NIPPON REIT Investment Balance Sheet

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Property, Plant & Equipment	260,212	259,663	235,241	238,946	239,673
Cash & Equivalents	10,362	11,876	14,096	10,469	10,217
Accounts Receivable	205	101	107.83	86.77	87.95
Other Receivables	-	-	-	0.02	0.27
Other Intangible Assets	-	-	18,053	17,360	17,918
Restricted Cash	5,740	6,009	6,054	6,072	6,036
Other Current Assets	735	478	488.3	488.83	483.5
Deferred Long-Term Tax Assets	-	-	0.03	-	0
Deferred Long-Term Charges	-	-	40.58	48	35.69
Other Long-Term Assets	40	34	1,333	1,425	1,670
Total Assets	277,294	278,161	275,414	274,896	276,121
Current Portion of Long-Term Debt	21,910	20,400	17,650	16,100	13,320
Long-Term Debt	112,320	113,720	114,970	116,520	119,300
Accounts Payable	1,231	1,478	1,161	667.51	671.38
Accrued Expenses	345	343	556.62	394.44	639.18
Current Income Taxes Payable	-	-	0.36	-	-
Other Current Liabilities	1,887	1,631	1,610	1,671	2,077
Other Long-Term Liabilities	8,454	9,194	9,074	8,950	8,720
Total Liabilities	146,147	146,766	145,021	144,303	144,728
Common Stock	124,015	126,515	126,516	126,516	126,516
Retained Earnings	7,131	4,880	3,877	4,077	4,877
Comprehensive Income & Other	1	-	-	0	0
Shareholders' Equity	131,147	131,395	130,393	130,592	131,393
Total Liabilities & Equity	277,294	278,161	275,414	274,896	276,121
Total Debt	134,230	134,120	132,620	132,620	132,620
Net Cash (Debt)	-123,868	-122,244	-118,524	-122,151	-122,403
Net Cash Per Share	-69437.48	-67923.90	-65856.99	-67872.04	-68012.25
Filing Date Shares Outstanding	1.77	1.8	1.8	1.8	1.8
Total Common Shares Outstanding	1.77	1.8	1.8	1.8	1.8
Book Value Per Share	74162.23	73008.58	72451.77	72562.49	73007.50
Tangible Book Value	131,147	131,395	112,340	113,232	113,475
Tangible Book Value Per Share	74162.23	73008.58	62420.85	62916.59	63051.70
Land	-	-	186,154	188,519	187,607
Buildings	-	-	62,710	62,238	62,341
Construction In Progress	-	-	1.32	-	-

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