REGULATED PRESS RELEASE

from Covivio Hotels (EPA:COVH)

Covivio Hotels - 2026 Half-year results

PRESS RELEASE Covivio Hotels

Paris, 20 July 2026

Results of the 1st half-year 2026: Strengthening Southern Europe exposure and accelerating hotel transformation projects.

Hotel market : resilient demand across Europe

Following very strong momentum in 2025, the European hotel sector continued to grow in 2026, with performance up 2.2% as of the end of May 2026. This growth was driven by higher room rates and a slight increase in occupancy levels.

As in 2025, hotel performance across Europe was led by Southern European countries, particularly Italy and Spain, which recorded the strongest results, with RevPAR (Revenue per Available Room) increasing by 13.1% and 6.3%, respectively. France and the United Kingdom continued to deliver solid performance, with growth of around 2.5%. Germany, impacted by a subdued economic environment, lagged behind, posting a 1.4% decline.

Hotel investment in Europe reached €4.8 billion in the first quarter of 20261, with particularly strong growth in the United Kingdom and Spain compared with the first quarter of 2025 (+€0.7 billion). The hotel sector maintained its 11% share of total real estate investment.

Covivio Hotels continues to rebalance its portfolio

€261 million of investments committed in Southern Europe, including €182 million acquired during the first half of the year

In April 2026, Covivio Hotels acquired a portfolio of four recently renovated 4-star hotels in Milan, comprising approximately 900 rooms and located in the city's most sought-after districts. These assets were acquired through a sale-and-leaseback transaction with Invest Hospitality, one of Milan's leading hotel operators, and are subject to leases combining fixed and variable rents. This €217 million acquisition offers a target yield of approximately 7% and further strengthens Covivio Hotels' presence in Italy, one of Europe's most dynamic hotel markets. Following the acquisition of three hotels in the second quarter of 2026, the fourth hotel is expected to be acquired in the first quarter of 2027.

In May 2026, Covivio Hotels acquired the Tent Torremolinos hotel in Spain, a 440-room property located on the Costa del Sol, one of Southern Europe's most dynamic tourist destinations. Located close to the seafront and Málaga Airport, the hotel benefits from strong year-round leisure demand and limited seasonality, with Torremolinos recording 5.4 million overnight stays in 2025. Renovated in 2023, the property offers a full range of amenities and is operated by the FERGUS Group under a 20-year fixed lease. This €43.5 million investment provides a minimum guaranteed yield of 7.1% and a target yield exceeding 8%, including variable rent.

These acquisitions ensure high quality standards and modern facilities. In addition, the assets meet the highest ESG standards, featuring strong energy performance and a low environmental footprint. All assets comply with the EU Taxonomy and meet the CRREM emissions targets for 2030.

The acquisition of these assets in Italy and Spain illustrates Covivio Hotels' ability to expand in Southern Europe through high-potential properties located in dynamic leisure destinations. They also provide attractive long-term income visibility, supported by average lease terms of around 20 years and targeted rental yields above 7%.

€55 million of new disposal commitments in Northern Europe during the half-year

Covivio Hotels signed new asset disposal commitments totaling €55 million Group share (€58 million at 100%) during the first half of 2026, primarily involving one asset in Brussels, Belgium, and one asset in Dresden, Germany. These commitments were executed at a 2.5% premium to the values reported as of December 31, 2025.

Accelerating Hotel transformation projects

As a reminder, Covivio Hotels has identified a portfolio of 20 operating hotels with significant repositioning and value-creation potential. As of the end of June 2026, these hotels represented approximately €860 million in asset value (€641 million Group share) and around €400 million in committed investments (€284 million Group share). Over time, their repositioning is expected to generate nearly €260 million in value creation (€170 million Group share) and increase EBITDA from €51 million to more than €103 million (€39 million to €75 million Group share), highlighting their substantial growth potential.

Following the launch of five projects in 2025, Covivio Hotels accelerated the rollout of the program during the first half of 2026, with the launch of eight new projects, representing €109 million in investments (€76 million Group share), €50 million of expected value creation (€31 million Group share), and approximately €13 million of additional EBITDA (€9 million Group share). The average targeted return on these investments is 12%.

