2023 | 2022 | ||
(€Mn) | Notes | ||
Gross rental income | 5.3 | ||
Service charge income | |||
Service charge expenses | ( | ( | |
Property operating expenses | ( | ( | |
Operating expenses and net service charges | ( | ( | |
Net rental income | |||
Net property services and other activities income | |||
Share of result of companies accounted for using the equity method | 7.2 | ( | ( |
Corporate expenses | ( | ( | |
Depreciation of tangible assets | 6.2.2 | ( | ( |
Administrative expenses | ( | ( | |
Acquisition and related costs | 5.2.4 | ( | ( |
Result on disposal of investment properties and loss of control | 2.1.1/2.2.1 | ( | |
Valuation gains on assets | |||
Valuation losses on assets | ( | ( | |
Valuation movements on assets | 6.4 | ( | ( |
NET OPERATING RESULT | ( | ( | |
Financial income | |||
Financial expenses | ( | ( | |
Net financing costs | 8.2.1 | ( | ( |
Fair value adjustments of derivatives, debt and currency effect | 8.2.2 | ( | |
RESULT BEFORE TAX | ( | ( | |
Income tax benefit/(expenses) | 9.2 | ||
NET RESULT FOR THE PERIOD | ( | ( | |
Net result for the period attributable to: | ( | ( | |
Owners of Unibail-Rodamco-Westfield N.V. shares | ( | ( | |
Non-controlling interests | |||
NET RESULT FOR THE PERIOD | ( | ( |
2023 | 2022 | ||
Average numbers of shares (undiluted) | 14.2 | ||
Net result of the period (Owners of Unibail-Rodamco-Westfield N.V.) | ( | ( | |
Net result for the period per share (Owners of Unibail-Rodamco- Westfield N.V.) (€) | ( | ( | |
Average numbers of shares (diluted) | 14.2 | ||
Net result of the period (Owners of Unibail-Rodamco-Westfield N.V.) | ( | ( | |
Diluted net result per share (Owners of Unibail-Rodamco-Westfield | ( | ( | |
N.V.) (€) (1) | 2023 | 2022 | |
(€Mn) | |||
NET RESULT FOR THE PERIOD | ( | ( | |
Foreign currency differences on translation of financial statements of subsidiaries | |||
and net investments in these subsidiaries (2) | ( | ||
Other comprehensive income that may be subsequently recycled to profit | |||
and loss | ( | ||
OTHER COMPREHENSIVE INCOME | ( | ||
TOTAL COMPREHENSIVE INCOME | ( | ( | |
Total Comprehensive Income for the period attributable to: | |||
Owners of Unibail-Rodamco-Westfield N.V. shares | ( | ( | |
External non-controlling interests | ( | ( | |
TOTAL COMPREHENSIVE INCOME | ( | ( |
December 31, 2023 | December 31, 2022 | ||
(€Mn) | Notes | ||
Non-current assets | |||
Investment properties | 6.1 | ||
Investment properties at fair value | |||
Investment properties at cost | |||
Shares and investments in companies accounted for using the equity | |||
method | 7.2 | ||
Tangible assets | 6.2 | ||
Intangible assets | 6.3 | ||
Financial assets | 8.3.1 | ||
Deferred tax assets | 9.3 | ||
Derivatives at fair value | 8.4 | ||
Current assets | |||
Properties or shares held for sale (1) | |||
Inventories | |||
Trade receivables from activity | 8.3.1 | ||
Tax receivables | |||
Other receivables | 8.3.1 | ||
Cash and cash equivalents | 8.3.6 | ||
Total assets | |||
SHAREHOLDERS' EQUITY (OWNERS OF UNIBAIL-RODAMCO- WESTFIELD N.V. SHARES) | |||
Share capital | 14.2 | ||
Additional paid-in capital | 14.3 | ||
Consolidated reserves | 3.1.4 | ( | ( |
Foreign currency translation reserves | |||
Consolidated result | 3.1.1 | ( | ( |
Capital securities | 14.6 | ||
Equity attributable to the owners of Unibail-Rodamco-Westfield | |||
N.V. | |||
Non-controlling interests | 15.4 | ( | ( |
Total shareholders' equity | |||
NON-CURRENT LIABILITIES | |||
Long-term commitment to non-controlling interests | 8.3.7 | ||
Long-term bonds and borrowings | 8.3.3 | ||
Long-term lease liabilities | 8.3.3 | ||
Derivatives at fair value | 8.4 | ||
Deferred tax liabilities | 9.3 | ||
Non-current provisions | 10 | ||
Guarantee deposits | |||
Amounts due on investments | 12 | ||
Other non-current liabilities | |||
Current liabilities | |||
Liabilities directly associated with properties or shares classified as held for sale | |||
Current commitment to non-controlling interests | 8.3.7 | ||
Amounts due to suppliers and other creditors | |||
Amounts due to suppliers | |||
Amounts due on investments | 12 | ||
Sundry creditors | |||
Other current liabilities | 11 | ||
Current borrowings and amounts due to credit institutions | 8.3.3 | ||
Current lease liabilities | 8.3.3 | ||
Current provisions | 10 | ||
Total liabilities and equity |
(€Mn) | Notes | 2023 | 2022 |
OPERATING ACTIVITIES | |||
Net result | ( | ( | |
Depreciation & provisions (1) | ( | ( | |
Changes in value of property assets | 6.4 | ||
Changes in fair value of derivatives, debt and currency effect | 8.2.2 | ( | |
Result on disposal of investment properties and loss of control (2) | ( | ||
Share of the result of companies accounted for using the equity method | |||
Net financing costs | 8.2.1 | ||
(Income) tax benefit/expenses | 9.2 | ( | ( |
Dividend received from companies accounted for using the equity method or non-consolidated (4) | |||
Income tax (paid) received | ( | ( | |
Change in working capital requirement | ( | ||
Total cash flow from operating activities | |||
INVESTMENT ACTIVITIES | |||
Property activities | ( | ||
Amounts paid for works and acquisition of property assets | 6.5 | ( | ( |
Repayment of property financing | |||
Increase of property financing (3) | ( | ( | |
Disposal of investment properties and loss of control | 2.1.1/2.2.1 | ||
Financial activities | ( | ( | |
Acquisition/issuing of financial assets | ( | ( | |
Repayment of financial assets | |||
Total cash flow from investment activities | ( | ( | |
FINANCING ACTIVITIES | |||
Increase in capital | |||
New borrowings and financial liabilities | 8.3.3 | ||
Repayment of borrowings and financial liabilities | 8.3.3 | ( | ( |
Cash flows from derivatives | |||
Interest paid (5) | ( | ( | |
Other financing activities | |||
Total cash flow from financing activities | ( | ||
Change in cash and cash equivalents during the period | ( | ||
