The Company | Aroundtown SA |
The Group | The Company and its investees |
Subsidiaries | Companies that are controlled by the Company (as defined in IFRS 10) and |
whose financial statements are consolidated with those of the Company | |
| Associates and | Companies over which the Company has significant influence (as defined |
Joint Ventures | in IAS 28) and that are not subsidiaries. The Company’s investment therein |
is included in the consolidated financial statements of the Company using | |
equity method of accounting | |
Investees | Subsidiaries, joint venture entities and associates |
| GCP | Grand City Properties S.A. (subsidiary of the Company; listed for trade in |
the Prime Standard of the Frankfurt Stock Exchange) | |
TLG | TLG Immobilien AG (subsidiary of the Company) |
Related parties | As defined in IAS 24, additionally see note 23 |
The reporting period | The financial year ended on December 31, 2024 |
EUR/GBP |
EUR/USD |
|
(“British Pound”) |
(“US Dollar”) |
|
December 31, 2024 |
0.829 |
1.039 |
December 31, 2023 |
0.869 |
1.105 |
Average rate during the year 2024 |
0.847 |
1.082 |
Average rate during the year 2023 |
0.870 |
1.081 |
Changes (in %): |
||
Year ended December 31, 2024 |
(4.6%) |
(6.0%) |
Year ended December 31, 2023 |
(2.0%) |
3.6% |
% | |
Furniture, fixtures and office equipment | 7-50 |
Buildings | 2-3 |
% |
|
Software |
20 – 33 |
| As at December 31, 2024 |
As at December 31, 2023 |
|||||||||
Fair value measurement using | Fair value measurement using | |||||||||
Quoted prices |
Significant |
Significant |
Quoted prices |
Significant |
Significant |
|||||
in active |
observable |
unobservable |
in active |
observable |
unobservable |
|||||
Carrying |
Total fair |
market |
inputs |
inputs |
Carrying |
Total fair |
market |
inputs |
inputs |
|
amount |
value |
(Level 1) |
(Level 2) |
(Level 3) |
amount |
value |
(Level 1) |
(Level 2) |
(Level 3) |
|
| in € millions |
in € millions |
|||||||||
| FINANCIAL ASSETS |
||||||||||
Financial assets at fair value through profit or loss (1) |
623.9 |
623.9 |
296.8 |
282.2 |
44.9 |
418.7 |
418.7 |
240.6 |
135.2 |
42.9 |
Derivative financial assets |
302.3 |
302.3 |
- |
302.3 |
- |
386.1 |
386.1 |
- |
386.1 |
- |
Total financial assets |
926.2 |
926.2 |
296.8 |
584.5 |
44.9 |
804.8 |
804.8 |
240.6 |
521.3 |
42.9 |
| FINANCIAL LIABILITIES |
||||||||||
Loans and borrowings (2) |
2,501.1 |
2,526.5 |
- |
2,526.5 |
- |
2,204.1 |
2,221.3 |
- |
2,221.3 |
- |
| Straight bonds (3) |
12,010.9 |
11,556.3 |
11,372.5 |
183.8 |
- |
12,038.0 |
10,373.8 |
10,157.2 |
216.6 |
- |
Derivative financial liabilities |
399.0 |
399.0 |
- |
399.0 |
- |
441.0 |
441.0 |
- |
441.0 |
- |
Total financial liabilities |
14,911.0 |
14,481.8 |
11,372.5 |
3,109.3 |
- |
14,683.1 |
13,036.1 |
10,157.2 |
2,878.9 |
- |
| Year ended December 31, 2024 | ||||||
| in € millions | ||||||
Total | ||||||
Commercial | GCP | reportable | ||||
Note | portfolio | portfolio | segments | Adjustments | Total | |
Segment revenue | 6 | 946.9 | 597.0 | 1,543.9 | (1.6) | 1,542.3 |
Net operating income | 670.6 | 343.3 | 1,013.9 | (1.6) | 1,012.3 | |
Property revaluations and capital | ||||||
gains | 7 | (169.4) | 44.0 | (125.4) | - | (125.4) |
Impairment of goodwill | 14 | (31.6) | (14.4) | (46.0) | - | (46.0) |
Share of results from investment | ||||||
in equity-accounted investees | 16 | (42.5) | ||||
Administrative and other expenses | 9 | (65.7) | ||||
Depreciation and amortization | 14, 15 | (20.2) | ||||
Finance expenses | 10 | (235.2) | ||||
Other financial results | 10 | (31.0) | ||||
Profit before tax | 446.3 | |||||
Current tax expenses | 11.2 | (124.5) | ||||
Deferred tax expenses | 11.4 | (12.5) | ||||
Profit for the year | 309.3 | |||||
| Year ended December 31, 2023 | ||||||
| in € millions | ||||||
Commercial | GCP | Total | ||||
Note | portfolio | portfolio | segments | Adjustments | Total | |
Segment revenue | 6 | 996.8 | 607.7 | 1,604.5 | (1.7) | 1,602.8 |
Net operating income | 655.3 | 328.7 | 984.0 | (1.7) | 982.3 | |
Property revaluations and | ||||||
capital losses | 7 | (2,327.5) | (890.0) | (3,217.5) | - | (3,217.5) |
Impairment of goodwill | 14 | (76.7) | (60.3) | (137.0) | - | (137.0) |
Share of profit from equity- | ||||||
accounted investees | 16 | (149.8) | ||||
Administrative and other expenses | 9 | (64.7) | ||||
Depreciation and amortization | 14, 15 | (17.9) | ||||
Finance expenses | 10 | (230.1) | ||||
Other financial results | 10 | (14.4) | ||||
Loss before tax | (2,849.1) | |||||
Current tax expenses | 11 | (120.4) | ||||
Deferred tax income | 11 | 543.1 | ||||
Loss for the year | (2,426.4) | |||||
Year ended December 31, | ||
2024 | 2023 | |
in € millions | ||
Net rental income | 1,180.9 | 1,192.8 |
Operating and other income | 361.4 | 410.0 |
Total | 1,542.3 | 1,602.8 |
Year ended December 31, | ||
Country | 2024 | 2023 |
in € millions | ||
Germany | 1,127.7 | 1,198.0 |
The Netherlands | 154.6 | 176.6 |
United Kingdom | 158.7 | 148.7 |
Belgium | 32.4 | 27.3 |
Others | 68.9 | 52.2 |
Total | 1,542.3 | 1,602.8 |
Year ended December 31, | ||
2024 | 2023 | |
in € millions | ||
Pro perty revaluations | (127.2) | (3,174.8) |
Ca pital gains / (losses) | 1.8 | (42.7) |
Total | (125.4) | (3,217.5) |
Year ended December 31, | ||
2024 | 2023 | |
in € millions | ||
Ancillary expenses and purchased services | (348.3) | (409.8) |
Maintenance and refurbishment | (55.0) | (49.3) |
Personnel expenses | (63.0) | (62.7) |
Depreciation and amortization | (20.2) | (17.9) |
Other operating costs (*) | (63.7) | (98.7) |
Total | (550.2) | (638.4) |
Year ended December 31, |
||
2024 |
2023 |
|
in € millions |
||
Personnel expenses |
(31.0) |
(30.9) |
Legal and professional fees |
(13.8) |
(13.4) |
Audit and accounting expenses |
(7.6) |
(7.1) |
Marketing and other administrative expenses |
(13.3) |
(13.3) |
Total |
(65.7) |
(64.7) |
| Year ended December 31, |
||||
2024 |
2023 |
|||
| in € millions |
||||
KPMG |
Other |
KPMG |
Other |
|
Network |
audit firms |
Network |
audit firms |
|
Audit services |
3.2 |
3.0 |
3.4 |
3.1 |
Audit-related services |
0.7 |
0.7 |
0.3 |
0.3 |
Tax and other services |
0.1 |
1.5 |
0.2 |
0.7 |
Total |
4.0 |
5.2 |
3.9 |
4.1 |
Year ended December 31, |
||
2024 |
2023 |
|
in € millions |
||
Finance expenses |
