 0.7 |
Subtotal net financial expenses | (409.9) | (536.5) |
TOTAL NET FINANCING COSTS | (325.5) | (388.7) |
(€Mn) | 2025 | 2024 |
Amortisation of debt | 45.0 | (36.1) |
Currency result | 0.4 | - |
Fair value of derivatives | (0.6) | (2.4) |
Fair value adjustment on preference shares | 1.3 | 7.6 |
Default on interest payment | (7.3) | - |
ECL on financial guarantee contracts | - | - |
Fair value of preferred interest | (11.1) | 8.2 |
TOTAL FINANCIAL RESULT | 27.7 | (22.6) |
(€Mn) | December 31, 2025 | December 31, 2024 |
Financial assets at fair value through profit and loss | 54.8 | 103.0 |
Preferred interest Rouse | 43.8 | 61.6 |
Derivatives at fair value | 11.0 | 41.4 |
Financial assets at amortised cost | 380.4 | 305.7 |
Other financial assets | 17.7 | 42.7 |
Trade receivables from activity | 71.4 | 70.6 |
Other receivables (1) | 38.6 | 63.6 |
Cash and cash equivalents | 252.7 | 128.8 |
FINANCIAL ASSETS | 435.2 | 408.7 |
Total current | 362.7 | 263.0 |
Total non-current | 72.5 | 145.7 |
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, 2025 | December 31, 2024 |
Bonds and notes | 17.1 | 1,703.0 | 853.9 | 2,573.9 | 2,908.8 |
Principal debt (1) | - | 1,702.1 | 851.1 | 2,553.2 | 2,887.7 |
Accrued interest | 25.8 | - | - | 25.8 | 29.1 |
Issuance costs | (8.9) | - | - | (8.9) | (12.6) |
Amortisation of debt | 0.2 | 0.8 | 2.8 | 3.9 | 4.6 |
Bank borrowings | 283.9 | 1,021.3 | - | 1,305.1 | 1,473.8 |
Principal debt (1) | 281.1 | 1,021.3 | - | 1,302.4 | 1,475.7 |
Accrued interest | 6.4 | - | - | 6.4 | 7.3 |
Borrowings issue fees | (3.6) | - | - | (3.6) | (5.4) |
Amortisation of debt | - | - | - | - | (3.8) |
Other financial liabilities | 88.4 | 1,912.3 | 58.3 | 2,059.0 | 2,007.9 |
Interbank market instruments and negotiable instruments | 85.1 | - | - | 85.1 | - |
Accrued interests on interbank market instruments and negotiable instruments | (0.1) | - | - | (0.1) | - |
Borrowing with URW SE (2) | - | 1,912.3 | 58.3 | 1,970.6 | 1,984.5 |
Accrued interests on borrowings with URW SE (2) | 4.3 | - | - | 4.3 | 24.2 |
Charges and premiums on issues of borrowings with URW SE (2) | (0.9) | - | - | (0.9) | (0.9) |
Lease liabilities | 1.3 | 2.0 | - | 3.3 | 5.0 |
TOTAL | 390.6 | 4,638.5 | 912.2 | 5,941.3 | 6,395.6 |
Cash flows (1) | Non-cash flows | ||||||||
| December | Variation of accrued | Scope | Currency | Fair value | |||||
| 31, 2024 | Increase (2) | Decrease | interests (3) | movements (5) | translation | impact | Others | December 31, 2025 | |
Bonds and notes | 2,908.8 | - | - | - | - | (337.0) | (0.2) | 2.3 | 2,573.9 |
Bank borrowings | 1,473.8 | 1,058.4 | (1,245.3) | 5.8 | 226.5 | (189.0) | (29.9) | 5.0 | 1,305.1 |
Other financial liabilities (4) | 2,007.9 | 282.9 | 0.0 | (18.4) | - | (213.1) | - | (0.3) | 2,059.0 |
Lease liabilities | 5.0 | 0.8 | (2.1) | - | - | (0.6) | - | - | 3.3 |
TOTAL | 6,395.6 | 1,342.1 | (1,247.4) | (12.6) | 226.5 | (739.7) | (30.1) | 7.0 | 5,941.3 |
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 |
Current | ||||
1 month to 3 | More than 3 | Total | ||
(€Mn) | Less than 1 month | months | months | December 31, 2025 |