Following the launch in the first quarter of the Mercure Paris Parc des Princes and Novotel Ghent Centre projects—which include the refurbishment of existing guestrooms as well as a 24-room extension at the Mercure—six additional projects were initiated in the second quarter. These include the renovation and rebranding of the Novotel Lille Flandres, Ibis Pantin Église, and Mercure Saxe Lafayette Lyon, as well as refurbishment programs at the Ibis Toulouse Centre and Ibis Styles Lille Centre.

The program also includes the extension of the Milner York, an iconic hotel located in the heart of York, one of the United Kingdom’s leading heritage and tourist destinations, benefiting from strong demand and limited upscale hotel supply. The project will add 44 guestrooms and new meeting facilities, with a targeted return on investment of 18.5% and expected value creation of more than 11%.

In addition, Covivio Hotels delivered its first completed project of the year with the reopening of the Mercure Nice Promenade des Anglais. Benefiting from a prime seafront location and now operated by WiZiU, the asset has already generated more than €22 million in value creation and benefits from WiZiU’s expertise, as the operator also manages the neighboring Le Méridien Nice hotel.

Beyond the projects already underway, seven hotels still remain to be repositioned between 2026 and 2029. These assets represent approximately €425 million in portfolio value (€336 million Group share) and will benefit from nearly €218 million in investments (€155 million Group share). Once completed, they are expected to generate around €116 million in value creation (€80 million Group share) and €28 million in EBITDA (€20 million Group share), representing a 13% incremental return on investment.

First-Half 2026 Results: Group share net profit of €143 Million

Group share net profit amounted to €143.1 million as of June 30, 2026, compared with €114.5 million as of the end of June 2025, driven by revenue growth and the increase in value of leased hotel assets, as detailed below.

Appraisal Values up +1.0% on a like-for-like Basis

At the end of June 2026, Covivio Hotels held a portfolio worth €6 259 million (€6,882 million at 100%), characterized by:

  • high-quality locations: the average grade given for “location” by customers on Booking.com is 8.9/10, and 92% of the portfolio is located in major European tourist destinations.
  • a diversified portfolio, in terms of countries (11 countries), segments (32% of upscale hotels, 41% of mid-range hotels and 27% of economy hotels) and partner operators (19 brands such as Accor, Marriott, IHG, NH and B&B);
  • long-term leases of 11.5 years firm on average.
Group Share (€ millions, excluding duties)Value 2025Value H1 2026LfL change1Yield 20252Yield H1 20262
Hotel lease properties3 7193 958+1.1%6.1%6.1%
Hotel Operating properties2 2552 302+0.9%6.4%6.3%
Total Hotels5 9746 259+1.0%6.2%6.2%
Non-Strategic (Retail)2522-2.9%N/AN/A
Total Covivio Hotels5 9996 281+1.0%6.2%6.2%

LfL : Like-for-like

Yield excluding duties

The hotel portfolio continued to benefit from favorable market conditions and active asset management, with values increasing by 1.0% on a like-for-like basis. Southern Europe, including Nice (representing 27% of the hotel portfolio) remained the main growth driver, with asset values rising by 2.8% in Spain, 3.2% in Italy, and 2.8% in Nice, reflecting the strong fundamentals of the hotel sector.

The average yield of the hotel portfolio stood at 6.2%.

Hotel portfolio breakdown at 30/06/2026 (Group share)

Others : Hungary, Portugal, Czech Republic and Ireland

Revenue growth: +2.1% like-for-like

Hotel revenues continued their upward trend, increasing by 3.4% on a current basis, supported by recent acquisitions, and by 2.1% on a like-for-like basis. They amounted to €168.3 million, compared with €162.9 million as of June 30, 2025.