||
Interest to financial institutions, bonds and |
||
third parties, net |
(221.9) |
(213.3) |
Finance expenses on lease liabilities |
(13.3) |
(16.8) |
Total |
(235.2) |
(230.1) |
Other financial results |
||
Changes in fair value of financial assets and |
||
liabilities, buybacks and early repayment costs, net |
(0.8) |
14.8 |
Finance-related costs |
(30.2) |
(29.2) |
Total |
(31.0) |
(14.4) |
Year ended December 31, |
||
2024 |
2023 |
|
in € millions |
||
Corporate income tax |
(77.5) |
(72.1) |
Property tax |
(47.0) |
(48.3) |
Total |
(124.5) |
(120.4) |
Derivative |
|||
financial |
|||
instruments and |
Fair value gains |
||
other deferred |
on investment |
||
tax liabilities |
property |
Total |
|
in € millions |
|||
Balance as at December 31, 2022 |
42.0 |
2,620.3 |
2,662.3 |
Charged to: |
|||
Consolidated statement of profit or loss |
(3.7) |
(542.5) |
(546.2) |
Other comprehensive income |
(17.7) |
(2.0) |
(19.7) |
Disposed of through deconsolidations |
- |
(10.3) |
(10.3) |
Transfer from liabilities held for sale and others |
- |
18.7 |
18.7 |
Movement in netting of deferred taxes (*) |
- |
1.7 |
1.7 |
Balance as at December 31, 2023 |
20.6 |
2,085.9 |
2,106.5 |
Charged to: |
|||
Consolidated statement of profit or loss |
(6.9) |
56.5 |
49.6 |
Other comprehensive income |
2.1 |
- |
2.1 |
Disposed of through deconsolidations |
0.3 |
(28.6) |
(28.3) |
Transfer from liabilities held for sale and others |
- |
(1.2) |
(1.2) |
Movement in netting of deferred taxes (*) |
- |
(30.7) |
(30.7) |
Balance as at December 31, 2024 |
16.1 |
2,081.9 |
2,098.0 |
Excess of deferred tax liabilities as at December 31, 2023 |
2,040.7 |
||
Excess of deferred tax liabilities as at December 31, 2024 |
2,037.4 |
Derivative |
|||
financial |
|||
instruments and |
|||
other deferred |
Losses carried |
||
tax assets |
forward |
Total |
|
| in € millions |
|||
Balance as at December 31, 2022 |
31.7 |
33.4 |
65.1 |
Charged to: |
|||
Consolidated statement of profit or loss |
3.0 |
(6.1) |
(3.1) |
Disposed of through deconsolidations |
- |
(1.8) |
(1.8) |
Transfer from assets held for sale and others |
- |
3.9 |
3.9 |
Movement in netting of deferred taxes (*) |
- |
1.7 |
1.7 |
Balance as at December 31, 2023 |
34.7 |
31.1 |
65.8 |
Charged to: |
|||
Consolidated statement of profit or loss |
(1.3) |
38.4 |
37.1 |
Disposed of through deconsolidations |
- |
(7.5) |
(7.5) |
Transfer from assets held for sale and others |
- |
(4.1) |
(4.1) |
Movement in netting of deferred taxes (*) |
(6.7) |
(24.0) |
(30.7) |
Balance as at December 31, 2024 |
26.7 |
33.9 |
60.6 |
Year of expiration | Carried Forward Items | Unrecognized deferred tax assets |
| in € millions | ||
2025-2036 | 90.5 | 22.3 |
2037-2041 | 938.7 | 234.1 |
Unlimited | 1,111.4 | 190.8 |
Total | 2,140.6 | 447.2 |
Year ended December 31, | ||
2024 | 2023 | |
in € millions | ||
Profit / (loss) before tax | 446.3 | (2,849.1) |
Tax using domestic rate | 24.94% | 24.94% |
Tax computed at the statutory tax rate | 111.3 | (710.6) |
Changes in taxes on income resulting from the | ||
following factors: | ||
Group’s share in earnings from companies accounted | 10.6 | 37.4 |
for as equity-accounted investees | ||
Effect of different tax rates of subsidiaries operating | (31.4) | 225.1 |
in other jurisdictions | ||
Income and expenses on which the Group did not | 46.5 | 25.4 |
recognize deferred tax and others | ||
Total current and deferred tax expenses (income) | 137.0 | (422.7) |
Effective tax rate (in %) | 30.7 | 14.8 |
Year ended December 31, | ||
2024 | 2023 | |
in € millions | ||
Profit (loss) for the year, attributable to the owners | ||
of the Company (basic) | 52.9 | (1,987.6) |
Year ended December 31, | ||
2024 | 2023 | |
in millions of shares | ||
Issued ordinary shares on January 1, net of treasury shares | 1,093.1 | 1,065.0 |
Share incentive effect (*) | 0.4 | 0.3 |
Mandatory convertible notes effect | - | 27.7 |
Weighted average number of ordinary shares | 1,093.5 | 1,093.0 |
Basic profit (loss) per share (in €) | 0.05 | (1.82) |
Year ended December 31, | ||
2024 | 2023 | |
in € millions | ||
Profit (loss) for the year, attributable to the owners | 52.9 | (1,987.6) |
| of the Company (basic) | ||
Dilutive effect of the Company’s share of profit in investees | - | 2.1 |
Profit (loss) for the year, attributable to the owners | ||
| of the Company (diluted) | 52.9 | (1,985.5) |
Year ended December 31, | ||
2024 | 2023 | |
in millions of shares | ||
Issued ordinary shares on January 1, net of treasury shares | 1,093.1 | 1,065.0 |
Share incentive effect (*) | 1.7 | 1.8 |
Mandatory convertible notes effect | - | 27.7 |
Weighted average number of ordinary shares | 1,094.8 | 1,094.5 |
Diluted profit (loss) per share (in €) | 0.05 | (1.82) |
Year ended December 31, |
||
2024 |
2023 |
|
(*) Level 3 |
(*) Level 3 |
|
in € millions |
||
Balance as at January 1 |
24,632.4 |
27,981.0 |
Plus: investment property classified as held for sale |
408.3 |
909.1 |
Total investment property |
25,040.7 |
28,890.1 |
Additions |
421.0 |
211.5 |
Modernization, pre-letting modification and capital expen |
- |
|
ditures |
345.8 |
334.6 |
Disposals (see note 13.2.1) |
(738.5) |
(1,273.1) |
Effect of foreign currency exchange differences |
125.3 |
52.4 |
Fair value adjustments |
(127.2) |
(3,174.8) |
Total investment property |
25,067.1 |
25,040.7 |
Less: investment property classified as held for sale (see note |
||
13.2.2) |
(691.8) |
(408.3) |
Balance as at December 31 |
24,375.3 |
24,632.4 |
As at December 31, |
||
G eographical distribution |
||
of investment property (*) |
2024 |
2023 |
in € millions |
||
Germany |
17,432.7 |
18,079.7 |
United Kingdom |
2,539.7 |
2,299.5 |
The Netherlands |
2,046.9 |
2,101.4 |
Belgium |
711.5 |
609.9 |
Other locations |
1,644.5 |
1,541.9 |
Total |
24,375.3 |
24,632.4 |
As at December 31, |
||
2024 |
2023 |
|
in € millions |
||
Investment property |
738.5 |
1,273.1 |
Other assets, net |
(55.6) |
11.5 |
Deferred tax liabilities, net |
(16.6) |
(18.0) |
Total net assets disposed of |
666.3 |
1,266.6 |
Non-controlling interests deconsolidated |
5.3 |
2.9 |
| Total consideration (*) |
662.8 |
1,221.0 |
Capital gains / (losses) |
1.8 |
(42.7) |
| As at December 31, |
||
2024 |
2023 |
|
in € millions |
||
