Consolidated statement of comprehensive income (€ Mn) | Notes | 2025 | 2024 | |
Gross rental income | 4.2.1/4.4.1 | |||
Ground rents paid | 4.2.1/4.4.2 | ( | ( | |
Service charge income | 4.2.1/4.4.2 | |||
Service charge expenses | 4.2.1/4.4.2 | ( | ( | |
Property operating expenses | 4.2.1/4.4.2 | ( | ( | |
Operating expenses and net service charges | 4.2.1/4.4.2 | ( | ( | |
Net rental income | ||||
Property development and project management revenue | ||||
Property development and project management costs | ( | ( | ||
Net property development and project management income | 4.4.4 | |||
Property services and other activities revenues | ||||
Property services and other activities expenses | ( | ( | ||
Net property services and other activities income | 4.2.1/4.4.3 | |||
Share of the result of companies accounted for using the equity method | ||||
Income on financial assets | ||||
Contribution of companies accounted for using the equity method | 6.2 | |||
Corporate expenses | ( | ( | ||
Depreciation of other tangible and intangible assets | ( | ( | ||
Administrative expenses | 4.4.5 | ( | ( | |
Acquisition and other costs | 4.4.6 | ( | ( | |
Proceeds from disposal of investment properties | ||||
Carrying value of investment properties sold | ( | ( | ||
Result on disposal of investment properties and loss of control (1) | 3.4.2 | ( | ||
Valuation gains on assets | ||||
Valuation losses on assets | ( | ( | ||
Valuation movements on assets | 5.5 | ( | ||
Impairment of goodwill | 5.4 | ( | ( | |
NET OPERATING RESULT | ||||
Result from non-consolidated companies | ||||
Financial income | ||||
Financial expenses | ( | ( | ||
Net financing costs | 7.2.1 | ( | ( | |
Fair value adjustments of derivatives, debt and currency effect | 7.2.2 | ( | ||
Debt discounting | 7.2.2 | ( | ( | |
RESULT BEFORE TAX | ||||
Income tax expenses | 8.2 | ( | ( | |
NET RESULT FOR THE PERIOD | ||||
| Net result for the period attributable to: | ||||
• | The holders of the Stapled Shares | |||
• | External non-controlling interests | 3.5.2 | ||
NET RESULT FOR THE PERIOD | ||||
| Net result for the period attributable to the holders of the Stapled Shares analysed by amount | ||||
| attributable to: | ||||
• | Unibail-Rodamco-Westfield SE members | |||
• | Unibail-Rodamco-Westfield N.V. members | ( | ||
NET RESULT FOR THE PERIOD ATTRIBUTABLE TO THE HOLDERS OF THE STAPLED SHARES | ||||
Average number of shares (undiluted) | 12.2 | |||
Net result for the period (Holders of the Stapled Shares) | ||||
Net result for the period per share (Holders of the Stapled Shares) (€) | ||||
Net result for the period restated (Holders of the Stapled Shares) | ||||
Average number of shares (diluted) | 12.2 | |||
Diluted net result per share (Holders of the Stapled Shares) (€) (2) | ||||
Consolidated statement of comprehensive income (€ Mn) | Notes | 2025 | 2024 | |
NET RESULT FOR THE PERIOD | ||||
| Foreign currency differences on translation of financial statements of subsidiaries and net investments | ( | |||
| inthese subsidiaries | ||||
Other comprehensive income that may be subsequently recycled to profit or loss | ( | |||
Employee benefits | ( | |||
Fair value of Financial assets | ( | ( | ||
Other comprehensive income not subsequently recyclable to profit or loss | ( | ( | ||
OTHER COMPREHENSIVE INCOME (3) | ( | |||
NET COMPREHENSIVE INCOME | ||||
• | External non-controlling interests | |||
| NET COMPREHENSIVE INCOME (HOLDERS OF THE STAPLED SHARES) | ||||
Consolidated statement of financial position (€ Mn) | Notes | Dec. 31, 2025 | Dec. 31, 2024 | |
NON-CURRENT ASSETS | ||||
Investment properties | 5.1 | |||
Investment properties at fair value | ||||
Investment properties at cost | ||||
Shares and investments in companies accounted for using the equity method | 6.2 | |||
Other tangible assets | 5.2.2 | |||
Goodwill | 5.4.2 | |||
Intangible assets | 5.3.2 | |||
Investments in financial assets | 7.3.1 | |||
Deferred tax assets | 8.3 | |||
Derivatives at fair value | 7.4 | |||
CURRENT ASSETS | ||||
Properties or shares held for sale | 5.1 | |||
Inventories | ||||
Trade receivables from activity | 7.5.3 | |||
Tax receivables | ||||
Other receivables | ||||
Cash and cash equivalents | 7.3.7 | |||
TOTAL ASSETS | ||||
Equity attributable to the holders of the Stapled Shares | ||||
Share capital | ||||
Additional paid-in capital | ||||
Consolidated reserves | ||||
Hedging and foreign currency translation reserves | ( | |||
Consolidated result | ||||
• | Equity attributable to Unibail-Rodamco-Westfield SE members | |||
• | Equity attributable to Unibail-Rodamco-Westfield N.V. members | ( | ( | |
Hybrid securities | ||||
External non-controlling interests | ||||
TOTAL SHAREHOLDERS' EQUITY | ||||
NON-CURRENT LIABILITIES | ||||
Non-current commitment to external non-controlling interests | 3.5.1 | |||
Non-current bonds and borrowings | 7.3.7 | |||
Non-current lease liabilities | 7.3.3 | |||
Derivatives at fair value | 7.4 | |||
Deferred tax liabilities | 8.3 | |||
Non-current provisions | 9 | |||
Guarantee deposits | ||||
Amounts due on investments | ||||
Other non-current liabilities | ||||
CURRENT LIABILITIES | ||||
Current commitment to external non-controlling interests | 3.5.1 | |||
Amounts due to suppliers and other creditors | ||||
Amounts due to suppliers | ||||
Amounts due on investments | ||||
Sundry creditors | ||||
Other current liabilities | 10 | |||
Current borrowings and amounts due to credit institutions | 7.3.7 | |||
Current lease liabilities | 7.3.3 | |||
Current provisions | 9 | |||
TOTAL LIABILITIES AND EQUITY | ||||
Consolidated statement of cash flows (€ Mn) | Notes | 2025 | 2024 |
| OPERATING ACTIVITIES | |||
Net result | |||
Depreciation & provisions (1) | |||
Impairment of goodwill | 5.4.2 | ||
Changes in value of property assets | 5.5 | ( | |
Changes in value of financial instruments | 7.2.2 | ( | |
Charges and income relating to stock options and similar items | |||
Net capital gains/losses on disposal of investment properties (2) | 3.4.2 | ( | |
Share of the result of companies accounted for using the equity method | 6.2 | ( | ( |
Income on financial assets | 6.2 | ( | ( |
Dividend income from non-consolidated companies | ( | ( | |
Net financing costs | 7.2.1 | ||
Income tax charge (income) | 8.2 | ||
Cash flow before net financing costs and tax | |||
Income on financial assets | |||
Dividend income and result from companies accounted for using the equity method or non-consolidated (3) | |||
Income tax paid | ( | ( | |
Change in working capital requirement | ( | ( | |
TOTAL CASH FLOW FROM OPERATING ACTIVITIES | |||
| INVESTMENT ACTIVITIES | |||
Property activities | ( | ||
Acquisition of subsidiaries, net of cash acquired | 3.4.1 | ( | ( |
Amounts paid for works and acquisition of property assets | 5.6 | ( | ( |
Repayment of property financing | |||
Increase of property financing | ( | ( | |
Disposal of shares | 3.4.2 | ||
Disposal of investment properties | 3.4.2 | ||
Financial activities | ( | ||
Acquisition of financial assets | ( | ( | |
Repayment of financial assets | |||
TOTAL CASH FLOW FROM INVESTMENT ACTIVITIES | ( | ||
| FINANCING ACTIVITIES | |||
Capital increase of parent company | |||
Change in capital from companies with non-controlling shareholders | |||
New hybrid securities | |||
Repayment of hybrid securities | ( | ||
Distribution paid to parent company shareholders | 12.3 | ( | ( |
Dividends paid to non-controlling shareholders of consolidated companies | ( | ( | |
Coupon on the Hybrid Securities | ( | ( | |
New borrowings and financial liabilities | 7.3.3 | ||
Repayment of borrowings and financial liabilities | 7.3.3 | ( | ( |
Financial income | 7.2.1 | ||
Financial expenses | 7.2.1 | ( | ( |
Other financing activities | 7.3.6 | ( | |
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 | 7.3.7 |
| Equity | |||||||||
| Hedging & | attributable | ||||||||
| foreign | to the | ||||||||
| Additional | currency | holders of | External non- | Total | |||||
| Consolidated statement of changes in | Share | paid-in | Consolidated | translation | Consolidated | the Stapled | Hybrid | controlling | Shareholders' |
equity (€ Mn) | capital | capital | reserves | (1) reserves | net result | Shares | (2) Securities | interests | equity |
Equity as at Dec. 31, 2023 | ( | ( | |||||||
Profitorlossoftheperiod | |||||||||
Other comprehensive income | ( | ||||||||
Net comprehensive income | ( | ||||||||
Earningsappropriation | ( | ||||||||
Distribution related to 2023 | ( | ( | ( | ( | |||||
| Stock options, Performance shares | |||||||||
| andCompany Savings Plan | |||||||||
Share-based payment | |||||||||
HybridSecurities | |||||||||
Coupon on the Hybrid Securities | ( | ( | ( | ||||||
Transactions with non-controlling interests | ( | ||||||||
| Changes in scope of consolidation | |||||||||
| andother movements | |||||||||
Equity as at Dec. 31, 2024 | |||||||||
Profit or loss of the period | |||||||||
Other comprehensive income | ( | ( | ( | ( | ( | ||||
Net comprehensive income | ( | ( | |||||||
Earnings appropriation | ( | | |||||||
Distribution related to 2024 | ( | | ( | ( | ( | ||||
| Stock options, Performance shares | | ||||||||
| andCompany Savings Plan | |||||||||
Share-based payment | |||||||||
Hybrid Securities | ( | ( | ( | ( | |||||
Coupon on the Hybrid Securities | ( | ( | ( | ||||||
Transactions with non-controlling (3) | ( | ( | |||||||
| Changes in scope of consolidation | ( | ( | |||||||
| andother movements | |||||||||
| Equity as at Dec. 31, 2025 | ( |
| (€ Mn) | 2025 | 2024 |
Acquisition price of shares | (2.6) | (33.5) |
Cash and current accounts | (59.6) | (35.4) |
Acquisition of subsidiaries net of cash acquired | (62.2) | (68.9) |
| (€ Mn) | 2025 | 2024 |
Net capital gains/losses on disposal of assets | 22.4 | 16.6 |
Proceeds from disposal of assets | 724.3 | 497.3 |
Carrying values of disposed assets | (701.9) | (480.7) |
Net capital gains/losses on disposal of shares | 97.6 | (25.2) |
