REGULATED PRESS RELEASE

from Covivio Hotels (EPA:COVH)

Covivio Hotels - 2025 Half-year results

                                                                                      PRESS RELEASE

Paris, 16 July 2025

Results of the 1st half-year 2025: continued growth momentum

image

 

Hotel market: performance still improving in Europe 

After very good momentum in 2024, the European hotel industry continued its growth in 2025 with results up +2.5% at the end of May 2025. These results were driven by the increase in prices and a slight increase in occupancy rates. 

The best results were recorded in Southern Europe, notably Spain and Italy, with increases in RevPAR (Revenue Per Available Room) of +5.0% and +3.6% respectively. Germany continued to catch up, posting a +4.1% increase in RevPAR. In France, RevPAR growth was +2.1%. 

image

 

image 

Hotel investment in Europe totalled €4.95 billion in the first quarter of 2025 (stable year-on-year), with the hotel sector now accounting for 10.7% of total real estate investments. 

 

 

 

                                1 €60 million in disposals, in line with 2024 appraisal values  

Covivio Hotels signed new disposal agreements totalling €60 million in Group share (€65 million at 100%) during the first half of 2025: 8 assets in France for €23 million, including 2 Accor brand hotels, and 1 hotel in Erfurt, in Germany (€37 million).  

Increase in appraisal values of +2.3% on a like-for-like basis, due to the increase in revenues and the consolidation of hotels as operating properties performed at the end of 2024

Covivio Hotels held a Hotel real estate portfolio valued at €5,878 million (€6,501 million at 100%) at the end of June 2025, characterized by: 

-       high-quality locations: the average grade given for “geographic location” by customers on Booking.com is 8.9/10;  

-       a diversified portfolio, in terms of countries (11 countries), segments (27% of economy hotels,

40% of mid-range hotels and 33% of upscale hotels) and partner operators (17 brands including Accor, Marriott, IHG, Radisson, Minor and B&B);

-       long-term leases of 10.7 years on average.

Group Share

(€ millions, excluding duties)

Value 2024

Value H1 2025

Hotel lease properties

3 593

3 561

Hotel Operating properties

2 226

2 317

Total Hotels

5 818

5 878

Non-Strategic (Retail)

43

36

Total Covivio Hotels

5 861

5 914

1 LfL : Like-for-like

2

Yield excluding transfer taxes

image

On a like-for-like basis, the Hotel real estate portfolio was up by +2.3% over six months, driven mainly by assets located in France (+4.7%) and southern Europe (+3.3% in Spain, +2.6% in Italy). This growth is mainly due to the consolidation of hotel properties located in France and Belgium at the end of 2024, which resulted in a revaluation of these assets of +10.4%.

The hotel portfolio has an average yield excluding transfer taxes of 6.4% (stable over 6 months), of which 6.2% on the lease portfolio and 6.5% on the operating properties portfolio. 

 Breakdown of the hotel real estate portfolio at 30/06/2025 (in Group share)

image1

image 

* Others: Hungary, Portugal, Czech Republic and Ireland  

image 

€183 million increase in equity  

Covivio Hotels’ equity increased by €183 million in the first half of 2025, following the payment of the dividend in shares, which was subscribed by 82.3% of shareholders, at an issue price of €18.57/share.

9,848,860 new shares were issued, increasing the total number of shares comprising the share capital to 157,990,312.

This transaction, which reflects the renewed confidence of shareholders in Covivio Hotels’ strategy, strengthens the Company’s resources to continue its development.  

Decrease in debt and improvement in the debt ratio 

The net debt of Covivio Hotels fell to €1,966 million in Group share compared to €2,119 million at 31 December 2024, with a stable rate, of 2.3% at the end of June. The average debt maturity is 4.4 years. 

At June 30, 2025, the Loan To Value (LTV) ratio stood at 29.8%, down -2.7 points compared to the end of 2024, benefiting from increases in value and the payment of the dividend in shares. The interest coverage ratio (ICR) was 8.1x, and the net debt/EBITDA ratio was 6.4x.

Covivio Hotels net liquidity (including undrawn credit lines) was €958 million at the end of June 2025.