Investment property |
691.8 |
408.3 |
Cash and cash equivalents |
1.2 |
0.2 |
Other assets |
10.4 |
1.0 |
Total assets classified as held for sale |
703.4 |
409.5 |
Loans and borrowings |
56.5 |
- |
Deferred tax liabilities |
22.9 |
18.6 |
Other liabilities |
12.6 |
7.0 |
Total liabilities associated with assets held for sale |
92.0 |
25.6 |
As at December 31, | |||
2024 | 2023 | ||
Significant | |||
Valuation technique | unobservable inputs | Range (weighted average) | |
Rent growth p.a. (%) | 0.0 – 3.1 (1.9) | 0.1 – 3.0 (2.0) | |
DCF method | Discount rate (%) | 2.8 – 14.0 (6.3) | 3.3 – 13.3 (6.1) |
Capitalization rate (%) | 2.1 – 15.0 (5.1) | 2.1 – 16.3 (5.1) | |
| Market comparable | Price per sqm (in €) | 1,100 – 13,900 (5,900) | 2,000 – 13,200 (4,100) |
approach | |||
Rent price per sqm (in €) | 17.8 – 62.7 (28.2) | 7.7 – 59.3 (25.8) | |
| Residual value | Sales price per sqm (in €) | 3,100 – 14,800 (7,300) | 1,550 – 14,000 (7,100) |
| approach | Development cost per sqm (in €) | 1,100 – 7,000 (3,700) | 800 – 7,200 (3,700) |
Developer margin (%) | 5.0 – 21.0 (14.5) | 7.5 – 20.0 (13.0) | |
| As at December 31, | |||||
2024 | 2023 | ||||
Discount | Capitalization | Discount | Capitalization | ||
Asset type | Parameter | rate | rate | rate | rate |
Office | Range | 3.7% - 11.2% | 3.5% - 11.9% | 4.0% - 11.8% | 3.6% - 11.5% |
Average | 6.4% | 5.4% | 6.3% | 5.4% | |
| Hotel | Range | 3.9% - 14.0% | 3.6% - 12.0% | 3.8% - 13.3% | 3.5% - 11.1% |
Average | 7.1% | 5.7% | 7.4% | 5.9% | |
| Residential | Range | 2.8% - 9.0% | 2.1% - 7.5% | 4.0% - 8.4% | 2.1% - 7.8% |
Average | 5.4% | 4.2% | 5.2% | 4.0% | |
| Retail | Range | 3.8% - 9.4% | 3.6% - 11.5% | 4.3% - 9.8% | 3.6% - 10.4% |
Average | 6.4% | 6.0% | 6.7% | 6.1% | |
Logistics/ | Range | 3.0% - 9.9% | 3.6% - 15.0% | 3.3% - 9.9% | 3.0% - 16.3% |
wholesale/ | Average | 6.9% | 6.4% | 5.7% | 5.1% |
other | |||||
Computer | |||
software and | |||
other intangible | |||
Goodwill | assets | Total | |
| in € millions | |||
COST | |||
Balance as at December 31, 2022 | 1,699.0 | 33.9 | 1,732.9 |
Additions, net | - | 1.4 | 1.4 |
Balance as at December 31, 2023 | 1,699.0 | 35.3 | 1,734.3 |
Additions, net | - | 2.7 | 2.7 |
Balance as at December 31, 2024 | 1,699.0 | 38.0 | 1,737.0 |
IMPAIRMENT / AMORTIZATION | |||
Balance as at December 31, 2022 | 408.8 | 16.0 | 424.8 |
Amortization for the year | - | 6.8 | 6.8 |
Impairment for the year | 137.0 | - | 137.0 |
Balance as at December 31, 2023 | 545.8 | 22.8 | 568.6 |
Amortization for the year | - | 2.8 | 2.8 |
Impairment for the year | 46.0 | - | 46.0 |
Balance as at December 31, 2024 | 591.8 | 25.6 | 617.4 |
CARRYING AMOUNTS | |||
Balance as at December 31, 2023 | 1,153.2 | 12.5 | 1,165.7 |
Balance as at December 31, 2024 | 1,107.2 | 12.4 | 1,119.6 |
Owner- | Furniture, | ||
occupied | fixtures and office | ||
properties (*) | equipment | Total | |
in € millions | |||
COST | |||
Balance as at December 31, 2022 | (**) 138.2 | (**) 95.7 | 233.9 |
Additions, net | 14.9 | 13.1 | 28.0 |
Revaluations | (***) (2.8) | - | (2.8) |
Classified as held for sale | - | (0.3) | (0.3) |
Balance as at December 31, 2023 | (**) 150.3 | (**) 108.5 | 258.8 |
Additions, net | 1.8 | 14.9 | 16.7 |
Initial consolidations | 28.2 | 7.0 | 35.2 |
Revaluations | (***) 0.4 | - | 0.4 |
Deconsolidations | (38.9) | (0.2) | (39.1) |
Balance as at December 31, 2024 | 141.8 | 130.2 | 272.0 |
DEPRECIATION | |||
Balance as at December 31, 2022 | 4.9 | 29.3 | 34.2 |
Depreciation for the year | 3.3 | 7.8 | 11.1 |
Balance as at December 31, 2023 | (**) 8.2 | (**) 37.1 | 45.3 |
Depreciation for the year | 2.1 | 15.3 | 17.4 |
Balance as at December 31, 2024 | 10.3 | 52.4 | 62.7 |
CARRYING AMOUNTS | |||
Balance as at December 31, 2023 | (**) 142.1 | (**) 71.4 | 213.5 |
Balance as at December 31, 2024 | 131.5 | 77.8 | 209.3 |
Year ended December 31, |
||
2024 |
2023 |
|
in € millions |
||
Balance as at January 1 |
1,086.5 |
1,291.9 |
(Disposals) / additions, net |
(8.4) |
117.4 |
Dividends received |
(53.3) |
(39.2) |
Share of results from investees |
(42.5) |
(149.8) |
Changes through OCI and other equity reserves |
(0.8) |
1.3 |
Changes in investees and initial consolidations |
(55.8) |
(135.1) |
Balance as at December 31 |
925.7 |
1,086.5 |
Rate of effective |
|||||
Main place of |
ownership interest |
||||
Principal |
Place of |
principal |
by the Group as at |
||
Name of investee |
activity |
incorporation |
activities |
December 31, |
|
2024 | 2023 |
||||
in % |
|||||
Globalworth Real |
|||||
Estate Investments |
|||||
Limited (through 50% |
|||||
| in Tevat Limited that |
Real estate |
Guernsey |
Poland and |
30.43 | 30.38 |
| is a joint venture in |
Romania |
||||
which the Group has |
|||||
joint control) |
|||||
As at and for the year ended December 31 |
||
Globalworth Real Estate |
||
Investments Limited (“GWI”) |
2024 |
2023 |
in € millions |
||
Current assets |
429.0 |
480.1 |
Of which cash and cash equivalents |
333.6 |
396.3 |
Non-current assets |
2,620.7 |
2,965.1 |
Of which investment property |
2,585.3 |
2,843.1 |
Current liabilities |
201.2 |
101.3 |
Non-current liabilities |
1,329.6 |
1,741.3 |
Of which loans, borrowings and bonds |
1,178.3 |
1,574.8 |
Equity attributable to the owners |
1,519.0 |
1,601.1 |
Revenue |
238.3 |
240.4 |
Finance expenses, net |
68.5 |
33.9 |
Current and deferred tax income |
3.0 |
7.7 |
Net loss attributed to the owners |
(77.8) |
(54.2) |
Total comprehensive loss attributed to the owners |
(81.5) |
(54.2) |
Quoted market price per share (in €) |
2.7 |
2.6 |
Group’s share of loss in the joint venture |
(19.7) |
(13.6) |
Dividends received in the Group from the joint venture (*) |
16.5 |
20.1 |
Impairment of investment |
(4.8) |
(26.2) |
As at and for the year ended December 31, |
||
2024 |
2023 |
|
in € millions |
||
Equity attributable to the owners |
1,519.0 |
1,601.1 |
Group’s interest |
30.43% |
30.38% |
Group’s share |
462.2 |
486.4 |
Surplus on investment |
0.3 |
0.2 |
Total carrying amount of equity-accounted investee |
462.5 |
486.6 |
As at and for the year ended December 31, |
||
2024 |
2023 |
|
in € millions |
||
The Group’s share of (loss) / profit |
(3.6) |
(84.0) |
The Group’s share of other comprehensive income |
(2.0) |
3.0 |
The Group’s share of total comprehensive income |