Proceeds from disposal of shares | 408.4 | 124.7 |
Carrying values of disposed shares | (290.5) | (149.9) |
Exit of goodwill | (20.3) | – |
Net capital gains/losses on disposal of investment properties and loss of control | 120.1 | (8.6) |
| (€ Mn) | 2025 | 2024 |
Net price of shares sold | 584.2 | 313.0 |
Cash and current accounts | 318.1 | 113.6 |
Disposal of shares/consolidated subsidiaries (1) | 902.4 | 426.5 |
Disposal of investment properties (2) | 719.1 | 493.7 |
| Consolidated income statement | 2025 | Total 2025 | 2024 | Total 2024 | |||
| (€ Mn) | IFRS | Proportionate | Proportionate | IFRS | Proportionate | Proportionate | |
Gross rental income | 2,328.2 | 488.8 | 2,817.0 | 2,426.9 | 512.8 | 2,939.8 | |
Ground rents paid | (29.8) | (0.6) | (30.4) | (37.0) | (0.5) | (37.5) | |
Service charge income | 382.1 | 65.3 | 447.5 | 394.6 | 67.1 | 461.7 | |
Service charge expenses | (449.4) | (75.9) | (525.3) | (456.2) | (77.0) | (533.2) | |
Property operating expenses | (358.8) | (103.3) | (462.2) | (403.8) | (112.5) | (516.3) | |
Operating expenses and net service charges | (455.9) | (114.4) | (570.3) | (502.4) | (123.0) | (625.4) | |
Net rental income | 1,872.3 | 374.3 | 2,246.6 | 1,924.6 | 389.8 | 2,314.4 | |
Property development and project management revenue | 49.2 | – | 49.2 | 72.7 | (0.1) | 72.5 | |
Property development and project management costs | (28.6) | – | (28.6) | (53.8) | 0.2 | (53.7) | |
Net property development and project management income | 20.6 | – | 20.6 | 18.8 | 0.0 | 18.8 | |
Property services and other activities revenues | 298.9 | 0.3 | 299.2 | 361.9 | 0.5 | 362.4 | |
Property services and other activities expenses | (216.8) | (2.2) | (219.0) | (259.1) | (3.8) | (262.9) | |
Net property services and other activities income | 82.1 | (1.9) | 80.2 | 102.8 | (3.2) | 99.5 | |
Share of the result of companies accounted for using the equity method | 488.6 | (379.9) | 108.7 | 35.6 | (20.3) | 15.3 | |
Income on financial assets | 41.5 | (14.3) | 27.2 | 51.2 | (16.2) | 34.9 | |
| Contribution of companies accounted for using | 530.1 | (394.2) | 135.9 | 86.7 | (36.6) | 50.2 | |
| the equity method | |||||||
Corporate expenses | (171.2) | (2.4) | (173.6) | (179.6) | (4.5) | (184.1) | |
Depreciation of other tangible and intangible assets | (26.5) | – | (26.5) | (23.6) | – | (23.6) | |
Administrative expenses | (197.7) | (2.4) | (200.1) | (203.2) | (4.5) | (207.7) | |
Acquisition and other costs | (13.9) | (0.1) | (14.0) | (12.7) | (0.0) | (12.7) | |
Proceeds from disposal of investment properties | 1,132.7 | 16.7 | 1,149.4 | 621.9 | 81.4 | 703.4 | |
Carrying value of investment properties sold | (1,012.7) | 0.0 | (1,012.7) | (630.6) | (87.1) | (717.7) | |
Result on disposal of investment properties and loss of control (1) | 120.1 | 16.7 | 136.8 | (8.6) | (5.6) | (14.3) | |
Valuation gains on assets | 962.3 | 141.3 | 1,103.6 | 805.1 | 52.7 | 857.9 | |
Valuation losses on assets | (659.5) | (91.4) | (750.9) | (1,883.5) | (344.7) | (2,228.2) | |
Valuation movements on assets | 302.8 | 49.9 | 352.7 | (1,078.3) | (292.0) | (1,370.4) | |
Impairment of goodwill | (159.5) | (16.9) | (176.4) | (39.2) | (5.8) | (45.0) | |
NET OPERATING RESULT | 2,556.9 | 25.4 | 2,582.3 | 790.8 | 42.0 | 832.9 | |
Result from non-consolidated companies | 2.3 | (0.0) | 2.3 | 2.7 | (0.0) | 2.6 | |
Financial income | 384.4 | 3.5 | 387.9 | 641.9 | 5.6 | 647.5 | |
Financial expenses | (830.8) | (44.3) | (875.1) | (1,108.0) | (54.7) | (1,162.7) | |
Net financing costs | (446.4) | (40.7) | (487.2) | (466.1) | (49.1) | (515.2) | |
Fair value adjustments of derivatives, debt and currency effect | (244.1) | (0.8) | (244.9) | 63.8 | 16.0 | 79.8 | |
Debt discounting | (0.1) | – | (0.1) | (0.1) | – | (0.1) | |
RESULT BEFORE TAX | 1,868.7 | (16.2) | 1,852.5 | 391.0 | 8.9 | 399.9 | |
Income tax expenses | (361.5) | 16.2 | (345.3) | (112.8) | (8.9) | (121.7) | |
NET RESULT FOR THE PERIOD | 1,507.2 | 0.0 | 1,507.2 | 278.2 | (0.0) | 278.2 | |
| Net result for the period attributable to: | |||||||
• | The holders of the Stapled Shares | 1,268.2 | – | 1,268.2 | 146.2 | – | 146.2 |
• | External non-controlling interests | 239.0 | – | 239.0 | 132.0 | – | 132.0 |
| NET RESULT FOR THE PERIOD | 1,507.2 | – | 1,507.2 | 278.2 | – | 278.2 | |
| Dec. 31, 2025 | Dec. 31, 2025 | Dec. 31, 2024 | Dec. 31, 2024 | ||||
| Consolidated statement of financial position (€ Mn) | IFRS | Proportionate | Proportionate | IFRS | Proportionate | Proportionate | |
NON-CURRENT ASSETS | 45,709.9 | 1,198.9 | 46,908.8 | 46,423.5 | 1,380.6 | 47,804.1 | |
Investment properties | 36,887.5 | 6,562.9 | 43,450.4 | 37,111.6 | 7,110.8 | 44,222.4 | |
Investment properties at fair value | 36,413.2 | 6,509.9 | 42,923.1 | 36,708.8 | 7,063.2 | 43,772.0 | |
Investment properties at cost | 474.3 | 53.0 | 527.3 | 402.8 | 47.6 | 450.4 | |
| Shares and investments in companies accounted for using the equity | 6,863.0 | (5,395.0) | 1,468.0 | 7,019.5 | (5,780.5) | 1,239.0 | |
| method | |||||||
Other tangible assets | 100.2 | 2.9 | 103.1 | 114.4 | 2.9 | 117.3 | |
Goodwill | 626.2 | 25.3 | 651.5 | 806.0 | 42.2 | 848.2 | |
Intangible assets | 760.5 | – | 760.5 | 840.2 | – | 840.2 | |
Investments in financial assets | 263.0 | 1.9 | 264.9 | 269.1 | 3.0 | 272.1 | |
Deferred tax assets | 14.2 | 0.9 | 15.1 | 12.1 | 1.3 | 13.4 | |
Derivatives at fair value | 195.3 | – | 195.3 | 250.6 | 0.9 | 251.5 | |
CURRENT ASSETS | 3,974.1 | 276.0 | 4,250.1 | 7,122.1 | 281.6 | 7,403.7 | |
Properties or shares held for sale | 91.9 | 4.6 | 96.5 | 727.2 | – | 727.2 | |
Inventories | 21.2 | 28.3 | 49.5 | 17.6 | 29.3 | 46.9 | |
Trade receivables from activity | 658.7 | 103.2 | 761.9 | 487.9 | 91.4 | 579.3 | |
Tax receivables | 220.4 | 6.0 | 226.4 | 225.8 | 6.6 | 232.4 | |
Other receivables | 301.4 | 6.5 | 307.9 | 374.7 | 3.1 | 377.8 | |
Cash and cash equivalents | 2,680.5 | 127.4 | 2,807.9 | 5,288.9 | 151.2 | 5,440.1 | |
TOTAL ASSETS | 49,684.0 | 1,474.9 | 51,158.9 | 53,545.6 | 1,662.2 | 55,207.8 | |
Equity attributable to the holders of the Stapled Shares | 15,897.1 | – | 15,897.1 | 15,849.7 | – | 15,849.7 | |
Share capital | 716.8 | – | 716.8 | 713.1 | – | 713.1 | |
Additional paid-in capital | 12,900.0 | – | 12,900.0 | 13,384.8 | – | 13,384.8 | |
Consolidated reserves | 1,308.6 | – | 1,308.6 | 1,350.0 | – | 1,350.0 | |
Hedging and foreign currency translation reserves | (296.5) | – | (296.5) | 255.5 | – | 255.5 | |
Consolidated result | 1,268.2 | – | 1,268.2 | 146.2 | – | 146.2 | |
• | Equity attributable to Unibail-Rodamco-Westfield SE members | 16,836.6 | – | 16,836.6 | 16,610.4 | – | 16,610.4 |
• | Equity attributable to Unibail-Rodamco-Westfield N.V. members | (939.5) | – | (939.5) | (760.7) | – | (760.7) |
Hybrid securities | 1,805.2 | – | 1,805.2 | 1,821.1 | – | 1,821.1 | |
External non-controlling interests | 3,994.6 | – | 3,994.6 | 3,366.9 | – | 3,366.9 | |
TOTAL SHAREHOLDERS' EQUITY | 21,696.9 | – | 21,696.9 | 21,037.7 | – | 21,037.7 | |
NON-CURRENT LIABILITIES | 24,858.1 | 835.6 | 25,693.7 | 27,333.2 | 1,357.8 | 28,691.0 | |
Non-current commitment to external non-controlling interests | 16.9 | 0.8 | 17.7 | 20.5 | 1.1 | 21.6 | |
Non-current bonds and borrowings | 21,021.1 | 735.5 | 21,756.6 | 23,419.1 | 1,238.4 | 24,657.5 | |
Non-current lease liabilities | 549.5 | 2.0 | 551.5 | 893.4 | 2.2 | 895.6 | |
Derivatives at fair value | 798.7 | – | 798.7 | 761.7 | – | 761.7 | |
Deferred tax liabilities | 2,077.2 | 68.4 | 2,145.6 | 1,867.2 | 88.3 | 1,955.5 | |
Non-current provisions | 88.7 | 3.1 | 91.8 | 64.9 | 3.1 | 68.0 | |
Guarantee deposits | 257.7 | 25.7 | 283.4 | 260.9 | 23.3 | 284.2 | |
Amounts due on investments | 21.9 | 0.1 | 22.0 | 15.7 | 0.1 | 15.8 | |
Other non-current liabilities | 26.4 | – | 26.4 | 29.8 | 1.3 | 31.1 | |
CURRENT LIABILITIES | 3,129.1 | 639.3 | 3,768.3 | 5,174.7 | 304.4 | 5,479.1 | |
Current commitment to external non-controlling interests | 71.4 | 0.1 | 71.5 | 73.3 | 0.1 | 73.4 | |
Amounts due to suppliers and other creditors | 1,075.3 | 100.4 | 1,175.7 | 1,122.6 | 104.5 | 1,227.1 | |
Amounts due to suppliers | 297.6 | 49.2 | 346.8 | 240.1 | 58.7 | 298.8 | |
Amounts due on investments | 502.6 | 29.3 | 531.9 | 578.1 | 22.2 | 600.3 | |
Sundry creditors | 275.1 | 21.9 | 297.0 | 304.4 | 23.6 | 328.0 | |
Other current liabilities | 825.3 | 48.6 | 873.9 | 667.6 | 30.0 | 697.6 | |
Current borrowings and amounts due to credit institutions | 1,096.1 | 490.1 | 1,586.2 | 3,161.5 | 169.7 | 3,331.2 | |
Current lease liabilities | 21.7 | 0.1 | 21.8 | 85.9 | 0.1 | 86.0 | |
Current provisions | 39.2 | – | 39.2 | 63.8 | – | 63.8 | |
TOTAL LIABILITIES AND EQUITY | 49,684.0 | 1,474.9 | 51,158.9 | 53,545.6 | 1,662.2 | 55,207.8 | |
| 2025 | 2024 | |||||
| Recurring | Non-recurring | Recurring | Non-recurring | |||
| Net result by segment on a proportionate basis (€ Mn) | activities | activities (1) | Result | activities | activities (1) | Result |
Gross rental income | 780.9 | – | 780.9 | 818.5 | – | 818.5 |
Operating expenses and net service charges | (82.2) | – | (82.2) | (101.7) | – | (101.7) |
Net rental income | 698.7 | – | 698.7 | 716.8 | – | 716.8 |
Contribution of companies accounted for using the equity method | 35.2 | 0.8 | 36.0 | 37.8 | (7.9) | 29.9 |
Gains/losses on sales of properties | – | 7.5 | 7.5 | – | (8.5) | (8.5) |
Valuation movements on assets | – | 210.7 | 210.7 | – | 1.4 | 1.4 |
Impairment of goodwill | – | (154.6) | (154.6) | – | – | – |
Result from operations Shopping Centres Southern Europe | 733.9 | 64.4 | 798.3 | 754.7 | (15.0) | 739.6 |
Gross rental income | 574.3 | – | 574.3 | 577.4 | – | 577.4 |
Operating expenses and net service charges | (55.0) | – | (55.0) | (64.4) | – | (64.4) |
Net rental income | 519.3 | – | 519.3 | 513.0 | – | 513.0 |
Contribution of companies accounted for using the equity method | 54.3 | 30.1 | 84.3 | 49.2 | (25.1) | 24.1 |
Gains/losses on sales of properties | – | (10.4) | (10.4) | – | (35.6) | (35.6) |