Bonds and notes | 16.8 | - | 0.2 | 17.1 |
Bank borrowings | 3.0 | 0.6 | 280.4 | 283.9 |
Borrowing with URW SE | 3.4 | - | - | 3.4 |
Interbank market instruments and negotiable instruments | 85.0 | - | - | 85.0 |
Financial leases | - | - | 1.3 | 1.3 |
TOTAL | 108.2 | 0.6 | 281.9 | 390.6 |
Amount as at | Amount as at December 31, | ||||
| December 31, 2025 | 2024 | ||||
Issue date | Rate | Currency | (€Mn) | (€Mn) | Maturity |
September 2014 | Fixed rate 4.75% | USD | 425.5 | 481.3 | September 2044 |
September 2018 | Fixed rate 4.125% | USD | 425.5 | 481.3 | September 2028 |
September 2018 | Fixed rate 4.625% | USD | 425.5 | 481.3 | September 2048 |
June 2019 | Fixed rate 3.50% | USD | 638.3 | 721.9 | June 2029 |
October 2019 | Fixed rate 2.875% | USD | 638.3 | 721.9 | January 2027 |
TOTAL | 2,553.2 | 2,887.7 |
| Rule 144A and Reg S bonds | |
| covenants level | |
Loan to Value | < 65% |
ICR | > 1.5x |
Secured debt ratio 45 | < 45% |
Unencumbered leverage ratio 46 | > 1.25x |
(€Mn) | December 31, 2025 | December 31, 2024 |
Amounts accounted for in B/S | ||
Long-term bonds and borrowings | 5,548.7 | 6,345.8 |
Current borrowings and amounts due to credit institutions | 389.3 | 44.6 |
Total financial liabilities | 5,938.0 | 6,390.4 |
Adjustments | ||
Amortisation of debt | (3.8) | (0.7) |
Accrued interests/issuance fees | (22.9) | (41.7) |
Total financial liabilities (nominal value) | 5,911.3 | 6,348.0 |
Cash & cash equivalents | (252.7) | (128.8) |
NET FINANCIAL DEBT | 5,658.6 | 6,219.2 |
(€Mn) | December 31, 2025 | December 31, 2024 |
Short-term deposit | 198.7 | - |
Cash (1) | 54.0 | 128.8 |
Total asset | 252.7 | 128.8 |
Bank overdrafts & current accounts to balance out cash flow | - | - |
Total liabilities | - | - |
NET CASH AT PERIOD-END | 252.7 | 128.8 |
Fair value | ||||||
| movements | Currency | |||||
(€Mn) | December 31, 2024 | Addition | Decrease | in P&L | translation | December 31, 2025 |
Financial liabilities at amortised cost | 572.6 | 15.6 | - | - | (66.3) | 521.8 |
Commitment to non-controlling interests held by URW SE (a) | 572.6 | 15.6 | - | - | (66.3) | 521.8 |
Financial liabilities at fair value | 20.9 | 5.7 | - | (1.3) | (2.4) | 22.9 |
Commitment to non-controlling interests (b) | 18.7 | - | - | (1.0) | (2.2) | 15.5 |
Other commitments to non-controlling interests (c) | 2.2 | 5.7 | - | (0.3) | (0.2) | 7.3 |
Total commitment to non-controlling interests | 593.4 | 21.3 | - | (1.3) | (68.7) | 544.7 |
Total non-current | 445.6 | 5.7 | - | (1.3) | (57.2) | 392.8 |
| Total current | 147.8 | 15.6 | - | - | (11.5) | 151.9 |
Amounts recognised in the | ||||||
| Statement of Comprehensive | ||||||
Income | ||||||
December 31, | Fair value adjustments of | Currency translation | Acquisitions/ | December 31, | ||
(€Mn) | 2024 | derivatives | disposals | 2025 | ||
Assets | ||||||
Derivatives at fair value Non-Current | 41.4 | (29.6) | (0.8) | - | 11.0 | |
• | Fair value | 41.4 | (29.6) | (0.8) | - | 11.0 |
Liabilities | ||||||
Derivatives at fair value | (42.7) | 29.2 | - | - | (13.5) | |
• | Fair value | (42.7) | 29.2 | - | - | (13.5) |