RevenuesRevenues H1 2025 100%Revenues H1 2025 Group ShareRevenues H1 2026 100%Revenues H1 2026 Group ShareChange Group Share (%)Change Group Share LFL (%)
Fixed Revenues98.491.5104.297.3+6.3%+1.2%
Variable Revenues72.371.471.971.0-0.4%+3.1%
Total Hotel Revenues170.7162.9176.1168.3+3.4%+2.1%
Non-strategic (Retail)0.50.50.50.5+1.1%+0.8%
Total revenues Covivio Hotels171.2163.4176.7168.8+3.3%+2.1%

(*) On a like for like basis

Fixed rental income (representing 58% of hotel revenues attributable to the Group) increased by 1.2% on a like-for-like basis, reflecting the temporary slowdown in indexation in France, ahead of the expected rebound in indexation from 2027 onwards.

Variable revenues, which account for the remaining 42% of hotel revenues, delivered stronger performance, with like-for-like growth accelerating to 3.1% in the first half of 2026, compared with 1.9% in the first quarter of 2026.

Spain was the main growth driver, with revenues up 22.8% on a like-for-like basis. Germany also posted a strong performance, with revenues increasing by 6.9% on a like-for-like basis, outperforming the overall market.

In France, revenues grew by 2.0% despite the significant proportion of hotels undergoing transformation projects. In Belgium, performance continued to be affected by less favorable market conditions and by the VAT increase implemented at the beginning of 2026.

Improvement in debt cost

Covivio Hotels' net debt stood at €2,175 million (Group share), compared with €1,850 million as of December 31, 2025, following the acquisitions completed during the first half of the year. The average cost of debt decreased by 21 basis points to 1.99%, thanks to an improved hedging ratio.

As of June 30, 2026, the Loan-to-Value (LTV) ratio stood at 32.0%, up 3.6 percentage points compared with 2025. The Interest Coverage Ratio (ICR) reached 8.3x, improving from 7.9x at year-end 2025. The net debt-to-EBITDA ratio stood at 7.2x.

As of the end of June 2026, Covivio Hotels had €387 million of available liquidity, including undrawn committed credit facilities.

Stable recurring net profit

Recurring net profit (EPRA Earnings) amounted to €132.7 million as of the end of June 2026, representing a slight increase compared with June 30, 2025 (+€0.4 million). On a per-share basis, EPRA Earnings reached €0.84, compared with €0.88 in the previous year, reflecting the impact of the scrip dividend paid in 2025.

EPRA Net Tangible Assets (NTA) stood at €4,205 million, compared with €4,235 million at year-end 2025, corresponding to €26.6 per share, up 5.0% over the last 12 months.

EPRA Net Disposal Value (NDV), which takes into account the fair value adjustment of interest rate hedging instruments and fixed-rate debt, amounted to €4,025 million, compared with €4,079 million as of December 31, 2025, representing a 4.7% increase over twelve months. This corresponds to €25.5 per share.

2026 Outlook

As a leading player in the European hotel real estate market, Covivio Hotels intends to continue expanding its presence in Southern Europe and pursuing the repositioning of its hotel portfolio in order to capture its hotels’ growth potential.

CONTACTS

Covivio Press Relations
Anne-Laure Vigneau
Tel : + 33 (0)6 47 18 88 83
anne-laure.vigneau@covivio.fr

Investors relations
Investor Relations Team
ir@covivio.fr

Wellcom
Louise-Marie Guinet
Tel : + 33 (0)1 43 26 73 56
covivio@wellcom.fr

ABOUT COVIVIO HOTELS

Covivio Hotels specializes in owning business premises in the hotel sector. A listed real estate investment company (SIIC), a real estate partner of the major players in the hotel industry, Covivio Hotels holds assets worth € 6.3 billion (at end June 2026).

Covivio Hotels is graded BBB+ / Stable outlook by Standard and Poor’s.

ABOUT COVIVIO

Thanks to its partnering history, its real estate expertise and its European culture, Covivio is inventing today’s user experience and designing tomorrow’s city.

A preferred real estate player at the European level, Covivio is close to its end users, capturing their aspirations, combining work, travel, living, and co-inventing vibrant spaces.

A benchmark in the European real estate market with €23.7 bn in assets, Covivio offers support to companies, hotel brands and territories in their pursuit for attractiveness, transformation and responsible performance.

Build sustainable relationships and well-being, is the Covivio’s Purpose who expresses its role as a responsible real estate operator to all its stakeholders: customers, shareholders and financial partners, internal teams, local authorities but also to future generations and the planet. Furthermore, its living, dynamic approach opens up exciting project and career prospects for its teams.