Net cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate fluctuations on cash held | ( | ||
Net Cash and cash equivalents at period-end | 8.3.6 |
Equity | |||||||||
attributable | |||||||||
Foreign | to the | ||||||||
Additional | Consoli- | Consoli- | currency | owners of | Non- | Total | |||
Share | paid-in | dated | dated | translation | Capital | URW NV | controlling | Shareholders' | |
(€Mn) | capital | capital | reserves | net result | reserve (1) | securities | shares | interests | equity |
EQUITY AS AT DECEMBER 31, 2021 | ( | ( | ( | ||||||
Net result of the period | ( | ( | ( | ( | |||||
Other comprehensive income | ( | ||||||||
Net comprehensive income | ( | ( | ( | ( | |||||
Earnings appropriation | ( | ||||||||
Increase in capital | |||||||||
Restatement of hybrid securities | ( | ( | ( | ||||||
Amendment related party liabilities (2) | |||||||||
EQUITY AS AT DECEMBER 31, 2022 | ( | ( | ( | ||||||
Net result of the period | ( | ( | ( | ( | |||||
Other comprehensive income | ( | ( | ( | ||||||
Net comprehensive income | ( | ( | ( | ( | ( | ||||
Earnings appropriation | ( | ||||||||
Increase in capital | ( | ( | ( | ||||||
Restatement of hybrid securities | ( | ( | ( | ||||||
Amendment related party liabilities (2) | |||||||||
Change in scope of consolidation and other | |||||||||
EQUITY AS AT DECEMBER 31, 2023 | ( | ( | ( |
2023 | 2022 | ||
(€Mn) | Result | Result | |
Gross rental income (1) | 340.8 | 379.3 | |
Operating expenses & net service charges | (122.6) | (140.4) | |
Net rental income | 218.2 | 238.9 | |
United States | Share of result of companies accounted for using the equity method | (272.2) | (211.9) |
Gains/losses on sale of properties | 28.0 | 0.1 | |
Valuation movements on assets | (165.5) | (395.6) | |
Result Shopping Centres United States | (191.6) | (368.5) | |
Gross rental income (1) | 2.0 | 2.2 | |
Operating expenses & net service charges | (0.4) | (0.3) | |
Other | Net rental income | 1.6 | 1.9 |
Gains/losses on sales of properties | 0.1 | (3.1) | |
Valuation movements on assets | 0.8 | (0.3) | |
Result Shopping Centres Other | 2.6 | (1.5) | |
TOTAL RESULT SHOPPING CENTRES | (189.0) | (370.0) | |
Gross rental income (1) | 3.7 | 5.3 | |
Operating expenses & net service charges | (2.3) | (2.9) | |
Net rental income | 1.4 | 2.4 | |
United States | Share of result of companies accounted for using the equity method | (3.5) | (11.6) |
Valuation movements on assets | (19.8) | (2.2) | |
Result Offices United States | (21.8) | (11.3) | |
TOTAL RESULT OFFICES | (21.8) | (11.3) | |
Other property services net income | 0.2 | 0.5 | |
Corporate expenses | (18.3) | (20.7) | |
Acquisition and related costs | (5.1) | (5.9) | |
NET OPERATING RESULT | (234.1) | (407.4) | |
Financing result | (493.4) | 162.0 | |
RESULT BEFORE TAX | (727.5) | (245.4) | |
Tax income (expense) | 35.1 | 11.7 | |
NET RESULT FOR THE PERIOD | (692.4) | (233.7) | |
External non-controlling interests | (82.8) | (81.5) | |
NET RESULT FOR THE PERIOD ATTRIBUTABLE TO THE OWNERS OF URW N.V. SHARES | (609.6) | (152.2) |
(€Mn) | December 31, 2023 | December 31, 2022 | |
Shopping Centres | 4,185.5 | 4,841.1 | |
United States | 4,168.7 | 4,824.7 | |
- | Flagships centres | 4,168.7 | 4,613.8 |
- | Regionals centres | - | 210.9 |
The Netherlands | 16.8 | 16.4 | |
Offices | 31.9 | 52.3 | |
United States | 31.9 | 52.3 | |
TOTAL | 4,217.4 | 4,893.5 |
Total investment | ||||
(€Mn) | Shopping Centres | Offices | Properties held for sale | properties |
December 31, 2021 | 4,978.6 | 50.4 | - | 5,029.1 |
Acquisition | 22.3 | - | - | 22.3 |
Disposals/exits from the scope of consolidation | (190.1) | - | - | (190.1) |
Reclassification and transfer of category | 10.8 | - | - | 10.8 |
Capitalised expenses | 24.4 | 0.9 | - | 25.4 |
Valuation movements | (317.1) | (2.2) | - | (319.2) |
Currency translation | 312.1 | 3.1 | - | 315.3 |
December 31, 2022 | 4,841.1 | 52.3 | - | 4,893.5 |
Disposals/exits from the scope of consolidation | (347.0) | - | - | (347.0) |
Reclassification and transfer of category | (5.2) | - | - | (5.2) |
Capitalised expenses | 65.5 | 0.7 | - | 66.1 |
Valuation movements | (208.8) | (19.8) | - | (228.6) |
Currency translation | (160.0) | (1.4) | - | (161.4) |
December 31, 2023 | 4,185.5 | 31.9 | - | 4,217.4 |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2023 | yield | per sqm | Rate | Exit yield (3) | NRI | |
Max | 12.2% | 1,438 | 14.0% | 12.0% | 9.5% | |
US | Min | 3.2% | 345 | 6.8% | 5.0% | 1.9% |
Weighted average | 4.9% | 767 | 7.4% | 5.5% | 4.8% | |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2022 | yield | per sqm | Rate | Exit yield (3) | NRI | |
Max | 9.6% | 1,438 | 10.3% | 9.0% | 11.4% | |
US | Min | 2.9% | 321 | 6.5% | 4.5% | 0.6% |
Weighted average | 4.6% | 700 | 7.1% | 5.2% | 4.6% |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2023 | yield | per sqm | Rate | Exit yield (3) | NRI | |
Max | 6.1% | 1,438 | 7.8% | 6.0% | 9.5% | |
US Flagships incl. CBD | Min | 3.2% | 476 | 6.8% | 5.0% | 2.5% |
Weighted average | 4.6% | 842 | 7.2% | 5.3% | 5.0% | |
Max | 12.2% | 593 | 14.0% | 12.0% | 4.5% | |
US Regionals | Min | 7.8% | 345 | 10.0% | 8.3% | 1.9% |
Weighted average | 9.4% | 421 | 10.9% | 9.2% | 2.9% |
Net initial | Rent in € | Discount | CAGR of | |||
Shopping Centres – December 31, 2022 | yield | per sqm | Rate | Exit yield (3) | NRI | |
Max | 7.5% | 1,438 | 9.0% | 7.3% | 11.4% | |
US Flagships incl. CBD | Min | 2.9% | 399 | 6.5% | 4.5% | 1.8% |
Weighted average | 4.2% | 820 | 6.8% | 4.9% | 5.0% | |
Max | 9.6% | 607 | 10.3% | 9.0% | 6.3% | |
US Regionals | Min | 6.4% | 321 | 8.5% | 7.0% | 0.6% |
Weighted average | 8.6% | 411 | 9.8% | 8.0% | 2.3% |
Total investment | |||
(€Mn) | Gross value | Impairment | properties at cost |
December 31, 2021 | 20.2 | - | 20.2 |
Reclassification and transfer of category | (10.8) | - | (10.8) |
