the
MALL
s
life
3M
Quartalsmitteilung
zum 31. März 2025
the
MALL
s
life
3M
Quarterly statement
as at 31 March 2025
Key consolidated
figures
in € million
01.01.–
31.03.2025
01.01.–
31.03.2024 +/-
Revenue 66.3 66.0 0.4 %
Net operating income (NOI) 53.1 53.8 -1.2 %
EBIT 53.4 54.4 -1.7 %
EBT (excluding measurement gains/
losses1
) 39.7 42.4 -6.4 %
EPRA2
earnings 38.5 43.3 -11.1 %
FFO 38.3 41.8 -8.4 %
Consolidated profit 31.9 32.7 -2.6 %
in €
01.01.–
31.03.2025
01.01.–
31.03.2024 +/-
EPRA2
earnings per share 0.51 0.57 -8.9 %
FFO per share 0.51 0.55 -7.3 %
Earnings per share 0.42 0.43 -2.3 %
Weighted number of no-par-value shares
with dividend rights6
75,743,854 76,377,874 -0.8 %
in € million 31.03.2025 31.12.2024 +/-
Equity3
2,178.2 2,145.7 1.5 %
Liabilities 2,195.4 2,218.7 -1.0 %
Total assets 4,373.6 4,364.4 0.2 %
Equity ratio in %3
49.8 49.2
LTV ratio in %4
38.5 39.2
EPRA2
LTV in %5
40.2 41.1
Cash and cash equivalents 221.7 212.4 4.4 %
1 Including the share attributable to equity-accounted joint ventures and associates
2 European Public Real Estate Association
3 Including third-party interests in equity
4 Loan-to-value (LTV): Ratio of net financial liabilities (financial liabilities less cash and cash equivalents) to non-current assets (investment properties and financial invest-
ments accounted for using the equity method)
5 EPRA Loan-to-Value (EPRA LTV): Ratio of net debt (financial liabilities and lease liabilities less cash and cash equivalents) to real estate assets (investment properties,
owner-occupied properties, intangible assets and other assets (net)). Net debt and real estate assets are calculated on the basis of the Group’s share in the subsidiaries
and joint ventures.
6 The number of no-par value shares issued includes the treasury shares which were acquired. These shares were factored in on a time-weighted basis in the comparative
period.
2
Quarterly statement as at 31 March 2025
2
DEAR SHAREHOLDERS,
DEAR READERS,
Our key operating figures were in line with our
expectations in the first quarter of 2025. Visitor
numbers in our shopping centers fell by 3.4 %
year-on-year, and our tenants’ sales declined by
0.4 %. Both decreases were anticipated and
stemmed largely from the Easter holidays occur-
ring three weeks later than last year, as well as
another mild winter, which dampened demand
for seasonalmerchandise such aswinter apparel.
Occupancy rates increased overall due to the
investments we made in the past financial year
to modernise several locations and enhance their
appeal, leading to new leases being secured. As
a result, revenue went up to €66.3 million, a slight
0.4 % increase compared with the same quarter
of the previous year. Net operating income (NOI)
decreased slightly by 1.2 % to €53.1 million, pri-
marily due to higher center operating expenses,
and EBIT fell by 1.7 % to €53.4 million.
EBT (excluding measurement gains/losses) was
down 6.4 % at €39.7 million, chiefly reflecting an
increase of €1.8 million in interest expense. Con-
solidated profit declined by 2.4 % to €31.9 million.
EPRA earnings and FFO per share both came to
€0.51 and fell below the prior-year figures of
€0.57 and €0.55 respectively.
A particular highlight was the opening of the
new Food Garden at the Main-Taunus-Zentrum
on 10 April. Covering an area of approximately
9,000 m², this modern, sustainably built food
and drink precinct is a pioneering project that
noticeably enhances the experience of visitors
who come to the center. The MTZ has long
ranked among Germany’s leading shopping
centers in terms of both sales and visitor num-
bers. The initial feedback we have received from
customers and tenants about the Food Garden
has been extremely positive.
Due to our first-quarter performance being in
line with expectations, we hereby reaffirm the
full-year forecast we published in March.
Thank you for the confidence you have placed
in us.
Hamburg, May 2025
Kind regards,
Hans-Peter Kneip
Letter from the
Executive Board
“A particular highlight
was the opening of the new
Food Garden at the
Main-Taunus-Zentrum
on 10 April.”
Hans-Peter Kneip,
CEO/CFO
3
the
MALL
s
life
Deutsche EuroShop
3
RESULTS OF OPERATIONS
Change
in € thousand
01.01.–
31.03.2025
01.01.–
31.03.2024 ± in %
Revenue 66,274 66,017 257 0.4
Operating and administrative costs for property -10,983 -10,314 -669 -6.5
Write-downs and derecognition of receivables -2,165 -1,950 -215 -11.0
NOI 53,126 53,753 -627 -1.2
Other operating income 2,156 2,318 -162 -7.0
Other operating expenses -1,849 -1,710 -139 -8.1
EBIT 53,433 54,361 -928 -1.7
At-equity profit/loss 2,108 2,067
Measurement gains/losses (at equity) 21 118
Deferred taxes (at equity) 0 0
At-equity (operating) profit/loss 2,129 2,185 -56 -2.6
Interest expense -12,991 -11,217 -1,774 -15.8
Profit/loss attributable to limited partners -3,606 -3,646 40 1.1
Interest income 715 705 10 1.4
Financial gains/losses (excluding measurement gains/
losses) -13,753 -11,973 -1,780 -14.9
EBT (excluding measurement gains/losses) 39,680 42,388 -2,708 -6.4
Measurement gains/losses -3,414 -4,727
Measurement gains/losses (at equity) -21 -118
Measurement gains/losses (including at equity) -3,435 -4,845 1,410 29.1
Taxes on income and earnings -1,338 -610 -728 –
Deferred taxes -3,048 -4,223
Deferred taxes (at equity) 0 0
Deferred taxes (including at equity) -3,048 -4,223 1,175 27.8
Consolidated profit 31,859 32,710 -851 -2.6
SLIGHT YEAR-ON-YEAR INCREASE IN REVENUE
Revenue increased slightly by €0.3 million (0.4 %) com-
pared to the same quarter of the previous year. This was
primarily driven by a higher occupancy rate following suc-
cessful investment projects and subsequent new leases
at a number of shopping centers.
CENTER OPERATING EXPENSES UP ON
PREVIOUSbYEAR
Center operating expenses, which mainly comprise center
management fees, non-apportionable ancillary costs, land
taxes, building insurance and maintenance, came to
€11.0 million in the reporting period, up 6.5% on the pre-
vious year.
Business
performance
4
Quarterly statement as at 31 March 2025
INCREASE IN NECESSARY WRITE-DOWNS
Write-downs and the derecognition of receivables
increased year-on-year by €0.2 million (11.0 %) to €2.2
million.
OTHER OPERATING INCOME AND EXPENSES
Other operating income – stemming primarily from income
from rental receivables for which impairment losses had
been recognised in previous years, additional payments
with respect to ancillary costs and the reversal of provi-
sions – amounted to €2.2 million, a slightly lower figure
than in the first quarter of the previous year (€2.3 million).
Other operating expenses, which mainly comprised gen-
eral administrative costs and personnel costs, increased
slightly to €1.8 million (previous year: €1.7 million).
EBIT DOWN SLIGHTLY COMPARED TO PREVIOUS
YEAR
At €53.4 million, earnings before interest and taxes (EBIT)
were slightly lower than in the previous year (€54.4 mil-
lion). This was mainly due to higher center operating
expenses.
