Xior Student Housing NV (EBR: XIOR)
Belgium
· Delayed Price · Currency is EUR 28.60
+0.30 (1.06%)
Dec 20, 2024, 5:35 PM CET
Xior Student Housing NV Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2015 |
| Rental Revenue | 160.3 | 145.81 | 113.13 | 79.84 | 58.44 | 45.06 | Upgrade
|
| Tenant Reimbursements | 26.94 | 26.94 | 21.24 | 13.57 | 10.91 | 8.19 | Upgrade
|
| Other Revenue | 18.57 | 18.78 | -0.27 | 1.87 | 1.75 | -0 | Upgrade
|
| Total Revenue | 205.81 | 191.53 | 134.1 | 95.28 | 71.1 | 53.25 | Upgrade
|
| Revenue Growth (YoY | 24.97% | 42.82% | 40.74% | 34.01% | 33.53% | 45.10% | Upgrade
|
| Property Expenses | 53.82 | 56.94 | 44.22 | 29.37 | 20.45 | 15.7 | Upgrade
|
| Selling, General & Administrative | 16.45 | 16.45 | 11.48 | 7.26 | 6.4 | 3.89 | Upgrade
|
| Other Operating Expenses | 11.82 | 11.14 | 37 | 30.56 | 15.71 | 22.08 | Upgrade
|
| Total Operating Expenses | 82.33 | 84.77 | 93.35 | 67.43 | 43.09 | 41.79 | Upgrade
|
| Operating Income | 123.48 | 106.76 | 40.75 | 27.86 | 28.02 | 11.46 | Upgrade
|
| Interest Expense | -48.42 | -39.32 | -9.03 | -5.25 | -4.2 | -4.72 | Upgrade
|
| Interest & Investment Income | 1.47 | 1.47 | 1.62 | 0.68 | 0.72 | 0.26 | Upgrade
|
| Other Non-Operating Income | 25.47 | 11.97 | -5.27 | -5.14 | -4.14 | -3.16 | Upgrade
|
| EBT Excluding Unusual Items | 102.01 | 80.88 | 28.07 | 18.15 | 20.4 | 3.84 | Upgrade
|
| Gain (Loss) on Sale of Investments | -39.17 | -39.17 | 76.22 | 12.02 | -8.84 | -9.15 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1.57 | -1.57 | - | - | - | - | Upgrade
|
| Asset Writedown | -54.85 | -54.85 | 96.62 | 63.6 | -50.45 | 17.98 | Upgrade
|
| Other Unusual Items | 0.18 | 0.18 | 0.05 | 0.11 | 0.02 | 0.08 | Upgrade
|
| Pretax Income | 6.61 | -14.53 | 200.97 | 93.87 | -38.86 | 12.75 | Upgrade
|
| Income Tax Expense | 2.96 | -5.12 | 14.44 | 11.56 | 2.91 | 5.09 | Upgrade
|
| Net Income | 3.65 | -9.41 | 186.53 | 82.31 | -41.77 | 7.66 | Upgrade
|
| Net Income to Common | 3.65 | -9.41 | 186.53 | 82.31 | -41.77 | 7.66 | Upgrade
|
| Net Income Growth | - | - | 126.61% | - | - | -52.44% | Upgrade
|
| Basic Shares Outstanding | 41 | 37 | 30 | 25 | 20 | 15 | Upgrade
|
| Diluted Shares Outstanding | 41 | 37 | 30 | 25 | 20 | 15 | Upgrade
|
| Shares Change (YoY) | 16.83% | 23.78% | 21.76% | 25.99% | 30.44% | 34.99% | Upgrade
|
| EPS (Basic) | 0.09 | -0.25 | 6.22 | 3.34 | -2.14 | 0.51 | Upgrade
|
| EPS (Diluted) | 0.09 | -0.25 | 6.22 | 3.34 | -2.14 | 0.51 | Upgrade
|
| EPS Growth | - | - | 86.12% | - | - | -64.82% | Upgrade
|
| Dividend Per Share | - | 1.738 | 1.656 | 1.440 | 1.360 | 1.300 | Upgrade
|
| Dividend Growth | - | 4.92% | 15.00% | 5.88% | 4.62% | 4.00% | Upgrade
|
| Operating Margin | 60.00% | 55.74% | 30.39% | 29.24% | 39.40% | 21.52% | Upgrade
|
| Profit Margin | 1.77% | -4.91% | 139.09% | 86.39% | -58.75% | 14.38% | Upgrade
|
| Free Cash Flow Margin | - | 13.62% | 5.44% | 28.31% | 4.63% | -86.04% | Upgrade
|
| EBITDA | 124.33 | 107.34 | 40.97 | 28.02 | 28.21 | 11.63 | Upgrade
|
| EBITDA Margin | 60.41% | 56.04% | 30.55% | 29.41% | 39.67% | 21.83% | Upgrade
|
| D&A For Ebitda | 0.85 | 0.58 | 0.22 | 0.17 | 0.19 | 0.17 | Upgrade
|
| EBIT | 123.48 | 106.76 | 40.75 | 27.86 | 28.02 | 11.46 | Upgrade
|
| EBIT Margin | 60.00% | 55.74% | 30.39% | 29.24% | 39.40% | 21.52% | Upgrade
|
| Effective Tax Rate | 44.75% | - | 7.18% | 12.32% | - | 39.94% | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.