Disposals/exits from the scope of consolidation | (1.1) | - | (1.1) |
Capitalised expenses | 3.8 | - | 3.8 |
Written off | (4.4) | - | (4.4) |
Currency translation | 1.4 | - | 1.4 |
December 31, 2022 | 9.0 | - | 9.0 |
Disposals/exits from the scope of consolidation | (8.1) | - | (8.1) |
Capitalised expenses | 1.7 | - | 1.7 |
Currency translation | (0.3) | - | (0.3) |
December 31, 2023 | 2.3 | - | 2.3 |
Item: | Depreciation period: |
Office equipment | 2 – 5 years |
Furniture | 3 – 5 years |
Cost | Furniture and | Right of use | |
(€Mn) | equipment | Total tangible assets | |
December 31, 2021 | 59.1 | 32.6 | 91.6 |
Acquisitions | 0.3 | 1.3 | 1.6 |
Reclassification and other movement | (8.4) | 4.5 | (3.9) |
Disposals/exists from the scope of consolidation | - | (23.4) | (23.4) |
Currency translation | 3.8 | 2.2 | 6.0 |
December 31, 2022 | 54.8 | 17.3 | 71.9 |
Acquisitions | 0.2 | 0.5 | 0.7 |
Reclassification and other movement | - | (3.7) | (3.7) |
Currency translation | (1.9) | (0.5) | (2.4) |
December 31, 2023 | 53.1 | 13.6 | 66.7 |
Accumulated depreciation | Furniture and | Right of use | |
(€Mn) | equipment | Total tangible assets | |
December 31, 2021 | (54.8) | (10.5) | (65.3) |
Depreciation | (1.4) | (3.5) | (4.8) |
Disposals/exists from the scope of consolidation | - | 9.0 | 9.0 |
Reclassification and other movement | 6.5 | - | 6.5 |
Currency translation | (3.5) | (0.7) | (4.1) |
December 31, 2022 | (53.2) | (5.7) | (58.9) |
Depreciation | (3.4) | (3.1) | (6.5) |
Reclassification and other movement | 2.5 | 3.7 | 6.2 |
Currency translation | 1.9 | 0.2 | 2.1 |
December 31, 2023 | (52.2) | (4.9) | (57.1) |
Net book value | Furniture and | Right of use | |
(€Mn) | equipment | Total tangible assets | |
December 31, 2022 | 1.6 | 11.6 | 13.2 |
December 31, 2023 | 0.9 | 8.7 | 9.6 |
Cost | |||
(€Mn) | Software | Trademark | Total intangible assets |
December 31, 2021 | 97.0 | 317.4 | 414.4 |
Reclassification | 14.3 | - | 14.3 |
Currency translation | 5.8 | 19.6 | 25.5 |
December 31, 2022 | 117.2 | 337.1 | 454.2 |
Acquisitions | 5.0 | - | 5.0 |
Disposal | (25.7) | - | (25.7) |
Currency translation | (3.6) | (11.7) | (15.3) |
December 31, 2023 | 92.8 | 325.3 | 418.1 |
Accumulated amortisation and impairment | |||
(€Mn) | Software | Trademark | Total intangible assets |
December 31, 2021 | (96.6) | (54.4) | (151.0) |
Amortisation | (7.5) | - | (7.5) |
Impairment | - | (74.4) | (74.4) |
Reclassification | (1.8) | - | (1.8) |
Currency translation | (5.9) | (2.4) | (8.3) |
December 31, 2022 | (111.7) | (131.3) | (243.0) |
Amortisation | (5.3) | - | (5.3) |
Reversal of impairment | - | 44.2 | 44.2 |
Disposal | 25.6 | - | 25.6 |
Reclassification | 1.8 | - | 1.8 |
Currency translation | 3.4 | 3.6 | 7.0 |
December 31, 2023 | (86.3) | (83.4) | (169.7) |
Net book value | |||
(€Mn) | Software | Trademark Total intangible assets | |
December 31, 2022 | 5.4 | 205.8 | 211.2 |
December 31, 2023 | 6.5 | 241.9 | 248.4 |
(€Mn) | 2023 | 2022 |
Investment properties at fair value | (228.6) | (319.2) |
Investment properties at cost | - | (4.4) |
Reversal/Impairment of intangible assets | 44.2 | (74.4) |
Net result | (184.4) | (398.1) |
December 31, | December 31, | December 31, | December 31, | |
(€Mn) | 2023 | 2023 | 2022 | 2022 |
JVs at 100% | URW NV’s share | JVs at 100% | URW NV’s share | |
Investment properties | 9,331.7 | 4,798.2 | 11,381.2 | 5,848.3 |
Other non-current assets | 5.5 | 2.8 | 44.5 | 24.2 |
Current assets | 197.6 | 102.5 | 335.1 | 170.6 |
Cash and cash equivalents | 55.9 | 28.4 | 62.4 | 32.4 |
Total assets 3 | 9,590.8 | 4,931.8 | 11,823.2 | 6,075.5 |
Long-term External borrowings | 886.4 | 458.0 | 1,693.1 | 883.4 |
Short-term External borrowings | 313.8 | 155.4 | 364.8 | 163.0 |
Other non-current liabilities | 20.0 | 10.3 | 33.9 | 18.0 |
Current liabilities | 192.8 | 98.4 | 220.4 | 109.4 |
Total liabilities 3 | 1,413.0 | 722.0 | 2,312.2 | 1,173.8 |
TOTAL NET ASSETS | 8,177.8 | 4,209.8 | 9,511.0 | 4,901.7 |
Value of joint venture reclassified as “Assets held for sale” 4 | - | (131.5) | - | - |
NET ASSETS | 8,177.8 | 4,078.3 | 9,511.0 | 4,901.7 |
(€Mn) | 2023 | 2023 | 2022 | 2022 |
JVs at 100% | URW NV’s share | JVs at 100% | URW NV’s share | |
Net rental income | 518.3 | 267.2 | 615.6 | 316.9 |
Change in fair value of investment properties 3 | (883.2) | (467.4) | (811.2) | (443.0) |
Financial result | (64.6) | (32.4) | (76.6) | (37.8) |
Net result 1 2 3 | (497.6) | (275.7) | (392.3) | (223.5) |
Economic interest | Economic interest | ||
Name of the investments⁽¹⁾ | Type of equity | December 31, 2023 | December 31, 2022 |
Annapolis (2) | Partnership units | 55.0% | 55.0% |
Culver City (2) | Partnership units | 55.0% | 55.0% |
Fashion Square | Partnership units | 50.0% | 50.0% |
Garden State Plaza | Partnership units | 50.0% | 50.0% |
Mission Valley (3) | Partnership units | - | 41.7% |
Montgomery | Partnership units | 50.0% | 50.0% |
MV Macy’s Box/Parcel (3) | Partnership units | - | 41.7% |
North County (4) | Partnership units | - | 55.0% |
Oakridge (2) | Partnership units | 55.0% | 55.0% |
Plaza Bonita (2) | Partnership units | 55.0% | 55.0% |
San Francisco Emporium (5) | Partnership units | - | 50.0% |
Southcenter (2) | Partnership units | 55.0% | 55.0% |
Topanga (2) | Partnership units | 55.0% | 55.0% |
UTC | Partnership units | 50.0% | 50.0% |
Valencia Town Center (6) | Partnership units | - | 50.0% |
Valley Fair | Partnership units | 50.0% | 50.0% |
Wheaton (2) | Partnership units | 52.6% | 52.6% |
UTC/VF Services | Membership units | 50.0% | 50.0% |
Emporium Offices (5) | Partnership units | - | 50.0% |
Wheaton North Office (2) | Partnership units | 52.6% | 52.6% |
Wheaton South Office (2) | Partnership units | 52.6% | 52.6% |
Montgomery Condo | Partnership units | 50.0% | 50.0% |
Blum (7) | Associates | - | 20.0% |
(€Mn) | December 31, 2023 | December 31, 2022 |
Current account in debit/(credit) | (8.4) | (13.6) |