Valuation movements on assets | – | 295.7 | 295.7 | – | (403.6) | (403.6) |
Impairment of goodwill | – | (21.7) | (21.7) | – | (45.0) | (45.0) |
Result from operations Shopping Centres Central Europe | 573.6 | 293.6 | 867.2 | 562.2 | (509.3) | 52.9 |
Gross rental income | 430.8 | – | 430.8 | 436.6 | – | 436.6 |
Operating expenses and net service charges | (82.6) | – | (82.6) | (100.4) | – | (100.4) |
Net rental income | 348.2 | – | 348.2 | 336.2 | – | 336.2 |
Contribution of companies accounted for using the equity method | (0.5) | 14.9 | 14.4 | (0.1) | – | (0.1) |
Gains/losses on sales of properties | – | (12.2) | (12.2) | – | (0.7) | (0.7) |
Valuation movements on assets | – | 47.4 | 47.4 | – | 76.1 | 76.1 |
Result from operations Shopping Centres Northern Europe | 347.7 | 50.1 | 397.8 | 336.1 | 75.4 | 411.5 |
Gross rental income | 740.3 | – | 740.3 | 745.6 | – | 745.6 |
Operating expenses and net service charges | (225.6) | – | (225.6) | (238.3) | – | (238.3) |
Net rental income | 514.8 | – | 514.8 | 507.3 | – | 507.3 |
Gains/losses on sales of properties | – | 114.4 | 114.4 | – | (2.4) | (2.4) |
Valuation movements on assets | – | 44.2 | 44.2 | – | (389.0) | (389.0) |
Result from operations Shopping Centres United States | 514.8 | 158.6 | 673.4 | 507.3 | (391.4) | 115.9 |
TOTAL RESULT FROM OPERATIONS SHOPPING CENTRES | 2,170.0 | 566.7 | 2,736.7 | 2,160.3 | (840.4) | 1,320.0 |
Gross rental income | 50.7 | – | 50.7 | 82.2 | – | 82.2 |
Operating expenses and net service charges | (3.2) | – | (3.2) | (1.4) | – | (1.4) |
Net rental income | 47.5 | – | 47.5 | 80.9 | – | 80.9 |
Contribution of companies accounted for using the equity method | 4.1 | (3.0) | 1.1 | (0.0) | (2.0) | (2.1) |
Gains/losses on sales of properties | – | 36.4 | 36.4 | – | (14.9) | (14.9) |
Valuation movements on assets | – | (57.4) | (57.4) | – | (139.6) | (139.6) |
Result from operations Offices & Others France | 51.6 | (24.1) | 27.6 | 80.8 | (156.6) | (75.7) |
Gross rental income | 36.0 | – | 36.0 | 31.4 | – | 31.4 |
Operating expenses and net service charges | (16.5) | – | (16.5) | (9.9) | – | (9.9) |
Net rental income | 19.4 | – | 19.4 | 21.6 | – | 21.6 |
Contribution of companies accounted for using the equity method | 0.0 | – | 0.0 | – | – | – |
Gains/losses on sales of properties | – | 1.1 | 1.1 | – | 47.9 | 47.9 |
Valuation movements on assets | – | (183.1) | (183.1) | – | (472.1) | (472.1) |
Result from operations Offices & Others Other countries | 19.4 | (182.0) | (162.5) | 21.6 | (424.2) | (402.6) |
TOTAL RESULT FROM OPERATIONS OFFICES & OTHERS | 71.1 | (206.0) | (134.9) | 102.4 | (580.8) | (478.4) |
| 2025 | 2024 | |||||
| Recurring | Non-recurring | Recurring | Non-recurring | |||
| Net result by segment on a proportionate basis (€ Mn) | activities | activities (1) | Result | activities | activities (1) | Result |
Gross rental income | 203.9 | – | 203.9 | 248.0 | – | 248.0 |
Operating expenses and net service charges | (105.3) | – | (105.3) | (109.3) | – | (109.3) |
Net rental income | 98.7 | – | 98.7 | 138.6 | – | 138.6 |
On-site property services net income | 60.1 | – | 60.1 | 81.2 | – | 81.2 |
Contribution of companies accounted for using the equity method | 0.8 | (0.8) | 0.0 | (1.1) | (0.6) | (1.8) |
Valuation movements, depreciation, capital gains | – | 6.1 | 6.1 | – | (49.5) | (49.5) |
| TOTAL RESULT FROM OPERATIONS C&E | 159.6 | 5.3 | 164.9 | 218.6 | (50.1) | 168.5 |
Net property development and project management income | 20.6 | – | 20.6 | 18.8 | – | 18.8 |
Other property services net income | 36.5 | – | 36.5 | 35.8 | – | 35.8 |
General expenses | (170.9) | – | (170.9) | (179.2) | – | (179.2) |
Development expenses | (2.8) | – | (2.8) | (4.9) | – | (4.9) |
Acquisition and other costs | – | (14.0) | (14.0) | – | (12.7) | (12.7) |
NET OPERATING RESULT BEFORE DEPRECIATION AND IMPAIRMENT OF ASSETS | 2,284.1 | 352.0 | 2,636.1 | 2,351.9 | (1,484.0) | 867.9 |
Depreciation and impairment of tangible and intangible assets | (42.8) | (10.9) | (53.7) | (41.0) | 6.0 | (35.0) |
NET OPERATING RESULT | 2,241.2 | 341.1 | 2,582.3 | 2,310.8 | (1,477.9) | 832.9 |
Result from non consolidated companies | 2.3 | (0.0) | 2.3 | 2.6 | 0.0 | 2.6 |
Financing result | (487.2) | (245.0) | (732.2) | (515.2) | 79.7 | (435.6) |
RESULT BEFORE TAX | 1,756.4 | 96.1 | 1,852.5 | 1,798.2 | (1,398.3) | 399.9 |
Income tax expenses | (95.2) | (250.1) | (345.3) | (97.2) | (24.5) | (121.7) |
NET RESULT FOR THE PERIOD | 1,661.3 | (154.1) | 1,507.2 | 1,701.0 | (1,422.8) | 278.2 |
External non-controlling interests | (209.4) | (29.6) | (239.0) | (228.5) | 96.5 | (132.0) |
| NET RESULT FOR THE PERIOD ATTRIBUTABLE TO THE HOLDERS | 1,451.9 | (183.6) | 1,268.2 | 1,472.5 | (1,326.3) | 146.2 |
| OF THE STAPLED SHARES |
| € Mn, excluding taxes | 2025 | 2024 |
Shopping Centres | 2,526.4 | 2,578.2 |
Southern Europe | 780.9 | 818.5 |
Central Europe | 574.3 | 577.4 |
Northern Europe | 430.8 | 436.6 |
United States | 740.3 | 745.6 |
Offices & Others | 86.6 | 113.7 |
France | 50.7 | 82.2 |
Other Countries | 36.0 | 31.4 |
Convention & Exhibition | 203.9 | 248.0 |
Total | 2,817.0 | 2,939.8 |
| € Mn, excluding taxes | 2025 | 2024 |
Shopping Centres | 2,052.9 | 2,079.3 |
Southern Europe | 768.4 | 805.5 |
Central Europe | 510.0 | 510.7 |
Northern Europe | 340.7 | 350.2 |
United States | 433.8 | 412.8 |
Offices & Others | 74.4 | 102.0 |
France | 48.6 | 79.9 |
Other Countries | 25.8 | 22.1 |
Convention & Exhibition | 201.0 | 245.6 |
Total | 2,328.2 | 2,426.9 |
| Minimum future rents per year (€ Mn) | |||
Year | Shopping Centres | Offices & Others | Total |
2026 | 1,882.6 | 54.1 | 1,936.7 |
2027 | 1,532.1 | 50.0 | 1,582.1 |
2028 | 1,227.8 | 46.9 | 1,274.7 |
2029 | 952.0 | 42.8 | 994.9 |
2030 | 730.0 | 39.2 | 769.2 |
2031 | 555.8 | 36.2 | 592.0 |
2032 | 456.4 | 31.5 | 487.8 |
2033 | 367.1 | 27.0 | 394.1 |
2034 | 281.7 | 14.7 | 296.3 |
2035 | 189.4 | 11.7 | 201.2 |
2036 | 122.6 | 9.2 | 131.8 |
Total | 8,297.4 | 363.4 | 8,660.8 |
| € Mn | 2025 | 2024 |
Net property services and other activities income | 80.2 | 99.5 |
On-site property services net income - Convention & Exhibition | 60.1 | 81.2 |
Depreciation of tangible and intangible assets - Convention & Exhibition | (14.1) | (13.6) |
Other property services net income | 36.5 | 35.8 |
Depreciation of tangible and intangible assets - other property services | (2.3) | (3.8) |
| Net property | ||||||||||
| development | ||||||||||
| and project | ||||||||||
| management | Contribution | Result on | ||||||||
| income, | of companies | disposal of | Total net | |||||||
| net property | accounted for | investment | Valuation | Acquisition | operating | |||||
| Net rental | services and other | using the | Administra | properties | movements | and other | Impairment | result | ||
| (€ Mn) | income | activities income | equity method | tive expenses | and shares | on assets | costs | of goodwill | 2025 | |
Southern Europe | 698.7 | – | 36.0 | – | 7.5 | 210.7 | – | (154.6) | 798.3 | |
| Shopping | Central Europe | 519.3 | – | 84.3 | – | (10.4) | 295.7 | – | (21.7) | 867.2 |
| Centres | Northern Europe | 348.2 | – | 14.4 | – | (12.2) | 47.4 | – | – | 397.8 |
United States | 514.8 | – | – | – | 114.4 | 44.2 | – | – | 673.4 | |
Total Shopping Centres | 2,081.0 | – | 134.8 | – | 99.3 | 598.0 | – | (176.4) | 2,736.7 | |
| Offices & | France | 47.5 | – | 1.1 | – | 36.4 | (57.4) | – | – | 27.6 |
| Others | Others | 19.4 | – | 0.0 | – | 1.1 | (183.1) | – | – | (162.5) |
Total Offices & Others | 66.9 | – | 1.1 | – | 37.5 | (240.5) | – | – | (134.9) | |
C&E (1) | France | 98.7 | 60.1 | 0.0 | – | – | 6.1 | – | – | 164.9 |
Not allocated | – | 40.7 | – | (200.1) | – | (10.9) | (14.0) | – | (184.3) | |
| Total | 2,246.6 | 100.8 | 135.9 | (200.1) (2) | 136.8 | 352.7 | (14.0) | (176.4) | 2,582.3 |
| Net property | ||||||||||
| development | ||||||||||
| and project | ||||||||||
| management | Contribution | Result on | ||||||||
| income, | of companies | disposal of | Total net | |||||||
| net property | accounted for | investment | Valuation | Acquisition | operating | |||||
| Net rental | services and other | using the | Administra | properties | movements | and other | Impairment | result | ||
| (€ Mn) | income | activities income | equity method | tive expenses | and shares | on assets | costs | of goodwill | 2024 | |
Southern Europe | 716.8 | – | 29.9 | – | (8.5) | 1.4 | – | – | 739.6 | |
| Shopping | Central Europe | 513.0 | – | 24.1 | – | (35.6) | (403.6) | – | (45.0) | 52.9 |
| Centres | Northern Europe | 336.2 | – | (0.1) | – | (0.7) | 76.1 | – | – | 411.5 |
United States | 507.3 | – | – | – | (2.4) | (389.0) | – | – | 115.9 | |
Total Shopping Centres | 2,073.4 | – | 54.0 | – | (47.3) | (715.1) | – | (45.0) | 1,320.0 | |
| Offices & | France | 80.9 | – | (2.1) | – | (14.9) | (139.6) | – | – | (75.7) |
| Others | Others | 21.6 | – | – | – | 47.9 | (472.1) | – | – | (402.6) |
Total Offices & Others | 102.4 | – | (2.1) | – | 33.0 | (611.8) | – | – | (478.4) | |
C&E (1) | France | 138.6 | 81.2 | (1.8) | – | – | (49.5) | – | – | 168.5 |
Not allocated | – | 37.2 | – | (207.7) | – | 6.0 | (12.7) | – | (177.2) | |
| Total | 2,314.4 | 118.4 | 50.2 | (207.7) (2) | (14.3) | (1,370.4) | (12.7) | (45.0) | 832.9 |
| Shares and | Total | ||||||||
| investments | Liabilities | ||||||||
| in companies | Other | Properties or | excluding | ||||||
| Investment | under the | non current | shares held | Other current | shareholders' | ||||
| (€ Mn) | properties | Goodwill | equity method | assets | for sale | assets | Total Assets | equity | |
Southern Europe | 14,836.6 | 392.5 | 439.1 | 103.5 | 11.5 | 430.3 | 16,213.5 | 873.0 | |
| Shopping | Central Europe | 9,545.5 | 248.7 | 753.1 | 35.4 | 79.2 | 149.5 | 10,811.5 | 1,666.5 |
| Centres | Northern Europe | 6,441.6 | – | 89.8 | 174.9 | 5.8 | 209.9 | 6,921.9 | 738.9 |
United States | 8,413.9 | – | – | 189.0 | – | 205.9 | 8,808.9 | 550.9 | |