 

Revenue growth: +5.3% on a like-for-like basis 

The good results in the hotel market and for our hotels over the year resulted in revenue growth of +6.0% on a current scope and +5.3% on a like-for-like basis to €162.9 million compared to €153.7 million on 30 June 2024.  

Revenues

Revenues

Revenues

Revenues

Change

Change

€ million

H1 2024

H1 2024

H1 2025

H1 2025

Group

Share

Group Share LFL

100%

Group

Share

100%

Group Share

(%)

(%) (*)

Fixed Revenues

96.2

89.5

98.4

91.5

+2.3%

+3.6%

Variable Revenues

65.2

64.2

72.3

71.4

+11.1%

+8.7%

Total Hotel Revenues

161.4

153.7

170.7

162.9

+6.0%

+5.3%

Non-strategic (Retail)

1.7

1.7

0.5

0.5

-68.7%

+1.8%

Total revenues Covivio Hotels

163.1

155.4

171.2

163.4

+5.2%

+5.3%

      (*) On a like for like basis

 

 

Fixed revenues (56% of Hotel real estate revenues; Group share)

- Rents totalled €91.5 million at 30 June 2025, i.e. a +3.6% increase on a like-for-like scope due to rent indexation.   

Variable revenues (44% of Hotel real estate revenues, Group share)

-       Hotel real estate with variable rent (10% of hotel revenues, Group Share): the portfolio is mainly let to Essendi (formerly AccorInvest), in France and Belgium. It also includes the variable portion of revenue from assets located in Spain, Italy and the UK, held under leases with a guaranteed minimum rent.

-       Hotel operating properties (34% of Hotel real estate revenues, Group share): the majority of these hotels are located in France, Germany and Belgium.

Overall, variable revenues increased by +8.7% on a like-for-like scope year-on-year, thanks in particular to the excellent performance of hotel lease properties in southern Europe and hotel operating properties located in Nice and Lille.

 

Signing of a new lease with Radisson Hotel Group

Covivio Hotels signed a new lease with Radisson Hotel Group for an asset located at Roissy Charles de Gaulle airport, previously operated by Accor under a management contract. This 12-year lease is based on a variable rent with a guaranteed minimum. The 4-star hotel with 305 rooms will be operated under the Radisson Blu brand. 

The transition from operating property to a hotel lease property should lead to a significant improvement in revenues, which are expected to grow by more than 50% compared to 2024. 

This transaction marks a new stage in the strategic partnership between Covivio Hotels and Radisson Hotel Group and illustrates Covivio Hotels' ability to continuously optimize its revenues, by leveraging the flexibility of the different types of contracts (lease, franchise, management) and its in-depth knowledge of operators.

 

Recurring net result growth of +10.7% in H1 2025

Recurring net result (EPRA Earnings) of €132.3 million at the end of June 2025 (compared to €119.5 million at the end of June 2024), increased by +10.7% over a year, boosted by revenue growth. EPRA Earnings per share amounted to €0.88 (compared to €0.81 last year) an increase of +8.8%, taking the payment of the dividend in shares into account.

The EPRA NTA (net tangible assets) NAV was €4,006 million, compared with €3,815 million at the end of 2024, up +5.0% over the semester. It totals €25.4 per share, a decrease of -1.5% compared to the end of 2024, due to the payment of the dividend in shares in 2025. 

The EPRA NDV net asset value, which takes the fair value adjustment of interest rate hedges and fixedrate debt into account, rose to €3,843 million, from €3,690 million at the end of December 2024, an increase of +4.2%. It totals €24.3/share.  

 

 

 

 

2025 outlook

As a leading player in hotel real estate in Europe, Covivio Hotels is pursuing its strategy of growth and optimization of its portfolio, by actively enhancing its existing portfolio through dynamic and targeted management.

CONTACTS  

 

Press Relations

Géraldine Lemoine

Tel: +33 (0)1 58 97 51 00 geraldine.lemoine@covivio.fr

Investors Relations

Vladimir Minot Tel: +33 (0)1 58 97 51 94 vladimir.minot@covivio.fr

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 € 6.5 billion by the end of June, 2025.

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 €23.1bn 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 at the end of June 2025, is a listed property investment company (SIIC) and leading hotel real-estate player in Europe. It invests in hotel lease properties as well as hotel operating properties.

