MERLIN Properties SOCIMI, S.A. (FRA:MEQA)
Germany · Delayed Price · Currency is EUR 12.61
+0.17 (1.37%)
Last updated: Jan 29, 2026, 8:09 AM CET
MERLIN Properties SOCIMI Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Rental Revenue | 519.13 | 494.57 | 464.78 | 439.04 | 382.83 | 446.13 |
Other Revenue | 17.33 | 14.07 | 39.92 | 24.03 | 34.56 | -3.44 |
| 536.47 | 508.65 | 504.7 | 463.07 | 417.39 | 442.69 | |
Revenue Growth (YoY | 9.10% | 0.78% | 8.99% | 10.94% | -5.71% | -15.67% |
Selling, General & Administrative | 4.29 | 3.65 | 3.56 | 4.72 | 0.7 | 0.7 |
Depreciation & Amortization | 5.25 | 4.35 | 2.08 | 1.89 | 1.86 | 1.61 |
Other Operating Expenses | 113.95 | 115.23 | 106.69 | 105.95 | 102.39 | 103.62 |
Total Operating Expenses | 127.7 | 123.23 | 112.32 | 112.56 | 104.95 | 105.93 |
Operating Income | 408.76 | 385.41 | 392.38 | 350.52 | 312.44 | 336.75 |
Interest Expense | -135.12 | -130.21 | -109.52 | -103.38 | -113.01 | -136.06 |
Interest & Investment Income | 39.26 | 39.26 | 8.38 | 3.94 | 5.42 | 3.39 |
Currency Exchange Gain (Loss) | -0 | -0 | 0.09 | - | - | - |
Other Non-Operating Income | -11.25 | -2.65 | -22.74 | 35.12 | 5.56 | -48.81 |
EBT Excluding Unusual Items | 301.65 | 291.81 | 268.6 | 286.2 | 210.41 | 155.27 |
Gain (Loss) on Sale of Assets | 4.56 | 5.35 | -7.02 | 11.56 | -1.9 | -14.3 |
Asset Writedown | 354.58 | -1.07 | -335.98 | -249.27 | 195.5 | -84.47 |
Other Unusual Items | 3.21 | -0.14 | -0.58 | -0.33 | -0.84 | -0.89 |
Pretax Income | 663.99 | 295.95 | -74.99 | 48.16 | 403.17 | 55.61 |
Income Tax Expense | 22.46 | 12.2 | 8.51 | 6.8 | 7.81 | -0.75 |
Earnings From Continuing Operations | 641.53 | 283.76 | -83.5 | 41.36 | 395.36 | 56.36 |
Earnings From Discontinued Operations | - | - | - | 221.73 | 116.86 | - |
Net Income to Company | 641.53 | 283.76 | -83.5 | 263.09 | 512.22 | 56.36 |
Net Income | 641.53 | 283.76 | -83.5 | 263.09 | 512.22 | 56.36 |
Net Income to Common | 641.53 | 283.76 | -83.5 | 263.09 | 512.22 | 56.36 |
Net Income Growth | 396.00% | - | - | -48.64% | 808.86% | -90.00% |
Basic Shares Outstanding | 510 | 510 | 468 | 468 | 466 | 465 |
Diluted Shares Outstanding | 510 | 510 | 468 | 468 | 466 | 470 |
Shares Change (YoY) | -11.79% | 8.87% | 0.09% | 0.32% | -0.69% | -0.01% |
EPS (Basic) | 1.26 | 0.56 | -0.18 | 0.56 | 1.10 | 0.12 |
EPS (Diluted) | 1.26 | 0.56 | -0.18 | 0.56 | 1.10 | 0.12 |
EPS Growth | 465.76% | - | - | -48.80% | 815.20% | -90.00% |
Dividend Per Share | 0.600 | 0.400 | 0.208 | 0.442 | 0.173 | 0.300 |
Dividend Growth | 7039.46% | 91.94% | -52.85% | 155.99% | -42.44% | -13.65% |
Operating Margin | 76.20% | 75.77% | 77.75% | 75.69% | 74.86% | 76.07% |
Profit Margin | 119.59% | 55.79% | -16.54% | 56.81% | 122.72% | 12.73% |
EBITDA | 414.82 | 389.76 | 394.46 | 352.4 | 314.3 | 338.37 |
EBITDA Margin | 77.32% | 76.63% | 78.16% | 76.10% | 75.30% | 76.44% |
D&A For Ebitda | 6.06 | 4.35 | 2.08 | 1.89 | 1.86 | 1.61 |
EBIT | 408.76 | 385.41 | 392.38 | 350.52 | 312.44 | 336.75 |
EBIT Margin | 76.20% | 75.77% | 77.75% | 75.69% | 74.86% | 76.07% |
Funds From Operations (FFO) | 325.73 | 310.83 | 284.24 | 290.48 | 273.03 | 262.4 |
Adjusted Funds From Operations (AFFO) | - | 291.3 | 284.24 | 271.2 | 258 | 262.4 |
FFO Payout Ratio | - | 33.84% | 32.96% | 35.89% | 25.65% | 26.11% |
Effective Tax Rate | 3.38% | 4.12% | - | 14.12% | 1.94% | - |
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.