NET | (1.4) | (0.4) | (0.8) | - | (2.5) | |
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) | |
Financial liabilities | ||
(€Mn) | Fixed rate | Variable rate* |
Less than 1 year | 366.2 | - |
1 year to 2 years | 638.3 | - |
2 years to 3 years | 461.3 | 181.6 |
3 years to 4 years | 638.3 | - |
4 years to 5 years | 1,021.3 | 1,694.9 |
More than 5 years | 851.1 | 58.3 |
Total | 3,976.5 | 1,934.8 |
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 |
Outstanding total as at December 31, 2025 | Outstanding total as at December 31, 2024 | |||
(€Mn) | Fixed rate | Variable rate (1) | Fixed rate | Variable rate (1 ) |
Financial liabilities | (3,976.5) | (1,934.8) | (4,964.8) | (1,383.0) |
Financial assets | 252.7 | - | 128.8 | - |
Financial liabilities before hedging programme | (3,723.8) | (1,934.8) | (4,836.0) | (1,383.0) |
Micro-hedging | 851.1 | (851.1) | 962.6 | (962.6) |
Net financial liabilities after micro-hedging (2) | (2,872.7) | (2,785.9) | (3,873.5) | (2,345.6) |
Swap rate hedging (3) | - | 851.1 | - | 1,227.3 |
Net debt not covered by swaps | - | (1,934.8) | - | (1,118.3) |
Cap and floor hedging | - | - | - | - |
HEDGING BALANCE | - | (1,934.8) | - | (1,118.3) |
Hedging | Exposure net of | ||||
Currency | Assets | Liabilities | Net Exposure | instruments | hedges |
USD | 8,616.3 | (6,604.9) | 2,011.4 | - | 2,011.4 |
TOTAL | 8,616.3 | (6,604.9) | 2,011.4 | - | 2,011.4 |
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 |
December 31, 2025 | December 31, 2024 | |||
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 | (20.8) | (182.9) | (27.8) | (207.4) |
2025 | 2024 | |||
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 | - | 50.9 | - | 39.9 |
Other receivables | 43.5 | - | 68.7 | - |
Cash and cash equivalents | 252.7 | - | 128.8 | - |
Financial guarantee contracts | - | - | 290.8 | - |
Gross amount at 31 December | 296.3 | 50.9 | 488.3 | 39.9 |
(€Mn) | 2025 | 2024 |
TRADE RECEIVABLE | ||
Opening loss allowance at 1 January | 45.6 | 47.1 |
(Reversal)/Addition in loan loss allowance recognised in profit or loss during the year | (3.4) | (0.2) |
Receivables written off during the year as uncollectible | (4.6) | (3.7) |
Changes due to FX differences | (4.1) | 2.5 |
Closing loss allowance at 31 December (1 ) | 33.5 | 45.6 |
| The Group undertakes active liquidity and funding risk management to enable it to have sufficient funds available. To meet its financial | |
| obligations, working capital and expected committed capital expenditure requirements are periodically and carefully monitored. The Group |
Carrying | |||||||
amount (1) | Less than 1 year | 1 year to 5 years | More than 5 years | ||||
December 31, | |||||||
(€Mn) | 2025 | Interest | Redemption | Interest | Redemption | Interest | Redemption |
| BONDS, BORROWINGS AND AMOUNTS DUE | |||||||
TO CREDIT INSTITUTIONS | |||||||
Bonds and EMTNs | (2,553.2) | (98.1) | - | (245.3) | (1,702.1) | (625.9) | (851.1) |
| Bank borrowings and other financial | |||||||
liabilities (2) | (3,273.0) | (168.9) | (281.1) | (522.6) | (2,933.6) | (150.6) | (58.3) |