EXPECTED DECREASE IN FINANCIAL GAINS/
LOSSES
Financial gains/losses (excluding measurement gains/
losses) came to €-13.8 million, down from €-12.0 million
in the previous year. This was largely attributable to a €1.8
million increase in interest expense. This was affected by
loan increases for the Allee-Center Hamm and the Allee-
Center Magdeburg, as well as by first-time borrowing for
the Rathaus-Center Dessau in the 2024 financial year.
Interest income remained unchanged at €0.7 million.
DOWNTURN IN EBT (EXCLUDING MEASUREMENT
GAINS/LOSSES)
As a result of the fall in financial gains/losses and EBIT,
EBT (excluding measurement gains/losses) declined by
6.4 % to €39.7 million (previous year: €42.4 million).
MEASUREMENT GAINS/LOSSES
Measurement gains/losses included €3.4 million (previous
year: €4.8 million) in costs incurred for investments at our
existing properties (including the share attributable to
at-equity consolidated companies).
TAXES ON INCOME AND EARNINGS
Taxes on income and earnings went up to €1.3 million
(previous year: €0.6 million). Deferred taxes, resulting
mainly from the systematic depreciation of the tax balance
sheet values of our real estate assets, amounted to €3.0
million (previous year: €4.2 million).
SLIGHT FALL IN EPRA EARNINGS
EPRA earnings, which exclude measurement gains/losses,
fell by €4.7 million or € 0.06 per share. At €31.9 million,
consolidated profit was €0.8 million lower than in the
same period of the previous year (€32.7 million), while
earnings per share came to € 0.42 (previous year: €0.43)
based on a reduced number of dividend-entitled shares.
EPRA earnings
01.01.–31.03.2025 01.01.–31.03.2024
in €
thousand
per share
in €
in €
thousand
per share
in €
Consolidated profit 31,859 0.42 32,710 0.43
Measurement gains/losses on investment properties1
3,435 0.05 4,845 0.06
Deferred tax adjustments pursuant to EPRA2
3,252 0.04 5,727 0.08
EPRA earnings 38,546 0.51 43,282 0.57
Weighted number of no-par-value shares with dividend
rights 75,743,854 76,377,874
1 Including the share attributable to equity-accounted joint ventures and associates
2 Affects deferred taxes on investment properties and derivative financial instruments
5
the
MALL
s
life
Deutsche EuroShop
5
DEVELOPMENT OF FUNDS FROM OPERATIONS
(FFO)
Funds from operations (FFO) are used to finance our ongo-
ing investments in portfolio properties, scheduled repay-
ments on our long-term bank loans and as the basis for
the distribution of dividends. Significant non-recurring
effects that are not part of the Group’s operating activities
are eliminated in the calculation of FFO. FFO decreased
from €41.8 million to €38.3 million or from € 0.55 per
share to € 0.51 per share.
Funds from operations
01.01.–31.03.2025 01.01.–31.03.2024
in €
thousand
per share
in €
in €
thousand
per share
in €
Consolidated profit 31,859 0.42 32,710 0.43
Measurement gains/losses on investment properties1
3,435 0.05 4,845 0.06
Deferred taxes1
3,048 0.04 4,223 0.06
FFO 38,342 0.51 41,778 0.55
Weighted number of no-par-value shares with dividend
rights 75,743,854 76,377,874
1 Including the share attributable to equity-accounted joint ventures and associates
Revenue in € million
2024 2024 2024
2025 2025 2025
EBIT in € million EBT in € million
(excluding measurement
gains/losses)
FFO per share in €
2024
3M
3M
3M
3M
3M
3M
3M
3M
2025
66.0 66.3
53.4
39.7
0.55
0.51
54.4
42.4
6
6
Quarterly statement as at 31 March 2025
FINANCIAL POSITION AND NET ASSETS
NET ASSETS AND LIQUIDITY
The total assets of the Deutsche EuroShop Group rose
slightly by €9.2 million compared with the last reporting
date to €4,373.6 million (31 December 2024: €4,364.4 mil-
lion).
EQUITY RATIO OF 49.8b%
The equity ratio (including the shares of third-party share-
holders) of 49.8 % increased slightly compared to the last
reporting date (49.2 %) and remains at a robust level.
LIABILITIES
As at 31 March 2025, current and non-current financial
liabilities stood at €1,790.2 million, down €18.2 million
from year-end 2024 due to one-off and scheduled repay-
ments. As at 31 March 2025, all loan covenants were met.
Non-current deferred tax liabilities increased by €3.1 mil-
lion to €354.0 million due to additional provisions. Other
current and non-current liabilities and provisions fell by
€8.2 million.
Non-current assets Non-current liabilities
Total equity (incl. third-party shareholders)
Current assets Current liabilities
31.12.
31.3.
31.3.
31.12.
Balance sheet structure
Balance sheet total in € million
4,120.4
244.0
4,364.4
4,120.8
252.8
4,373.6
2025
2024
Assets
4,364.4
2024
2,145.7
2,151.5
67.2
4,373.6
2025
2,134.6
60.8
Liabilities
2,178.2
7
the
MALL
s
life
Deutsche EuroShop
7
REPORT ON EVENTS AFTER THE
REPORTING DATE
No significant events occurred between the balance sheet
date of 31 March 2025 and the date of preparation of the
financial statements.
OUTLOOK
EXPECTED RESULTS OF OPERATIONS AND
FINANCIAL POSITION
Following a performance in the first quarter in line with
projections, we can reaffirm our forecast for the 2025
financial year:
 Revenue: €268–276 million
 Earnings before interest and taxes (EBIT):
€209–217 million
 Earnings before taxes (EBT) excluding
measurement gains/losses: €150–158 million
 Funds from operations (FFO): €145–153 million
DIVIDEND PROPOSAL
For financial year 2024, in view of the liquidity available
and the operating outlook, the Executive Board and the
Supervisory Board have decided to propose the payment
of a dividend of €1.00 per share to the Annual General
Meeting scheduled for 27 June 2025.The Company reserves
the right to adjust its proposed resolution before or at the
latest during the Annual General Meeting if it should prove
possible and expedient to distribute a higher dividend
owing to changed circumstances, in particular due to the
creation of additional liquidity.
RISK REPORT
Since the beginning of the financial year, there have been
no significant changes to the information provided in the
risk report of the combined management report as at
31 December 2024 (see Annual Report 2024,p. 152 onwards).
We do not believe that the Company currently faces any
risks capable of jeopardising its continued existence.