(5.6) |
(81.0) |
Dividends received in the Group from the investees |
34.4 |
14.1 |
Aggregate carrying amount of the Group’s interests |
||
| and loans in these investments |
260.4 |
415.5 |
As at and for the year ended December 31, |
||
2024 |
2023 |
|
in € millions |
||
The Group’s share of (loss) / profit |
(14.4) |
(26.0) |
The Group’s share of other comprehensive income |
1.2 |
(1.7) |
The Group’s share of total comprehensive income |
(13.2) |
(27.7) |
Dividends received in the Group from the investees |
2.4 |
5.0 |
Aggregate carrying amount of the Group’s interests |
||
| and loans in these investments |
202.8 |
184.4 |
As at December 31, |
|||
2024 |
2023 |
||
in € millions |
|||
Tenancy deposits |
(1) |
66.0 |
65.3 |
Trade receivables |
(2) |
46.6 |
50.5 |
Investment in non-current financial assets |
(3) |
1,042.7 |
1,325.9 |
Other balances |
6.5 |
16.4 |
|
Total |
1,161.8 |
1,458.1 |
|
As at December 31, |
|||
2024 |
2023 |
||
in € millions |
|||
Rent and other receivables |
77.2 |
114.6 |
|
Operating costs receivables |
(1) |
467.9 |
499.0 |
Prepaid expenses |
29.8 |
28.8 |
|
Tax receivable from authorities |
130.6 |
132.8 |
|
Other short-term financial assets |
(2) |
329.6 |
233.1 |
Total |
1,035.1 |
1,008.3 |
|
| As at December 31, |
||||
2024 |
2023 |
|||
Number of shares |
in € millions |
Number of shares |
in € millions |
|
Authorized |
||||
Ordinary shares of |
||||
| €0.01 each |
3,000,000,000 |
30.0 |
3,000,000,000 |
30.0 |
Issued and fully paid |
||||
Balance as at January 1 |
1,537,025,609 |
15.4 |
1,537,025,609 |
15.4 |
Balance at the end of |
||||
| the year |
1,537,025,609 |
15.4 |
1,537,025,609 |
15.4 |
2024 |
2023 |
|
Number of shares |
||
Balance as at January 1 |
443,887,213 |
471,981,352 |
Delivered as part of mandatory convertible |
- |
(27,691,319) |
notes settlement (see note 19.1.4) |
||
Delivered as part of share-based payment |
(455,150) |
(402,820) |
Balance as at December 31 |
443,432,063 |
443,887,213 |
Rate from the total share capital of the |
||
Company (in %) |
28.85 |
28.88 |
Annual coupon | |||||||||
Note / | Nominal amount in | Nominal | rate until Next | Next possible | Next | Next | |||
Issuer | ISIN | footnote | Currency | original currency | amount in euro | Reset Date | Call Date | Reset Date | Reset Margin |
in millions | in € millions | % | % | ||||||
Aroundtown SA | XS2027946610 | 19.2.2, 19.2.3 | EUR | 61.5 | 61.5 | 2.875 | 01/2025 | 01/2025 | 3.460 + 5Y Mid-Swap |
Grand City Properties S.A. | XS2271225281 | EUR | 700.0 | 700.0 | 1.500 | 03/2026 | 06/2026 | 2.184 + 5Y Mid-Swap | |
Aroundtown SA | XS2287744721 | EUR | 578.8 | 578.8 | 1.625 | 04/2026 | 07/2026 | 2.419 + 5Y Mid-Swap | |
ATF Netherlands B.V. | XS1508392625 | 19.2.2 | EUR | 90 | 90 | 7.078 | 01/2025 | 01/2028 | 4.625 + 5Y Mid-Swap |
Grand City Properties S.A. | XS1491364953 | 19.2.2 | EUR | 48.4 | 48.4 | 6.332 | 01/2025 | 01/2028 | 3.887 + 5Y Mid-Swap |
AT Securities B.V. | XS1634523754 | (a), (b), 19.2.2 | USD | 67.4 | 62.9 | 5.756 | 07/2025 | 07/2028 | 3.796 + 5Y Mid-Swap |
Grand City Properties S.A. | XS1811181566 | 19.2.2 | EUR | 25.1 | 25.1 | 5.901 | 10/2025 | 10/2028 | 2.682 + 5Y Mid-Swap |
Aroundtown SA | XS1752984440 | 19.2.2, 19.2.3 | EUR | 93.7 | 93.7 | 4.542 | 01/2025 | 01/2029 | 2.250 + 5Y Mid-Swap |
Aroundtown Finance S.à.r.l. | XS2799493825 | (c) | EUR | 618.4 | 618.4 | 5.000 | 04/2029 | 07/2029 | 2.349 + 5Y Mid-Swap |
Aroundtown SA | XS2017788592 | (a), (b), 19.2.3 | GBP | 19.3 | 22.9 | 6.850 | 06/2025 | 06/2029 | 4.627 + 5Y Mid-Swap |
Aroundtown Finance S.à.r.l. | XS2812484215 | (b), (c) | GBP | 344.8 | 403.9 | 6.950 | 05/2029 | 08/2029 | 4.493 + 5Y Mid-Swap |
Aroundtown Finance S.à.r.l. | XS2812484728 | (b), (c) | USD | 493.7 | 462.0 | 5.836 | 08/2029 | 11/2029 | 3.163 + 5Y Mid-Swap |
Aroundtown SA | XS2055106210 | 19.2.3 | EUR | 155.3 | 155.3 | 6.193 | 12/2025 | 12/2029 | 4.230 + 5Y Mid-Swap |
Aroundtown Finance S.à.r.l. | XS2799494120 | (c) | EUR | 722.2 | 722.2 | 7.125 | 01/2030 | 04/2030 | 4.508 + 5Y Mid-Swap |
Grand City Properties Finance S.à.r.l. | XS2799494633 | (c) | EUR | 431.7 | 431.7 | 6.125 | 01/2030 | 04/2030 | 3.508 + 5Y Mid-Swap |
Principal amount | Thereof principal | Thereof principal | ||||
outstanding prior to the | Principal amount | amount redeemed at | Principal amount | amount redeemed at | ||
Perpetual notes series tendered | Original currency | Perpetual Notes Offers | accepted | discount | accepted | discount |
(ISIN) | (in millions of original currency) | (in € millions) | ||||
XS1508392625 | EUR | 368.9 | 278.9 | 15.7 | 278.9 | 15.7 |
XS2055106210 | EUR | 600.0 | 443.7 | 24.8 | 443.7 | 24.8 |
XS1752984440 | EUR | 394.5 | 300.8 | 21.4 | 300.8 | 21.4 |
XS2027946610 | EUR | 500.0 | 438.2 | 44.0 | 438.2 | 44.0 |
XS1491364953 (1) | EUR | 200.0 | 151.6 | 13.2 | 151.6 | 13.2 |
XS1811181566 (1) | EUR | 350.0 | 322.8 | 22.5 | 322.8 | 22.5 |
XS1634523754 | USD | 641.5 | 572.1 | 61.8 | 500.4 (2) | 54.1 (2) |
XS2017788592 | GBP | 400.0 | 380.7 | 34.9 | 426.2 (2) | 39.1 (2) |
Total principal amount accepted in the Perpetual Notes Offers and of which redeemed at discount (in € millions): | 2,862.6 | 234.7 | ||||
in € millions | ||
Balance at December 31, 2022 | 3,490.4 | |
Share of loss for the year | (592.2) | |
Share of OCI for the year | 1.2 | |
Transactions and dividend with/to NCI, and initial consolidations | (1) | (149.9) |
Balance as at December 31, 2023 | 2,749.5 | |
Share of profit for the year | 53.0 | |
Share of OCI for the year | 6.2 | |
Transactions and dividend with/to NCI, and initial consolidations | (2) | 30.2 |
Balance as at December 31, 2024 | 2,838.9 |
As at and for the year ended | ||
December 31, | ||
2024 | 2023 | |
NCI percentage (also reflects the voting rights) | 11.75% | 11.89% |
as at the year-end | ||
in € millions | ||
Accumulated amount of NCI presented in the Group | 333.2 | 352.1 |
Loss allocated to NCI presented in the Group | (0.3) | (39.4) |
Dividend paid to NCI | 12.5 | 11.7 |
Financial Information of TLG: | ||
Current assets | 638.8 | 672.1 |
Of which cash and cash equivalents | 264.3 | 389.6 |
Non-current assets | 4,100.1 | 4,239.5 |
Of which investment property | 2,406.3 | 2,613.2 |
Current liabilities | 326.1 | 173.0 |
Non-current liabilities | 1,722.1 | 1,992.9 |