APPENDICES:

Covivio Hotels, a 53.2%-owned subsidiary of Covivio as of 30 June 2026, is a listed property investment company (SIIC) and leading hotel real-estate player in Europe. It invests both in hotels under lease and hotel operating properties.

The figures presented are expressed at 100% and in Covivio Hotels Group share (GS).

Covivio owns a high-quality hotel portfolio (278 hotels / 39,372 rooms) worth €6.9 billion (€6.3 billion in Group share), focused on major European cities and let or operated by major hotel operators such as Accor, B&B, IHG, NH Hotels, Mariott, etc. This portfolio offers geographic and tenant diversification (across 11 European countries) and asset management possibilities via different ownership methods (hotel lease and hotel operating properties).

Assets partially owned by Covivio Hotels include mostly:

  • 90 B&B assets in France, including 88 held at 50.2% and 2 held at 31.2%
  • 19 Essendi assets, including 18 assets in France et 1 asset in Belgium, between 31.2% and 33.3% owned.
1. Hotels market: favourable outlook despite geopolitical uncertainties

European hotels continue to record positive RevPAR growth in 2026 with RevPAR (revenue Per Available Room) up +2.2% at end-May supported by a slight in average prices (+1.1%) and in occupancy (+0.7%).

Southern European countries remain the main growth drivers and continue to outperform, with Italy up +13.1% and Spain +6.1%, driven by strong international demand, robust ADR growth, and supported by limited pipelines.

In Northern European countries, the dynamics are more contrasted, with France and the UK posting moderate growth (+2.6% and +2.5% respectively) while Germany and Belgium (-1.4% and -2.7% respectively) recorded a decline in RevPAR due to adverse base effects, VTA increase in Berlgium and a less favourable events calendar.

Looking ahead to 2026, growth is expected to continue despite the geopolitical environment. The recent conflict in the Middle East has ultimately proved supportive for European destinations through a substitution effect, leading MKG to revise its 2026 RevPAR forecasts upwards in June compared with its March projections.

Overall, the European hotel sector is expected to continue outperforming economic growth, supported by resilient leisure demand, a recovery in business travel and favorable forward booking trends.

On the investment side, hotel investment volumes declined by 24% year-on-year in Q1 2026. Nevertheless, volumes remained above the six-year average and the hotel sector continued to gain market share, representing 11% of total European real estate investment volumes, reflecting sustained investor interest in the asset class.

As a leading hotel owner in Europe, with a portfolio concentrated in the main tourist and business destinations, Covivio is well positioned to continue capturing this growth and benefit from the favourable operating environment across its key markets.

2. Accounted revenues: +2.1% on a like-for-like basis
(M€) RevenuesRevenues H1 2025 100%Revenues H1 2025 Group shareRevenues H1 2026 100%Revenues H1 2026 Group shareChange (%) Group shareChange Group share (%) LfL1
Variable Revenues72.371.471.971.0-0.4%+3.1%
Fixed Revenues98.491.5104.297.3+6.3%+1.2%
Total revenues Hotels170.7162.9176.1168.3+3.4%+2.1%

LfL: Like-for-Like

Hotel revenues increased by 3.4% on a current basis, driven by acquisitions completed in Southern Europe involving leased hotel assets. On a like-for-like basis, revenue growth amounted to 2.1%.

Variable revenues (representing 42% of hotel revenues) increased by 3.1% on a like-for-like basis. France recorded growth of 2.0% during the half-year, despite lower guest traffic from Latin America and the impact of ongoing renovation works. Germany also delivered a strong performance, with revenues up 6.9% on a like-for-like basis, outperforming the overall market. The strong performance in Spain (+22.8%) was partially offset by the impact of the new VAT policy in Belgium (-11.3%).

Fixed revenues (representing 58% of hotel revenues) increased by 1.2% on a like-for-like basis, primarily driven by indexation.

3. Annualized revenue

Breakdown by tenant/operator and by country (based on H1 2026 revenues) which amount to €371,1 million in Group share

Revenues are split using the following breakdown: fixed (55%), variable (10%) and EBITDA (35%)

4. Indexation

Fixed-indexed leases are indexed to benchmark indices (ICC and ILC in France and the consumer price index for foreign assets).