8
8
Quarterly statement as at 31 March 2025
Consolidated balance sheet
Assets in € thousand 31.03.2025 31.12.2024
ASSETS
Non-current assets
Intangible assets 51,749 51,731
Property, plant and equipment 377 371
Investment properties 3,966,721 3,966,721
Investments accounted for using the equity method 101,992 101,534
Non-current assets 4,120,839 4,120,357
Current assets
Trade receivables 13,685 14,711
Other current assets 17,366 16,899
Cash and cash equivalents 221,707 212,438
Current assets 252,758 244,048
Total assets 4,373,597 4,364,405
Liabilities in € thousand 31.03.2025 31.12.2024
EQUITY AND LIABILITIES
Equity and reserves
Subscribed capital 76,464 76,464
Capital reserves 793,943 793,943
Retained earnings 1,046,978 1,014,853
Treasury shares -720 -720
Total equity 1,916,665 1,884,540
Non-current liabilities
Financial liabilities 1,776,852 1,795,909
Deferred tax liabilities 353,988 350,887
Limited partner contributions of non-controlling interests 261,484 261,156
Other liabilities 3,793 4,715
Non-current liabilities 2,396,117 2,412,667
Current liabilities
Financial liabilities 13,314 12,465
Trade payables 7,780 7,349
Tax liabilities 14,200 16,876
Other provisions 10,108 12,669
Other liabilities 15,413 17,839
Current liabilities 60,815 67,198
Total equity and liabilities 4,373,597 4,364,405
9
the
MALL
s
life
Deutsche EuroShop
9
Consolidated income
statement
in € thousand
01.01.–
31.03.2025
01.01.–
31.03.2024
Revenue 66,274 66,017
Property operating costs -7,241 -6,814
Property management costs -3,742 -3,500
Write-downs and disposals of financial assets -2,165 -1,950
Net operating income (NOI) 53,126 53,753
Other operating income 2,156 2,318
Other operating expenses -1,849 -1,710
Earnings before interest and taxes (EBIT) 53,433 54,361
Share in the profit or loss of associates and joint ventures accounted for using
the equity method 2,108 2,067
Interest expense -12,991 -11,217
Profit/loss attributable to limited partners -3,606 -3,646
Interest income 715 705
Financial gains/losses -13,774 -12,091
Measurement gains/losses -3,414 -4,727
Earnings before taxes (EBT) 36,245 37,543
Taxes on income and earnings -4,386 -4,833
Consolidated profit 31,859 32,710
Earnings per share (€) 0.42 0.43
Statement of
comprehensive income
in € thousand
01.01.–
31.03.2025
01.01.–
31.03.2024
Consolidated profit 31,859 32,710
Items which under certain conditions in the future will be reclassified to the
income statement:
Actual share of the profits and losses from instruments used to hedge cash
flows 320 1,378
Deferred taxes on changes in value offset directly against equity -54 -227
Total earnings recognised directly in equity 266 1,151
Total profit 32,125 33,861
Share of Group shareholders 32,125 33,861
10
10
Quarterly statement as at 31 March 2025
Consolidated statement
of changes in equity
in € thousand
Number of
shares out-
standing
Sub-
scribed
capital
Capital
reserves
Other
retained
earnings
Statutory
reserve
Cash
flow
hedge
reserve
Treas-
ury
shares Total
01.01.2024 76,455,319 76,464 793,943 1,252,635 2,000 -5,366 -9 2,119,667
Total profit 0 0 32,710 0 1,151 0 33,861
Acquisition of
treasury shares -155,350 0 0 -2,840 0 0 -155 -2,995
Dividend
payments 0 0 -149,081 0 0 0 -149,081
31.03.2024 76,299,969 76,464 793,943 1,133,424 2,000 -4,215 -164 2,001,452
01.01.2025 75,743,854 76,464 793,943 1,015,451 2,000 -2,598 -720 1,884,540
Total profit 0 0 31,859 0 266 0 32,125
Dividend
payments 0 0 0 0 0 0 0
31.03.2025 75,743,854 76,464 793,943 1,047,310 2,000 -2,332 -720 1,916,665
the
MALL
s
life
11
Deutsche EuroShop
Consolidated cash flow
statement
in € thousand
01.01.–
31.03.2025
01.01.–
31.03.2024
Consolidated profit 31,859 32,710
Income taxes 4,386 4,833
Financial gains/losses 13,774 12,091
Amortisation/depreciation of intangible assets and property, plant and equipment
with a finite life 33 34
Unrealised changes in fair value of investment property and other measurement
gains/losses 3,414 4,727
Distributions and capital repayments received 1,650 1,569
Changes in trade receivables and other assets 610 1,866
Changes in current provisions -2,561 -6,815
Changes in liabilities -2,572 2,116
Cash flow from operating activities 50,593 53,131
Interest paid -11,758 -10,095
Interest received 715 705
Income tax payments -4,300 -1,142
Net cash flow from operating activities 35,250 42,599
Outflows for the acquisition of investment properties -4,157 -6,162
Outflows for the acquisition of intangible assets and property plant and
equipment -57 -4
Cash flow from investing activities -4,214 -6,166
Inflows from the assumption of financial liabilities 0 0
Outflows from the repayment of financial liabilities -19,441 -2,157
Outflows from the repayment of lease liabilities -26 -25
Acquisition of treasury shares 0 -2,995
Payments to limited partners -2,300 -2,303
Payments to Group shareholders 0 -149,081
Cash flow from financing activities -21,767 -156,561
Net change in cash and cash equivalents 9,269 -120,128
Cash and cash equivalents at beginning of period 212,438 336,071
Cash and cash equivalents at end of period 221,707 215,943
12
12
Quarterly statement as at 31 March 2025
SEGMENT REPORTING
Segment reporting by Deutsche EuroShop AG is carried
out on the basis of internal reports that are used by the
Executive Board to manage the Group. Internal reports
distinguish between shopping centers in Germany
(“domestic”) and other European countries (“abroad”).
As the Group’s main decision-making body, the Executive
Board of Deutsche EuroShop AG first and foremost
assesses the performance of the segments based on rev-
enue, EBIT and EBT excluding measurement gains/losses.
The measurement principles for segment reporting cor-
respond to those of the Group.
To assess the contribution of the segments to the individ-
ual performance indicators as well as to the Group’s per-
formance, the income, expenditure, assets and liabilities
of the joint ventures are included in internal reporting in
proportion to the Group’s share in the same. Similarly, for
subsidiaries in which the Group is not the sole share-
holder, income, expenditure, assets and liabilities are only
consolidated in proportion to the corresponding Group
share. This results in the segments being divided as fol-
lows:
Breakdown by segment
in € thousand Domestic Abroad Total Reconciliation
01.01.–
31.03.2025
Revenue
(01.01.–31.03.2024)
50,023
(50,027)
13,977
(13,551)
64,000
(63,578)
2,274
(2,439)
66,274
(66,017)
EBIT
(01.01.–31.03.2024)
39,603
(50,839)
12,818
(12,407)
52,421
(63,246)
1,012
(-8,885)
53,433
(54,361)
EBT (excluding measurement
gains/losses)
(01.01.–31.03.2024)
29,767
(42,655)
11,198
(10,799)
40,965
(53,454)
-1,285
(-11,066)
39,680
(42,388)
31.03.2025
Segment assets
(31.12.2024)
3,125,254
(3,135,733)
808,932
(804,027)
3,934,186
(3,939,760)
439,411
(424,645)
4,373,597
(4,364,405)
of which investment
properties
(31.12.2024)
2,980,295
(2,980,295)
763,960
(763,960)
3,744,255
(3,744,255)
222,466
(222,466)
3,966,721
(3,966,721)
The adjustment of the proportionate consolidation of the
joint ventures and subsidiaries in which the Group does
not own a 100 % stake is carried out in the reconciliation
column. Deferred tax liabilities are considered by the
Executive Board of Deutsche EuroShop AG cross-segmen-
tally and are therefore included in the reconciliation col-
umn for segment liabilities. Accordingly, the goodwill from
the acquisition of Olympia Brno is allocated to the recon-
ciliation column of the segment assets. The income and
expenses in connection with the change in the scope of
consolidation and the real estate transfer tax as part of
the acquisition of minority interests in the previous year
are also allocated to the reconciliation column. The rec-
onciliation column also contains the companies that are
not allocated to either of the two segments (Deutsche
EuroShop AG, DES Management GmbH, DES Beteiligungs
GmbH  Co. KG).
In view of the geographical segmentation, no further infor-
mation pursuant to IFRS 8.33 is given.
OTHER DISCLOSURES
RESPONSIBILITY STATEMENT BY THE
EXECUTIVEbBOARD
To the best of my knowledge, and in accordance with the
applicable reporting principles for interim financial report-
ing, the interim consolidated financial statements give a
true and fair view of the assets, liabilities, financial posi-
tion and profit or loss of the Group, and the interim man-
agement report of the Group includes a fair review of the
performance of the business, including the operating
results and the position of the Group, together with a
description of the principal opportunities and risks asso-
ciated with the expected performance of the Group for the
remainder of the financial year.