(€Mn) | 2023 | 2022 |
Other financial interest (1) | 26.2 | 7.1 |
Amount due from derivatives | 42.7 | 45.2 |
Subtotal financial income | 68.9 | 52.3 |
Interest on bonds and EMTNs | (143.5) | (147.4) |
Interest and expenses on borrowings | (269.6) | (152.8) |
Interest expense on lease liabilities | (2.6) | (3.2) |
Interest on preference shares | (37.0) | (37.1) |
Other financial interest (2) | (24.4) | (15.7) |
Amount due on derivatives | (40.6) | (58.5) |
Financial expenses before capitalisation of financial expenses | (517.7) | (414.7) |
Capitalised financial expenses | 0.4 | 0.5 |
Subtotal net financial expenses | (517.3) | (414.2) |
TOTAL NET FINANCING COSTS | (448.3) | (361.9) |
(€Mn) | 2023 | 2022 | |
Amortisation of debt | (4.7) | (9.2) | |
Currency result | (1.6) | (2.5) | |
Fair value of derivatives | 14.7 | 465.3 | |
Fair value preference shares | 9.8 | 64.2 | |
Default on interest payment | (1.7) | - | |
ECL on financial guarantee contracts | - | 13.5 | |
Fair value of preferred interest | (61.7) | (1) | (7.5) |
TOTAL FINANCIAL RESULT | (45.2) | 523.8 |
(€Mn) | December 31, 2023 | December 31, 2022 |
Financial assets at fair value through profit and loss | 82.7 | 256.8 |
Preferred interest Starwood and Rouse | 49.9 | 114.2 |
Derivatives at fair value | 32.8 | 142.6 |
Financial assets at amortised cost | 1,072.4 | 236.8 |
Other financial assets | 5.0 | 3.9 |
Trade receivables from activity | 73.8 | 86.3 |
Other receivables (1) | 955.5 | 70.6 |
Cash and cash equivalents | 38.1 | 76.0 |
FINANCIAL ASSETS | 1,155.0 | 493.6 |
Total current | 1,067.4 | 232.9 |
Total non-current | 87.7 | 260.7 |
Current | Non-current | Total | Total | ||
Outstanding duration to maturity (€Mn) | Less than 1 year | 1 year to 5 years | More than 5 years | December 31, 2023 | December 31, 2022 |
Bonds and notes | 927.2 | 1,131.9 | 1,587.4 | 3,646.5 | 3,774.2 |
Principal debt (1) | 905.0 | 1,131.2 | 1,583.7 | 3,619.9 | 3,750.2 |
Accrued interest | 37.2 | - | - | 37.2 | 38.5 |
Issuance costs | (14.0) | - | - | (14.0) | (16.7) |
Amortisation of debt | (1.0) | 0.7 | 3.7 | 3.4 | 2.2 |
Bank borrowings | (6.3) | 1,086.0 | - | 1,079.7 | 105.0 |
Principal debt (1) | - | 1,086.0 | - | 1,086.0 | 113.4 |
Accrued interest | 6.4 | - | - | 6.4 | 0.3 |
Borrowings issue fees | (12.7) | - | - | (12.7) | (5.4) |
Amortisation of debt | - | - | - | - | (3.3) |
Other financial liabilities | 70.4 | 3,441.7 | 56.5 | 3,568.6 | 4,646.4 |
Borrowing with URW SE (2) | - | 3,441.7 | 56.5 | 3,498.2 | 4,623.9 |
Accrued interests on borrowings with URW SE (2) | 70.4 | - | - | 70.4 | 23.1 |
Charges and premiums on issues of borrowings with URW SE (2) | - | - | - | - | (0.6) |
Lease liabilities | 1.2 | 4.9 | - | 6.1 | 43.6 |
TOTAL | 992.5 | 5,664.5 | 1,643.9 | 8,300.9 | 8,569.2 |
Cash flows (1) | Non-cash flows | |||||||||
December | Variation of accrued | Scope | Currency Amortisation | |||||||
31, 2022 | Increase (2) | Decrease | interests (3) | movements | translation | impact | Others | December 31, 2023 | ||
Bonds and notes | 3,774.2 | - | - | - | - | (131.3) | 1.5 | 2.2 | 3,646.5 | |
Bank borrowings | 105.0 | 1,095.0 | - | 7.3 | (113.0) | (27.4) | 3.2 | 9.7 | 1,079.7 | |
Other financial liabilities (6) | 4,646.4 | 518.4 | (1,021.8) | 48.0 | - | (122.6) | - | (500.0) | (5) | 3,568.6 |
Lease liabilities | 43.6 | 0.4 | (4.5) | - | (31.9) | (1.5) | - | - | 6.1 | |
TOTAL | 8,569.2 | 1,613.8 | (1,026.3) | 55.3 | (144.9) | (282.8) | 4.7 | (488.1) | 8,300.9 |
Cash flows (1) | Non-cash flows | ||||||||||
December | Variation of accrued | Scope | Currency Amortisation | ||||||||
31, 2021 | Increase (2) | Decrease | interests (3) | movements | translation | impact | Others | December 31, 2022 | |||
Bonds and notes | 3,545.4 | - | - | - | - | 219.3 | 2.0 | 7.5 | 3,774.2 | ||
Bank borrowings | 478.7 | - | (264.8) | (1.6) | (143.4) | (4) | 35.0 | 7.2 | (6.1) | 105.0 | |
Other financial liabilities | 4,710.7 | 324.8 | (392.8) | 17.7 | - | 232.7 | - | (246.7) | (5) | 4,646.4 | |
Lease liabilities | 57.1 | 0.8 | (22.6) | - | - | 3.8 | - | 4.5 | 43.6 | ||
TOTAL | 8,791.9 | 325.6 | (680.2) | 16.1 | (143.4) | 490.8 | 9.2 | (240.8) | 8,569.2 |
Current | ||||
1 month to 3 | More than 3 | Total | ||
(€Mn) | Less than 1 month | months | months | December 31, 2023 |
Bonds and notes | 23.2 | - | 904.0 | 927.2 |
Bank borrowings | (6.3) | - | - | (6.3) |
Borrowing with URW SE | 70.4 | - | - | 70.4 |
Financial leases | - | - | 1.2 | 1.2 |
TOTAL | 87.3 | - | 905.2 | 992.5 |
Amount as at | Amount as at December 31, | ||||
December 31, 2023 | 2022 | ||||
Issue date | Rate | Currency | (€Mn) | (€Mn) | Maturity |
September 2014 | Fixed rate 3.75% | USD | 905.0 | 937.6 | September 2024 |
September 2014 | Fixed rate 4.75% | USD | 452.5 | 468.8 | September 2044 |
September 2018 | Fixed rate 4.125% | USD | 452.5 | 468.8 | September 2028 |
September 2018 | Fixed rate 4.625% | USD | 452.5 | 468.8 | September 2048 |
June 2019 | Fixed rate 3.50% | USD | 678.7 | 703.2 | June 2029 |
October 2019 | Fixed rate 2.875% | USD | 678.7 | 703.2 | January 2027 |
TOTAL | 3,619.9 | 3,750.2 |
US Credit facility | Rule 144A and Reg S bonds | |
covenants level | covenants level | |
Loan to Value 46 | < 65% | < 65% |
ICR | > 1.5x | > 1.5x |
FFO/NFD | na. | na. |
Secured debt ratio | < 50% | < 45% |
Unencumbered leverage ratio 49 | > 1.5x | > 1.25x |
(€Mn) | December 31, 2023 | December 31, 2022 |
Amounts accounted for in B/S | ||
Long-term bonds and borrowings | 7,303.5 | 7,773.3 |
Current borrowings and amounts due to credit institutions | 991.3 | 752.3 |
Total financial liabilities | 8,294.8 | 8,525.6 |
Adjustments | ||
Amortisation of debt | (3.4) | 1.1 |
Accrued interests/issuance fees | (87.3) | (39.2) |
Total financial liabilities (nominal value) | 8,204.1 | 8,487.5 |
Cash & cash equivalents | (38.1) | (76.0) |
NET FINANCIAL DEBT | 8,166.0 | 8,411.5 |