5. Lease expiries: 11.5 years hotels residual lease
(In € million, Group share)By lease end date (1st break)% of totalBy lease end date% of total
20260.00%-0%
20279.67%-0%
20282.82%0.20%
20291.41%4.03%
20301.11%3.12%
20318.67%8.26%
20325.64%6.25%
20335.54%6.35%
20343.53%3.33%
20350.71%17.814%
Beyond90.270%79.962%
Total Hotels in lease129.1100%129.1100%
6. Portfolio values: +1.0% like-for-like
6.1. Change in portfolio values
(In € million, Excluding Duties, Group share)Value 2025Invest.CapexDisposalsChange in valueAutresValue H1 2026
Hotels - Lease properties3 719+182+1+40+173 958
Hotels - Operating properties2 255+25+21+12 302
Total Hotels5 974+182+26+61+186 259

As of June 30, 2026, the hotel portfolio was valued at €6.3 billion (Group share), representing an increase of €285 million compared with year-end 2025. This increase was primarily driven by the investment program (€182 million), including the acquisition of four hotels in Southern Europe, as well as by like-for-like value growth (€61 million).

6.2. Change on a like-for-like basis: +1.0%
(In € million (Excluding Duties))Value 2025 100%Value 2025 GSValue H1 2026 100%Value H1 2026 GSLfl1 change GSYield ² 2025Yield ² S1 2026% Of total value
Total Hotel lease properties4 1623 7194 3983 958+1,1%6,1%6,1%63%
France1 2958681 289865-0,4%6,2%6,2%14%
Germany581565587570+0,9%5,9%6,0%9%
UK703703714714+0,4%5,3%5,1%11%
Spain699699762762+2,8%6,1%6,3%12%
Belgium146146146146+0,1%8,3%8,5%2%
Italy296296444444+3,2%6,2%6,1%7%
Others441441456456+1,2%6,3%6,3%7%
Total Hotel Operating properties22 4322 2552 4832 302+0,9%6,4%6,3%37%
France1 2701 1451 3271 202+1,5%6,5%6,5%19%
Germany755717755717-0,1%5,4%5,6%11%
Others407393407393+1,0%7,8%7,4%6%
Total Hôtels6 5935 9746 8826 259+1,0%6,2%6,2%100%

Lfl :Like-for-like

Yields calculated on the basis of revenues for hotel lease properties and of EBITDA for Hotel operating properties

At the end of June 2026, Covivio Hotels owned a unique hotel portfolio (278 hotels / 39 672 rooms) of €6.3 billion in Group share (€6.8 billion at 100%) across Europe. This strategic portfolio is characterised by:

  • High-quality locations: average Booking.com location grade of 8.9/10 and 92% of the portfolio located in major European tourists’ destinations.
  • Diversified portfolio: in terms of geography (11 countries), and segment (32% upscale, 41% midscale and 27% economy).
  • Major hotel operators with long-term leases: 17 hotel operators with an average lease duration of 11.5 years.

The hotel portfolio increased by 1.0% on a like-for-like basis. The portfolio of leased hotels rose by 1.1%, with particularly strong growth in Spain (+2.8%) and Italy (+3.2%). In Spain, rental income grew faster than property values, resulting in a higher yield. The leased hotel portfolio in Germany also benefited from indexation over the last six months, increasing by 0.9% on a like-for-like basis.

The portfolio of hotel operating properties (hotel real estate and business operations) increased by 0.9% on a like-for-like basis. The hotel portfolio resulting from the portfolio restructuring transaction with Essendi (ex AccorInvest) in 2024 delivered solid performance, with values up 1.6% in France and 3.9% in Belgium. Portfolio values remained stable in the United Kingdom, supported by the completion and delivery of a hotel in Leeds.