Hamburg, 14 May 2025
Hans-Peter Kneip
13
the
MALL
s
life
Deutsche EuroShop
13
Deutsche EuroShop share EPRA SDAX
Deutsche EuroShop vs. DAX and EPRA
Comparison, January to May 2025 (indexed, base of 100, in %)
120
115
110
105
100
95
Jan
25
Feb
25
Mar
25
Apr
25
May
25
THE SHOPPING CENTER SHARE
After closing 2024 at €18.501
, Deutsche EuroShop’s share
traded sideways in the first few weeks of 2025, fluctuating
within a relatively narrow range between just under
€18.00 and €19.00. The lowest price in the first three
months was recorded on 6 March 2025 at €17.88. In the
second half of March, the share broke through the
€19.00 mark and reached its quarterly high of €20.15 on
26 March. The last share price recorded in the first quar-
ter was €18.48. This corresponds to a performance of
-0.1 %. The small cap index SDAX rose by 11.1 % over the
same period. Deutsche EuroShop’s market capitalisation
stood at €1.41 billion at the end of March 2025.
KEY SHARE DATA
Sector/industry group Financial services/real estate
Share capital on 31.03.2025 €76,464,319.00
Number of shares on 31.03.2025
(no-par-value registered shares) 76,464,319
Number of treasury shares on 31.03.2025 720,465
Dividend for 20242
€1.00
Share price on 30.12.2024 €18.50
Share price on 31.03.2025 €18.48
Low/high for the period under review €17.88/€20.15
Market capitalisation on 31.03.2025 €1.41 billion
Prime Standard Frankfurt and Xetra
OTC markets Berlin, Düsseldorf, Hamburg, Hanover,
Munich and Stuttgart
Indices SDAX, CDAX, EPRA, HASPAX,
Prime All Share Index, Classic All Share Index
ISIN DE 000748 020 4
Ticker symbol DEQ, Reuters: DEQGn.DE
1 Unless otherwise specified, all information and calculations are based on Xetra
closing prices.
2 Proposal
FINANCIAL CALENDAR 2025
14.05. Quarterly statement 3M 2025
27.06. Annual General Meeting, Hamburg
14.08. Half-year Financial Report 2025
22.09.
Berenberg and Goldman Sachs German
Corporate Conference, Munich
23.09. Baader Investment Conference, Munich
13.11. Quarterly Statement 9M 2025
20.11.
Kepler Cheuvreux Pan-European Real Estate
Conference, London
Our financial calendar is updated continuously. Please
check our website for the latest events: www.deutsche-
euroshop.de/Investor-Relations-en
Forward-looking statements
This quarterly statement contains forward-looking statements based on
estimates of future developments by the Executive Board. The state-
ments and forecasts represent estimates based on all of the information
available at the current time. If the assumptions on which these state-
ments and forecasts are based do not materialise, the actual results
may differ from those currently forecast.
Would you like further information?
Then visit us online or call us:
Patrick Kiss and Nicolas Lissner
Tel.: +49 (0)40 - 41 35 79-20 / -22
Fax: +49 (0)40 - 41 35 79-29
Email: ir@deutsche-euroshop.de
Website: www.deutsche-euroshop.de/ir
Rounding and rates of change
Percentages and fi gures stated in this report may be subject to rounding
diff erences. The signs used to indicate rates of change are based on
economic considerations: improvements are indicated with a plus sign
(+); deteriorations with a minus sign (-).
14
14
Quarterly statement as at 31 March 2025

More Related Content

PDF
Deutsche EuroShop | Quarterly Statement 3M 2018
PDF
Deutsche EuroShop | Quarterly Statement 9M 2018
PDF
Deutsche EuroShop | Quarterly Statement 9M 2024
PDF
Deutsche EuroShop | Quarterly Statement 3M 2024
PDF
Deutsche EuroShop | Quarterly Statement 3M 2016
PDF
Deutsche EuroShop | Quarterly Statement 9M 2016
PDF
Deutsche EuroShop | Quarterly Statement 3M 2019
PDF
Deutsche EuroShop | Quarterly Statement Q1 2017
Deutsche EuroShop | Quarterly Statement 3M 2018
Deutsche EuroShop | Quarterly Statement 9M 2018
Deutsche EuroShop | Quarterly Statement 9M 2024
Deutsche EuroShop | Quarterly Statement 3M 2024
Deutsche EuroShop | Quarterly Statement 3M 2016
Deutsche EuroShop | Quarterly Statement 9M 2016
Deutsche EuroShop | Quarterly Statement 3M 2019
Deutsche EuroShop | Quarterly Statement Q1 2017

Similar to Deutsche EuroShop | Quarterly Statement 3M 2025 (20)

PDF
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 3M 2020
PDF
Deutsche EuroShop | Quarterly Statement 9M 2019
PDF
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 3M 2019
PDF
Deutsche EuroShop | Quarterly Statement 3M 2020
PDF
Deutsche EuroShop | Quarterly Statement 3M 2023
PDF
Deutsche EuroShop | Preliminary Results FY 2019
PDF
Deutsche EuroShop | Quarterly Statement 3M 2022
PDF
Deutsche EuroShop | Conference Call Presentation - Half Year Financial Report...
PDF
Deutsche EuroShop - Conference Call Presentation - Preliminary Results FY 2015
PDF
Deutsche EuroShop | Update on Business Activities | Presentation | 17 June 2020
PDF
Kemira Q1 2013 Interim Report
PDF
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 9M 2024
PDF
Deutsche EuroShop | Interim Report Q1 2014
PDF
Deutsche EuroShop | Half-Year Financial Report 2019
PDF
Deutsche EuroShop | Preliminary Results FY 2018
PDF
Deutsche EuroShop | Interim Report H1 2013
PDF
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 9M 2018
PDF
Kemira's January-June 2013 Interim Report
PDF
Deutsche EuroShop | Quarterly Statement 9M 2022
PDF
Ahlstrom-Munksjö presentation Q3 2017
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 3M 2020
Deutsche EuroShop | Quarterly Statement 9M 2019
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 3M 2019
Deutsche EuroShop | Quarterly Statement 3M 2020
Deutsche EuroShop | Quarterly Statement 3M 2023
Deutsche EuroShop | Preliminary Results FY 2019
Deutsche EuroShop | Quarterly Statement 3M 2022
Deutsche EuroShop | Conference Call Presentation - Half Year Financial Report...