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

Covivio owns a high-quality hotel portfolio (274 hotels / 38,354 rooms) valued at €6.5 billion (€5.9 billion in Group share), focused on assets located in major European cities and leased or operated by major hotel operators such as Accor, B&B, Mariott, IHG, NH Hotels, 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).

1. Continued growth in the hotel market 

After very good momentum in 2024, the European hotel industry continued its growth in 2025 with results up +2.5% at the end of May 2025. These results were driven by the increase in prices and a slight increase in occupancy rates. 

The best results were recorded in southern Europe, notably Spain and Italy, with increases in RevPAR (Revenue Per Available Room) of +5.0% and +3.6% respectively. Germany continued to catch up, posting a +4.1% increase in RevPAR. In France, RevPAR growth was +2.1%. 

image 

Hotel investment in Europe totalled €4.95 billion in the first quarter of 2025 (stable year-on-year), with the hotel sector now accounting for 10.7% of total real estate investments. 

The assets partially owned by Covivio Hotels include mostly: 

o 91 B&B assets in France, including 89 held at 50.2% and 2 held at 31.2% o 21 AccorInvest assets, including 20 assets in France et 1 asset in Belgium, between 31.2% and 33.3% owned.

2. Accounted revenues: +5.3% on a like-for-like basis

(€ million)

Revenues

H1 2024

100%

Revenues

H1 2024

Group share

Revenues

H1 2025

100%

Revenues

H1 2025

Group share

Variation 

(%) Group Share

Group

Share valuation

(%) at likefor-like scope 

Variable revenues 

65.2

64.3

72.2

71.4

+11.1%

+8.7%

Fixed revenues 

96.2

89.5

98.4

91.5

+2.3%

+3.6%

Total hotel revenues

161.4

153.7

170.7

162.9

+6.0%

+5.3%

Hotel revenues increased by +5.3% on a like-for-like basis compared to H1 2024 reaching €162.9 million, due to:

„ Variable revenues (44% of hotel real estate revenue, Group share)

-       Hotels with variable rents (10% of hotel real estate revenues, Group Share): the portfolio is mainly leased to Essendi (formerly AccorInvest), in France and Belgium. It also includes the variable portion of revenues from assets located in Spain, Italy and the UK, held under leases with a guaranteed minimum rent.

-       Hotels operating properties (34% of hotel real estate revenues, Group share): these hotels are mainly located in France, Germany and Belgium.

„ Fixed revenues (56% of hotel real estate revenues, Group share): rents amounted to €91.5 million at June 30, 2025, an increase of +3.6% on a like-for-like scope due to the indexation of rents.

On a current scope, revenues increased by +6.0% year-on-year, impacted by the EBITDA of hotels taken over as hotel operating properties as part of the exchange operation with Essendi, acquisitions and disposals in 2024 and 2025.  

3. Annualised revenues

 

Breakdown by tenant/operator and by country, based on 2025 revenues which total €371.9 million in Group share.

image 

Revenues are divided into fixed rent (49%), variable rent (11%) and EBITDA (40%). 

 

 

 

4. Indexation

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

5. Hotel lease expiries: 10.7 years of residual firm lease term                

(€ million) – Group Share

By lease end date 

(1st exit option)

% of the total

By lease end date

% of TOTAL

2025

 -   

0%

 -   

0%

2026

 14.9 

7%

 -   

0%

2027

 3.2 

1%

 -   

0%

2028

 5.1 

2%

 7.7 

3%

2029

 2.7 

1%

 8.5 

4%

2030

 2.1 

1%

 20.1 

9%

2031

 31.0 

14%

 11.8 

5%

2032

 10.7 

5%

 12.2 

5%

2023

 10.5 

5%

 6.8 

3%

2034

 7.1 

3%

 33.8 

15%

Beyond

 136.5 

61%

 122.9 

55%

Total hotel lease properties 

223.8

100%

223.8

100%

 

6. Portfolio valuation: +2.3% increase on a like-for-like basis
6.1 Change in portfolio values

(In € million, excluding duties, Group share)

Value 2024

Acquis.

Invest.