Of which loans, borrowings and bonds | 980.3 | 1,189.5 |
Total equity | 2,690.7 | 2,745.7 |
Net asset attributable to NCI | 316.2 | 326.5 |
Revenue | 142.0 | 173.9 |
Net profit / (loss) | 43.7 | (329.1) |
Cash flows from operating activities | 62.6 | 60.6 |
Cash flows from investing activities | 132.6 | 411.3 |
Cash flows used in financing activities | (320.7) | (223.3) |
Net change in cash and cash equivalents | (125.5) | 248.6 |
As at and for the year ended | ||
December 31, | ||
2024 | 2023 | |
NCI percentage (also reflects the voting rights) as at the | 38.14% | 37.32% |
year-end | ||
in € millions | ||
Accumulated amount of NCI presented in the Group | 1,480.1 | 1,405.2 |
Profit / (loss) allocated to NCI presented in the Group | 80.2 | (279.4) |
OCI allocated to NCI presented in the Group | 6.1 | 1.2 |
Dividend paid to NCI | 17.1 | 17.0 |
Financial Information of GCP: (*) | ||
Current assets | 2,201.9 | 1,840.5 |
Of which cash and cash equivalents | 1,372.9 | 1,129.2 |
Non-current assets | 9,017.0 | 9,077.6 |
Of which investment property | 8,629.0 | 8,629.1 |
Current liabilities | 705.3 | 653.7 |
Non-current liabilities | 5,099.3 | 5,034.3 |
Of which loans, borrowings and bonds | 4,160.8 | 4,133.6 |
Total equity | 5,414.2 | 5,230.1 |
Net asset attributable to Perpetual notes investors | 1,212.4 | 1,236.7 |
Net asset attributable to NCI in GCP | 501.6 | 515.8 |
Revenue | 597.0 | 607.7 |
Net profit / (loss) | 242.1 | (638.1) |
Total OCI net of tax | 11.8 | (3.4) |
Total comprehensive income | 253.9 | (641.5) |
Cash flows from operating activities | 284.5 | 249.4 |
Cash flows from in investing activities | 52.0 | 147.8 |
Cash flows from (used) in financing activities | (93.4) | 405.3 |
Net change in cash and cash equivalents | 243.1 | 802.5 |
| Number of shares |
Contractual life of |
|
| Grant date |
(in thousands) |
the incentive |
April 2021 – September 2028 |
4,771 |
Up to 4 years |
2024 |
2023 |
|
Number of shares |
Number of shares |
|
in thousands |
||
Outstanding on January 1 |
3,636 |
2,552 |
Granted during the year, net |
1,471 |
2,620 |
Exercised during the year (*) |
(336) |
(1,536) |
Outstanding on December 31 |
4,771 |
3,636 |
As at December 31, |
||||
2024 |
2023 |
|||
Weighted average |
||||
interest rate (*) as at |
||||
December 31, 2024 |
Maturity |
in € millions |
||
Non-current |
||||
Bank loans |
2.8% |
2026-2082 |
2,134.1 |
2,124.2 |
Straight bonds |
1.9% |
2026-2039 |
10,629.0 |
11,698.0 |
Total non-current |
12,763.1 |
13,822.2 |
||
Current |
||||
Bank loans (**) |
2.8% |
2025 |
29.8 |
26.2 |
Loan redemptions (**) |
4.2% |
2025 |
280.7 |
53.7 |
Straight bonds |
0.9% |
2025 |
1,381.9 |
340.0 |
Total current |
1,692.4 |
419.9 |
||
Note / | Nominal amount in | Nominal amount | Contractual | Carrying amount as at | Carrying amount as at | |||
Series | footnote | Currency | original currency | in euro | Coupon rate (p.a.) | maturity | December 31, | December 31, |
as at December 31, 2024 | % | 2024 | 2023 | |||||
in millions | in € millions | in € millions | ||||||
Non-current portion | ||||||||
Series H | (a) (b) (c) | USD | 400.0 | 372.4 | 1.365 | 03/2032 | 373.9 | 349.4 |
Series NOK | (a) (b) (c) | NOK | 750.0 | 79.3 | 0.818 | 07/2027 | 63.2 | 66.2 |
Series I | 21.3.1 | EUR | 178.9 | 178.9 | 1.88 | 01/2026 | 178.0 | 205.0 |
Series J | (b) (c) (l) | GBP | 483.5 | 578.8 | 1.48 | 10/2029 | 573.6 | 545.6 |
Series K | EUR | 266.3 | 266.3 | 1.00 | 01/2025 | - | 476.7 | |
Series L | (b) (c) (e) | USD | 150.0 | 125.2 | 4.846 | 02/2038 | 121.1 | 115.4 |
Series M | CHF | 239.8 | 214.4 | 0.73 | 01/2025 | - | 258.7 | |
Series N | 21.3.1 | EUR | 795.0 | 795.0 | 1.63 | 01/2028 | 786.2 | 788.4 |
Series O | EUR | 296.8 | 296.8 | 2.00 | 11/2026 | 295.4 | 294.5 | |
Series P | (c) (f), 21.3.1 | AUD | - | - | - | - | - | 118.6 |
Series R | CAD | 62.4 | 41.0 | 3.00 | 09/2025 | - | 116.8 | |
Series T | (h) | EUR | 150.0 | 150.0 | 3.00 | 09/2030 | 149.9 | 149.9 |
Series U | EUR | 75.0 | 75.0 | 2.97 | 09/2033 | 73.8 | 73.7 | |
Series V | EUR | 50.0 | 50.0 | 2.70 | 10/2028 | 49.8 | 49.7 | |
Series W | EUR | 76.0 | 76.0 | 3.25 | 11/2032 | 75.0 | 74.9 | |
Series X | (c) | CHF | 99.8 | 91.3 | 1.72 | 03/2026 | 106.0 | 107.6 |
Series 28 | (b) (c) (i), 21.3.1 | USD | 496.5 | 439.3 | 5.167 | 03/2029 | 438.9 | 453.2 |
Series 29 | (b) (c) (j) | NOK | 1,735.0 | 179.0 | 3.00 | 03/2029 | 125.7 | 132.2 |
Series 30 | (b) (c) (k), 21.3.1 | GBP | 387.7 | 454.1 | 3.00 | 04/2031 | 396.1 | 382.9 |
Series 31 | (c) | JPY | 7,000.0 | 61.3 | 1.42 | 05/2029 | 42.8 | 44.6 |
Series 32 | EUR | 518.2 | 518.2 | 0.63 | 07/2025 | - | 599.9 | |
Series 33 | EUR | 600.0 | 600.0 | 1.45 | 07/2028 | 594.8 | 593.4 | |
Series 34 | NOK | 500.0 | 45.9 | 1.055 | 07/2025 | - | 44.4 | |
Series 36 | 21.3.1 | EUR | 475.5 | 475.5 | 1.50 | 05/2026 | 478.0 | 528.3 |
Series 38 | EUR | 727.8 | 727.8 | 0.00 | 07/2026 | 723.1 | 720.1 | |
Series 39 | EUR | 1,027.9 | 1,027.9 | 0.375 | 04/2027 | 1,016.4 | 1,011.6 | |
Series 40 | (q) | EUR | 650.0 | 650.0 | 4.80 | 07/2029 | 632.3 | - |
GCP series E | EUR | 178.9 | 178.9 | 1.50 | 04/2025 | - | 198.0 | |
Note / | Nominal amount in | Nominal amount | Contractual | Carrying amount as at | Carrying amount as at | ||||
Series | footnote | Currency | original currency | in euro | Coupon rate (p.a.) | maturity | December 31, | December 31, | |
as at December 31, 2024 | % | 2024 | 2023 | ||||||
in millions | in € millions | in € millions | |||||||
Non-current portion (continued) | |||||||||
GCP series G | 21.3.1 | EUR | 407.3 | 407.3 | 1.38 | 08/2026 | 414.9 | 594.0 | |
GCP series H | EUR | 255.0 | 255.0 | 2.00 | 10/2032 | 274.3 | 276.8 | ||
GCP series I | (b) (c) (m) | HKD | 900.0 | 92.6 | 4.15 | 02/2028 | 106.4 | 100.3 | |
GCP series J | 21.3.1 | EUR | 583.3 | 583.3 | 1.50 | 02/2027 | 596.1 | 690.4 | |
GCP series K | (c) | CHF | 125.0 | 132.8 | 0.96 | 09/2026 | 134.2 | 137.2 | |
GCP series L | (b) (c) | JPY | 7,500.0 | 75.5 | 1.20 | 06/2038 | 44.1 | 46.6 | |
GCP series M | (b) (n) | EUR | 47.0 | 47.0 | 2.18 | 07/2033 | 47.9 | 48.0 | |
GCP series N | (b) | EUR | 88.0 | 88.0 | 1.71 + Euribor (3M) | 02/2039 | 81.0 | 79.8 | |
GCP series O | (b) | EUR | 15.0 | 15.0 | 1.68 + Euribor (3M) | 02/2034 | 13.9 | 13.8 | |
GCP series P | (b) (c) (o) | HKD | 290.0 | 32.8 | 4.30 | 03/2029 | 33.7 | 32.1 | |