Deutsche EuroShop - Conference Call Presentation - Preliminary Results FY 2015
Deutsche EuroShop | Update on Business Activities | Presentation | 17 June 2020
Kemira Q1 2013 Interim Report
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 9M 2024
Deutsche EuroShop | Interim Report Q1 2014
Deutsche EuroShop | Half-Year Financial Report 2019
Deutsche EuroShop | Preliminary Results FY 2018
Deutsche EuroShop | Interim Report H1 2013
Deutsche EuroShop | Conference Call Presentation - Quarterly Statement 9M 2018
Kemira's January-June 2013 Interim Report
Deutsche EuroShop | Quarterly Statement 9M 2022
Ahlstrom-Munksjö presentation Q3 2017
Ad

More from Deutsche EuroShop AG (20)

PDF
Deutsche EuroShop | Company Presentation | 08/25
PDF
Deutsche EuroShop | Company Presentation | 06/25
PDF
Deutsche EuroShop | Quartalsmitteilung 3M 2024
PDF
Deutsche EuroShop | Company Presentation | 05/25
PDF
Deutsche EuroShop | Annual Report 2024
PDF
Deutsche EuroShop | Geschäftsbericht 2024
PDF
Deutsche EuroShop | Financial Report 2024
PDF
Deutsche EuroShop | Finanzbericht 2024
PDF
Deutsche EuroShop | Company Presentation | 04/25
PDF
Deutsche EuroShop | Conference Call Presentation - Financial Results 2024
PDF
Deutsche EuroShop | Company Presentation | 03/25
PDF
Deutsche EuroShop | Company Presentation | 01/25
PDF
Deutsche EuroShop | Quartalsmitteilung 9M 2024
PDF
Deutsche EuroShop | Company Presentation | 11/24
PDF
Deutsche EuroShop | Company Presentation | 09/24
PDF
Deutsche EuroShop | Halbjahresfinanzbericht 2024
PDF
Deutsche EuroShop | Half-Year Financial Report 2024
PDF
Deutsche EuroShop | Company Presentation | 08/24
PDF
Deutsche EuroShop | Company Presentation | 07/24
PDF
Deutsche EuroShop | Company Presentation | 06/24
Deutsche EuroShop | Company Presentation | 08/25
Deutsche EuroShop | Company Presentation | 06/25
Deutsche EuroShop | Quartalsmitteilung 3M 2024
Deutsche EuroShop | Company Presentation | 05/25
Deutsche EuroShop | Annual Report 2024
Deutsche EuroShop | Geschäftsbericht 2024
Deutsche EuroShop | Financial Report 2024
Deutsche EuroShop | Finanzbericht 2024
Deutsche EuroShop | Company Presentation | 04/25
Deutsche EuroShop | Conference Call Presentation - Financial Results 2024
Deutsche EuroShop | Company Presentation | 03/25
Deutsche EuroShop | Company Presentation | 01/25
Deutsche EuroShop | Quartalsmitteilung 9M 2024
Deutsche EuroShop | Company Presentation | 11/24
Deutsche EuroShop | Company Presentation | 09/24
Deutsche EuroShop | Halbjahresfinanzbericht 2024
Deutsche EuroShop | Half-Year Financial Report 2024
Deutsche EuroShop | Company Presentation | 08/24
Deutsche EuroShop | Company Presentation | 07/24
Deutsche EuroShop | Company Presentation | 06/24
Ad

Recently uploaded (20)

PDF
Probe Gold Corporate Presentation August 2025 Final.pdf
PDF
Collective Mining | Corporate Presentation - August 2025
PPTX
伦敦大学亚非学院硕士毕业证SOAS成绩单伦敦大学亚非学院Offer学历认证
PPT
eqr6uwbzqko3uvxbbaue-signature-fe0965ec66a73ae843468725055a13538126d0bb614d80...
PDF
AFC Uzbekistan Fund (non-US) Factsheet July 2025
PDF
AFC Iraq Fund Presentation - August 2025
PDF
AFC Vietnam Fund Presentation - August 2025
PDF
AFC Asia Frontier Fund Presentation August 2025
PDF
Collective Mining | Corporate Presentation - August 2025
PDF
Synektik_presentation_Q3_2024 FY_EN final.pdf
PPTX
network revitalization at xime alumini networking
PDF
AFC Iraq Fund (non-US) Factsheet July 2025
PDF
AFC Asia Frontier Fund (non-US) Factsheet July 2025
PDF
BST CHAP 4 PPT_b0c08026-a0e9-4ea3-bbbb-fc5287fd0b7f.pdf
PDF
Collective Mining | Corporate Presentation - August 2025
DOC
拉伯克基督大学毕业证
PPTX
4c565f80-7d51-4999-b0ff-25d46823377a.pptx
PDF
Collective Mining | Corporate Presentation - August 2025
DOCX
748028485-Matatag-Curriculum-Map-English-7-First-Quarter.docx
PDF
Searchends Inclusion Impack Investors Deck
Probe Gold Corporate Presentation August 2025 Final.pdf
Collective Mining | Corporate Presentation - August 2025
伦敦大学亚非学院硕士毕业证SOAS成绩单伦敦大学亚非学院Offer学历认证
eqr6uwbzqko3uvxbbaue-signature-fe0965ec66a73ae843468725055a13538126d0bb614d80...
AFC Uzbekistan Fund (non-US) Factsheet July 2025
AFC Iraq Fund Presentation - August 2025
AFC Vietnam Fund Presentation - August 2025
AFC Asia Frontier Fund Presentation August 2025
Collective Mining | Corporate Presentation - August 2025
Synektik_presentation_Q3_2024 FY_EN final.pdf
network revitalization at xime alumini networking
AFC Iraq Fund (non-US) Factsheet July 2025
AFC Asia Frontier Fund (non-US) Factsheet July 2025
BST CHAP 4 PPT_b0c08026-a0e9-4ea3-bbbb-fc5287fd0b7f.pdf
Collective Mining | Corporate Presentation - August 2025
拉伯克基督大学毕业证
4c565f80-7d51-4999-b0ff-25d46823377a.pptx
Collective Mining | Corporate Presentation - August 2025
748028485-Matatag-Curriculum-Map-English-7-First-Quarter.docx
Searchends Inclusion Impack Investors Deck

Deutsche EuroShop | Quarterly Statement 3M 2025

  • 1. the MALL s life 3M Quartalsmitteilung zum 31. März 2025 the MALL s life 3M Quarterly statement as at 31 March 2025
  • 2. Key consolidated figures in € million 01.01.– 31.03.2025 01.01.– 31.03.2024 +/- Revenue 66.3 66.0 0.4 % Net operating income (NOI) 53.1 53.8 -1.2 % EBIT 53.4 54.4 -1.7 % EBT (excluding measurement gains/ losses1 ) 39.7 42.4 -6.4 % EPRA2 earnings 38.5 43.3 -11.1 % FFO 38.3 41.8 -8.4 % Consolidated profit 31.9 32.7 -2.6 % in € 01.01.– 31.03.2025 01.01.– 31.03.2024 +/- EPRA2 earnings per share 0.51 0.57 -8.9 % FFO per share 0.51 0.55 -7.3 % Earnings per share 0.42 0.43 -2.3 % Weighted number of no-par-value shares with dividend rights6 75,743,854 76,377,874 -0.8 % in € million 31.03.2025 31.12.2024 +/- Equity3 2,178.2 2,145.7 1.5 % Liabilities 2,195.4 2,218.7 -1.0 % Total assets 4,373.6 4,364.4 0.2 % Equity ratio in %3 49.8 49.2 LTV ratio in %4 38.5 39.2 EPRA2 LTV in %5 40.2 41.1 Cash and cash equivalents 221.7 212.4 4.4 % 1 Including the share attributable to equity-accounted joint ventures and associates 2 European Public Real Estate Association 3 Including third-party interests in equity 4 Loan-to-value (LTV): Ratio of net financial liabilities (financial liabilities less cash and cash equivalents) to non-current assets (investment properties and financial invest- ments accounted for using the equity method) 5 EPRA Loan-to-Value (EPRA LTV): Ratio of net debt (financial liabilities and lease liabilities less cash and cash equivalents) to real estate assets (investment properties, owner-occupied properties, intangible assets and other assets (net)). Net debt and real estate assets are calculated on the basis of the Group’s share in the subsidiaries and joint ventures. 6 The number of no-par value shares issued includes the treasury shares which were acquired. These shares were factored in on a time-weighted basis in the comparative period. 2 Quarterly statement as at 31 March 2025 2