(€Mn) | December 31, 2023 | December 31, 2022 |
Cash (1) | 38.1 | 76.0 |
Total asset | 38.1 | 76.0 |
Bank overdrafts & current accounts to balance out cash flow | - | - |
Total liabilities | - | - |
NET CASH AT PERIOD-END | 38.1 | 76.0 |
Fair value | ||||||
movements | Currency | |||||
(€Mn) | December 31, 2022 | Addition | Decrease | in P&L | translation December 31, 2023 | |
Financial liabilities at amortised cost | 505.0 | 23.8 | - | - | (18.5) | 510.3 |
Commitment to non-controlling interests held by URW SE (a) | 505.0 | 23.8 | - | - | (18.5) | 510.3 |
Financial liabilities at fair value | 46.9 | - | (7.2) | (9.5) | (1.6) | 28.8 |
Commitment to non-controlling interests (b) | 34.7 | - | (7.2) | 0.4 | (1.2) | 26.7 |
Other commitments to non-controlling interests (c) | 12.2 | - | - | (9.9) | (0.4) | 2.0 |
Total commitment to non-controlling interests | 551.9 | 23.8 | (7.2) | (9.5) | (20.1) | 539.1 |
Total non-current | 460.4 | - | (7.2) | (9.5) | (16.3) | 427.7 |
Total current | 91.5 | 23.8 | - | - | (3.7) | 111.5 |
Amounts recognised in the | ||||||
Statement of Comprehensive | ||||||
Income | ||||||
December 31, | Fair value adjustments of | Currency translation | Acquisitions/ | December 31, | ||
(€Mn) | 2022 | derivatives | disposals | 2023 | ||
Assets | ||||||
Derivatives at fair value Non-Current | 142.6 | 6.1 | (0.3) | (115.6) | 32.8 | |
• | Fair value | 142.6 | 6.1 | (0.3) | (115.6) | 32.8 |
Liabilities | ||||||
Derivatives at fair value | (45.4) | 13.5 | - | - | (31.9) | |
• | Fair value | (45.4) | 13.5 | - | - | (31.9) |
NET | 97.2 | 19.6 | (0.3) | (115.6) | 0.9 |
Amounts recognised in the | |||||
Statement of Comprehensive | |||||
Income | |||||
Fair value adjustments of | Currency translation | ||||
(€Mn) | December 31, 2021 | derivatives | December 31, 2022 | ||
Assets | |||||
Derivatives at fair value Non-Current | 76.8 | 65.2 | 0.6 | 142.6 | |
• | Fair value | 76.8 | 65.2 | 0.6 | 142.6 |
Liabilities | |||||
Derivatives at fair value | (445.5) | 400.1 | - | (45.4) | |
• | Fair value | (445.5) | 400.1 | - | (45.4) |
NET | (368.7) | 465.3 | 0.6 | 97.2 |
Financial liabilities | ||
(€Mn) | Fixed rate | Variable rate* |
Less than 1 year | 905.0 | - |
1 year to 2 years | - | 248.9 |
2 years to 3 years | - | - |
3 years to 4 years | 678.7 | - |
4 years to 5 years | 3,742.2 | 989.1 |
More than 5 years | 1,639.1 | - |
Total | 6,965.0 | 1,238.0 |
Financial liabilities | ||
(€Mn) | Fixed rate | Variable rate* |
Less than 1 year | 715.5 | - |
1 year to 2 years | 1,882.1 | 234.1 |
2 years to 3 years | - | 1,458.2 |
3 years to 4 years | 113.4 | 727.8 |
4 years to 5 years | 703.2 | - |
More than 5 years | 2,653.2 | - |
Total | 6,067.5 | 2,420.1 |
Outstanding total as at December 31, 2023 | Outstanding total as at December 31, 2022 | |||
(€Mn) | Fixed rate | Variable rate (1) | Fixed rate | Variable rate (1 ) |
Financial liabilities | (6,965.0) | (1,238.0) | (6,067.5) | (2,420.1) |
Financial assets | 38.1 | - | 76.0 | - |
Financial liabilities before hedging programme | (6,926.9) | (1,238.0) | (5,991.5) | (2,420.1) |
Micro-hedging | 905.0 | (905.0) | 937.6 | (937.6) |
Net financial liabilities after micro-hedging (2) | (6,022.0) | (2,142.9) | (5,053.9) | (3,357.7) |
Swap rate hedging (3) | - | 1,153.8 | - | 1,875.1 |
Net debt not covered by swaps | - | (989.1) | - | (1,482.6) |
Cap and floor hedging | - | - | - | - |
HEDGING BALANCE | - | (989.1) | - | (1,482.6) |
Hedging | Exposure net of | ||||
Currency | Assets | Liabilities | Net Exposure | instruments | hedges |
USD | 9,564.7 | (8,969.4) | 595.3 | - | 595.3 |
TOTAL | 9,564.7 | (8,969.4) | 595.3 | - | 595.3 |
Hedging | Exposure net of | ||||
Currency | Assets | Liabilities | Net Exposure | instruments | hedges |
USD | 10,176 | (8,856) | 1,320 | - | 1,320 |
TOTAL | 10,176 | (8,856) | 1,320 | - | 1,320 |
December 31, 2023 | December 31, 2022 | |||
Recurring | Recurring | |||
result | Equity | result | Equity | |
(€Mn) | Gain/(Loss) | Gain/(Loss) | Gain/(Loss) | Gain/(Loss) |
Impact of an increase of +10% in the EUR/USD exchange | (3.4) | (54.1) | (7.9) | (120.0) |
2023 | 2022 | |||
Assets subject to | Assets subject to | Assets subject to | Assets subject to | |
(€Mn) | 12 month ECL | Lifetime ECL | 12 month ECL | Lifetime ECL |
Trade receivable from activity | - | 49.0 | - | 71.7 (1) |
Other receivables | 963.0 | - | 76.9 | - |
Cash and cash equivalents | 38.1 | - | 76.0 | - |
Financial guarantee contracts | 309.1 | - | 379.1 | 113.1 (1) |
Gross amount at 31 December | 1,310.2 | 49.0 | 532.0 | 184.8 |
(€Mn) | 2023 | 2022 |
TRADE RECEIVABLE | ||
Opening loss allowance at 1 January | 57.1 | 75.5 |
(Reversal)/Addition in loan loss allowance recognised in profit or loss during the year | (4.0) | (11.5) |
Receivables written off during the year as uncollectible | (2.7) | (10.7) |
Changes due to FX differences | (3.3) | 3.7 |
Closing loss allowance at 31 December (1 ) | 47.1 | 57.1 |
(€Mn) | 2023 | 2022 | |
FINANCIAL GUARANTEE CONTRACTS | |||
Opening loss allowance at 1 January | 53.8 | 111.2 | |
Additions recognised in profit or loss during the period | - | 11.7 | |
Used (2) | - | - | |
Provision released during the year | (51.7) | (2) | (75.9) |
Changes due to FX differences | (2.1) | 6.7 | |
Closing loss allowance at 31 December (3) | - | 53.8 |
Carrying | |||||||
amount (1) | Less than 1 year | 1 year to 5 years | More than 5 years | ||||
December 31, | |||||||
(€Mn) | 2023 | Interest | Redemption | Interest | Redemption | Interest | Redemption |
BONDS, BORROWINGS AND AMOUNTS DUE | |||||||
TO CREDIT INSTITUTIONS | |||||||
Bonds and EMTNs | (3,619.9) | (138.3) | (905.0) | (388.2) | (1,131.2) | (774.3) | (1,583.7) |
Bank borrowings and other financial | |||||||
liabilities (2) | (4,584.2) | (232.6) | - | (737.5) | (4,527.7) | (256.5) | (56.5) |
FINANCIAL DERIVATIVES | |||||||
Derivative financial liabilities | |||||||