Total Shopping Centres | 39,237.6 | 641.3 | 1,282.0 | 502.9 | 96.5 | 995.6 | 42,755.8 | 3,829.3 | |
| Offices & | France | 685.2 | – | 177.0 | 25.3 | – | 39.6 | 927.1 | 49.8 |
| Others | Others | 1,036.1 | – | – | (0.0) | – | 20.7 | 1,056.8 | 87.8 |
Total Offices & Others | 1,721.3 | – | 177.0 | 25.3 | – | 60.3 | 1,983.9 | 137.5 | |
C&E (1) | France | 2,491.4 | – | 7.1 | 105.9 (2) | – | 92.6 | 2,697.1 | 188.5 |
Not allocated | – | 10.3 | 1.9 | 704.9 (3) | – | 3,005.1 (4) | 3,722.1 | 25,306.7 | |
| Total Dec. 31, 2025 | 43,450.4 | 651.5 | 1,468.0 | 1,339.0 | 96.5 | 4,153.6 | 51,158.9 | 29,462.0 |
| Shares and | Total | ||||||||
| investments | Liabilities | ||||||||
| in companies | Other | Properties or | excluding | ||||||
| Investment | under the | non current | shares held | Other current | shareholders' | ||||
| (€ Mn) | properties | Goodwill | equity method | assets | for sale | assets | Total Assets | equity | |
Southern Europe | 14,468.5 | 547.2 | 441.1 | 73.8 | 299.4 | 260.7 | 16,090.7 | 672.3 | |
| Shopping | Central Europe | 8,970.3 | 290.8 | 737.5 | 31.8 | – | 124.9 | 10,155.2 | 1,622.4 |
| Centres | Northern Europe | 6,441.3 | – | 1.4 | 167.6 | – | 224.5 | 6,834.8 | 795.9 |
United States | 9,831.8 | – | – | 233.5 | – | 271.2 | 10,336.6 | 489.4 | |
Total Shopping Centres | 39,711.9 | 838.0 | 1,180.1 | 506.7 | 299.4 | 881.3 | 43,417.3 | 3,580.1 | |
| Offices & | France | 986.3 | – | 51.9 | 80.7 | 427.7 | 22.6 | 1,569.2 | 64.8 |
| Others | Others | 1,080.9 | – | – | (0.0) | – | 25.2 | 1,106.0 | 105.2 |
Total Offices & Others | 2,067.2 | – | 51.9 | 80.7 | 427.7 | 47.7 | 2,675.3 | 170.0 | |
C&E (1) | France | 2,443.3 | – | 7.1 | 127.7 (2) | – | 113.0 | 2,691.1 | 180.6 |
Not allocated | 0.0 | 10.3 | – | 779.4 (3) | – | 5,634.5 (4) | 6,424.1 | 30,239.5 | |
| Total Dec. 31, 2024 | 44,222.4 | 848.2 | 1,239.0 | 1,494.5 | 727.2 | 6,676.5 | 55,207.8 | 34,170.1 |
| 2025 | 2024 | ||||||
| Investments | Investments | Investments | Investments | ||||
| in investment | in investment | in investment | in investment | ||||
| properties | properties | Total | properties | properties | Total | ||
| (€ Mn) | at fair value | at cost (2) | investments | at fair value | at cost (2) | investments | |
Southern Europe | 129.7 | 14.7 | 144.4 | 163.8 | 17.3 | 181.1 | |
| Shopping | Central Europe | 337.4 | 4.7 | 342.1 | 632.4 | 5.1 | 637.5 |
| Centres | Northern Europe | 114.1 | 8.5 | 122.6 | 121.0 | 3.0 | 124.0 |
United States | 70.7 | 2.2 | 72.9 | 119.4 | 5.1 | 124.5 | |
Total Shopping Centres | 651.8 | 30.1 | 681.9 | 1,036.5 | 30.5 | 1,067.1 | |
| Offices & | France | 7.0 | 18.4 | 25.5 | 66.4 | 6.3 | 72.6 |
| Others | Others | 165.7 | 11.6 | 177.4 | 245.0 | 6.4 | 251.4 |
Total Offices & Others | 172.7 | 30.1 | 202.8 | 311.4 | 12.7 | 324.1 | |
C&E (1) | France | 34.8 | – | 34.8 | 57.9 | – | 57.9 |
| Total | 859.4 | 60.2 | 919.6 | 1,405.8 | 43.2 | 1,449.0 |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Shopping Centres | 32,710.6 | 32,639.5 |
Southern Europe | 14,404.2 | 14,030.4 |
Central Europe | 8,454.9 | 7,925.8 |
Northern Europe | 5,296.2 | 5,276.6 |
United States | 4,555.3 | 5,406.8 |
Offices & Others | 1,212.2 | 1,626.4 |
France | 578.1 | 923.9 |
Other countries | 634.1 | 702.5 |
Convention & Exhibition | 2,490.4 | 2,442.9 |
Total | 36,413.2 | 36,708.8 |
| Total | ||||||
| Convention & | investment | Properties held | ||||
(€ Mn) | Shopping Centres | Offices & Others | Exhibition | properties | for sale | Total |
Dec. 31, 2023 | 32,015.9 | 2,404.2 | 2,492.7 | 36,912.8 | 33.9 | 36,946.7 |
Acquisitions | 3.6 | 0.6 | – | 4.2 | – | 4.2 |
Entry into scope of consolidation | 465.0 | 39.7 | – | 504.7 | – | 504.7 |
Capitalised expenses | 945.0 | 302.3 | 57.8 | 1,305.0 | 0.7 | 1,305.7 |
Disposals/exits from the scope of consolidation | (458.7) | (196.8) | – | (655.5) | (34.6) | (690.1) |
Reclassification and transfer of category | (278.5) | (323.2) | (58.4) | (660.1) | 683.5 | 23.3 |
Discounting impact | 0.0 | – | – | 0.0 | – | 0.0 |
Valuation movements | (372.0) | (609.5) | (49.1) | (1,030.5) | – | (1,030.5) |
Currency translation | 319.2 | 9.1 | – | 328.3 | – | 328.3 |
Dec. 31, 2024 | 32,639.6 | 1,626.4 | 2,442.9 | 36,708.8 | 683.5 | 37,392.3 |
Acquisitions | 2.8 | – | – | 2.8 | – | 2.8 |
Entry into scope of consolidation (1) | 187.0 | 18.9 | – | 205.9 | – | 205.9 |
Capitalised expenses (2) | 585.8 | 170.0 | 34.7 | 790.5 | 2.7 | 793.3 |
Disposals/exits from the scope of consolidation (3) | (610.5) | (242.3) | – | (852.9) | (686.2) | (1,539.1) |
Reclassification and transfer of category (4) | (50.6) | (127.8) | 7.2 | (171.2) | 62.7 | (108.5) |
Discounting impact | 0.0 | – | – | 0.0 | – | 0.0 |
Valuation movements | 558.7 | (222.8) | 5.6 | 341.4 | – | 341.4 |
Currency translation (5) | (602.2) | (10.0) | – | (612.2) | – | (612.2) |
| Dec. 31, 2025 | 32,710.6 | 1,212.2 | 2,490.4 | 36,413.2 | 62.7 | 36,475.9 |
| Rent in € | Exit Capitalisation | |||||
| Shopping Centres - December 31, 2025 | Net Initial Yield | per sqm (a) | Discount Rate (b) | Rate (c) | CAGR of NRI (d) | |
Max | 7.6% | 1,011 | 11.0% | 9.0% | 19.7% | |
| Southern Europe | Min | 3.6% | 131 | 6.4% | 4.8% | 2.7% |
Weighted average | 4.9% | 582 | 6.9% | 5.1% | 4.2% | |
Max | 9.5% | 792 | 10.2% | 9.8% | 6.0% | |
| Central Europe | Min | 5.0% | 158 | 6.9% | 5.0% | 1.7% |
Weighted average | 5.8% | 427 | 7.5% | 5.7% | 2.8% | |
Max | 6.0% | 558 | 10.0% | 9.2% | 11.8% | |
| Northern Europe | Min | 2.9% | 39 | 6.5% | 5.0% | 3.0% |
Weighted average | 5.4% | 338 | 7.2% | 5.6% | 3.5% | |
Max | 11.2% | 1,402 | 11.8% | 10.8% | 6.8% | |
| US | Min | 2.9% | 333 | 7.3% | 5.0% | 3.4% |
Weighted average | 5.1% | 696 | 7.6% | 5.6% | 4.1% |
| Rent in € | Exit Capitalisation | |||||
Shopping Centres - December 31, 2024 | Net Initial Yield | per sqm (a) | Discount Rate (b) | Rate (c) | CAGR of NRI (d) | |
Max | 8.2% | 1,004 | 10.5% | 62.4% | 19.3% | |
| Southern Europe | Min | 4.3% | 158 | 6.7% | 4.8% | 2.7% |
Weighted average | 5.1% | 571 | 7.2% | 5.2% | 4.7% | |
Max | 8.9% | 752 | 10.6% | 9.6% | 6.1% | |
| Central Europe | Min | 4.7% | 159 | 6.6% | 5.1% | 1.5% |
Weighted average | 5.9% | 412 | 7.6% | 5.7% | 2.5% | |
Max | 9.1% | 456 | 8.5% | 7.3% | 5.5% | |
| Northern Europe | Min | 4.6% | 273 | 6.5% | 5.0% | 2.6% |
Weighted average | 5.2% | 366 | 7.0% | 5.3% | 3.7% | |
Max | 5.8% | 1,722 | 8.0% | 6.8% | 8.8% | |
| US | Min | 3.9% | 385 | 7.3% | 5.0% | 3.8% |
Weighted average | 5.0% | 840 | 7.5% | 5.5% | 4.8% |
Sensitivity | Impact in € Mn | Impact in % |
+25 bps in NIY | (1,564) | (4.5)% |
+25 bps in DR | (562) | (1.6)% |
+10 bps in ECR | (419) | (1.2)% |
-5% in appraisers’ ERV | (1,208) | (3.5)% |
Sensitivity | Impact in € Mn | Impact in % |
-25 bps in NIY | +1,720 | +5.0% |
-25 bps in DR | +561 | +1.6% |
-10 bps in ECR | +422 | +1.2% |
+5% in appraisers’ ERV | +1,086 | +3.2% |
Sensitivity | Impact in € Mn | Impact in % |
+25 bps in NIY | (73) | (6.1)% |
-25 bps in NIY | +83 | +6.9% |
Sensitivity | Impact in € Mn | Impact in % |
+25 bps in WACC | (92.0) | (4.3)% |
-25 bps in WACC | +98.5 | +4.6% |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Shopping Centres | 275.2 | 301.0 |
Southern Europe | 205.6 | 216.0 |
Central Europe | 48.1 | 62.0 |
Northern Europe | 10.4 | 12.3 |
United States | 11.1 | 10.7 |
Offices & Others | 199.1 | 101.8 |
France | 59.3 | 20.2 |
Other countries | 139.8 | 81.6 |
Convention & Exhibition | – | – |
Total | 474.3 | 402.8 |
| Total investment | Properties held for | ||||
(€ Mn) | Gross value | Impairment | properties at cost | sale | Total |
Dec. 31, 2023 | 818.7 | (413.3) | 405.4 | 9.4 | 414.8 |
Acquisitions | 0.4 | – | 0.4 | – | 0.4 |
Entry into the scope of consolidation | 10.8 | (1.3) | 9.5 | – | 9.5 |
Capitalised expenses | 38.6 | – | 38.6 | 1.4 | 40.0 |
Disposals/exits from the scope of consolidation | (1.7) | – | (1.7) | (10.8) | (12.5) |
Reclassification and transfer of category | (31.0) | 31.7 | 0.8 | 4.7 | 5.5 |
Write-off | (5.3) | – | (5.3) | – | (5.3) |
Impairment/reversal | – | (48.5) | (48.5) | – | (48.5) |
Currency translation | 4.3 | (0.7) | 3.6 | 0.2 | 3.8 |
Dec. 31, 2024 | 834.9 | (432.1) | 402.8 | 4.9 | 407.7 |
Acquisitions | – | – | – | (0.4) | (0.4) |
Entry into the scope of consolidation | – | – | – | – | – |
Capitalised expenses | 45.9 | – | 45.9 | 0.6 | 46.5 |
Disposals/exits from the scope of consolidation | (0.1) | – | (0.1) | (5.1) | (5.2) |
Reclassification and transfer of category (1) | 58.8 | (0.7) | 58.1 | 29.2 | 87.3 |
Write-off | (3.6) | – | (3.6) | – | (3.6) |
Impairment/reversal (2) | – | (24.1) | (24.1) | – | (24.1) |
Currency translation | (5.3) | 0.6 | (4.7) | – | (4.7) |
| Dec. 31, 2025 | 930.6 | (456.3) | 474.3 | 29.2 | 503.5 |
| Furniture and | |||
| Net value (€ Mn) | equipment | Right-of-use assets | Total |
Dec. 31, 2023 | 70.7 | 42.4 | 113.0 |
Acquisitions and capitalised expenses | 27.6 | – | 27.6 |
Reclassification | 0.9 | (0.4) | 0.5 |
Disposals/exits from the scope | – | (0.1) | (0.1) |
Depreciation | (20.6) | (10.1) | (30.7) |
Impairment/reversal (1) | 1.9 | – | 1.9 |
Currency translation | 1.6 | 0.6 | 2.1 |
Dec. 31, 2024 | 82.1 | 32.4 | 114.4 |
Acquisitions and capitalised expenses | 12.0 | 0.9 | 12.9 |
Reclassification | (0.8) | 0.3 | (0.5) |
Disposals/exits from the scope | (0.9) | – | (0.9) |
Depreciation | (21.7) | (8.4) | (30.0) |
Impairment/reversal (1) | 8.3 | – | 8.3 |
Currency translation | (3.2) | (0.8) | (4.0) |
| Dec. 31, 2025 | 75.8 | 24.5 | 100.2 |
| Property | Rights and | Other intangible | |||
| Net value (€ Mn) | Management | Trademark | exhibitions | assets | Total |
Dec. 31, 2023 | 236.5 | 423.2 | 133.1 | 36.9 | 829.6 |
Acquisitions | – | – | – | 13.3 | 13.3 |
Disposals/exits from the scope of consolidation | – | – | – | (8.7) | (8.7) |
Amortisation | (0.9) | – | (2.0) | (9.7) | (12.6) |
Impairment/reversal | (2.3) | 2.7 | 4.6 | – | 5.1 |
Currency translation | 12.8 | – | – | 0.6 | 13.4 |