Portfolio breakdown by value and geography

Portfolio breakdown by value and city (Group share)

Mainly major European destinations: Brussels, Rome, Lille, Amsterdam, Barcelona, Milan, Budapest, Glasgow, etc…

- Bridge table of the portfolio:
Portfolio (as of 30/06/2026)6 281 M€
Use rights on investment properties+ 259 M€
Use rights on operating properties+ 25 M€
Equity affiliates > 30%- 171 M€
Non-accrued goodwill of operating property assets- 456 M€
Real Estate Assets Group Share5 939 M€
The companies's fully consolidated non-controlling interest+ 272 M€
100% Real estate assets - IFRS accounts6 211 M€
Bridge table of EPRA indicator:
Shareholders’ equity Group - IFRS Accounts3 616 M€
Fair value of operating property assets net of deferred taxes+ 355 M€
Non optimised transfer rights331 M€
Fair value of financial instruments- 85 M€
Defered tax (including IFRS adjustments)+ 293 M€
EPRA NRV4 510 M€
Non-optimised transfer rights-282 M€
Goodwill and intangibles assets*- 1 M€
Deferred tax on non-core assets- 22 M€
EPRA NTA4 205 M€
Optimisation of the transfer rights- 49 M€
Intangibles assets+ 1 M€
Fair value of fixed-rate debt net (excluding credit spread) of deferred taxes+ 54 M€
Fair value of financial instruments+ 85 M€
Deferred taxes- 271 M€
EPRA NDV4 025 M€

* The related goodwill of €322 million, attributable to the acquired hotel operating businesses, has not been deducted. This is because the consideration paid to acquire these operating businesses is included in the value of the “Operating properties” asset as determined by the independent real estate appraiser. The Group did not incur any additional consideration specifically to acquire these operating businesses. Accordingly, the goodwill recognized in the balance sheet is considered to be part of the fair value of the assets presented as operating properties on the Group’s balance sheet

- Bridge table of rental income:
€ millionRental income HY 2026 IFRS Accounts Covivio HotelsNon-controlling interestRental income HY 2026 Group Share
Hotels123 M€-7 M€116 M€
Retail premises1 M€0 M€1 M€
Total Rental Income123 M€-7 M€116 M€
Managed hotel EBITDA53 M€-1 M€53 M€
- Debt maturity per year (group share engagement)

- Detail of Loan-to-Value (LTV) calculation:
(€ million) – Group Share31/12/202530/06/2026
Net book debt1 8502 175
Receivables linked to associates (fully consolidated)00
Pledges-7-19
Security deposits received-10-5
Purchase debt11
Net debt Group Share1 8342 152
Appraised value of real estate assets (including duties)6 1796 448
Pledges-7-19
Receivables linked to associates (equity method)5959
Share of equity affiliates196192
Other financial assets2745
Value of assets6 4546 724
LTV Excluding Duties29,9%33,7%
LTV Including Duties28,4%32,0%
- Reconciliation with consolidated accounts:
Net debt
(€ million)Consolidated financial statementsMinority interestsGroup Share
Bank Debt2 481-882 393
Cash and cash equivalents-22810-218
Net debt2 253-782 175
Portfolio (including duties)
(€ million)Consolidated financial statementsPortfolio of companies under equity methodFair value of investment propertiesPortfolio of companies under equity method in fair valueRight of use IFRS 16Minority interestsGroup Share
Investment & development properties4 3573112 275209-259-6306 262
Assets held for sale19019
Total portfolio4 3763112 275209-240-6306 281

Duties 331
Portfolio Group Share Including Duties 6 612
Portfolio affiliates 21
(+) Receivables from equity interests 92
Portfolio for LTV calculation 6 725