GCP series R | EUR | 40.0 | 40.0 | 2.50 | 06/2039 | 45.6 | 46.0 | ||
GCP series U | EUR | 80.0 | 80.0 | 0.75 | 07/2025 | - | 80.8 | ||
GCP series V | (b) (p) | EUR | 70.0 | 70.0 | 2.29 | 08/2034 | 68.4 | 69.6 | |
GCP series X | EUR | 1,000.0 | 1,000.0 | 0.13 | 01/2028 | 987.2 | 982.9 | ||
GCP series Y | (r) | EUR | 500.0 | 500.0 | 4.38 | 01/2030 | 487.3 | - | |
Total non-current portion | 10,629.0 | 11,698.0 | |||||||
Current portion | |||||||||
Series K | 21.3.1 | EUR | 266.3 | 266.3 | 1.00 | 01/2025 | 266.2 | - | |
Series M | (c) | CHF | 239.8 | 214.4 | 0.73 | 01/2025 | 254.7 | - | |
Series R | (b) (c) (g) 21.3.1 | CAD | 62.4 | 41.0 | 3.00 | 09/2025 | 41.7 | - | |
Series 32 | 21.3.1 | EUR | 518.2 | 518.2 | 0.63 | 07/2025 | 517.0 | - | |
Series 34 | (b) (c) | NOK | 500.0 | 45.9 | 1.055 | 07/2025 | 42.4 | - | |
GCP series E | 21.3.1 | EUR | 178.9 | 178.9 | 1.50 | 04/2025 | 179.6 | - | |
GCP series U | EUR | 80.0 | 80.0 | 0.75 | 07/2025 | 80.3 | - | ||
Series 27 | 21.3.1 | HKD | - | - | - | 03/2024 | - | 49.8 | |
GCP series Q | 21.3.1 | CHF | - | - | - | 06/2024 | - | 140.7 | |
GCP series W | 21.3.1 | EUR | - | - | - | 04/2024 | - | 149.5 | |
Total current portion | 1,381.9 | 340.0 | |||||||
Total accrued interest on straight bonds | (d) | 132.2 | 116.3 | ||||||
Total straight bonds and accrued interest | 12,143.1 | 12,154.3 | |||||||
Straight bond | Contractual | Outstanding nominal value | |||
series | Currency | maturity | Nominal value bought back | as at December 31, 2024 | |
in millions | in millions | ||||
(original currency) | in € millions | (original currency) | |||
Series 27 | HKD | 03/2024 | 430.0 | 48.3 | Fully redeemed |
GCP Series W | EUR | 04/2024 | 148.8 | 148.8 | Fully redeemed |
GCP Series Q | CHF | 06/2024 | 130.0 | 119.4 | Fully redeemed |
Series K | EUR | 01/2025 | 212.6 | 212.6 | 266.3 |
GCP Series E | EUR | 04/2025 | 15.5 | 15.5 | 178.9 |
Series P | AUD | 05/2025 | 202.0 | 127.3 | Fully redeemed |
Series 32 | EUR | 07/2025 | 85.6 | 85.6 | 518.2 |
Series R | CAD | 09/2025 | 119.4 | 78.5 | 62.4 |
Series I | EUR | 01/2026 | 28.0 | 28.0 | 178.9 |
Series 36 | EUR | 05/2026 | 44.0 | 44.0 | 475.5 |
GCP Series G | EUR | 08/2026 | 170.1 | 170.1 | 407.3 |
GCP Series J | EUR | 02/2027 | 84.3 | 84.3 | 583.3 |
Series N | EUR | 01/2028 | 5.0 | 5.0 | 795.0 |
Series 28 | USD | 03/2029 | 44.3 | 39.2 | 496.5 |
Series 30 | GBP | 04/2031 | 1.0 | 1.2 | 387.7 |
Total nominal value bought back / | |||||
| redeemed | 1,207.8 | ||||
Straight bond/ | Outstanding nominal | ||||
schuldschein | Original | Nominal value bought back / | value as at December | ||
series | Currency | maturity | redeemed | 31, 2023 | |
in millions | in millions | ||||
(original currency) | in € millions | (original currency) | |||
Series S | EUR | 08/2023 | 100.0 | 100.0 | Fully redeemed |
GCP Series W | EUR | 04/2024 | 55.9 | 55.9 | 148.8 |
Series K | EUR | 01/2025 | 211.2 | 211.2 | 478.9 |
Series M | CHF | 01/2025 | 10.3 | 10.5 | 239.8 |
GCP Series E | EUR | 04/2025 | 11.2 | 11.2 | 194.4 |
Series P | AUD | 05/2025 | 48.0 | 29.3 | 202.0 |
Series 32 | EUR | 07/2025 | 180.2 | 180.2 | 603.8 |
Series R | CAD | 09/2025 | 68.2 | 46.8 | 181.8 |
Series I | EUR | 01/2026 | 44.1 | 44.1 | 206.9 |
Series X | CHF | 03/2026 | 0.2 | 0.2 | 99.8 |
Series 36 | EUR | 05/2026 | 80.5 | 80.5 | 519.5 |
Series 38 | EUR | 07/2026 | 272.2 | 272.2 | 727.8 |
GCP Series G | EUR | 08/2026 | 22.6 | 22.6 | 577.4 |
Series O | EUR | 11/2026 | 8.4 | 8.4 | 296.8 |
Series 39 | EUR | 04/2027 | 222.1 | 222.1 | 1,027.9 |
Series 28 | USD | 03/2029 | 59.2 | 53.3 | 540.8 |
Series J | GBP | 10/2029 | 16.5 | 19.3 | 483.5 |
Series 30 | GBP | 04/2031 | 11.3 | 13.3 | 388.7 |
Total nominal value bought back / | |||||
| redeemed | 1,381.1 | ||||
Financing cash flows | Non-cash changes | ||||||||
Finance | Acquisition | Change in | |||||||
expenses paid | (disposal) of | Foreign exchange | liabilities | Other | Other | ||||
31.12.2023 | in cash (1) | Other cash flows | subsidiaries, net | effect | held for sale | non-cash (2) | changes (3) | 31.12.2024 | |
| in € millions | |||||||||
Straight bonds (4) | 12,154.3 | (197.5) | (76.1) | - | 61.4 | - | (13.1) | 214.1 | 12,143.1 |
Loans and borrowings (5) | 2,204.1 | (89.2) | 281.6 | 24.4 | - | (56.5) | (0.4) | 80.6 | 2,444.6 |
Lease liability | 311.8 | (12.5) | (1.8) | (73.8) | 1.2 | 3.9 | 4.9 | 14.3 | 248.0 |
Net derivative financial liabilities and | |||||||||
| others | 54.9 | - | 50.4 | - | 44.7 | - | (53.3) | - | 96.7 |
Total | 14,725.1 | (299.2) | 254.1 | (49.4) | 107.3 | (52.6) | (61.9) | 309.0 | 14,932.4 |
Financing cash flows | Non-cash changes | ||||||||
Finance | Acquisition | Change in | |||||||
expenses paid (1) | (disposal) of | Foreign exchange | liabilities | Other (2) | Other (3) | ||||
31.12.2022 | in cash | Other cash flows | subsidiaries, net | effect | held for sale | non-cash | changes | 31.12.2023 | |
in € millions | |||||||||
Straight bonds (4) | 13,531.1 | (203.1) | (1,128.6) | - | (20.7) | - | 4.1 | (28.5) | 12,154.3 |
Loans and borrowings (5) | 1,288.9 | (54.1) | 798.0 | 1.8 | - | 109.5 | (0.5) | 60.5 | 2,204.1 |
Lease liability | 248.0 | (10.8) | (1.7) | 51.3 | 1.5 | 5.3 | 5.6 | 12.6 | 311.8 |
Net derivative financial liabilities and | |||||||||
others | 192.0 | - | (249.0) | - | 121.3 | - | (9.4) | - | 54.9 |
Total | 15,260.0 | (268.0) | (581.3) | 53.1 | 102.1 | 114.8 | (0.2) | 44.6 | 14,725.1 |
As at December 31, | ||
2024 | 2023 | |
in € millions | ||
Tenancy deposits | 75.3 | 73.4 |
Lease liability (see note 22.1) | 248.0 | 311.8 |
Non-current payables | 220.6 | 249.9 |
Total | 543.9 | 635.1 |
As at December 31, | ||
2024 | 2023 | |
in € millions | ||
As at January 1 | 311.8 | 248.0 |
Additions (disposals), net | (66.7) | 54.2 |
Interest expenses | 13.3 | 16.8 |
Payments (*) | (14.3) | (12.5) |
Transferred to liabilities held for sale | 3.9 | 5.3 |
Balance at December 31 | 248.0 | 311.8 |
Year ended December 31, 2024 |
||||||||
Non-executive |
||||||||
Executive directors |
director |
Independent directors |
||||||
in € thousands |
||||||||
Fixed remuneration |
Mr. Frank |
Ms. Jelena |
Mr. Ran |
Mr. Markus |
Ms. Simone |
Mr. Markus |
||
Roseen (3) |
Afxentiou |
Laufer (3) |
Leininger (4) |
Runge-Brandner (4) |
Kreuter |
Mr. Daniel Malkin |