Dec. 31, 2024 | 246.1 | 425.8 | 135.8 | 32.5 | 840.2 |
Acquisitions | – | – | – | 10.4 | 10.4 |
Reclassification | – | – | – | 0.8 | 0.8 |
Disposals/exits from the scope of consolidation | – | – | (39.0) (1) | (0.2) | (39.2) |
Amortisation | – | – | (2.0) | (10.6) | (12.6) |
Impairment/reversal (2) | 5.7 | – | (25.0) | – | (19.2) |
Currency translation | (19.3) | – | – | (0.6) | (19.9) |
| Dec. 31, 2025 | 232.5 (3) | 425.8 (3) | 69.8 | 32.2 | 760.5 |
| (Additional)/ Reversal | ||
Sensitivity | Impact in the value (€ Mn) | of impairment (€ Mn) |
-25 bps in DR | +9.3 | +4.0 |
+25 bps in DR | (5.0) | (5.0) |
-10 bps LTGR | (0.1) | (1.1) |
+10 bps LTGR | +4.0 | +1.1 |
| Impact in % | (Additional)/ Reversal | ||
Sensitivity | Impact in the value (€ Mn) | of the portfolio value | of impairment(€ Mn) |
+25 bps in “WACC” | (24.3) | (4.9)% | – |
-25 bps in “WACC” | +26.2 | +5.3% | +1.1 |
| Optimised value of | Synergies and | |||
| Net value (€ Mn) | deferred taxes | Fee business | workforce | Total |
Dec. 31, 2023 | 175.5 | 119.3 | 550.5 | 845.2 |
Disposal | – | – | – | – |
Impairment | – | (33.8) | (5.5) | (39.2) |
Currency translation | – | – | – | – |
Dec. 31, 2024 | 175.5 | 85.5 | 545.0 | 806.0 |
Disposal (1) | – | (20.3) | – | (20.3) |
Impairment | (4.8) | – | (154.6) | (159.5) |
Currency translation | – | – | – | – |
| Dec. 31, 2025 | 170.6 | 65.2 | 390.4 | 626.2 |
(€ Mn) | Southern Europe | Central Europe | Total |
Goodwill Dec. 31, 2024 | 557.5 | 248.5 | 806.0 |
Disposal | – | (20.3) | (20.3) |
Impairment | (154.6) | (4.8) | (159.5) |
Currency translation | – | – | – |
Goodwill Dec. 31, 2025 | 402.8 | 223.4 | 626.2 |
| Southern Europe | |
| Dec. 31, 2024 | |
WACC before tax in % | 6.86% |
LTGR in % | 1.82% |
CAGR of NRI in % | 5.20% |
| Dec. 31, 2025 | |
WACC before tax in % | 6.88% |
LTGR in % | 2.00% |
CAGR of NRI in % | 4.10% |
| (€ Mn) | 2025 | 2024 |
Investment properties at fair value | 341.4 | (1,030.5) |
Shopping Centres | 558.7 | (371.9) |
Offices & Others | (222.8) | (609.5) |
Convention & Exhibition | 5.6 | (49.1) |
Investment properties at cost | (27.7) | (53.8) |
Tangible and intangible assets | (10.9) | 6.0 |
Total | 302.8 | (1,078.3) |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Shares in companies accounted for using the equity method | 6,077.0 | 6,303.5 |
Loans granted to companies accounted for using the equity method | 786.0 | 716.0 |
Total shares and investments in companies accounted for using the equity method (1) | 6,863.0 | 7,019.5 |
| 2025 | 2024 | |||||
| Recurring | Non-recurring | Recurring | Non-recurring | |||
| (€ Mn) | activities | activities (1) | Result | activities | activities (1) | Result |
| Share of income from companies accounted for using | 378.2 | 110.3 | 488.6 | 365.5 | (329.8) | 35.6 |
| the equity method | ||||||
| Interest on loans granted to companies accounted | 41.5 | – | 41.5 | 51.2 | – | 51.2 |
| for using the equity method | ||||||
| Total contribution of companies accounted | 419.8 | 110.3 | 530.1 | 416.6 | (329.8) | 86.7 |
| for using the equity method |
| % Interest as at | % Interest as at | ||
Name of investment | Geographical area | Dec. 31, 2025 | Dec. 31, 2024 |
Westfield Stratford City | UK | 50.0% | 50.0% |
Cherry Park Property & ResiCo | UK | 25.0% | 25.0% |
CGI Metropole sro | Central Europe | 50.0% | 50.0% |
Westfield Rosny 2 | France | 26.0% | 26.0% |
Westfield CentrO | Germany | 50.0% | 50.0% |
Paunsdorf Center | Germany | 45.0% | 45.0% |
Westfield Culver City | US | 55.0% | 55.0% |
Westfield Garden State Plaza | US | 50.0% | 50.0% |
Westfield Southcenter | US | 55.0% | 55.0% |
Westfield Topanga | US | 55.0% | 55.0% |
Westfield UTC | US | 50.0% | 50.0% |
Westfield Valley Fair | US | 50.0% | 50.0% |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Investment properties | 6,562.9 | 7,110.8 |
Other non-current assets | 5.7 | 8.1 |
Current assets | 271.4 | 281.6 |
Assets held for sale | 4.6 | – |
Total assets | 6,844.6 | 7,400.5 |
Restated shareholders’ equity | 5,149.5 | 5,503.1 |
Deferred tax liabilities | 68.4 | 88.3 |
Shareholders loans | 220.2 | 235.2 |
External borrowings (1) | 1,227.7 | 1,410.4 |
Other non-current liabilities | 29.8 | 28.9 |
Current liabilities | 149.1 | 134.6 |
| Total liabilities | 6,844.6 | 7,400.5 |
| (€ Mn) | 2025 | 2024 |
NRI | 374.3 | 389.8 |
Change in fair value of investment properties and disposals | 66.7 | (292.0) |
Financial result | (40.7) | (49.1) |
Net result | 379.9 | 20.3 |
| Exit | ||||||
| Rent in € | Capitalisation | |||||
| Shopping Centres - December 31, 2025 | Net Initial Yield | per sqm (a) | Discount Rate (b) | Rate (c) | CAGR of NRI (d) | |
Max | 8.9% | 1,043 | 9.5% | 7.4% | 3.8% | |
| Europe | Min | 4.9% | 173 | 6.6% | 5.1% | 1.8% |
Weighted average | 6.1% | 440 | 7.3% | 5.9% | 2.4% | |
Max | 10.0% | 1,175 | 11.3% | 10.5% | 4.9% | |
| US | Min | 4.6% | 401 | 7.0% | 5.0% | 2.0% |
Weighted average | 5.5% | 787 | 7.6% | 5.9% | 3.8% |
Sensitivity | Impact in € Mn | Impact in % |
+25 bps in NIY | (270) | (4.1)% |
+25 bps in DR | (119) | (1.8)% |
+10 bps in ECR | (69) | (1.1)% |
-5% in appraisers’ ERV | (195) | (3.0)% |
Sensitivity | Impact in € Mn | Impact in % |
-25 bps in NIY | +294 | +4.5% |
-25 bps in DR | +121 | +1.9% |
-10 bps in ECR | +72 | +1.1% |
+5% in appraisers’ ERV | +189 | +2.9% |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Investment properties | 2,113.7 | 1,856.6 |
Other non-current assets | 183.0 | 35.4 |
Current assets | 204.7 | 175.5 |
Total assets | 2,501.5 | 2,067.4 |
Restated shareholders’ equity | 902.2 | 758.2 |
Deferred tax liabilities | 133.7 | 123.6 |
Shareholders loans | 565.8 | 480.8 |
External borrowings | 714.1 | 547.6 |
Other non-current liabilities | 92.3 | 93.8 |
Current liabilities | 93.4 | 63.3 |
Total liabilities | 2,501.5 | 2,067.4 |
| (€ Mn) | 2025 | 2024 |
NRI | 110.1 | 104.4 |
Net financing cost | (35.3) | (41.0) |
Change in fair value of investment properties | 56.6 | 14.4 |
Fair value adjustments of derivatives and debt | (9.7) | (15.1) |
Income tax expenses | (8.8) | (40.9) |
Net result | 108.7 | 15.3 |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
| Shopping Centres and Convention & Exhibition companies | ||
Loans (1) | 800.8 | 748.2 |
Recognised interest | 41.5 | 51.2 |
Current account in debit | 4.7 | 4.3 |
Current account in credit | (10.9) | (6.4) |
Asset management fees invoiced and other fees (2) | 124.4 | 132.1 |
| (€ Mn) | 2025 | 2024 |
Security transactions | 35.9 | 69.8 |
Other financial interest | 63.8 | 125.7 |
Interest income on economical hedging instruments (a) | 284.8 | 446.4 |
Subtotal financial income | 384.4 | 641.9 |
Security transactions | (2.2) | – |
Interest on bonds and Euro Medium Term Notes (“EMTNs”) | (454.8) | (490.4) |
Interest and expenses on borrowings | (172.9) | (224.2) |
Interest on lease liability | (61.7) | (56.7) |
Interest on preferred shares | (14.0) | (12.8) |
Interest on partners’ advances | (38.7) | (57.7) |
Other financial interest | (29.3) | (50.1) |
Interest expenses on economical hedging instruments | (120.9) | (296.1) |
Financial expenses before capitalisation of financial expenses | (894.5) | (1,187.9) |
Capitalised financial expenses | 63.7 | 79.9 |
Subtotal net financial expenses | (830.8) | (1,108.0) |
| Total net financial costs | (446.4) | (466.1) |
| (€ Mn) | 2025 | 2024 |
Currency impact | (83.1) | 52.8 |
Mark-to-market, costs of purchase and disposals of derivatives | (148.4) | 36.8 |
Other financial assets and liabilities | (12.6) | (25.8) |
Debt discounting | (0.1) | (0.1) |
Total non-recurring financial result | (244.2) | 63.7 |
Current | Non-current | Total | Total | ||
| Outstanding duration to maturity (€ Mn) | Lessthan1year | 1yearto5years | Morethan5years | Dec. 31, 2025 | Dec.31,2024 |
Bonds and EMTNs | 632.1 | 9,291.0 | 8,490.9 | 18,414.0 | 22,467.5 |
(a) (b) Principal debt | 554.7 | 9,291.1 | 8,488.1 | 18,333.9 | 22,369.2 |
Accrued interest | 181.8 | – | – | 181.8 | 225.1 |
Issuance costs | (52.8) | – | – | (52.8) | (67.1) |
Bonds redemption premium | (51.3) | – | – | (51.3) | (62.3) |
Mark-to-market of debt | (0.2) | (0.1) | 2.8 | 2.5 | 2.6 |
Bank borrowings | 379.0 | 2,315.6 | – | 2,694.6 | 2,992.6 |
(b) Principal debt | 393.6 | 2,315.6 | – | 2,709.2 | 3,009.0 |
Accrued interest | 12.8 | – | – | 12.8 | 16.2 |
Borrowings issue fees | (32.2) | – | – | (32.2) | (35.3) |
Accrued interest on bank overdrafts | – | – | – | – | – |
Bank overdrafts and current accounts to balance out cash flow | 4.7 | – | – | 4.7 | 6.4 |
Mark-to-market of debt | 0.1 | – | – | 0.1 | (3.8) |
Other financial liabilities | 85.0 | 32.5 | 891.1 | 1,008.6 | 1,120.4 |
(b) Interbank market instruments and negotiable instruments | 85.1 | – | – | 85.1 | – |
| Accrued interest on interbank market instruments and negotiable | (0.1) | – | – | (0.1) | – |
| instruments | |||||
(c) Current accounts with non-controlling interests | – | 32.5 | 891.1 | 923.6 | 1,120.4 |
Lease liabilities | 21.7 | 40.0 | 509.5 | 571.2 | 979.3 |
| Total financial debt | 1,117.8 | 11,679.1 | 9,891.5 | 22,688.4 | 27,559.9 |
| Cash flows | Variation of | Non-cash flows | |||||||
| accrued | Variation of | Currency | Fair value | ||||||
(€ Mn) | Dec. 31, 2024 | (b) Increase | Decrease | (c) interest | (d) scope | (e) translation | impact | (f) Others | Dec. 31, 2025 |
Bonds and EMTNs | 22,467.5 | – | (3,604.8) | (39.1) | – | (434.0) | 0.3 | 24.1 | 18,414.0 |
Bank borrowings | 2,992.6 | 1,086.4 | (1,407.8) | 2.6 | 234.1 | (188.0) | (29.9) | 4.6 | 2,694.6 |
Other financial liabilities | 1,120.4 | 154.0 | (77.8) | (0.1) | 32.3 | (3.4) | – | (216.7) | 1,008.6 |
Lease liabilities | 979.3 | 29.9 | (62.1) | – | (309.2) | (45.2) | – | (21.5) | 571.2 |
| Total | 27,559.9 | 1,270.3 | (5,152.5) | (36.6) | (42.8) | (670.6) | (29.6) | (209.5) | 22,688.4 |
(a) Cash flows | Variation of | Non-cash flows | |||||||
| accrued | Variation of | Currency | Fair value | ||||||