Interest Coverage Ratio (ICR)
€ million30/06/202530/06/2026
EBE (Net rents (-) operating expenses (+) results of other activities)183166
Cost of debt-23-20
ICR8,098,28
- Bridge table of EPRA Earnings:
€ millionNet income 100% IFRS AccountsNon‑controlling interestNet Income, Group ShareRestatementsEPRA Earnings
Net Rental Income120,3-6,9113,30,6114,0
Managed hotel income53,4-0,952,51,854,3
Operating costs-11,50,5-11,00,0-11,0
Depreciation of operating assets-38,90,5-38,436,6-1,8
Net allowances to provisions and other4,50,04,6-2,71,8
OPERATING PROFIT127,7-6,7121,036,3157,3
Income from disposals of assets-0,7-0,0-0,70,70,0
Net valuation gains and losses58,91,660,4-60,40,0
Income from disposal of securities0,00,00,00,00,0
Income from changes in scope-1,40,0-1,41,40,0
OPERATING PROFIT (LOSS)184,5-5,1179,4-22,0157,3
Costs of net financial debt-22,12,0-20,00,0-20,0
Interest charges on rental liabilities-7,70,0-7,75,5-2,1
Fair value adjustment on derivatives-3,2-0,5-3,83,80,0
Discounting and exchange result0,0-0,8-0,80,6-0,2
Net change in financial and other provisions0,00,00,00,00,0
Share in income of equity affiliates4,90,04,91,16,0
PRE-TAX NET INCOME (LOSS)155,6-3,6152,0-11,0141,0
Deferred tax liabilities-0,60,0-0,60,60,0
Recurrent Tax-8,40,1-8,30,0-8,3
NET INCOME FOR THE PERIOD146,6-3,5143,1-10,4132,7
- Balance sheet (100%)
€ million - Consolidated data31/12/202530/06/2026
Capital632632
Goodwill324324
Premiums1 6261 626
Other intangible assets11
Treasury shares00
Consolidated reserves1 1261 215
Operating building1 5661 500
Result308143
Investment property4 0544 357
GROUP EQUITY3 6913 616
Assets in progress00
Non-controlling interests170173
Other tangible assets1010
TOTAL EQUITY3 8613 789
Long Term Loan2 1812 207
Investments in companies accounted for using the equity method196192
Long-term rental liabilities277280
Non-current financial assets6964
Financial instruments2421
Deferred tax liabilities173181
Deferred tax assets714
Guarantee deposits99
Financial instruments LT assets9386
Other commitments78
Other debts and long-term00
TOTAL NON-CURRENT ASSETS6 3206 547
TOTAL NON-CURRENT LIABILITIES2 6722 707
Liabilities held for sale00
Assets available for sale719
Short Term Loan87274
Inventories and work in progress22
Short-term rental liabilities56
Receivables36109
Short Term Provisions21
Other receivables4963
ST financial instruments138
Accrued loan interest1214
Payables63102
Financial instruments ST assets3126
Debts on acquisitions of fixed assets52
Cash and cash equivalent338228
Tax and social debts4882
Prepaid expenses39
Other debts short term3543
Accruals accounts46
TOTAL CURRENT ASSETS477471
TOTAL CURRENT LIABILITIES263523
TOTAL ASSETS6 7977 018
TOTAL LIABILITIES6 7977 018
- Profit and loss account (100%):
€ million - Consolidated data30/06/202530/06/2026Variation
Rents1161238
Rental charges not recovered-2-20
Expenses on Buildings-1-10
Net bad debt expenses10-1
NET RENTS1141207
Revenue from hotels under management223212-11
Operating expenses of hotels under management-167-1599
INCOME FROM OTHER ACTIVITIES000
EXPENSES OF OTHER ACTIVITIES000
RESULTS OF HOTELS UNDER MANAGEMENT05353
Management and administration income320
Structure costs-12-14-2
NET OPERATING COSTS-9-12-2
Depreciation of operating assets-52-3913
Net change in provisions0-1-1
Other operating profits ans losses85-3
OPERATING RESULT11612812
PROCEEDS FROM DISPOSAL OF BUILDINGS000
NET VALUE OF BUILDINGS IN000
Net income from buildings in inventory000
PROCEEDS FROM ASSET DISPOSALS602-57
EXIT VALUES OF C ASSETS-61-358
Income from asset disposals-1-11
UPWARD ADJUSTMENT OF VALUES607515
DOWNWARD ADJUSTMENT OF VALUES-9-16-7
Result of value adjustments51598
Income from the sale of securities000
Result of changes in scope0-1-1
Profit and loss from goodwill000
OPERATING INCOME16518419
Result of non-consolidated companies000
Cost of net financial debt-25-223
Interest expense on rental liabilities-8-80
Value adjustment of derivative instruments-6-33
Discounting and exchange result000
Early amortization of loan issue costs000
Share of profit of companies accounted for using the equity method154
NET INCOME BEFORE TAX12815627
Deferred taxes-1-10
Corporate taxes-7-8-1
Taxes-8-9-1
RESULTAT NET DE LA PERIODE DES ACTIVITE POURSUIVIES12114726
Profit ou perte après impôt des activités abandonnées00
RESULTAT DES ACTIVITES ABANDONNEES00
NET INCOME FOR THE PERIOD12114726
Minority interests-6-33
NET INCOME FOR THE PERIOD - GROUP SHARE11514329