| Interbank market instruments and negotiable | |||||||
instruments | (85.1) | (0.1) | (85.1) | ||||
FINANCIAL DERIVATIVES | |||||||
Derivative financial liabilities | |||||||
Derivatives without a hedging relationship | (13.5) | (8.9) | - | (15.3) | - | - | - |
Derivative financial assets | |||||||
Derivatives without a hedging relationship | 11.0 | 9.3 | - | 23.8 | - | - | - |
| COMMITMENT TO NON-CONTROLLING | |||||||
INTEREST | |||||||
| Commitment to non-controlling interest held | |||||||
by URW SE | (375.8) | - | - | - | - | (145.8) | (375.8) |
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, 2025 (€Mn) | with IFRS 9 | 31, 2025 | Cost | OCI | profit or loss | Fair value |
ASSETS | ||||||
Financial assets | FAAC/FAFVTPL | 61.5 | 17.7 | - | 43.8 | 61.5 |
Derivatives at fair value | FAFVTPL | 11.0 | - | - | 11.0 | 11.0 |
Trade receivables from activity | FAAC | 71.4 | 71.4 | - | - | 71.4 |
Other receivables (1) | FAAC | 38.6 | 38.6 | - | - | 38.6 |
Cash and cash equivalents | FAAC | 252.7 | 252.7 | - | - | 252.7 |
435.2 | 380.4 | - | 54.8 | 435.2 | ||
LIABILITIES | ||||||
Commitment to non-controlling interests | FLAC/FLFVTPL | 544.7 | 521.8 | - | 22.9 | 544.7 |
Financial debts | FLAC | 5,941.3 | 5,786.3 | - | - | 5,786.3 |
Derivatives at fair value | FLFVTPL | 13.5 | - | - | 13.5 | 13.5 |
Non-current amounts due on investments | FLAC | 1.2 | 1.2 | - | - | 1.2 |
Other non-current liabilities (2) | FLAC | 20.6 | 20.6 | - | - | 20.6 |
Amounts due to suppliers and other current debt (3) | FLAC | 97.9 | 97.9 | - | - | 97.9 |
6,619.2 | 6,427.8 | - | 36.4 | 6,427.8 |
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 |
Fair value measurement as at December 31, 2025 | ||||
(€Mn) | Total | Level 1 | Level 2 | Level 3 |
ASSETS | - | - | - | - |
Fair value through profit or loss | - | - | - | - |
Derivatives | 11.0 | - | 11.0 | - |
Financial assets | 43.8 | - | - | 43.8 |
TOTAL | 54.8 | - | 11.0 | 43.8 |
LIABILITIES | - | - | - | - |
Fair value through profit or loss | - | - | - | - |
Commitment to non-controlling interests | 22.9 | - | - | 22.9 |
Derivatives | 13.5 | - | 13.5 | - |
TOTAL | 36.4 | - | 13.5 | 22.9 |
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 |
Financial assets | Commitment to | |
(€Mn) | non-controlling interest | |
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 |
Fair value movements in P&L | (11.1) | (1.3) |
Other movements | - | 5.7 |
Currency translation | (6.7) | (2.4) |
December 31, 2025 | 43.8 | 22.9 |
(€Mn) | 2025 | 2024 |
Recurring deferred and current tax on: | ||
• Other recurring results | (1.8) | (1.4) |
Non-recurring deferred and current tax on: | ||
• Change in fair value of investment properties and impairment of intangible assets | (155.1) | (30.8) |
• Other non-recurring results | (3.9) | 100.2 |
TOTAL TAX INCOME/(EXPENSE) | (160.8) | 68.1 |
(€Mn) | 2025 | 2024 |
Current tax | (5.7) | 98.8 |
Deferred tax | (155.1) (1) | (30.7) |
TOTAL TAX | (160.8) | 68.1 |
(€Mn) | % | 2025 | % | 2024 |
Reconciliation of effective tax rate | ||||
Result before tax | 192.0 | (401.1) | ||