Total |
|
Salary, consultancy fees and supplementary payments (1) |
280 |
330 |
145 |
175 |
187 |
125 |
137 |
1,379 |
Variable incentive remuneration |
||||||||
Short-term remuneration |
80 |
50 |
- |
- |
- |
- |
- |
130 |
Long-term remuneration (2) |
322 |
145 |
- |
- |
- |
- |
- |
467 |
Total Remuneration |
682 |
525 |
145 |
175 |
187 |
125 |
137 |
1,976 |
Year ended December 31, | ||
2024 | 2023 | |
in € millions | ||
Revenue from rental income and services rendered | 2.7 | 1.0 |
Interest income on loans to associates and joint | ||
ventures | 18.8 | 22.1 |
As at December 31, | ||
2024 | 2023 | |
in € millions | ||
Loans to associates and joint ventures (*) | 268.5 | 316.1 |
As at December 31, | ||
2024 | 2023 | |
in € millions | ||
Trade and other payables | 147.1 | 176.2 |
Prepayments received from tenants on operating costs | 413.8 | 407.6 |
Deferred income | 70.1 | 59.9 |
Other current liabilities | 58.4 | 27.8 |
Total | 689.4 | 671.5 |
As at December 31, |
|||
2024 |
2023 |
||
Note / |
|||
| footnote |
in € millions |
||
Financial assets at amortized cost: |
|||
Trade and other receivables |
(1) |
1,042.4 |
1,009.6 |
Cash and cash equivalents |
(1) |
3,129.6 |
2,641.3 |
Short-term deposits |
81.2 |
127.1 |
|
Loans to associates and joint ventures |
23.2 |
268.5 |
316.1 |
Long term financial investments and other assets |
(1) |
1,164.5 |
1,458.1 |
Financial assets at fair value through profit or loss: |
|||
Financial assets at fair value through profit or loss |
(2) |
431.3 |
257.7 |
Derivative financial assets |
(3), 25.4.1 |
242.7 |
259.9 |
Total financial assets |
6,360.2 |
6,069.8 |
|
As at December 31, |
|||
2024 |
2023 |
||
Note / |
|||
| footnote |
in € millions |
||
Financial liabilities at amortized cost: |
|||
Trade and other payables |
(1) |
694.2 |
672.3 |
Tax payable |
(1) |
98.3 |
72.5 |
Loans and borrowings |
(2) |
2,501.1 |
2,204.1 |
Bonds and schuldscheins |
12,010.9 |
12,038.0 |
|
Accrued interest on bonds and schuldscheins |
132.2 |
116.3 |
|
Long term financial liabilities and other payables |
(1) |
551.4 |
640.1 |
Financial liabilities at fair value through profit or loss: |
|||
Derivative financial liabilities |
(3), 25.4.1 |
170.1 |
193.2 |
Total financial liabilities |
16,158.2 |
15,936.5 |
|
As at December 31, |
||
2024 |
2023 |
|
in € millions |
||
Fixed rate |
13,810.7 |
10,980.4 |
Capped rate |
287.3 |
1,055.8 |
Floating rate |
357.5 |
2,205.9 |
Total |
14,455.5 |
14,242.1 |
| As at December 31, |
Increase / decrease in |
Effect on profit before tax |
basis points |
and pre-tax equity |
|
| in € millions |
||
2024 |
+100 |
(2.5) |
-100 |
3.3 |
|
2023 |
+100 |
(26.1) |
-100 |
29.0 |
|
As at December 31, | ||
2024 | 2023 | |
in € million | ||
Not past due and past due 1–30 days | 35.6 | 46.2 |
Past due 31–90 days | 11.7 | 28.3 |
Past due above 90 days | 11.9 | 11.6 |
Total | 59.2 | 86.1 |
As at December 31, | ||
2024 | 2023 | |
in € million | ||
Cash at banks | 1,490.0 | 1,186.7 |
Cash deposits of up to three months | 1,638.4 | 1,454.5 |
Total cash and cash equivalents | 3,128.4 | 2,641.2 |
Contractual cash flows including interest | |||||||
Carrying amount | Total | 2 months or less | 2-12 months | 1-2 years | 2-3 years | More than 3 years | |
in € millions | |||||||
Non-derivative financial liabilities | |||||||
Loans and borrowings (*) | 2,444.6 | 2,852.2 | 5.4 | 366.5 | 197.0 | 433.4 | 1,849.9 |
Straight bonds (**) | 12,143.1 | 13,303.4 | 546.8 | 1,011.7 | 2,516.4 | 1,872.4 | 7,356.1 |
Lease liability | 248.0 | 3,234.8 | 1.7 | 11.9 | 13.8 | 13.8 | 3,193.6 |
Trade and other payables | 147.1 | 147.1 | 24.5 | 122.6 | - | - | - |
Total | 14,982.8 | 19,537.5 | 578.4 | 1,512.7 | 2,727.2 | 2,319.6 | 12,399.6 |
Contractual cash flows including interest | |||||||
Carrying amount | Total | 2 months or less | 2-12 months | 1-2 years | 2-3 years | More than 3 years | |
in € millions | |||||||
Non-derivative financial liabilities | |||||||
Loans and borrowings (*) | 2,204.1 | 2,664.8 | 3.9 | 148.2 | 256.6 | 203.4 | 2,052.7 |
Straight bonds and schuldscheins (**) | 12,154.3 | 13,422.9 | 44.0 | 495.2 | 2,080.1 | 2,738.4 | 8,065.2 |
Lease liability | 311.8 | 3,330.3 | 2.4 | 11.9 | 14.5 | 14.6 | 3,286.9 |
Trade and other payables | 176.2 | 176.2 | 29.4 | 146.8 | - | - | - |
Total | 14,846.4 | 19,594.2 | 79.7 | 802.1 | 2,351.2 | 2,956.4 | 13,404.8 |
As at December 31, | |||
2024 | 2023 | ||
Note | in € millions | ||
Derivative financial assets | |||
Derivatives that are designated as hedging | |||
| instruments in cash flow hedge | 25.4.2.1 | 40.8 | 22.6 |
Derivatives that are designated as hedging | |||
| instruments in fair value hedge | 25.4.2.2 | 18.8 | 103.2 |
Derivatives that are designated as hedging | |||
| instruments in net investment hedge | 25.4.2.3 | - | 0.4 |
Derivatives that are not designated as hedge | |||
| accounting relationships | 25.4.3 | 41.7 | 60.9 |
Other derivative financial instruments | 25.4.4 | 201.0 | 199.0 |
Total | 302.3 | 386.1 | |
Derivative financial liabilities | |||
Derivatives that are designated as hedging | |||
| instruments in cash flow hedge | 25.4.2.1 | 101.0 | 21.3 |
Derivatives that are designated as hedging | |||
| instruments in fair value hedge | 25.4.2.2 | 57.5 | 189.2 |
Derivatives that are designated as hedging | |||
| instruments in net investment hedge | 25.4.2.3 | 70.4 | 37.3 |
Derivatives that are not designated as hedge | |||
| accounting relationships | 25.4.3 | 40.1 | 78.3 |
Other derivative financial instruments | 25.4.4 | 130.0 | 114.9 |
Total | 399.0 | 441.0 | |
Company | ||||
receives | ||||
(in notional | Company | |||
Hedging | currency | pays – in € | ||
Hedged item | instrument | Notional currency | millions) | millions |
Bond series H | Cross Currency | United States Dollar | 400.0 | 372.4 |
Swap | ||||
Bond series NOK | Cross Currency | Norwegian Krone | 750.0 | 79.3 |
Swap | ||||
Bond series J | Cross Currency | British Pound | 483.5 | 578.8 |
Swap | ||||
Bond series L | Cross Currency | United States Dollar | 150.0 | 125.2 |
Swap | ||||
Bond series R | Cross Currency | Canadian Dollar | 62.4 | 41.0 |
Swap | ||||
Bond series 28 | Cross Currency | United States Dollar | 496.5 | 493.3 |
Swap | ||||
Bond series 29 | Cross Currency | Norwegian Krone | 1,735.0 | 179.0 |