- Glossary:

1) Definition of the acronyms and abbreviations used:

GS: Group share
Chg: Change
LfL: Like-for-Like scope

2) Firm residual term of leases

Average outstanding period remaining of a lease calculated from the date a tenant first takes up an exit option.

3) Triple net lease

Lease contract reached between a landlord and a tenant. A "triple net" lease means a lease for which all the taxes and expenses (work, maintenance) related to proper functioning of the building are at the expense of the tenant.

4) Loan To Value (LTV)

Calculation of the LTV is detailed in the Appendices.

5) Rental income

Recorded rent corresponds to gross rental income accounted for over the year by taking into account the deferment of any relief granted to tenants, in accordance with IFRS standards.

The like-for-like rental income posted allows comparisons to be made between rental income from one year to the next, before taking changes to the portfolio (e.g. acquisitions, disposals, building works and development deliveries) into account. This indicator is based on assets in operation, i.e. properties leased or available for rent and actively marketed.

6) EBITDA (Earnings before Interest, Taxes, Depreciation and Amortisation):

This is gross operating income after rent. The calculation can be described in the following manner:

(+) Total revenues (revenues)
(-) Purchases and External Expenses
(-) Personnel Expenses
= EBITDAR
(-) Rental income
= EBITDA

7) EBITDAR Margin:

EBITDAR corresponds to the gross operating income before rent. It is used to compare companies with different ownership policies.

The EBITDAR margin corresponds to the following calculation: EBITDAR / Total rental income

The level of operating profits of hotels varies depending on the hotel category.

8) Portfolio

The portfolio presented includes investment properties and properties under development, as well as operating properties and properties in inventory for each of the entities, stated at their fair value.

9) Yield

The portfolio returns are calculated according to the following formula:

Annualised gross rental income
Value excluding duties on the scope in question

10) Average annual rate of debt

Financial cost of bank debt for the period
+ Financial cost of hedges for the period
Average used financial net debt outstanding in the year

11) Occupancy rate

The occupancy rate corresponds to the spot financial occupancy rate at the end of the period and is calculated using the following formula:

1 - Loss of rental income through vacancies (calculated at MRV)
Rental income of occupied assets + loss of rental income

This indicator is calculated solely for properties on which asset management work has been done and therefore does not include assets available under pre-leasing agreements. Occupancy rate are calculated using annualized data solely on the strategic activities portfolio.

12) Like-for-like change in rent

This indicator compares rents recognised from one financial year to another without accounting for changes in scope: acquisitions, disposals, developments including the vacating and delivery of properties. The change is calculated on the basis of rental income under IFRS for strategic activities.

On hotel operating properties, the change in constant scope is calculated based on EBITDA.

Restatement done:

  • Deconsolidation of acquisitions and disposals realised on the N and N-1 periods
  • Restatements of assets undergoing work, i.e.:
    • Restatement of assets released for work (realised on N and N-1 years)
    • Restatement of deliveries of under-work assets (realised on N and N-1 years).
13) Like-for-like change in value

This indicator is used to compare asset values from one financial year to another without accounting for changes in scope: acquisitions, disposals, works, developments including the vacating and delivery of properties.

Restatement done:

  • Deconsolidation of acquisitions and disposals realised during the period
  • Restatement of work realised on assets during period N (including assets under developpement).

Notes

  1. Source BNPPRE Research
  2. LfL : Like-for-like
  3. Yield excluding duties
  4. LfL: Like-for-Like
  5. Lfl :Like-for-like
  6. Yields calculated on the basis of revenues for hotel lease properties and of EBITDA for Hotel operating properties
See all Covivio Hotels news