Disposals 

Change in value 

Others 

Value H1 2025

Hotels - Lease properties 

3,593

-2

-60

49

-18

3,561

Hotels - Operating properties 

2,226

12

-

82

-3

2,317

Total Hotels

5,818

 

10

-60

131

-21

5,878

At 30 June 2025, hotel assets total €5.9 billion Group share, up €60 million compared to end-2024, mainly due to the impact of variations in value on a like-for-like scope (+€131 million) and disposals  (-€60 million).

 

 

 

 

 

 

 

 

 

 

 

 

6.2 Change on a like-for-like basis: +2.3%

 

(In € million, excluding duties)

Value 2024 Group share

Value H1 2025 100% 

Value H1 2025 Group share

Change in value on a

like-for-like

basis [1] in

Group share

Yield[2] 2024

Yield2

H1

2025

% of total value  

France

845

1,233

805

+0.7%

6.0%

6.2%

14%

Paris

265

364

264

Greater Paris (excl. Paris)

216

372

208

Major regional cities

172

218

138

Other cities 

192

279

195

Germany 

568

583

567

-0.1%

5.7%

5.9%

10%

Frankfurt

67

68

66

Munich

46

46

46

Berlin

59

62

60

Other cities

397

407

396

Belgium

121

120

120

-1.2%

8.5%

9.0%

2%

Brussels

18

18

18

Other cities

103

102

102

Spain

641

663

663

+3.3%

6.2%

6.5%

11%

Madrid

285

296

296

Barcelona

151

151

151

Other cities

206

216

216

UK

712

705

705

+2.1%

5.3%

5.5%

12%

Italy

279

286

286

+2.6%

6.1%

6.7%

5%

Other countries

426

415

415

+0.6%

6.3%

6.5%

7%

Total Hotel lease properties

3,593

4,006

3,561

+1.4%

6.0%

6.2%

61%

France

1,080

1,290

1,167

+7.7%

7.3%

6.6%

20%

Paris 

493

608

540

Other cities (Nice, Lille…)

587

683

627

Germany

774

804

763

-1.6%

6.1%

5.9%

13%

Berlin

563

585

555

Dresden & Leipzig

156

161

153

Other cities

55

58

55

Other countries

372

401

387

+2.9%

8.0%

7.6%

7%

Total Hotel operating properties

2,226

2,495

2,317

+3.7%

7.0%

6.5%

39%

Total Hotels                                          5,818                  6,501

5,878

+2.3%

6.4%

6.4%

100%

At the end of June 2025, Covivio Hotels holds a unique hotel portfolio valued at €5,878 million Group share (€6,501 million at 100%) in Europe. This strategic portfolio is characterised by:

-       High-quality locations: average Booking.com geographic location grade of 8.9/10 and 91% in major European city destinations. 

-       A diversified portfolio in terms of countries (11 countries), segments (27% economic, 40% midscale and 33% upscale hotels). 

-       Major hotel operators with long-term leases: 17 hotel operators with an average lease term of

10.7 years.

The value of the hotel portfolio increased on a like-for-like basis by +2.3%, due to the consolidation of assets as hotel operating properties, the results of variable revenue hotels and the indexation of fixed rents.

Growth was achieved both on hotel leased properties (+1.4%) and hotel operating properties (+3.7%), particularly in France (+4.7%) and southern Europe (+3.3% in Spain, +2.6% in Italy). 

The hotel real estate portfolio has an average yield excluding duties of 6.4%, stable over 6 months.


 

                Portfolio breakdown by value and           geography 

image

 

 

 

 

 

 

 

 

 

 

 

91% in major European destinations

image


        -     Bridge table of the portfolio:

Portfolio (as of  30/06/2025)                                                                                                     5 914 M€

Use rights on investment properties

Use rights on operating properties

Equity affiliates > 30%

Non-accrued goodwill of operating property assets

Real Estate Assets Group Share

+ 239 M€

+ 45 M€ - 156 M€

- 383 M€ 5 659 M€

The companies's fully consolidated non-controlling interest

100% Real estate assets - IFRS accounts

+ 270 M€

5 929 M€

        -     Bridge table of EPRA indicator:

Shareholders’ equity Group - IFRS Accounts

3 499 M€

Fair value of operating property assets net of deferred taxes

+ 296 M€

Non optimised transfer rights

331 M€

Fair value of financial instruments

- 90 M€

Defered tax (including IFRS adjustments)