Derivatives without a hedging relationship | (31.9) | (24.1) | - | (80.0) | - | - | - |
Derivative financial assets | |||||||
Derivatives without a hedging relationship | 32.8 | 35.7 | - | 102.6 | - | - | - |
COMMITMENT TO NON-CONTROLLING | |||||||
INTEREST | |||||||
Commitment to non-controlling interest held | |||||||
by URW SE | (399.6) | (23.6) | - | (94.3) | - | (6.0) | (399.6) |
Amounts recognised in statement of | ||||||
financial position according to IFRS 9 | ||||||
Carrying | ||||||
Amount | Fair value | Fair value | ||||
Categories in accordance | December | Amortised | recognised in | recognised in | ||
December 31, 2023 (€Mn) | with IFRS 9 | 31, 2023 | Cost | OCI | profit or loss | Fair value |
ASSETS | ||||||
Financial assets | FAAC/FAFVTPL | 55.1 | 5.2 | - | 49.9 | 55.1 |
Derivatives at fair value | FAFVTPL | 32.8 | - | - | 32.8 | 32.8 |
Trade receivables from activity | FAAC | 73.8 | 73.8 | - | - | 73.8 |
Other receivables (1) | FAAC | 955.2 | 955.2 | - | - | 952.8 |
Cash and cash equivalents | FAAC | 38.1 | 38.1 | - | - | 38.1 |
1,155.0 | 1,072.3 | - | 82.7 | 1,152.6 | ||
LIABILITIES | ||||||
Commitment to non-controlling interests | FLAC/FLFVTPL | 539.2 | 510.5 | - | 28.7 | 568.7 |
Financial debts | FLAC | 8,300.9 | 8,300.9 | - | - | 8,045.7 |
Derivatives at fair value | FLFVTPL | 31.9 | - | - | 31.9 | 31.9 |
Non-current amounts due on investments | FLAC | 2.0 | 2.0 | - | - | 2.0 |
Other non-current liabilities (2) | FLAC | 27.3 | 27.3 | - | - | 27.3 |
Amounts due to suppliers and other current debt (3) | FLAC | 139.8 | 139.8 | - | - | 139.8 |
9,041.1 | 8,980.5 | - | 60.6 | 8,815.4 |
Amounts recognised in statement of | ||||||
financial position according to IFRS 9 | ||||||
Carrying | ||||||
Amount | Fair value | Fair value | ||||
Categories in accordance | December | Amortised | recognised in | recognised in | ||
December 31, 2022 (€Mn) | with IFRS 9 | 31, 2022 | Cost | OCI | profit or loss | Fair value |
ASSETS | ||||||
Financial assets | FAAC/FAFVTPL | 118.2 | 4.0 | - | 114.2 | 118.2 |
Derivatives at fair value | FAFVTPL | 142.6 | - | - | 142.6 | 142.6 |
Trade receivables from activity | FAAC | 86.3 | 86.3 | - | - | 86.3 |
Other receivables (1) | FAAC | 70.6 | 70.6 | - | - | 70.6 |
Cash and cash equivalents | FAAC | 76.0 | 76.0 | - | - | 76.0 |
493.7 | 236.9 | - | 256.8 | 493.7 | ||
LIABILITIES | ||||||
Commitment to non-controlling interests | FLAC/FLFVTPL | 551.9 | 505.0 | - | 46.9 | 533.5 |
Financial debts | FLAC | 8,569.2 | 8,569.2 | - | - | 7,844.8 |
Derivatives at fair value | FLFVTPL | 45.4 | - | - | 45.4 | 45.4 |
Non-current amounts due on investments | FLAC | 6.3 | 6.3 | - | - | 6.3 |
Other non-current liabilities (2) | FLAC | 31.4 | 31.4 | - | - | 31.4 |
Amounts due to suppliers and other current debt (3) | FLAC | 168.5 | 168.5 | - | - | 168.5 |
9,372.7 | 9,280.4 | - | 92.3 | 8,629.8 |
Fair value measurement as at December 31, 2023 | ||||
(€Mn) | Total | Level 1 | Level 2 | Level 3 |
ASSETS | ||||
Fair value through profit or loss | ||||
Derivatives | 32.8 | - | 32.8 | - |
Financial assets | 49.9 | - | - | 49.9 |
TOTAL | 82.7 | - | 32.8 | 49.9 |
LIABILITIES | ||||
Fair value through profit or loss | ||||
Commitment to non-controlling interests | 28.8 | - | - | 28.8 |
Derivatives | 31.9 | - | 31.9 | - |
TOTAL | 60.2 | - | 31.9 | 28.8 |
Fair value measurement as at December 31, 2022 | ||||
(€Mn) | Total | Level 1 | Level 2 | Level 3 |
ASSETS | ||||
Fair value through profit or loss | ||||
Derivatives | 142.6 | - | 142.6 | - |
Financial assets | 114.2 | - | - | 114.2 |
TOTAL | 256.8 | - | 142.6 | 114.2 |
LIABILITIES | ||||
Fair value through profit or loss | ||||
Commitment to non-controlling interests | 46.9 | - | - | 46.9 |
Derivatives | 45.4 | 45.4 | - | |
TOTAL | 92.4 | - | 45.4 | 46.9 |
Financial assets | Commitment to | |
(€Mn) | non-controlling interest | |
December 31, 2021 | 114.6 | 102.2 |
Fair value movements in P&L | (7.5) | (64.2) |
Currency translation | 7.1 | 8.9 |
December 31, 2022 | 114.2 | 46.9 |
Fair value movements in P&L | (61.7) | (9.5) |
Other movements | - | (7.2) |
Currency translation | (2.6) | (1.6) |
December 31, 2023 | 49.9 | 28.8 |
(€Mn) | 2023 | 2022 |
Recurring deferred and current tax on: | ||
• Other recurring results | (2.9) | (1.2) |
Non-recurring deferred and current tax on: | ||
• Change in fair value of investment properties and impairment of intangible assets | (5.6) | 17.7 |
• Other non-recurring results | 43.6 | (4.8) |
TOTAL TAX INCOME/(EXPENSE) | 35.1 | 11.7 |
(€Mn) | 2023 | 2022 |
Current tax | 41.3 | (6.2) |
Deferred tax | (6.1) | 17.9 |
TOTAL TAX | 35.1 | 11.7 |
(€Mn) | % | 2023 | % | 2022 |
Reconciliation of effective tax rate | ||||
Result before tax | (727.5) | (245.4) | ||
Income tax using the average tax rate | 26.0% | 189.1 | 26.3% | 64.6 |
Tax exempt profits (REIT- regimes) | (8.8%) | (64.2) | 36.7% | 90.1 |
Non-deductible costs | - | - | (0.0%) | (0.1) |
Effect of non-recognised tax losses | - | - | (33.7%) | (82.7) |
Share of result of companies accounted for using the equity method | (9.9%) | (71.7) | (23.7%) | (58.1) |
Effect of tax provisions | (2.2%) | (16.1) | (0.8%) | (2.1) |
Other | (0.3%) | (1.9) | - | - |
TOTAL TAX | 4.8% | 35.1 | 4.8% | 11.7 |
December 31, | |||||
(€Mn) | 2022 | Decrease/Increase | Reclassification | Currency translation | December 31, 2023 |
Deferred tax on investment properties | (58.1) | 6.0 | - | 1.9 | (50.3) |
Deferred tax on intangible assets | (53.4) | (11.5) | - | 2.1 | (62.8) |
TOTAL DEFERRED TAX LIABILITIES | (111.5) | (5.5) | - | 4.0 | (113.1) |
Other deferred tax assets | 0.6 | (0.6) | - | - | - |
TOTAL DEFERRED TAX ASSETS | 0.6 | (0.6) | - | - | - |
December 31, | |||||
(€Mn) | 2021 | Decrease/Increase | Reclassification | Currency translation | December 31, 2022 |
Deferred tax on investment properties | (53.2) | (1.6) | - | (3.3) | (58.1) |
Deferred tax on intangible assets | (68.3) | 19.4 | - | (4.5) | (53.4) |
