EREUF 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	49.73	87.04	89.7	83.02	72.48	65.75
Tenant Reimbursements	4.67	5.93	5.98	6.23	4.39	4.13
Total Revenue	54.4	92.97	95.68	89.25	76.87	69.88
Revenue Growth (YoY	-43.94%	-2.84%	7.21%	16.11%	10.01%	67.68%
Property Expenses	14.15	20.1	20.55	20.27	17.35	16.61
Selling, General & Administrative	6.03	8.64	9.06	9.67	8.95	8.7
Total Operating Expenses	21.05	28.75	28.39	28.35	27.06	25.71
Operating Income	33.35	64.22	67.3	60.9	49.81	44.17
Interest Expense	-294.16	-188.32	-48.02	-10.04	-27.09	-26.88
Interest & Investment Income	-	-	-	-	-	0.04
Currency Exchange Gain (Loss)	-	-0.44	-0.81	-10.54	-3.24	-1.69
Other Non-Operating Income	201.58	24.07	43.93	159.37	-61.99	75.33
EBT Excluding Unusual Items	-59.23	-100.47	62.41	199.69	-42.51	90.97
Impairment of Goodwill	-	-	-	-10.54	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.51
Asset Writedown	-26.78	62.02	-230.23	-79.45	194.58	46.01
Other Unusual Items	-	-	-	-	-0.19	-
Pretax Income	-86.02	-38.45	-167.82	109.7	151.88	136.46
Income Tax Expense	21.52	25.84	-53.59	-6.71	55.74	17.81
Net Income	-107.53	-64.29	-114.23	116.42	96.14	118.66
Net Income to Common	-107.53	-64.29	-114.23	116.42	96.14	118.66
Net Income Growth	-	-	-	21.09%	-18.98%	-
Basic Shares Outstanding	93	92	91	90	89	89
Diluted Shares Outstanding	93	92	91	90	89	89
Shares Change (YoY)	0.97%	0.94%	1.34%	1.09%	0.65%	0.22%
EPS (Basic)	-1.15	-0.70	-1.25	1.29	1.08	1.34
EPS (Diluted)	-1.15	-0.70	-1.25	1.29	1.08	1.34
EPS Growth	-	-	-	19.78%	-19.50%	-
Dividend Per Share	0.070	0.120	0.120	0.118	0.109	0.105
Dividend Growth	-41.67%	-	1.70%	8.26%	3.81%	33.33%
Operating Margin	61.31%	69.08%	70.34%	68.24%	64.79%	63.20%
Profit Margin	-197.66%	-69.15%	-119.38%	130.44%	125.06%	169.80%
EBIT	33.35	64.22	67.3	60.9	49.81	44.17
EBIT Margin	61.31%	69.08%	70.34%	68.24%	64.79%	63.20%
Funds From Operations (FFO)	20.42	36.19	37.58	39.26	35.45	31.24
FFO Per Share	0.09	0.15	0.16	0.17	0.15	0.14
Adjusted Funds From Operations (AFFO)	-	32.67	34.88	34.79	31.36	27.84
AFFO Per Share	-	0.14	0.15	0.15	0.14	0.12
FFO Payout Ratio	486.78%	281.66%	23.04%	20.50%	22.70%	28.09%
Effective Tax Rate	-	-	-	-	36.70%	13.05%
Revenue as Reported	54.4	92.97	95.68	89.25	76.87	69.88

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.