(€ Mn) | Dec. 31, 2023 | (b) Increase | Decrease | (c) interest | (d) scope | translation | impact | (e) Others | Dec. 31, 2024 |
Bonds and EMTNs | 22,517.4 | 1,287.6 | (1,617.6) | (8.8) | – | 261.9 | 1.7 | 25.3 | 22,467.5 |
Bank borrowings | 3,045.7 | 129.5 | (678.1) | (1.2) | 314.6 | 88.2 | – | 93.9 | 2,992.6 |
Other financial liabilities | 1,354.9 | 82.1 | (131.9) | – | (184.7) | – | – | – | 1,120.4 |
Lease liabilities | 977.0 | 11.8 | (62.7) | – | – | 23.1 | – | 30.1 | 979.3 |
| Total | 27,895.1 | 1,511.0 | (2,490.3) | (10.0) | 129.9 | 373.2 | 1.7 | 149.3 | 27,559.9 |
Current | Non-current | ||||||
| Less than | More than | Total | |||||
| (€ Mn) | 1 year | 1 to 2 years | 2 to 3 years | 3 to 4 years | 4 to 5 years | 5 years | Dec. 31, 2025 |
Bonds and EMTNs | 554.7 | 2,908.3 | 1,675.5 | 2,361.3 | 2,346.0 | 8,488.1 | 18,333.9 |
Bank borrowings | 393.6 | 360.0 | 373.9 | 560.4 | 1,021.3 | – | 2,709.2 |
Interbank market instruments and negotiable instruments | 85.1 | – | – | – | – | – | 85.1 |
Lease liabilities | 21.7 | 16.6 | 9.5 | 7.4 | 6.6 | 509.5 | 571.2 |
Total | 1,055.1 | 3,284.9 | 2,058.9 | 2,929.1 | 3,373.9 | 8,997.6 | 21,699.4 |
| Amount at | ||||
| Dec. 31, 2025 | ||||
Issue date | Rate | Currency | (€ Mn) | Maturity |
November 2010 | Fixed rate 4.17% | EUR | 41.0 | November 2030 |
October 2011 | Fixed rate 4.1% | EUR | 27.0 | October 2031 |
November 2011 | Fixed rate 4.05% | EUR | 20.0 | November 2031 |
March 2014 | Fixed rate 3.08% | EUR | 20.0 | March 2034 |
April 2014 | Fixed rate 3.08% | EUR | 30.0 | April 2034 |
September 2014 | Fixed rate 4.75% | USD | 425.5 (a) | September 2044 |
April 2015 | Fixed rate 1.38% | EUR | 655.0 | April 2030 |
November 2015 | Fixed rate 2.07% | EUR | 30.0 | November 2030 |
| December 2015 | Fixed rate 2.1% during 3 years then Constant Maturity Swap 10 years | EUR | 70.0 | December 2030 |
| (floored at 0% capped at 4%) | ||||
March 2016 | Fixed rate 1.38% | EUR | 500.0 | March 2026 |
March 2016 | Float rate (Erb6M+0%, floored at 0.95%, capped at 3%) | EUR | 20.0 | March 2027 |
April 2016 | Fixed rate 1.13% | EUR | 500.0 | April 2027 |
April 2016 | Fixed rate 2% | EUR | 500.0 | April 2036 |
December 2016 | Fixed rate HKD swapped back into EUR | HKD | 54.7 | November 2026 |
February 2017 | Fixed rate 1.5% | EUR | 600.0 | February 2028 |
May 2017 | Fixed rate 1.5% | EUR | 500.0 | May 2029 |
May 2017 | Fixed rate 2% | EUR | 500.0 | May 2037 |
May 2018 | Fixed rate 2.25% | EUR | 500.0 | May 2038 |
May 2018 | Fixed rate 1.88% | EUR | 900.0 | January 2031 |
June 2018 | Structured coupon linked to CMS 15 year | EUR | 40.0 | June 2033 |
September 2018 | Fixed rate 4.63% | USD | 425.5 (a) | September 2048 |
September 2018 | Fixed rate 4.13% | USD | 425.5 (a) | September 2028 |
December 2018 | Fixed rate 2% | EUR | 100.0 | December 2033 |
February 2019 | Fixed rate 1% | EUR | 750.0 | February 2027 |
February 2019 | Fixed rate 1.75% | EUR | 750.0 | February 2034 |
March 2019 | Fixed rate 2.63% | GBP | 573.0 | March 2029 |
June 2019 | Fixed rate 3.5% | USD | 638.3 (a) | June 2029 |
July 2019 | Fixed rate 1.75% | EUR | 500.0 | July 2049 |
October 2019 | Fixed rate 2.88% | USD | 638.3 (a) | January 2027 |
October 2019 | Fixed rate 0.88% | EUR | 750.0 | March 2032 |
April 2020 | Fixed rate 2.63% | EUR | 800.0 | April 2030 |
June 2020 | Fixed rate 2% | EUR | 750.0 | June 2032 |
December 2020 | Fixed rate 0.63% | EUR | 1,000.0 | May 2027 |
December 2020 | Fixed rate 1.38% | EUR | 1,000.0 | December 2031 |
May 2021 | Fixed rate 1.38% | EUR | 600.0 | May 2033 |
May 2021 | Fixed rate 0.75% | EUR | 650.0 | October 2028 |
December 2023 | Fixed rate 4.13% | EUR | 750.0 | December 2030 |
September 2024 | Fixed rate 3.5% | EUR | 650.0 | September 2029 |
September 2024 | Fixed rate 3.88% | EUR | 650.0 | September 2034 |
| Total | 18,333.9 |
| Europe credit | Rule 144A and Reg | ||
| facilitycovenants | S Bonds (a) | ||
| Financial ratios | Dec. 31, 2025 | level | covenants level |
LTV (b) | 39.0% | < 60% | < 65% |
ICR | 4.4x | > 2x | > 1.5x |
FFO (c) /NFD | 8.9% | > 4% | n/a |
Secured debt ratio (d) | 5.1% | n/a | < 45% |
Unencumbered leverage ratio (e) | 2.1x | n/a | > 1.25x |
| % of non-recourse mortgage | ||
| Covenant level range | incl. this feature in such covenant | |
Debt Yield (a) covenants | 5%-7% | 21% |
Debt to Rent | 8.9x | 2% |
ICR covenants | 1.3x-2.5x | 34% |
| LTV covenants | 55%-75% | 55% |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
| Amounts accounted for in balance sheet | ||
Non-current bonds and borrowings | 21,021.1 | 23,419.1 |
Current borrowings and amounts due to credit institutions | 1,096.1 | 3,161.5 |
Total financial liabilities | 22,117.2 | 26,580.5 |
| Adjustments | ||
Mark-to-market of debt | (2.6) | 1.2 |
Current accounts with non-controlling interests (a) | (923.6) | (1,120.4) |
Impact of derivative instruments on debt raised in foreign currency | 31.8 | (48.3) |
Accrued interests/issuance fees | (58.1) | (76.6) |
Total financial liabilities (nominal value) | 21,164.7 (b) | 25,336.4 (b) |
Cash and cash equivalents | (2,680.5) (b) | (5,288.9) (b) |
Net financial debt (a) | 18,484.2 | 20,047.4 |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Marketable securities | – | 0.4 |
Short-term deposit (a) | 903.7 | 2,756.7 |
Cash | 1,776.8 | 2,531.9 |
Total assets | 2,680.5 | 5,288.9 |
Bank overdrafts and current accounts to balance out cash flow | (4.7) | (6.4) |
Total liabilities | (4.7) | (6.4) |
| Net cash at period end | 2,675.8 (c) | 5,282.5 (b |
| Amounts recognised in the | |||||||||
| statement of comprehensive income | |||||||||
| Fair value | Other | Changes in | |||||||
| adjustments of | comprehensive | scope of | |||||||
(€ Mn) | Dec. 31, 2024 | derivatives | income | consolidation | Acquisitions | Disposals | Reallocation | Dec. 31, 2025 | |
| Assets | |||||||||
| Derivatives at fair value | 250.6 | (89.8) | – | – | 59.7 | (25.1) | – | 195.3 | |
| non-current | |||||||||
• | Without a hedging relationship | 250.6 | (89.8) | – | – | 59.7 | (25.1) | – | 195.3 |
| Liabilities | |||||||||
| Derivatives at fair value | 761.7 | 12.9 | – | – | 138.2 | (114.2) | – | 798.7 | |
| non-current | |||||||||
• | Without a hedging relationship | 761.7 | 12.9 | – | – | 138.2 | (114.2) | – | 798.7 |
Net | (511.2) | (102.7) | – | – | (78.6) | 89.0 | – | (603.4) | |
| Amounts recognised in the | |||||||||
| statement of comprehensive income | |||||||||
| Fair value | Other | Changes in | |||||||
| adjustments of | comprehensive | scope of | |||||||
(€ Mn) | Dec. 31, 2023 | derivatives | income | consolidation | Acquisitions | Disposals | Reallocation | Dec. 31, 2024 | |
| Assets | |||||||||
| Derivatives at fair value | 250.7 | 5.6 | 0.0 | – | 40.9 | (46.8) | – | 250.6 | |
| non-current | |||||||||
• | Without a hedging relationship | 250.7 | 5.6 | 0.0 | – | 40.9 | (46.8) | – | 250.6 |
| Liabilities | |||||||||
| Derivatives at fair value | 796.3 | 320.7 | – | – | 206.1 | (561.4) | – | 761.7 | |
| non-current | |||||||||
• | Without a hedging relationship | 796.3 | 320.7 | – | – | 206.1 | (561.4) | – | 761.7 |
Net | (545.6) | (315.1) | 0.0 | – | (165.1) | 514.6 | – | (511.2) | |
| Carrying | |||||||
amount (a) | Less than 1 year | 1 year to 5 years | More than 5 years | ||||
| (€ Mn) | Dec. 31, 2025 | Interest | Redemption | Interest | Redemption | Interest | Redemption |
| Bonds, borrowings and amounts due to credit institutions | |||||||
Bonds and EMTNs | (18,333.9) | (409.4) | (554.7) | (1,321.5) | (9,291.1) | (1,403.3) | (8,488.1) |
Bank borrowings and other financial liabilities (b) | (2,794.3) | (115.3) | (478.7) | (304.8) | (2,315.6) | – | – |
| Financial derivatives | |||||||
| Derivative financial liabilities | |||||||
Derivatives without a hedging relationship | (798.7) | (4.3) | (12.3) | (39.6) | (51.4) | (432.6) | – |
| Derivative financial assets | |||||||
| Derivatives without a hedging relationship | 195.3 | 54.6 | – | 51.0 | – | – | – |
| Financial liabilities | ||
| (€ Mn) | Fixed rate | Variable rate (a) |
Less than 1 year | 938.2 | 100.0 |
1 year to 2 years | 3,038.3 | 230.0 |
2 years to 3 years | 1,675.5 | 373.9 |
3 years to 4 years | 2,663.8 | 257.9 |
4 years to 5 years | 3,367.3 | – |
More than 5 years | 8,488.1 | – |
| Total | 20,171.1 | 961.8 |
Euros (€ Mn) | USD ($ Mn) | Total eq. Euros (€ Mn) | |
-50 bps interest rate | +1.6 | +8.5 | +8.8 |
+50 bps interest rate | +14.0 | +0.0 | +14.0 |
| Hedging | Exposure net | ||||
Currency | Assets | Liabilities | Net exposure | instruments | of hedges |
USD | 9,545 | (4,753) | 4,793 | – | 4,793 |
GBP | 3,113 | (1,381) | 1,732 | 599 | 2,331 |
SEK | 2,222 | (288) | 1,933 | – | 1,933 |
Other | 570 | (117) | 453 | 55 | 508 |
Total | 15,450 | (6,539) | 8,911 | 654 | 9,565 |
| Dec. 31, 2025 | Dec. 31, 2024 | |||
| Net recurring | Equity gain/ | Net recurring | ||
| (€ Mn) | result gain/(loss) | (loss) | result gain/(loss) | Equity gain/(loss) |
Impact of an increase of +10% in the EUR/USD exchange | (27.3) | (435.7) | (27.9) | (432.5) |
Impact of an increase of +10% in the EUR/GBP exchange | (13.9) | (211.9) | (15.8) | (152.4) |
Impact of an increase of +10% in the EUR/SEK exchange | (8.5) | (175.8) | (8.1) | (174.2) |
| Amounts recognised in statement of financial position | ||||||
| according to IFRS 9 | ||||||
| Categories in | Fair value | Fair value | ||||
| Dec. 31, 2025 | accordance with | Carrying amount | recognised | recognised in | ||
| (€ Mn) | IFRS 9 | Dec. 31, 2025 | Amortised cost | in equity | profit and loss | Fair value |
| Assets | ||||||
| Investments in financial assets | FAAC/FAFVOCI | 263.0 | 142.3 | 29.2 | 91.5 | 263.0 |
| /FAFVTPL | ||||||
Derivatives at fair value | FAFVTPL | 195.3 | – | – | 195.3 | 195.3 |
Trade receivables from activity (a) | FAAC | 457.4 | 457.4 | – | – | 457.4 |
Other receivables (b) | FAAC | 249.3 | 249.3 | – | – | 249.3 |
Cash and cash equivalents | FAAC/FAFVTPL | 2,680.5 | 903.7 | – | 1,776.8 | 2,680.5 |
3,845.5 | 1,752.8 | 29.2 | 2,063.6 | 3,845.5 | ||