  • 3. DEAR SHAREHOLDERS, DEAR READERS, Our key operating figures were in line with our expectations in the first quarter of 2025. Visitor numbers in our shopping centers fell by 3.4 % year-on-year, and our tenants’ sales declined by 0.4 %. Both decreases were anticipated and stemmed largely from the Easter holidays occur- ring three weeks later than last year, as well as another mild winter, which dampened demand for seasonalmerchandise such aswinter apparel. Occupancy rates increased overall due to the investments we made in the past financial year to modernise several locations and enhance their appeal, leading to new leases being secured. As a result, revenue went up to €66.3 million, a slight 0.4 % increase compared with the same quarter of the previous year. Net operating income (NOI) decreased slightly by 1.2 % to €53.1 million, pri- marily due to higher center operating expenses, and EBIT fell by 1.7 % to €53.4 million. EBT (excluding measurement gains/losses) was down 6.4 % at €39.7 million, chiefly reflecting an increase of €1.8 million in interest expense. Con- solidated profit declined by 2.4 % to €31.9 million. EPRA earnings and FFO per share both came to €0.51 and fell below the prior-year figures of €0.57 and €0.55 respectively. A particular highlight was the opening of the new Food Garden at the Main-Taunus-Zentrum on 10 April. Covering an area of approximately 9,000 m², this modern, sustainably built food and drink precinct is a pioneering project that noticeably enhances the experience of visitors who come to the center. The MTZ has long ranked among Germany’s leading shopping centers in terms of both sales and visitor num- bers. The initial feedback we have received from customers and tenants about the Food Garden has been extremely positive. Due to our first-quarter performance being in line with expectations, we hereby reaffirm the full-year forecast we published in March. Thank you for the confidence you have placed in us. Hamburg, May 2025 Kind regards, Hans-Peter Kneip Letter from the Executive Board “A particular highlight was the opening of the new Food Garden at the Main-Taunus-Zentrum on 10 April.” Hans-Peter Kneip, CEO/CFO 3 the MALL s life Deutsche EuroShop 3
  • 4. RESULTS OF OPERATIONS Change in € thousand 01.01.– 31.03.2025 01.01.– 31.03.2024 ± in % Revenue 66,274 66,017 257 0.4 Operating and administrative costs for property -10,983 -10,314 -669 -6.5 Write-downs and derecognition of receivables -2,165 -1,950 -215 -11.0 NOI 53,126 53,753 -627 -1.2 Other operating income 2,156 2,318 -162 -7.0 Other operating expenses -1,849 -1,710 -139 -8.1 EBIT 53,433 54,361 -928 -1.7 At-equity profit/loss 2,108 2,067 Measurement gains/losses (at equity) 21 118 Deferred taxes (at equity) 0 0 At-equity (operating) profit/loss 2,129 2,185 -56 -2.6 Interest expense -12,991 -11,217 -1,774 -15.8 Profit/loss attributable to limited partners -3,606 -3,646 40 1.1 Interest income 715 705 10 1.4 Financial gains/losses (excluding measurement gains/ losses) -13,753 -11,973 -1,780 -14.9 EBT (excluding measurement gains/losses) 39,680 42,388 -2,708 -6.4 Measurement gains/losses -3,414 -4,727 Measurement gains/losses (at equity) -21 -118 Measurement gains/losses (including at equity) -3,435 -4,845 1,410 29.1 Taxes on income and earnings -1,338 -610 -728 – Deferred taxes -3,048 -4,223 Deferred taxes (at equity) 0 0 Deferred taxes (including at equity) -3,048 -4,223 1,175 27.8 Consolidated profit 31,859 32,710 -851 -2.6 SLIGHT YEAR-ON-YEAR INCREASE IN REVENUE Revenue increased slightly by €0.3 million (0.4 %) com- pared to the same quarter of the previous year. This was primarily driven by a higher occupancy rate following suc- cessful investment projects and subsequent new leases at a number of shopping centers. CENTER OPERATING EXPENSES UP ON PREVIOUSbYEAR Center operating expenses, which mainly comprise center management fees, non-apportionable ancillary costs, land taxes, building insurance and maintenance, came to €11.0 million in the reporting period, up 6.5% on the pre- vious year. Business performance 4 Quarterly statement as at 31 March 2025
  • 5. INCREASE IN NECESSARY WRITE-DOWNS Write-downs and the derecognition of receivables increased year-on-year by €0.2 million (11.0 %) to €2.2 million. OTHER OPERATING INCOME AND EXPENSES Other operating income – stemming primarily from income from rental receivables for which impairment losses had been recognised in previous years, additional payments with respect to ancillary costs and the reversal of provi- sions – amounted to €2.2 million, a slightly lower figure than in the first quarter of the previous year (€2.3 million). Other operating expenses, which mainly comprised gen- eral administrative costs and personnel costs, increased slightly to €1.8 million (previous year: €1.7 million). EBIT DOWN SLIGHTLY COMPARED TO PREVIOUS YEAR At €53.4 million, earnings before interest and taxes (EBIT) were slightly lower than in the previous year (€54.4 mil- lion). This was mainly due to higher center operating expenses. EXPECTED DECREASE IN FINANCIAL GAINS/ LOSSES Financial gains/losses (excluding measurement gains/ losses) came to €-13.8 million, down from €-12.0 million in the previous year. This was largely attributable to a €1.8 million increase in interest expense. This was affected by loan increases for the Allee-Center Hamm and the Allee- Center Magdeburg, as well as by first-time borrowing for the Rathaus-Center Dessau in the 2024 financial year. Interest income remained unchanged at €0.7 million. DOWNTURN IN EBT (EXCLUDING MEASUREMENT GAINS/LOSSES) As a result of the fall in financial gains/losses and EBIT, EBT (excluding measurement gains/losses) declined by 6.4 % to €39.7 million (previous year: €42.4 million). MEASUREMENT GAINS/LOSSES Measurement gains/losses included €3.4 million (previous year: €4.8 million) in costs incurred for investments at our existing properties (including the share attributable to at-equity consolidated companies). TAXES ON INCOME AND EARNINGS Taxes on income and earnings went up to €1.3 million (previous year: €0.6 million). Deferred taxes, resulting mainly from the systematic depreciation of the tax balance sheet values of our real estate assets, amounted to €3.0 million (previous year: €4.2 million). SLIGHT FALL IN EPRA EARNINGS EPRA earnings, which exclude measurement gains/losses, fell by €4.7 million or € 0.06 per share. At €31.9 million, consolidated profit was €0.8 million lower than in the same period of the previous year (€32.7 million), while earnings per share came to € 0.42 (previous year: €0.43) based on a reduced number of dividend-entitled shares. EPRA earnings 01.01.–31.03.2025 01.01.–31.03.2024 in € thousand per share in € in € thousand per share in € Consolidated profit 31,859 0.42 32,710 0.43 Measurement gains/losses on investment properties1 3,435 0.05 4,845 0.06 Deferred tax adjustments pursuant to EPRA2 3,252 0.04 5,727 0.08 EPRA earnings 38,546 0.51 43,282 0.57 Weighted number of no-par-value shares with dividend rights 75,743,854 76,377,874 1 Including the share attributable to equity-accounted joint ventures and associates 2 Affects deferred taxes on investment properties and derivative financial instruments 5 the MALL s life Deutsche EuroShop 5
  • 6. DEVELOPMENT OF FUNDS FROM OPERATIONS (FFO) Funds from operations (FFO) are used to finance our ongo- ing investments in portfolio properties, scheduled repay- ments on our long-term bank loans and as the basis for the distribution of dividends. Significant non-recurring effects that are not part of the Group’s operating activities are eliminated in the calculation of FFO. FFO decreased from €41.8 million to €38.3 million or from € 0.55 per share to € 0.51 per share. Funds from operations 01.01.–31.03.2025 01.01.–31.03.2024 in € thousand per share in € in € thousand per share in € Consolidated profit 31,859 0.42 32,710 0.43 Measurement gains/losses on investment properties1 3,435 0.05 4,845 0.06 Deferred taxes1 3,048 0.04 4,223 0.06 FFO 38,342 0.51 41,778 0.55 Weighted number of no-par-value shares with dividend rights 75,743,854 76,377,874 1 Including the share attributable to equity-accounted joint ventures and associates Revenue in € million 2024 2024 2024 2025 2025 2025 EBIT in € million EBT in € million (excluding measurement gains/losses) FFO per share in € 2024 3M 3M 3M 3M 3M 3M 3M 3M 2025 66.0 66.3 53.4 39.7 0.55 0.51 54.4 42.4 6 6 Quarterly statement as at 31 March 2025