Income tax using the average tax rate | 26.0% | (49.9) | 25.8% | 103.4 |
Tax exempt profits (REIT- regimes) | 12.5% | (24.0) | (13.5%) | (54.2) |
Non-deductible costs | - | - | - | - |
Effect of non-recognised tax losses | - | - | - | - |
Share of result of companies accounted for using the equity method | (26.2%) | 50.4 | (9.9%) | (39.9) |
Effect of tax provisions | 70.2% | (134.8) | 18.3% | 73.3 |
Other | 1.3% | (2.5) | (3.6%) | (14.4) |
TOTAL TAX | 83.8% | (160.8) | 17.0% | 68.1 |
December 31, | |||||
(€Mn) | 2024 | Decrease/Increase | Reclassification | Currency translation | December 31, 2025 |
Deferred tax on investment properties | (84.4) | (143.0) | - | 15,3 | (212.1) |
Deferred tax on intangible assets | (67.9) | (12.1) | - | 8.3 | (71.6) |
TOTAL DEFERRED TAX LIABILITIES | (152.3) | (155.1) | - | 23.6 | (283.7) |
Other deferred tax assets | - | - | - | - | - |
TOTAL DEFERRED TAX ASSETS | - | - | - | - | - |
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 | - | - | - | - | - |
(€Mn) | December 31, 2025 | December 31, 2024 |
Tax loss carry-forwards not recognised | 2,007.9 | 1,942.7 |
TOTAL UNRECOGNISED TAX-BASIS | 2,007.9 | 1,942.7 |
(€Mn) | December 31, 2025 | December 31, 2024 |
2026 | - | - |
2027 | 80.8 | 91.4 |
2028 | 149.5 | 169.0 |
2029 | 16.9 | - |
2030 | 128.9 | - |
2031 | - | - |
Unlimited | 1,631.8 | 1,682.3 |
TOTAL | 2,007.9 | 1,942.7 |
(€Mn) | December 31, 2024 | Allocations | Reversals used | Reversals not used | Currency translation | December 31, 2025 |
Non-current provisions | 10.9 | - | - | - | (1.3) | 9.6 |
Current provisions | 0.1 | - | - | (0.1) | - | - |
Total | 11.0 | - | - | (0.1) | (1.3) | 9.6 |
(€Mn) | December 31, 2025 | December 31, 2024 |
Tax and social liabilities (1) | 48.4 | 52.8 |
Other liabilities (2) | 37.7 | 68.7 |
TOTAL OTHER CURRENT LIABILITIES | 86.1 | 121.4 |
Regions | 2025 | 2024 |
United States | 307 | 334 |
The Netherlands | 3 | 4 |
TOTAL | 310 | 338 |
(€Mn) | 2025 | 2024 |
Fixed income | 45.6 | 50.7 |
Short-Term Incentive | 11.3 | 13.4 |
Long-Term incentive | 2.6 | 2.6 |
Other benefits | 5.2 | 5.6 |
TOTAL | 64.6 | 72.3 |
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) |
2025 plan | From 07/03/2028 to | 72.21 | 84,959 | 205 | - | 84,754 |
07/03/2033 | ||||||
2024 plan | From 07/03/2027 to | 64.10 | 72,353 | 7,218 | - | 65,135 |
07/03/2032 | ||||||
2023 plan | From 13/03/2026 to | 55.53 | 139,754 | 25,893 | - | 113,861 |
08/03/2031 | ||||||
2022 plan | From 10/03/2025 to | 61.64 | 180,637 | 86,015 | 18,266 | 76,356 |
08/03/2030 | ||||||
2021 plan | From 18/05/2024 to | 64.17 | 200,764 | 117,052 | 20,683 | 63,029 |
19/05/2029 | ||||||
2020 plan | From 22/03/2023 to | 85.08 | 178,557 | 121,649 | 6,140 | 50,768 |
21/03/2028 | ||||||
2019 plan | From 20/03/2022 to | 133,64 | 155,420 | 65,345 | - | 90,075 |
19/03/2027 | ||||||
TOTAL | 1,012,444 | 423,377 | 45,089 | 543,978 |
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, 2025 | 72,848 | - | - | 72,848 |
March 7, 2024 | 61,952 | 6,146 | - | 55,806 |
March 13, 2023 | 83,288 | 15,255 | - | 68,033 |
TOTAL | 218,088 | 21,401 | - | 196,687 |