| Liabilities | ||||||
Commitment to non-controlling interests | FLFVTPL | 88.4 | – | – | 88.4 | 88.4 |
Financial debts (c) | FLAC | 22,688.5 | 22,688.5 | – | – | 21,370.1 |
Derivatives at fair value | FLFVTPL | 798.7 | – | – | 798.7 | 798.7 |
Non-current amounts due on investments | FLAC | 21.9 | 21.9 | – | – | 21.9 |
Other non-current liabilities | FLAC/FLFVTPL | 26.4 | 26.4 | – | – | 26.4 |
Amounts due to suppliers and other current debt (d) | FLAC | 1,108.2 | 1,108.2 | – | – | 1,108.2 |
24,732.1 | 23,845.1 | – | 887.0 | 23,413.7 | ||
| Amounts recognised in statement of financial position | ||||||
| according to IFRS 9 | ||||||
| Categories in | Fair value | Fair value | ||||
| Dec. 31, 2024 | accordance with | Carrying amount | recognised in | recognised in | ||
| (€ Mn) | IFRS 9 | Dec. 31, 2024 | Amortisedcost | equity | profit and loss | Fairvalue |
| Assets | ||||||
| Investments in financial assets | FAAC/FAFVOCI | 269.1 | 122.0 | 31.2 | 115.9 | 269.1 |
| /FAFVTPL | ||||||
Derivatives at fair value | FAFVTPL | 250.6 | – | – | 250.6 | 250.6 |
(a) Trade receivables from activity | FAAC | 282.3 | 282.3 | – | – | 282.3 |
(b) Other receivables | FAAC | 297.2 | 297.2 | – | – | 297.2 |
Cash and cash equivalents | FAAC/FAFVTPL | 5,288.9 | 2,756.7 | – | 2,532.2 | 5,288.9 |
6,388.2 | 3,458.2 | 31.2 | 2,898.8 | 6,388.2 | ||
| Liabilities | ||||||
Commitment to non-controlling interests | FLFVTPL | 93.8 | – | – | 93.8 | 93.8 |
(c) Financial debts | FLAC | 27,559.9 | 27,559.9 | – | – | 25,609.2 |
Derivatives at fair value | FLFVTPL | 761.7 | – | – | 761.7 | 761.7 |
Non-current amounts due on investments | FLAC | 15.7 | 15.7 | – | – | 15.7 |
Other non-current liabilities | FLAC/FLFVTPL | 29.8 | 29.8 | – | – | 29.8 |
(d) Amounts due to suppliers and other current debt | FLAC | 1,171.6 | 1,171.6 | – | – | 1,171.6 |
29,632.6 | 28,777.1 | – | 855.6 | 27,681.8 | ||
| Fair value measurement at Dec. 31, 2025 | ||||
| (€ Mn) | Total | Level 1 | Level 2 | Level 3 |
| Assets | ||||
| Fair value through profit or loss | ||||
Investments in financial assets | 91.5 | – | – | 91.5 |
Derivatives | 195.3 | – | 195.3 | – |
Marketable securities | – | – | – | – |
| Fair value through equity | ||||
Investments in financial assets | 29.2 | – | – | 29.2 |
Derivatives | – | – | – | – |
Total | 316.1 | – | 195.3 | 120.7 |
| Liabilities | ||||
| Fair value through profit or loss | ||||
Commitment to non-controlling interests | 88.4 | – | – | 88.4 |
Derivatives | 798.7 | – | 798.7 | – |
Other non-current liabilities | – | – | – | – |
Total | 887.0 | – | 798.7 | 88.4 |
| 2025 | Net gain/(loss) | ||
| (€ Mn) | From interest | in profit and loss | in equity |
Investments in financial assets | 1.5 | 1.5 | (0.3) |
Hedging instruments at fair value through profit and loss | 163.8 | 163.8 | – |
Financial liabilities at amortised cost | (675.5) | (675.5) | – |
(510.1) | (510.1) | (0.3) | |
Capitalised expenses | 63.7 | ||
Net financial expenses | (446.4) |
| 2024 | Net gain/(loss) | ||
(€ Mn) | From interest | in profit and loss | in equity |
Investments in financial assets | 3.9 | 3.9 | (6.4) |
Hedging instruments at fair value through profit and loss | 150.4 | 150.4 | – |
Financial liabilities at amortised cost | (700.2) | (700.2) | – |
(545.9) | (545.9) | (6.4) | |
Capitalised expenses | 79.9 | ||
Net financial expenses | (466.1) |
| (€ Mn) | 2025 | 2024 | |
| Recurring deferred and current tax on: | |||
• | Allocation/reversal of provision concerning tax issues | (19.1) | (9.2) |
• | Other recurring results | (72.7) | (85.9) |
Total recurring tax | (91.8) | (95.1) | |
| Non-recurring deferred and current tax on: | |||
• | Change in fair value of investment properties and impairment of intangible assets | (223.1) | (80.4) |
• | Other non-recurring results | (46.6) | 62.6 |
Total non-recurring tax | (269.7) | (17.8) | |
Total tax | (361.5) | (112.8) | |
Total tax paid | (85.6) | (121.9) | |
| (€ Mn) | 2025 | 2024 |
Current tax | (138.1) | (19.5) |
Deferred tax | (223.4) | (93.3) |
Total tax | (361.5) | (112.8) |
Reconciliation of effective tax rate | % | 2025 | 2024 |
Profit/(loss) before tax, impairment of goodwill and result of associates | 1,539.6 | 394.6 | |
Income tax using the average tax rate | 24.7% | (379.5) | (171.3) |
Tax exempt profits (including SIIC, SOCIMI and REIT regimes) | (30.2)% | 464.9 | 304.1 |
Non-deductible costs | 1.1% | (16.7) | (42.6) |
Effect of tax provisions | 12.3% | (189.5) | 80.8 |
Effect of non-recognised tax losses | 15.5% | (238.6) | (299.7) |
Effect of change in tax rates | (0.9)% | 13.1 | 0.5 |
Effect of currency translation in tax | (0.0)% | 0.7 | 7.0 |
Other | 1.0% | (15.9) | 8.3 |
Total tax | 23.5% | (361.5) | (112.8) |
| Currency | Change in scope | |||||
(€ Mn) | Dec. 31, 2024 | Net variation | Reclassification | translation | of consolidation | Dec. 31, 2025 |
Deferred tax liabilities | (2,033.5) | (125.7) | (0.5) | 17.0 | – | (2,142.7) |
Deferred tax on investment properties | (1,710.5) | (223.4) | (0.5) | 11.4 | – | (1,923.0) |
Deferred tax on intangible assets | (165.5) | 1.8 | – | (3.8) | – | (167.5) |
Deferred tax on leases | (157.5) | 95.9 | – | 9.4 | – | (52.2) |
Other deferred tax | 166.3 | (92.5) | (7.2) | (10.8) | 9.7 | 65.5 |
Tax loss carry-forward (1) | 30.4 | (1.9) | (5.6) | (0.4) | – | 22.5 |
Other (1) | (24.4) | 6.4 | (1.6) | (1.0) | 9.7 | (10.9) |
Deferred tax on leases | 160.3 | (97.0) | – | (9.4) | – | 53.9 |
Total deferred tax liabilities | (1,867.2) | (218.2) | (7.7) | 6.2 | 9.7 | (2,077.2) |
| Deferred tax assets | ||||||
Tax loss carry-forward | 4.0 | (4.1) | 5.9 | 0.4 | – | 6.2 |
Other deferred tax assets (1) | 8.1 | (1.2) | 1.5 | (0.4) | – | 8.0 |
| Total deferred tax assets | 12.1 | (5.3) | 7.4 | – | – | 14.2 |
| Currency | Change in scope | |||||
(€ Mn) | Dec. 31, 2023 | Net variation | Reclassification | translation | of consolidation | Dec. 31, 2024 |
Deferred tax liabilities | (1,951.6) | (79.8) | 1.0 | (2.2) | (1.0) | (2,033.5) |
Deferred tax on investment properties | (1,642.3) | (68.1) | 1.0 | (0.1) | (1.0) | (1,710.5) |
Deferred tax on intangible assets | (164.3) | (1.9) | – | 0.7 | – | (165.5) |
Deferred tax on leases | (144.9) | (9.8) | – | (2.8) | – | (157.5) |
Other deferred tax | 169.7 | 5.5 | (6.9) | 0.1 | (2.0) | 166.3 |
Tax loss carry-forward (1) | 36.9 | (0.6) | (6.1) | 0.2 | – | 30.4 |
Other (1) | (16.3) | (2.5) | (0.8) | (2.8) | (2.0) | (24.4) |
Deferred tax on leases | 149.0 | 8.6 | – | 2.7 | – | 160.3 |
Total deferred tax liabilities | (1,781.9) | (74.3) | (5.9) | (2.1) | (3.0) | (1,867.2) |
| Deferred tax assets | ||||||
Tax loss carry-forward | 16.7 | (18.4) | 6.1 | (0.4) | – | 4.0 |
Other deferred tax assets (1) | 7.7 | (0.6) | 0.8 | 0.2 | – | 8.1 |
| Total deferred tax assets | 24.4 | (19.0) | 6.9 | (0.2) | – | 12.1 |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Temporary differences investment properties | – | – |
Tax loss carry-forwards not recognised | 6,746.2 | 5,475.1 |
Total unrecognised tax basis | 6,746.2 | 5,475.1 |
| (€ Mn) | |
2026 | – |
2027 | 102.6 |
2028 | 161.2 |
2029 | 18.2 |
2030 | 139.5 |
Unlimited | 6,324.7 |
Total | 6,746.2 |
| Foreign currency | |||||||
(€ Mn) | Dec. 31, 2024 | Allocations | Reversals used | Reversals not used | translation impact | Other movements | Dec. 31, 2025 |
Non-current provisions | 64.9 | 26.4 | (0.4) | (0.4) | (1.1) | (0.7) | 88.7 |
| Non-current provisions excluding | 52.8 | 25.6 (1) | (0.4) | (0.4) | (1.1) | 0.1 | 76.6 |
| employee benefits | |||||||
Employee benefits | 12.1 | 0.8 | – | – | – | (0.8) | 12.1 |
Current provisions | 63.8 | 3.6 | (4.4) | (23.1) | (0.4) | (0.4) | 39.2 |
| Total | 128.7 | 30.0 | (4.8) | (23.4) | (1.5) | (1.1) | 127.9 |
| (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Tax and social liabilities | 461.9 | 412.0 |
Other liabilities (1) | 363.4 | 255.6 |
| Total other current liabilities | 825.3 | 667.6 |
| Regions | 2025 | 2024 |
Southern Europe | 1,044 | 1,092 |
Central Europe | 315 (1) | 569 |
Northern Europe | 326 | 369 |
United States of America | 307 | 380 |
| Total | 1,992 | 2,410 |
| (€ Mn) | 2025 | 2024 |
Personnel costs | 293.6 | 323.2 |
Employee benefits (1) | 24.6 | 23.8 |
| Total | 318.2 | 347.0 |
| Provisions for pension liabilities (€ Mn) | Dec. 31, 2025 | Dec. 31, 2024 |
Retirement allowances | 8.6 | 9.6 |
Pension plans with defined benefit (1) | 2.4 | 2.5 |
| Total | 10.9 | 12.1 |
Criteria 1 | Criteria 2 | |||
Performance Condition | Vesting in % | Performance Condition | Vesting in % | |
A | URW’s TSR underperforms | 0% | URW’s TSR < 20% | 0% |
B* | URW’s TSR = Index’s TSR | 30% | URW’s TSR = 20% | 30% |
| C* | URW’s TSR – Index’s TSR > 3% | 100% | URW’s TSR > 20% | 100% |
| Adjusted | Number | Number | Number | Potential | |||
| subscription | of options | of options | of options | additional | |||
Plan | Exercise period (1) | price (€) (2) | granted (2)(3) | cancelled | exercised | number of shares (3) | |
2018 plan (n°9) | 2018 | from 06/03/2022 to 05/03/2025 | 184.55 | 649,255 | 649,255 | - | - |
2019 plan (n°10) | 2019 | from 20/03/2022 to 19/03/2026 | 133.64 | 809,800 | 363,505 | - | 446,295 |
2020 plan (n°11) | 2020 | from 22/03/2023 to 21/03/2027 | 85.08 | 929,559 | 675,654 | 22,709 | 231,196 |
2021 plan (n°12) | 2021 | from 19/05/2024 to 18/05/2029 | 64.17 | 1,015,062 | 573,195 | 116,469 | 325,398 |
2022 plan (n°13) | 2022 | from 09/03/2025 to 08/03/2030 | 61.64 | 1,226,789 | 609,334 | 129,361 | 488,094 |
2023 plan (n°14) | 2023 | from 13/03/2026 to 13/03/2031 | 54.53 | 886,975 | 136,104 | 141 | 750,730 |
2024 plan (n°15) | 2024 | from 07/03/2027 to 08/03/2032 | 64.10 | 548,111 | 67,807 | 173 | 480,131 |
| 2025 plan (n°16) | 2025 | from 07/03/2028 to 08/03/2033 | 72.21 | 633,147 | 49,381 | - | 583,766 |
| Total | 6,698,698 | 3,124,235 | 268,853 | 3,305,610 |
| 2025 | 2024 | |||
| Weighted | Weighted average | |||
| Number | average price (€) | Number | price (€) | |