TOTAL DEFERRED TAX LIABILITIES | (121.5) | 17.7 | - | (7.7) | (111.5) |
Other deferred tax assets | 0.4 | 0.2 | - | - | 0.6 |
TOTAL DEFERRED TAX ASSETS | 0.4 | 0.2 | - | - | 0.6 |
(€Mn) | December 31, 2023 | December 31, 2022 |
Tax loss carry-forwards not recognised | 1,298.2 | 927.5 |
TOTAL UNRECOGNISED TAX-BASIS | 1,298.2 | 927.5 |
(€Mn) | December 31, 2023 | December 31, 2022 |
2024 | 8.0 | 8.1 |
2025 | - | - |
2026 | - | - |
2027 | 75.0 | - |
2028 | - | - |
Unlimited | 1,215.2 | 919.5 |
TOTAL | 1,298.2 | 927.5 |
(€Mn) | December 31, 2022 | Allocations | Reversals used | Reversals not used | Currency translation | December 31, 2023 |
Non-current provisions | 35.0 | - | - | (23.2) | (0.7) | 11.1 |
Current provisions | 1.4 | - | - | (0.1) | - | 1.3 |
Total | 36.4 | - | - | - | - | 12.4 |
(€Mn) | December 31, 2023 | December 31, 2022 |
Tax and social liabilities (1) | 152.9 | 196.5 |
Other liabilities (2) | 22.0 | 40.1 |
TOTAL OTHER CURRENT LIABILITIES | 174.7 | 236.7 |
Regions | 2023 | 2022 |
United States | 448 | 533 |
The Netherlands | 5 | 5 |
TOTAL | 453 | 538 |
(€Mn) | 2023 | 2022 |
Fixed income | 61.2 | 68.1 |
Short-Term Incentive | 15.9 | 18.9 |
Long-Term incentive | 2.9 | 3.2 |
Other benefits | 7.4 | 8.8 |
TOTAL | 87.3 | 99.0 |
Potential | |||||||
Adjusted | Number of | Adjustments | Number of | Number of | additional | ||
subscription | options | in number of | options | options | number of | ||
Plan | Exercise period (1) | price (€) (2) | granted | options (2) | cancelled | exercised | shares (3) |
2023 plan | From 13/03/2026 to | 58.98 | 129,177 | - | 4,222 | - | 124,955 |
08/03/2031 | |||||||
2022 plan | From 10/03/2025 to | 66.68 | 195,398 | - | 37,581 | - | 157,817 |
08/03/2030 | |||||||
2021 plan | From 18/05/2024 to | 69.41 | 187,853 | - | 38,398 | - | 149,185 |
19/05/2029 | |||||||
2020 plan | From 22/03/2023 to | 92.03 | 182,146 | - | 128,484 | - | 53,662 |
21/03/2028 | |||||||
2019 plan | From 20/03/2022 to | 144.55 | 145,338 | - | 56,798 | - | 88,540 |
19/03/2027 | |||||||
TOTAL | 839,642 | - | 265,483 | - | 574,159 |
2023 | 2022 | |||
Weighted average | Weighted average | |||
Number | price (€) | Number | price (€) | |
Outstanding at the beginning of the period | 584,593 | 87.54 | 426,725 | 96.31 |
Allocated over the period | 129,177 | 58.98 | 195,398 | 66.68 |
Cancelled over the period | (139,611) | 91.74 | (37,530) | 78.68 |
Exercised over the period | - | n/a | - | n/a |
Average share price on date of exercise | n/a | n/a | n/a | n/a |
Outstanding at the end of the period | 574,159 | 80.09 | 584,593 | 87.54 |
Of which exercisable at the end of the period (1) | 142,202 | 107,193 | - |
Number of performance | Number of performance | Number of performance | Potential additional | |
Starting date of the vesting period (1) | shares allocated | shares cancelled | shares acquired | number of shares (2) |
March 13, 2023 | 76,977 | 2,220 | - | 74,757 |
March 8, 2022 | 143,298 | 24,969 | 1,684 | 118,329 |
May 18, 2021 | 73,393 | 15,021 | 495 | 58,372 |
March 21, 2020 | 100,698 | 80,249 | 20,449 | - |
March 19, 2019 | 33,422 | - | - | - |
TOTAL | 394,366 | 122,459 | 22,628 | 251,458 |
Number of retention | Number of retention | Number of retention | Potential additional | |
Starting date of the vesting period (1) | shares allocated | shares cancelled | shares acquired | number of shares (2) |
March 13, 2023 | 13,679 | 485 | 405 | 12,789 |
(K€) Paid in: | 2023 | 2022 |
Fixed Income | 3,508 | 3,467 |
Short-Term Incentive | 2,801 | 2,634 |
Pension | 187 | 168 |
Other benefits (1) | 620 | 602 |
Share-based payment | 1,438 | 1,513 |
TOTAL | 8,555 | 8,384 |
Total number of issued and | |
paid shares | |
As at December 31, 2021 | 231,842,731 |
Capital increase Class A shares | 66,931 |
Capital increase reserved for URW Group Savings Plan | 105,741 |
As at December 31, 2022 | 232,015,403 |
Capital increase Class A shares | 145,895 |
Capital increase reserved for URW Group Savings Plan | 128,408 |
As at December 31, 2023 | 232,289,706 |
2023 | 2022 | |
Average number of shares (undiluted) | 232,213,679 | 231,965,297 |
Dilutive impact | ||
Attributed performance shares (unvested) (1) | 920,345 | 733,332 |
AVERAGE NUMBER OF SHARES (DILUTED) | 233,134,024 | 232,698,629 |
Potential | |||||||||
Adjusted | Adjustments | Number of | Number of | additional | |||||
subscription | Number of | in number of | options | options | number of | ||||
Plan | Exercise period (1) | price (€) (2) options granted | options (2) | cancelled | exercised | shares (3) | |||
2016 | from 09/03/2020 to | 227.24 | 611,608 | - | 609,695 | 1,913 | - | ||
2015 plan (n°8) | 08/03/2023 | ||||||||
2017 | from 08/03/2021 to | 218.47 | 611,611 | - | 272,475 | - | 339,136 | ||
07/03/2024 | |||||||||
2018 plan (n°9) | 2018 | From 06/03/2022 to | 190.09 | 630,135 | - | 295,847 | - | 334,288 | |
05/03/2025 | |||||||||
2019 plan (n°10) | 2019 | From 20/03/2022 to | 144.55 | 748,372 | - | 301,456 | - | 446,916 | |
19/03/2026 | |||||||||
2020 plan (n°11) | 2020 | From 22/03/2023 to | 92.03 | 885,291 | - | 633,094 | - | 252,197 | |
21/03/2027 | |||||||||
2021 plan (n°12) | 2021 | From 19/05/2024 to | 69.41 | 950,295 | - | 188,460 | - | 761,835 | |
18/05/2029 | |||||||||
2022 plan (n°13) | 2022 | From 09/03/2025 to | 66,68 | 1,217,386 | - | 202,421 | - | 1,014,965 | |
08/03/2030 | |||||||||
2023 plan (n°14) | 2023 | From 13/03/2026 to | 58.98 | 819,684 | - | 6,928 | - | 812,756 | |
13/03/2031 | |||||||||
TOTAL | 6,474,382 | - | 2,510,376 | 1,913 | 3,962,093 |
Number of performance | Number of performance | Number of performance | Potential additional | |
Starting date of the vesting period (1) | shares allocated | shares cancelled | shares acquired | number of shares (2) |
May 2021 | 371,846 | 73,483 | 495 | 297,868 |
March 2022 | 808,872 | 119,299 | 1,684 | 687,889 |
March 2023 | 459,472 | 2,220 | - | 457,252 |
