CPI Property Group (FRA:O5G)
Germany · Delayed Price · Currency is EUR 0.7000
0.00 (0.00%)
Jan 29, 2026, 4:00 PM EST
CPI Property Group 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 | 891.5 | 925.5 | 934.1 | 748.5 | 401.8 | 356.5 |
Other Revenue | 565.8 | 701 | 759.7 | 533.4 | 262 | 266.1 |
| 1,457 | 1,627 | 1,694 | 1,282 | 663.8 | 622.6 | |
Revenue Growth (YoY | -9.39% | -3.97% | 32.13% | 93.12% | 6.62% | -7.32% |
Property Expenses | 685.4 | 784 | 819.6 | 606.2 | 278.4 | 278.2 |
Selling, General & Administrative | 129.9 | 136.6 | 138 | 128.7 | 58.4 | 47.1 |
Depreciation & Amortization | 64.7 | 58.8 | 72.3 | 75.2 | 37 | 41.3 |
Other Operating Expenses | 23.2 | 7.8 | 16 | 11.5 | -0.7 | -3 |
Total Operating Expenses | 903.2 | 987.2 | 1,046 | 821.6 | 373.1 | 363.6 |
Operating Income | 554.1 | 639.3 | 647.9 | 460.3 | 290.7 | 259 |
Interest Expense | -380.3 | -362.1 | -348 | -210.2 | -97.3 | -80.9 |
Interest & Investment Income | 53.7 | 46 | 39 | 20.3 | 17.9 | 18.2 |
Income (Loss) on Equity Investments | 6.8 | -14.9 | -20.2 | 19.1 | 15.1 | -10.6 |
Currency Exchange Gain (Loss) | -72.5 | -10.5 | -36.6 | 25.7 | 39.3 | 35.5 |
Other Non-Operating Income | -67.4 | -57.3 | -34.1 | 125.6 | - | -25.7 |
EBT Excluding Unusual Items | 94.4 | 240.5 | 248 | 440.8 | 265.7 | 195.5 |
Gain (Loss) on Sale of Investments | - | - | - | 139.2 | - | - |
Gain (Loss) on Sale of Assets | -18.8 | -12.8 | -34.4 | 35.9 | 34.5 | 0.7 |
Asset Writedown | -9.1 | -342.7 | -1,100 | -113.1 | 1,261 | 126.4 |
Other Unusual Items | - | - | - | 179.2 | - | 17.5 |
Pretax Income | 66.5 | -115 | -886.8 | 682 | 1,561 | 340.1 |
Income Tax Expense | 95.8 | 82.6 | -9.3 | 124.8 | 269.4 | 96.5 |
Earnings From Continuing Operations | -29.3 | -197.6 | -877.5 | 557.2 | 1,292 | 243.6 |
Minority Interest in Earnings | 5.1 | 5.1 | 53.6 | -23.6 | -13.8 | -2.7 |
Net Income | -24.2 | -192.5 | -823.9 | 533.6 | 1,278 | 240.9 |
Preferred Dividends & Other Adjustments | 73 | 73 | 76 | 76 | 75.1 | 59.4 |
Net Income to Common | -97.2 | -265.5 | -899.9 | 457.6 | 1,203 | 181.5 |
Net Income Growth | - | - | - | -58.24% | 430.43% | -64.40% |
Basic Shares Outstanding | - | 8,543 | 8,632 | 8,809 | 8,136 | 8,332 |
Diluted Shares Outstanding | - | 8,543 | 8,632 | 8,809 | 8,136 | 8,332 |
Shares Change (YoY) | - | -1.03% | -2.01% | 8.27% | -2.36% | -2.81% |
EPS (Basic) | - | -0.03 | -0.10 | 0.05 | 0.15 | 0.02 |
EPS (Diluted) | - | -0.03 | -0.10 | 0.05 | 0.15 | 0.02 |
EPS Growth | - | - | - | -66.18% | 639.14% | -71.43% |
Operating Margin | 38.02% | 39.30% | 38.25% | 35.91% | 43.79% | 41.60% |
Profit Margin | -6.67% | -16.32% | -53.13% | 35.70% | 181.18% | 29.15% |
EBITDA | 569.8 | 667.9 | 693.7 | 503.6 | 324.6 | 294.3 |
EBITDA Margin | 39.10% | 41.06% | 40.96% | 39.28% | 48.90% | 47.27% |
D&A For Ebitda | 15.7 | 28.6 | 45.8 | 43.3 | 33.9 | 35.3 |
EBIT | 554.1 | 639.3 | 647.9 | 460.3 | 290.7 | 259 |
EBIT Margin | 38.02% | 39.30% | 38.25% | 35.91% | 43.79% | 41.60% |
Funds From Operations (FFO) | 278 | 357 | 390 | 355 | 254 | 227 |
Adjusted Funds From Operations (AFFO) | - | 357 | 390 | 355 | 254 | 227 |
FFO Payout Ratio | - | 28.66% | 19.28% | 21.24% | 24.09% | - |
Effective Tax Rate | 144.06% | - | - | 18.30% | 17.26% | 28.37% |
Revenue as Reported | 1,457 | 1,627 | 1,694 | 1,282 | 663.8 | 622.6 |
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.