Outstanding at the beginning of the period | 3,658,438 | 85.31 | 3,962,093 | 99.43 |
Allocated over the period | 633,147 | 72.21 | 521,758 | 67.31 |
Adjusted over the period (1) | 133,759 | 84.45 | 158,871 | 93.42 |
Cancelled over the period | (910,031) | 109.21 | (925,134) | 128.08 |
Exercised over the period | (209,703) | 81.27 | (59,150) | 67.38 |
Average share price on date of exercise | – | 84.48 | – | 78.59 |
Outstanding at the end of the period | 3,305,610 | 73.86 | 3,658,438 | 85.31 |
| Of which exercisable at the end of the period | 1,795,418 | – | 1,379,801 | – |
| Number of | Number of | Number of | ||
| performance shares | performance shares | performance shares | Potential additional | |
Starting date of the vesting period (1) | allocated (2) | cancelled | 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 (1) | shares allocated (2) | shares cancelled | shares acquired | number of shares (3) |
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 |
| (€ thousands) Paid in: | 2025 | 2024 |
Fixed income | 3,838 | 3,600 |
Short-term incentive | 4,137 | 4,208 |
Other benefits (1) | 1,295 | 1,274 |
| Total | 9,270 | 9,082 |
| Total number | |
| of shares | |
As at Dec. 31, 2023 | 139,041,391 |
Capital increase reserved for employees under Company Savings Plan | 108,496 |
Shares granted and exercise of stock options | 225,660 |
Increase of share capital (1) | 3,254,000 |
As at Dec. 31, 2024 | 142,629,547 |
Capital increase reserved for employees under Company Savings Plan | 122,785 |
Shares granted and exercise of stock options | 605,890 |
| As at Dec. 31, 2025 | 143,358,222 |
| 2025 | 2024 | |
Average number of shares (undiluted) | 143,126,147 | 139,497,322 |
| Dilutive impact | ||
Potential shares via stock options (1) | 768,688 | 250,931 |
Attributed Performance Shares and Retention Shares (unvested) (1) | 1,604,451 | 1,378,158 |
| Average number of shares (diluted) | 145,499,286 | 141,126,412 |
| Commitments given (€ Mn) | Description | Maturities | Dec. 31, 2025 | Dec. 31, 2024 | |
1) Commitments related to the scope of the consolidated Group | 13.3 | 13.2 | |||
Commitments for acquisitions/disposals | • | Purchase undertakings and earn-out | 2026 to 2040 | 8.8 | 8.8 |
| Commitments given as part | • | Warranties and bank letters of credit given in the course | 2026+ | 4.5 | 4.5 |
| of specific transactions | of the ordinary business | ||||
2) Commitments related to Group financing | 2,575.3 | 2,884.3 | |||
• | Mortgages and first lien lenders (1) | 2026+ | 2,446.7 | 2,584.0 | |
| Financial guarantees given | • | Guarantees relating to entities under the equity method | 2026+ | 128.6 | 300.3 |
or not consolidated (2) | |||||
3) Commitments related to Group operational activities | 1,049.5 | 1,232.8 | |||
| Commitments related | • | Properties under construction: residual commitments | 2026+ | 530.6 | 754.0 |
| to development activities | for works contracts and forward purchase agreements (3) | ||||
• | Commitments subject to conditions precedent | 2026 to 2035 | 204.1 | 178.0 | |
| Commitments related to | • | Commitments for construction works (4) | 2026 to 2064 | 193.5 | 168.8 |
| operating contracts | • | Rental of premises and equipment | 2026+ | 13.4 | 12.0 |
• | Other | 2026+ | 107.9 | 120.1 | |
| Total commitments given | 3,638.1 | 4,130.4 | |||
| Commitments received (€ Mn) | Description | Maturities | Dec. 31, 2025 | Dec. 31, 2024 | |
1) Commitments related to the scope of the consolidated Group | 0.9 | 0.9 | |||
| Commitments for acquisitions/disposals | • | Sales undertakings | 2027 | 0.9 | 0.9 |
2) Commitments related to Group financing | 8,748.2 | 8,589.9 | |||
| Financial guarantees received | • | Undrawn credit lines (1) | 2026 to 2031 | 8,748.2 | 8,589.9 |
3) Commitments related to Group operational activities | 808.0 | 783.9 | |||
| Other contractual commitments received | • | Bank guarantees on works and others | 2026+ | 3.1 | 6.8 |
| related to operations | • | Other (2) | 2026+ | 320.1 | 252.3 |
• | Guarantees received relating to Hoguet regulation | 2026 to 2030 | 103.4 | 103.4 | |
| Assets received as security, mortgage or pledge, | (France) | ||||
| as well as guarantees received | • | Guarantees received from tenants | 2026+ | 285.1 | 321.2 |
• | Guarantees received from contractors on works | 2026+ | 96.3 | 100.2 | |
| Total commitments received | 9,557.1 | 9,374.7 | |||
% interest | % control | % interest | |||
List of the main consolidated companies | Country | Method (1) | Dec. 31, 2025 | Dec. 31, 2025 | Dec. 31, 2024 |
Unibail-Rodamco-Westfield SE | France | FC | 100.00 | 100.00 | 100.00 |
Westfield Corporation Limited | Australia | FC | 100.00 | 100.00 | 100.00 |
Donauzentrum Besitz- u. Vermietungs GmbH | Austria | FC | 100.00 | 100.00 | 100.00 |
| Shopping Center Planungs- und Entwicklungsgesellschaft mbH & Co. | Austria | FC | 55.00 | 55.00 | 55.00 |
| Werbeberatung KG | |||||
UR Invest GmbH | Austria | FC | 55.00 | 55.00 | 55.00 |
URW Invest GmbH | Austria | FC | 100.00 | 100.00 | 100.00 |
Centrum Cerny Most as | Czech Republic | FC | 68.67 | 68.67 | 75.00 |
Centrum Chodov sro | Czech Republic | FC | 100.00 | 100.00 | 100.00 |
Doria | France | FC | 100.00 | 100.00 | 100.00 |
Financière 5 Malesherbes | France | FC | 100.00 | 100.00 | 100.00 |
Foncière Crossroads | France | EM-A | 45.78 | 45.78 | – |
Volumes LPD | France | FC | 100.00 | 100.00 | 100.00 |
Rodamco France | France | FC | 100.00 | 100.00 | 100.00 |
SA Uni-Expos | France | FC | 100.00 | 100.00 | 100.00 |
SA Union Internationale Immobilière | France | FC | 100.00 | 100.00 | 100.00 |
SCI Chesnay Pierre 2 | France | FC | 50.00 | 50.00 | 50.00 |
SCI du Forum des Halles de Paris | France | FC | 50.01 | 50.01 | 65.00 |
SCI Propexpo | France | FC | 50.00 | 50.00 | 50.00 |
SCI SCC de La Défense | France | FC | 53.30 | 53.30 | 53.30 |
SCI CC Francilia | France | FC | 55.00 | 55.00 | 55.00 |
SNC Viparis - Porte de Versailles | France | FC | 50.00 | 100.00 | 50.00 |
Uni-commerces | France | FC | 100.00 | 100.00 | 100.00 |
CentrO companies | Germany | EM-JV | 50.00 | 50.00 | 50.00 |
Unibail-Rodamco-Westfield Germany GmbH | Germany | FC | 89.90 | 89.90 | 89.90 |
SARL Red Grafton 1 | Luxembourg | FC | 65.00 | 65.00 | 65.00 |
Crystal Warsaw Sp zoo | Poland | FC | 100.00 | 100.00 | 100.00 |
GSSM Warsaw Sp zoo | Poland | FC | 100.00 | 100.00 | 100.00 |
Zlote Tarasy partnership | Poland | EM-A | 100.00 | – | 100.00 |
Unibail-Rodamco Retail Spain | Spain | FC | 100.00 | 100.00 | 100.00 |
Unibail-Rodamco Steam SLU | Spain | FC | 51.11 | 51.11 | 51.11 |
Rodamco AB | Sweden | FC | 100.00 | 100.00 | 100.00 |
Rodamco Centerpool AB | Sweden | – | Merged | Merged | 100.00 |
Rodamco Handel AB | Sweden | FC | 100.00 | 100.00 | 100.00 |
Rodamco Northern Europe AB | Sweden | FC | 100.00 | 100.00 | 100.00 |
Rodamco Sverige AB | Sweden | FC | 100.00 | 100.00 | 100.00 |
Rodamco Täby Centrum KB | Sweden | FC | 100.00 | 100.00 | 100.00 |
Rodamco Austria BV | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Rodamco Central Europe BV | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Rodamco Czech BV | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Rodamco Deutschland BV | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Rodamco Europe Properties BV | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
% interest | % control | % interest | |||
List of the main consolidated companies | Country | Method (1) | Dec. 31, 2025 | Dec. 31, 2025 | Dec. 31, 2024 |
Rodamco Retail Deutschland BV | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Unibail-Rodamco Nederland Winkels BV | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Unibail-Rodamco TH BV | The Netherlands | – | Merged | Merged | 100.00 |
URW UK Olympic BV 1 and 2 | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
URW UK Olympic BV 3, 4 and 5 | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
URW UK Shepherds BV 1 to 3 | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
URW UK Shepherds BV 13, 14 and 15 | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Unibail-Rodamco-Westfield N.V. | The Netherlands | FC | 100.00 | 100.00 | 100.00 |
Stratford City Shopping Centre n°1 & 2 Limited | United Kingdom | EM-JV | 50.00 | 50.00 | 50.00 |
URW Stratford REIT Limited | United Kingdom | FC | 100.00 | 100.00 | – |
Westfield Europe Limited | United Kingdom | FC | 100.00 | 100.00 | 100.00 |
Westfield UK & Europe Finance PLC | United Kingdom | FC | 100.00 | 100.00 | 100.00 |
Westfield UK REIT Limited | United Kingdom | FC | 100.00 | 100.00 | – |
White City Acquisitions Limited | United Kingdom | FC | 100.00 | 100.00 | 100.00 |
Head Acquisition LP | United States | FC | 100.00 | 100.00 | 100.00 |
New WTC Retail Member LLC | United States | FC | 100.00 | 100.00 | 100.00 |
Urban Shopping Centers LP | United States | FC | 100.00 | 100.00 | 100.00 |
URW America Inc. | United States | FC | 100.00 | 100.00 | 100.00 |
URW US Services, Inc. | United States | FC | 100.00 | 100.00 | 100.00 |
URW WEA LLC | United States | FC | 100.00 | 100.00 | 100.00 |
WEA Finance, LLC | United States | FC | 100.00 | 100.00 | 100.00 |
WEA Holdings, LLC | United States | FC | 100.00 | 100.00 | 100.00 |
Westfield America, LP | United States | FC | 100.00 | 100.00 | 100.00 |
Westfield DDC, LLC | United States | FC | 100.00 | 100.00 | 100.00 |
Westfield Head, LP | United States | FC | 100.00 | 100.00 | 100.00 |
Westfield, LLC | United States | FC | 100.00 | 100.00 | 100.00 |
WHL USA Acquisitions, Inc. | United States | FC | 100.00 | 100.00 | 100.00 |
Deloitte & Associés | KPMG | |||
| STATUTORY AUDITORS' FEES DEC. 31, 2025 (€ Mn) | 2025 | 2024 | 2025 | 2024 |
Audit and half-year review of the consolidated and non-consolidated financial statements | 1.8 | 1.7 | 1.3 | 1.3 |
(Parent company + controlled companies (1) ) | ||||
Non-audit services (2) | 0.3 | 0.2 | 0.2 | 0.2 |
(Parent company + controlled companies (1) ) | ||||
| Total | 2.1 | 1.9 | 1.5 | 1.4 |