  • 7. FINANCIAL POSITION AND NET ASSETS NET ASSETS AND LIQUIDITY The total assets of the Deutsche EuroShop Group rose slightly by €9.2 million compared with the last reporting date to €4,373.6 million (31 December 2024: €4,364.4 mil- lion). EQUITY RATIO OF 49.8b% The equity ratio (including the shares of third-party share- holders) of 49.8 % increased slightly compared to the last reporting date (49.2 %) and remains at a robust level. LIABILITIES As at 31 March 2025, current and non-current financial liabilities stood at €1,790.2 million, down €18.2 million from year-end 2024 due to one-off and scheduled repay- ments. As at 31 March 2025, all loan covenants were met. Non-current deferred tax liabilities increased by €3.1 mil- lion to €354.0 million due to additional provisions. Other current and non-current liabilities and provisions fell by €8.2 million. Non-current assets Non-current liabilities Total equity (incl. third-party shareholders) Current assets Current liabilities 31.12. 31.3. 31.3. 31.12. Balance sheet structure Balance sheet total in € million 4,120.4 244.0 4,364.4 4,120.8 252.8 4,373.6 2025 2024 Assets 4,364.4 2024 2,145.7 2,151.5 67.2 4,373.6 2025 2,134.6 60.8 Liabilities 2,178.2 7 the MALL s life Deutsche EuroShop 7
  • 8. REPORT ON EVENTS AFTER THE REPORTING DATE No significant events occurred between the balance sheet date of 31 March 2025 and the date of preparation of the financial statements. OUTLOOK EXPECTED RESULTS OF OPERATIONS AND FINANCIAL POSITION Following a performance in the first quarter in line with projections, we can reaffirm our forecast for the 2025 financial year: Revenue: €268–276 million Earnings before interest and taxes (EBIT): €209–217 million Earnings before taxes (EBT) excluding measurement gains/losses: €150–158 million Funds from operations (FFO): €145–153 million DIVIDEND PROPOSAL For financial year 2024, in view of the liquidity available and the operating outlook, the Executive Board and the Supervisory Board have decided to propose the payment of a dividend of €1.00 per share to the Annual General Meeting scheduled for 27 June 2025.The Company reserves the right to adjust its proposed resolution before or at the latest during the Annual General Meeting if it should prove possible and expedient to distribute a higher dividend owing to changed circumstances, in particular due to the creation of additional liquidity. RISK REPORT Since the beginning of the financial year, there have been no significant changes to the information provided in the risk report of the combined management report as at 31 December 2024 (see Annual Report 2024,p. 152 onwards). We do not believe that the Company currently faces any risks capable of jeopardising its continued existence. 8 8 Quarterly statement as at 31 March 2025
  • 9. Consolidated balance sheet Assets in € thousand 31.03.2025 31.12.2024 ASSETS Non-current assets Intangible assets 51,749 51,731 Property, plant and equipment 377 371 Investment properties 3,966,721 3,966,721 Investments accounted for using the equity method 101,992 101,534 Non-current assets 4,120,839 4,120,357 Current assets Trade receivables 13,685 14,711 Other current assets 17,366 16,899 Cash and cash equivalents 221,707 212,438 Current assets 252,758 244,048 Total assets 4,373,597 4,364,405 Liabilities in € thousand 31.03.2025 31.12.2024 EQUITY AND LIABILITIES Equity and reserves Subscribed capital 76,464 76,464 Capital reserves 793,943 793,943 Retained earnings 1,046,978 1,014,853 Treasury shares -720 -720 Total equity 1,916,665 1,884,540 Non-current liabilities Financial liabilities 1,776,852 1,795,909 Deferred tax liabilities 353,988 350,887 Limited partner contributions of non-controlling interests 261,484 261,156 Other liabilities 3,793 4,715 Non-current liabilities 2,396,117 2,412,667 Current liabilities Financial liabilities 13,314 12,465 Trade payables 7,780 7,349 Tax liabilities 14,200 16,876 Other provisions 10,108 12,669 Other liabilities 15,413 17,839 Current liabilities 60,815 67,198 Total equity and liabilities 4,373,597 4,364,405 9 the MALL s life Deutsche EuroShop 9
  • 10. Consolidated income statement in € thousand 01.01.– 31.03.2025 01.01.– 31.03.2024 Revenue 66,274 66,017 Property operating costs -7,241 -6,814 Property management costs -3,742 -3,500 Write-downs and disposals of financial assets -2,165 -1,950 Net operating income (NOI) 53,126 53,753 Other operating income 2,156 2,318 Other operating expenses -1,849 -1,710 Earnings before interest and taxes (EBIT) 53,433 54,361 Share in the profit or loss of associates and joint ventures accounted for using the equity method 2,108 2,067 Interest expense -12,991 -11,217 Profit/loss attributable to limited partners -3,606 -3,646 Interest income 715 705 Financial gains/losses -13,774 -12,091 Measurement gains/losses -3,414 -4,727 Earnings before taxes (EBT) 36,245 37,543 Taxes on income and earnings -4,386 -4,833 Consolidated profit 31,859 32,710 Earnings per share (€) 0.42 0.43 Statement of comprehensive income in € thousand 01.01.– 31.03.2025 01.01.– 31.03.2024 Consolidated profit 31,859 32,710 Items which under certain conditions in the future will be reclassified to the income statement: Actual share of the profits and losses from instruments used to hedge cash flows 320 1,378 Deferred taxes on changes in value offset directly against equity -54 -227 Total earnings recognised directly in equity 266 1,151 Total profit 32,125 33,861 Share of Group shareholders 32,125 33,861 10 10 Quarterly statement as at 31 March 2025
  • 11. Consolidated statement of changes in equity in € thousand Number of shares out- standing Sub- scribed capital Capital reserves Other retained earnings Statutory reserve Cash flow hedge reserve Treas- ury shares Total 01.01.2024 76,455,319 76,464 793,943 1,252,635 2,000 -5,366 -9 2,119,667 Total profit 0 0 32,710 0 1,151 0 33,861 Acquisition of treasury shares -155,350 0 0 -2,840 0 0 -155 -2,995 Dividend payments 0 0 -149,081 0 0 0 -149,081 31.03.2024 76,299,969 76,464 793,943 1,133,424 2,000 -4,215 -164 2,001,452 01.01.2025 75,743,854 76,464 793,943 1,015,451 2,000 -2,598 -720 1,884,540 Total profit 0 0 31,859 0 266 0 32,125 Dividend payments 0 0 0 0 0 0 0 31.03.2025 75,743,854 76,464 793,943 1,047,310 2,000 -2,332 -720 1,916,665 the MALL s life 11 Deutsche EuroShop
  • 12. Consolidated cash flow statement in € thousand 01.01.– 31.03.2025 01.01.– 31.03.2024 Consolidated profit 31,859 32,710 Income taxes 4,386 4,833 Financial gains/losses 13,774 12,091 Amortisation/depreciation of intangible assets and property, plant and equipment with a finite life 33 34 Unrealised changes in fair value of investment property and other measurement gains/losses 3,414 4,727 Distributions and capital repayments received 1,650 1,569 Changes in trade receivables and other assets 610 1,866 Changes in current provisions -2,561 -6,815 Changes in liabilities -2,572 2,116 Cash flow from operating activities 50,593 53,131 Interest paid -11,758 -10,095 Interest received 715 705 Income tax payments -4,300 -1,142 Net cash flow from operating activities 35,250 42,599 Outflows for the acquisition of investment properties -4,157 -6,162 Outflows for the acquisition of intangible assets and property plant and equipment -57 -4 Cash flow from investing activities -4,214 -6,166 Inflows from the assumption of financial liabilities 0 0 Outflows from the repayment of financial liabilities -19,441 -2,157 Outflows from the repayment of lease liabilities -26 -25 Acquisition of treasury shares 0 -2,995 Payments to limited partners -2,300 -2,303 Payments to Group shareholders 0 -149,081 Cash flow from financing activities -21,767 -156,561 Net change in cash and cash equivalents 9,269 -120,128 Cash and cash equivalents at beginning of period 212,438 336,071 Cash and cash equivalents at end of period 221,707 215,943 12 12 Quarterly statement as at 31 March 2025