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 |
March 7, 2025 | 12,111 | 205 | - | 11,906 |
March 7, 2024 | 10,401 | 1,072 | - | 9,329 |
March 13, 2023 | 14,825 | 2,576 | 439 | 11,810 |
TOTAL | 37,337 | 3,853 | 439 | 33,045 |
(K€) Paid in: | 2025 | 2024 |
Fixed Income | 3,455 | 3,512 |
Short-Term Incentive | 2,673 | 2,666 |
Pension | 244 | 347 |
Other benefits (1) | 488 | 1,447 |
Share-based payment | 1,447 | 1,388 |
TOTAL | 8,304 | 9,360 |
Total number of issued and | |
| paid shares | |
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 |
Capital increase reserved for URW Group Savings Plan | 122,785 |
Shares granted | 605,890 |
As at December 31, 2025 | 240,456,537 |
2025 | 2024 | |
Average number of shares (undiluted) | 240,224,462 | 233,018,753 |
Dilutive impact | ||
Potential shares via stock options (1) | 768,688 | 250,931 |
Attributed performance shares (unvested) (1) | 1,604,451 | 1,378,158 |
AVERAGE NUMBER OF SHARES (DILUTED) | 242,597,601 | 234,647,842 |
Potential | ||||||||
Adjusted | Number of | Adjustments | Number of | Number of | additional | |||
subscription | options | in number of | options | options | number of | |||
Plan | Exercise period (1) | price (€) (2) | granted (2),(3) | options | cancelled | exercised | shares (3) | |
| 2018 plan (n°9) | 2018 | From 06/03/2022 to | 184.55 | 649,255 | - | 649,255 | - | - |
05/03/2025 | ||||||||
2019 plan (n°10) | 2019 | From 20/03/2022 to | 133.64 | 809,800 | - | 363,505 | - | 446,295 |
19/03/2026 | ||||||||
2020 plan (n°11) | 2020 | From 22/03/2023 to | 85.08 | 929,559 | - | 675,654 | 22,709 | 231,196 |
21/03/2027 | ||||||||
2021 plan (n°12) | 2021 | From 19/05/2024 to | 64.17 | 1,015,062 | - | 573,195 | 116,469 | 325,398 |
18/05/2029 | ||||||||
2022 plan (n°13) | 2022 | From 09/03/2025 to | 61.64 | 1,226,789 | - | 609,334 | 129,361 | 488,094 |
08/03/2030 | ||||||||
2023 plan (n°14) | 2023 | From 13/03/2026 to | 54.53 | 886,975 | - | 136,104 | 141 | 750,730 |
13/03/2031 | ||||||||
2024 plan (n°15) | 2024 | From 07/03/2027 to | 64.10 | 548,111 | - | 67,807 | 173 | 480,131 |
08/03/2032 | ||||||||
2025 plan (n°16) | 2025 | From 07/03/2028 to | 72.21 | 633,147 | - | 49,381 | - | 583,766 |
08/03/2033 | ||||||||
TOTAL | 6,698,698 | - | 3,124,235 | 268,853 | 3,305,610 |
Number of performance | Number of performance | Number of performance | Potential additional | |
Starting date of the vesting period (1) | shares allocated (2) | shares cancelled | shares acquired | number of shares (3) |
March 2023 | 497,080 | 69,920 | - | 427,160 |
March 2024 | 441,085 | 52,716 | - | 388,369 |
March 2025 | 511,495 | 44,591 | - | 466,904 |
TOTAL | 1,449,660 | 167,227 | - | 1,282,433 |
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 | 141,283 | 28,673 | 580 | 112,030 |
March 2024 | 107,026 | 13,727 | 173 | 93,126 |
March 2025 | 121,652 | 4,790 | - | 116,862 |
TOTAL | 369,961 | 47,190 | 753 | 322,018 |
December 31, | December 31, | |||||
Commitments given (€Mn) | Description | Maturities | 2025 | 2024 | ||
1a) Commitments related to Group financing – Commitments given by fully consolidated entities | 1,366.2 | 1,611.1 | ||||