Swap | ||||
Bond series 30 | Cross Currency | British Pound | 387.7 | 454.1 |
Swap | ||||
Bond series 34 | Cross Currency | Norwegian Krone | 500.0 | 45.9 |
Swap |
Carrying amount of hedged item | |||
as at December 31, | |||
2024 | 2023 | ||
Hedged item | Hedging instrument | (in € million) | |
Loans and borrowin gs | Swap and cap derivatives | 778.7 | 375.3 |
Carrying amount | ||||
Net change in | ||||
fair value used | ||||
Line item in the | for measuring | |||
consolidated | ineffectiveness | |||
Risk category | Assets | Liabilities | financial statements | for the year |
in € millions | in € millions | |||
As at December 31, 2024 | ||||
Foreign exchange rate | Derivative | |||
and interest rate | 40.8 | 101.0 | financial assets / | (1.5) |
liabilities | ||||
As at December 31, 2023 | ||||
Foreign exchange rate | Derivative | |||
and interest rate | 22.6 | 21.3 | financial assets / | (93.5) |
liabilities | ||||
Net change in | |||
Line item in the | fair value used | ||
consolidated | for measuring | ||
Carrying | financial | ineffectiveness for | |
Hedged item | amount | statements | the year |
in € millions | in € millions | ||
As at December 31, 2024 | |||
Straight bonds | 2,582.9 | Straight bonds | (6.3) |
Loans and borrowings | 778.7 | Loans and borrowings | 8.8 |
As at December 31, 2023 | |||
Straight bonds | 509.8 | Straight bonds | 93.9 |
Loans and borrowings | 375.3 | Loans and borrowings | (0.3) |
Company receives | Company | |||
Hedging | (in notional | pays (in € | ||
Hedged item | instrument (*) | Notional currency | currency millions) | millions) |
Bond series M | FX Forward | Swiss Franc | 239.8 | 214.4 |
Bond series X | FX Forward | Swiss Franc | 99.8 | 91.3 |
Bond series 31 | FX Forward | Japanese Yen | 7,000.0 | 61.3 |
Cross- | ||||
GCP series I | Currency | Hong Kong Dollar | 900.0 | 92.6 |
Swap | ||||
Cross- | ||||
GCP series L | Currency | Japanese Yen | 7,500.0 | 75.5 |
Swap | ||||
Cross- | ||||
GCP series P | Currency | Hong Kong Dollar | 290.0 | 32.8 |
Swap |
Carrying amount | ||||
Net change in | ||||
Line item in the | fair value used | |||
consolidated | for measuring | |||
financial | ineffectiveness | |||
Risk category | Assets | Liabilities | statements | for the year |
| in € millions | in € millions | |||
As at December 31, 2024 | ||||
Foreign exchange rate and | Derivative | |||
| interest rate | 18.8 | 57.5 | financial assets/ | (51.5) |
liabilities | ||||
As at December 31, 2023 | ||||
Foreign exchange rate and | Derivative | |||
| interest rate | 103.2 | 189.2 | financial assets/ | 19.4 |
liabilities | ||||
Line item in the | Net change in fair value | ||
consolidated | used for measuring | ||
Carrying | financial | ineffectiveness | |
Hedged item | amount | statements | for the year |
in € millions | in € millions | ||
As at December 31, 2024 | |||
Straight bonds | 798.9 | Straight bonds | 49.0 |
As at December 31, 2023 | |||
Straight bonds | 2,186.9 | Straight bonds | (22.2) |
Carrying amount | |||||
Net change in | |||||
Line item in the | fair value used | ||||
Notional | consolidated | for measuring | |||
amount | financial | ineffectiveness for | |||
Risk Category | outstanding | Assets | Liabilities | statements | the year |
in € millions | in € millions | ||||
As at December 31, 2024 | |||||
Derivative | |||||
Foreign exchange rate | GBP 1,595.0 | - | 70.4 | financial | (58.6) |
assets | |||||
As at December 31, 2023 | |||||
Derivative | |||||
Foreign exchange rate | GBP 1,615.0 | 0.4 | 37.3 | financial | (38.2) |
assets | |||||
Change in fair value | ||
Foreign currency | used for measuring | |
translation reserve | ineffectiveness for the year | |
| in € million | ||
Year ended December 31, 2024 | ||
Net investment in foreign subsidiaries | 111.7 | 58.6 |
Year ended December 31, 2023 | ||
Net investment in foreign subsidiaries | 54.4 | 38.2 |
As at December 31, | ||
2024 | 2023 | |
in € millions | ||
First year | 811.7 | 816.9 |
Between one to two years | 779.1 | 774.7 |
Between two to three years | 714.9 | 698.3 |
Between three to four years | 599.6 | 605.1 |
Between four to five years | 496.3 | 511.3 |
More than five years | 3,038.1 | 3,176.6 |
Total | 6,439.7 | 6,582.9 |
Holding rate as at December 31, | |||||
Name | Place of incorporation | Principal activities | Main place of principal activity | 2024 | 2023 |
Subsidiaries held directly and indirectly by the Company | in % | ||||
ATF Netherlands B.V. | Netherlands | Financing | Netherlands | 100 | 100 |
AT Securities B.V. | Netherlands | Financing | Netherlands | 100 | 100 |
Aroundtown Finance S.à r.l. | Luxembourg | Financing | Luxembourg | 100 | - |
Aroundtown Limited | Cyprus | Holdings | Germany, Netherlands, United Kingdom | 100 | 100 |
Aroundtown Real Estate Limited | Cyprus | Holdings | Germany, Netherlands, United Kingdom | 100 | 100 |
Grand City Properties S.A. | Luxembourg | Holdings and real estate | Germany, United Kingdom | 61.86 | 62.68 |
Grand City Properties Finance S.à r.l. | Luxembourg | Financing | Luxembourg | 61.86 | - |
Edolaxia Group Limited | Cyprus | Holdings | Cyprus | 100 | 100 |
TLG Immobilien AG | Germany | Holdings and real estate | Germany | 88.25 | 88.11 |
WCM Beteiligungs- und Grundbesitz- AG | Germany | Holdings and real estate | Germany | 87.01 | 86.39 |
Primecity Investment PLC | Cyprus | Holdings and real estate | Germany | 99.99 | 99.97 |
Aroundtown Holdings B.V. | Netherlands | Holdings and real estate | Germany, United Kingdom | 100 | 100 |
Aroundtown Holdings S.à r.l. | Luxembourg | Holdings and real estate | United Kingdom, Switzerland | 100 | 100 |
Turnaround Capital Investment Fund (Luxembourg) SCSp RAIF | Luxembourg | Investment Fund | United Kingdom, Netherlands | 62.5% | - |
Turnaround Capital Investment Fund (Luxembourg) Master SCA SICAV-RAIF | Luxembourg | Investment Fund | United Kingdom, Netherlands | 62.5% | - |
BSC München Grundstücks GmbH & Co. KG | Germany | Real estate | Germany | 50.57 | 50.57 |
Associates and joint ventures held indirectly by the Company | |||||
Globalworth Real Estate Investment Limited | Guernsey | Real estate | Poland, Romania | 30.43 | 30.38 |
Tevat Limited | Cyprus | Holdings | Cyprus | 50 | 50 |
Capitals Property S.à r.l. | Luxembourg | Real estate | Germany | 30 | 30 |