  • 13. SEGMENT REPORTING Segment reporting by Deutsche EuroShop AG is carried out on the basis of internal reports that are used by the Executive Board to manage the Group. Internal reports distinguish between shopping centers in Germany (“domestic”) and other European countries (“abroad”). As the Group’s main decision-making body, the Executive Board of Deutsche EuroShop AG first and foremost assesses the performance of the segments based on rev- enue, EBIT and EBT excluding measurement gains/losses. The measurement principles for segment reporting cor- respond to those of the Group. To assess the contribution of the segments to the individ- ual performance indicators as well as to the Group’s per- formance, the income, expenditure, assets and liabilities of the joint ventures are included in internal reporting in proportion to the Group’s share in the same. Similarly, for subsidiaries in which the Group is not the sole share- holder, income, expenditure, assets and liabilities are only consolidated in proportion to the corresponding Group share. This results in the segments being divided as fol- lows: Breakdown by segment in € thousand Domestic Abroad Total Reconciliation 01.01.– 31.03.2025 Revenue (01.01.–31.03.2024) 50,023 (50,027) 13,977 (13,551) 64,000 (63,578) 2,274 (2,439) 66,274 (66,017) EBIT (01.01.–31.03.2024) 39,603 (50,839) 12,818 (12,407) 52,421 (63,246) 1,012 (-8,885) 53,433 (54,361) EBT (excluding measurement gains/losses) (01.01.–31.03.2024) 29,767 (42,655) 11,198 (10,799) 40,965 (53,454) -1,285 (-11,066) 39,680 (42,388) 31.03.2025 Segment assets (31.12.2024) 3,125,254 (3,135,733) 808,932 (804,027) 3,934,186 (3,939,760) 439,411 (424,645) 4,373,597 (4,364,405) of which investment properties (31.12.2024) 2,980,295 (2,980,295) 763,960 (763,960) 3,744,255 (3,744,255) 222,466 (222,466) 3,966,721 (3,966,721) The adjustment of the proportionate consolidation of the joint ventures and subsidiaries in which the Group does not own a 100 % stake is carried out in the reconciliation column. Deferred tax liabilities are considered by the Executive Board of Deutsche EuroShop AG cross-segmen- tally and are therefore included in the reconciliation col- umn for segment liabilities. Accordingly, the goodwill from the acquisition of Olympia Brno is allocated to the recon- ciliation column of the segment assets. The income and expenses in connection with the change in the scope of consolidation and the real estate transfer tax as part of the acquisition of minority interests in the previous year are also allocated to the reconciliation column. The rec- onciliation column also contains the companies that are not allocated to either of the two segments (Deutsche EuroShop AG, DES Management GmbH, DES Beteiligungs GmbH Co. KG). In view of the geographical segmentation, no further infor- mation pursuant to IFRS 8.33 is given. OTHER DISCLOSURES RESPONSIBILITY STATEMENT BY THE EXECUTIVEbBOARD To the best of my knowledge, and in accordance with the applicable reporting principles for interim financial report- ing, the interim consolidated financial statements give a true and fair view of the assets, liabilities, financial posi- tion and profit or loss of the Group, and the interim man- agement report of the Group includes a fair review of the performance of the business, including the operating results and the position of the Group, together with a description of the principal opportunities and risks asso- ciated with the expected performance of the Group for the remainder of the financial year. Hamburg, 14 May 2025 Hans-Peter Kneip 13 the MALL s life Deutsche EuroShop 13
  • 14. Deutsche EuroShop share EPRA SDAX Deutsche EuroShop vs. DAX and EPRA Comparison, January to May 2025 (indexed, base of 100, in %) 120 115 110 105 100 95 Jan 25 Feb 25 Mar 25 Apr 25 May 25 THE SHOPPING CENTER SHARE After closing 2024 at €18.501 , Deutsche EuroShop’s share traded sideways in the first few weeks of 2025, fluctuating within a relatively narrow range between just under €18.00 and €19.00. The lowest price in the first three months was recorded on 6 March 2025 at €17.88. In the second half of March, the share broke through the €19.00 mark and reached its quarterly high of €20.15 on 26 March. The last share price recorded in the first quar- ter was €18.48. This corresponds to a performance of -0.1 %. The small cap index SDAX rose by 11.1 % over the same period. Deutsche EuroShop’s market capitalisation stood at €1.41 billion at the end of March 2025. KEY SHARE DATA Sector/industry group Financial services/real estate Share capital on 31.03.2025 €76,464,319.00 Number of shares on 31.03.2025 (no-par-value registered shares) 76,464,319 Number of treasury shares on 31.03.2025 720,465 Dividend for 20242 €1.00 Share price on 30.12.2024 €18.50 Share price on 31.03.2025 €18.48 Low/high for the period under review €17.88/€20.15 Market capitalisation on 31.03.2025 €1.41 billion Prime Standard Frankfurt and Xetra OTC markets Berlin, Düsseldorf, Hamburg, Hanover, Munich and Stuttgart Indices SDAX, CDAX, EPRA, HASPAX, Prime All Share Index, Classic All Share Index ISIN DE 000748 020 4 Ticker symbol DEQ, Reuters: DEQGn.DE 1 Unless otherwise specified, all information and calculations are based on Xetra closing prices. 2 Proposal FINANCIAL CALENDAR 2025 14.05. Quarterly statement 3M 2025 27.06. Annual General Meeting, Hamburg 14.08. Half-year Financial Report 2025 22.09. Berenberg and Goldman Sachs German Corporate Conference, Munich 23.09. Baader Investment Conference, Munich 13.11. Quarterly Statement 9M 2025 20.11. Kepler Cheuvreux Pan-European Real Estate Conference, London Our financial calendar is updated continuously. Please check our website for the latest events: www.deutsche- euroshop.de/Investor-Relations-en Forward-looking statements This quarterly statement contains forward-looking statements based on estimates of future developments by the Executive Board. The state- ments and forecasts represent estimates based on all of the information available at the current time. If the assumptions on which these state- ments and forecasts are based do not materialise, the actual results may differ from those currently forecast. Would you like further information? Then visit us online or call us: Patrick Kiss and Nicolas Lissner Tel.: +49 (0)40 - 41 35 79-20 / -22 Fax: +49 (0)40 - 41 35 79-29 Email: [email protected] Website: www.deutsche-euroshop.de/ir Rounding and rates of change Percentages and fi gures stated in this report may be subject to rounding diff erences. The signs used to indicate rates of change are based on economic considerations: improvements are indicated with a plus sign (+); deteriorations with a minus sign (-). 14 14 Quarterly statement as at 31 March 2025