TOTAL | 1,640,190 | 195,002 | 2,179 | 1,443,009 |
Number of retention | Number of retention | Number of retention | Potential additional | |
Starting date of the vesting period | shares allocated | shares cancelled | shares acquired | number of shares |
March 2023 | 130,286 | 3,191 | 405 | 126,690 |
TOTAL | 130,286 | 3,191 | 405 | 126,690 |
December 31, | December 31, | |||||
Commitments given (€Mn) | Description | Maturities | 2023 | 2022 | ||
1a) Commitments related to Group financing – Commitments given by fully consolidated entities | 1,283.4 | 428.1 | ||||
Financial guarantees given | • Mortgages and first lien lenders | 2025 | 1,086.0 | 113.4 | ||
• Guarantees relating to entities under equity method | ||||||
Financial guarantees given | or not consolidated⁽¹⁾ | 2025 to 2026 | 197.4 | 314.7 | ||
1b) Commitments related to Group financing – Commitments given by entity under equity method | 616.1 | 995.1 | ||||
Non - Financial guarantees given | • Mortgages and first lien lenders⁽ 2 ⁾ | 2024 | to 2030 | 616.1 | 995.1 | |
2a) Commitments related to Group operational activities – Fully consolidated | 1.2 | 1.6 | ||||
• | Rental of premises and equipment (lease payable) | 2024+ | 1.2 | 1.6 | ||
2b) Commitments related to Group operational activities – Entity under equity method | 1.5 | 18.9 | ||||
2024+ | ||||||
• | Residual commitments for works contracts and | |||||
forward purchase agreements | 0.5 | 17.8 | ||||
• Rental of premises and equipment (lease payable) | 2024+ | 1.0 | 1.1 | |||
TOTAL COMMITMENTS GIVEN | 1,902.3 | 1,443.8 |
December 31, | December 31, | ||||
Commitments received (€Mn) | Description | Maturities | 2023 | 2022 | |
1) Commitments related to Group financing | |||||
Financial guarantees received | • | Refinancing agreements obtained but not used | 2024+ | 1,344.1 | 2,988.3 |
2a) Commitments related to Group operational activities – Fully consolidated | |||||
Other contractual commitments received related to operations | • | Future minimal rents | 2024+ | 919.2 | 1,027.9 |
2a) Commitments related to Group operational activities – Entity under equity method | |||||
Other contractual commitments received related to operations | • | Future minimal rents | 2024+ | 1,009.7 | 1,167.9 |
3,273.0 | 5,184.2 | ||||
TOTAL COMMITMENTS RECEIVED |
% interest | % control | % interest | ||||
December 31, | December | December 31, | ||||
List of the main consolidated companies | Country | Method | 2023 | 31, 2023 | 2022 | |
Unibail-Rodamco-Westfield N.V. | the Netherlands | FC | 100.00 | 100.00 | 100.00 | |
WFD Unibail-Rodamco Real Estate B.V. | the Netherlands | FC | 100.00 | 100.00 | 100.00 | |
URW America Inc. | United States | FC | 100.00 | 100.00 | 100.00 | |
WEA Holdings, LLC | United States | FC | 92.40 | 92.40 | 92.40 | |
URW WEA LLC | United States | FC | 92.40 | 92.40 | 92.40 | |
Westfield America Shopping Centers, LP | United States | FC | 92.40 | 92.40 | 92.40 | |
Westfield U.S Holdings, LLC | United States | FC | 92.40 | 92.40 | 92.40 | |
Westfield America, LP | United States | FC | 90.80 | 90.80 | 90.80 | |
Westfield, LLC | United States | FC | 90.80 | 90.80 | 90.80 | |
WHL USA Acquisitions, Inc. | United States | FC | 74.80 | 74.80 | 74.80 | |
Westland Properties, LLC | United States | FC | 92.40 | 92.40 | 92.40 | |
URW WEA LLC | United States | FC | 92.40 | 92.40 | 92.40 | |
Old Orchard Urban Limited Partnership | United States | FC | 90.80 | 90.80 | 90.80 | |
Roseville Shoppingtown, LLC | United States | FC | 90.80 | 90.80 | 90.80 | |
Century City Mall, LLC | United States | FC | 90.80 | 90.80 | 90.80 | |
New WTC Retail Owner, LLC | United States | FC | 90.80 | 90.80 | 90.80 |
% interest | % control | % interest | |||
December 31, | December | December 31, | |||
List of the main JV accounted on equity method (2) | Country | Method (1) | 2023 | 31, 2023 | 2022 |
Valley Fair UTC LLC | United States | EM-JV | 50.00 | 50.00 | 50.00 |
Westland Garden State Plaza, LP | United States | EM-JV | 50.00 | 50.00 | 50.00 |
GSP Sponsor 1 LP (Garden State Plaza) | United States | EM-JV | 50.00 | 50.00 | 50.00 |
WEA Southcenter LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Westfield Topanga Owner LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Montgomery Mall of Maryland LLC | United States | EM-JV | 50.00 | 50.00 | 50.00 |
Culver City Mall LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Wheaton Plaza Regional Shopping Center LLC | United States | EM-JV | 52.60 | 52.60 | 52.60 |
Annapolis Mall Owner LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Oakridge Mall LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
Plaza Bonita LLC | United States | EM-JV | 55.00 | 55.00 | 55.00 |
% interest | % control | % interest | |||
December 31, | December | December 31, | |||
List of the main JV accounted on equity method (2) | Country | Method | 2023 | 31, 2023 | 2022 |
Sherman Oaks Fashion Associates, LP | United States | EM-JV | 50.00 | 50.00 | 50.00 |
2023 | |||||||
Deloitte | Ernst & Young | Other Deloitte | Other EY | Other PWC | |||
Netherlands | accountants | Network | Network | network | |||
LLP | |||||||
(€ thousands) | (Netherlands) | 2023 | |||||
Audit or limited review of the consolidated financial | 507 | 38 | 1,520 | 122 | - | ||
statements (1) | 2,187 | ||||||
Other assurance services (2) | 162 | 27 | - | - | 31 | 221 | |
Non- audit services (3) | - | - | - | 612 | 279 | 891 | |
TOTAL | 669 | 65 | 1,520 | 734 | 310 | 3,300 |
2022 | |||||
Deloitte | Ernst & Young | Other Deloitte | Other EY | ||
Netherlands | accountants LLP | Network | network | ||
(€ thousands) | (Netherlands) | 2022 | |||
Audit or limited review of the consolidated financial statements (1) | 448 | 191 | 2,061 | 167 | 2,867 |
Other assurance services (2) | - | 23 | - | - | 23 |
Non- audit services (3) | - | - | - | 1,151 | 1,151 |
TOTAL | 448 | 214 | 2,061 | 1,318 | 4,041 |