Financial guarantees given | • Mortgages and first lien lenders | 2026 | 1,302.4 | 1,475.7 | ||
| • Guarantees relating to entities under equity method | ||||||
Financial guarantees given | or not consolidated⁽¹⁾ | 2026 | to 2027 | 63.8 | 135.5 | |
1b) Commitments related to Group financing – Commitments given by entity under equity method | 325.4 | 486.9 | ||||
Financial guarantees given | • Mortgages and first lien lenders⁽ 2 ⁾ | 2025 | to 2031 | 325.4 | 486.9 | |
2a) Commitments related to Group operational activities – Fully consolidated | 1.0 | 1.0 | ||||
• | Rental of premises and equipment (lease payable) | 2025+ | 1.0 | 1.0 | ||
2b) Commitments related to Group operational activities – Entity under equity method | 2.6 | 15.4 | ||||
• | Residual commitments for works contracts and | 2025+ | 1.7 | |||
forward purchase agreements | 14.3 | |||||
• Rental of premises and equipment (lease payable) | 2025+ | 0.9 | 1.1 | |||
TOTAL COMMITMENTS GIVEN | 1,695.3 | 2,114.4 | ||||
December 31, December 31, | |||||
Commitments received (€Mn) | Description | Maturities | 2025 | 2024 | |
1) Commitments related to Group financing | |||||
Financial guarantees received | • | Refinancing agreements obtained but not used | 2026+ | 32.3 | 24.1 |
2a) Commitments related to Group operational activities – Fully consolidated | |||||
Other contractual commitments received related to operations | • | Future minimal rents | 2026+ | 1,103.3 | 1,032.2 |
2a) Commitments related to Group operational activities – Entity under equity method | |||||
Other contractual commitments received related to operations | • | Future minimal rents | 2026+ | 875.4 | 928.7 |
| 2,011.0 | 1,985.0 | ||||
TOTAL COMMITMENTS RECEIVED |
% interest | % control | % interest | |||
December 31, | December | December 31, | |||
List of the main consolidated companies | Country | Method (1) | 2025 | 31, 2025 | 2024 |
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 | 100.00 |
Wheaton Plaza Regional Shopping Center 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) | 2025 | 31, 2025 | 2024 |
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 |
Culver City Mall LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Wheaton Plaza Regional Shopping Center LLC | United States | - | - | - | 52.60 |
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 | Other Deloitte | Other EY | Other PWC | ||
(€ thousands) | Netherlands | Network | Network | network | 2025 |
| 449.5 | 1,386.3 | 112.5 | - | ||
Audit of the consolidated financial statements (1) | 1,948.3 | ||||
Other assurance services (2) | 208.2 | 219.0 | 4.8 | - | 431.9 |
Non- audit services (3) | - | - | 657.2 | 179.2 | 836.4 |
TOTAL | 657,6 | 1,605.3 | 774.4 | 179.2 | 3,216.5 |
Deloitte | Other Deloitte | Other EY | Other PWC | ||
(€ thousands) | Netherlands | Network | Network | network | 2024 |
| 418.5 | 1,255.6 | 219.9 | - | ||
Audit of the consolidated financial statements (1) | 1,894.0 | ||||
Other assurance services (2) | 143.2 | - | 10.3 | - | 153.5 |
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 |