+ 290 M€

EPRA NRV

4 326 M€

Non-optimised transfer rights

-283 M€

Goodwill and intangibles assets*

- 1 M€

Deferred tax on non-core assets

- 36 M€

EPRA NTA

4 006 M€

Optimisation of the transfer rights

- 48 M€

Intangibles assets

+ 1 M€

Fair value of fixed-rate debt net (excluding credit spread) of deferred taxes

+ 49 M€

Fair value of financial instruments

+ 90 M€

Deferred taxes

- 254 M€

EPRA NDV

3 843 M€

*The goodwill corresponding for €323 million to acquired operating companies (OpCos) has not been deducted. Indeed, the price paid to acquire these OpCos contributes to the value of the assets (OpCos + PropCos), as valued by the real estate appraiser. The Group did not pay any additional price to acquire these OpCos. The goodwill published in the balance sheet therefore contributes to the fair value of the assets shown as operating properties in the Group's balance sheet.

-       Bridge table of rental income:

€ million

Rental income HY 2025

Non-controlling interest

Rental income HY 2025

Group Share

IFRS Accounts

Covivio Hotels

Hotels

171 M€

-8 M€

163 M€

Retail premises

1 M€

0 M€

1 M€

Total Rental Income

171 M€

-8 M€

163 M€

Managed hotel EBITDA

56 M€

-1 M€

55 M€

-       Debt maturity per year (Group share commitments):

image 

 

-       Detail of Loan-to-Value (LTV) calculation:

(€ million) – Group Share

31/12/2024

 30/06/2025

Net book debt

2 119

1 965

Receivables linked to associates (fully consolidated)

-27

-27

Pledges

-69

-51

Security deposits received

-7

-11

Purchase debt

11

2

Net debt Group Share

2 026

1 878

Appraised value of real estate assets (including duties)

6 029

6 094

Pledges

-69

-51

Receivables linked to associates (equity method)

61

64

Share of equity affiliates

217

188

Value of assets

6 237

6 294

LTV Excluding Duties

34,3%

31,5%

LTV Including Duties

32,5%

29,8%

-       Reconciliation with consolidated accounts:

Net debt

(€ million)

 

Consolidated financial statements

Minority interests

Group Share

Bank Debt

2 653

-91

2 562

Cash and cash equivalents

-607

11

-597

Net debt

 

2 046

-80

1 966

Portfolio 

image

Interest Coverage Ratio (ICR)

image

-       Bridge table of EPRA Earnings:

 

                                                                            Net income            Non-

                                                                                                                           Net Income,                                               EPRA

€ million                                                                100% IFRS        controlling                                    Restatements

                                                                                                                          Group Share                                            Earnings

                                                                             Accounts           interest

Net Rental Income

Managed hotel income

113,5 55,6

-7,0

-0,9

106,5 54,7

Operating costs

-9,4

0,5

-8,8

Depreciation of operating assets

-51,9

0,5

-51,4

Net allowances to provisions and other

7,9

0,0

7,9

OPERATING PROFIT

115,7

-6,8

108,9

Income from disposals of assets

-1,2

0,0

-1,2

Net valuation gains and losses

51,1

-1,4

49,7

Income from disposal of securities

0,0

0,0

0,0

Income from changes in scope

-0,2

0,0

-0,2

OPERATING PROFIT (LOSS)

165,4

-8,3

157,1

Costs of net financial debt

-24,8

2,1

-22,7

Interest charges on rental liabilities

-7,8

0,0

-7,8

Fair value adjustment on derivatives

-5,9

-0,2

-6,1

Discounting and exchange result

-0,0

0,5

0,5

Net change in financial and other provisions

0,0

0,0

0,0

Share in income of equity affiliates

1,0

-0,0

1,0

PRE-TAX NET INCOME (LOSS)

128,4

-6,4

122,0

Deferred tax liabilities

-0,8

0,2

-0,6

Recurrent Tax                                                                      -7,0                    0,1                   -6,9

0,7

1,7

107,2 56,4

0,0

-8,8

49,6

-1,8

-3,5

4,4

48,5

157,4

1,2

0,0

-49,7

0,0

-0,0

0,0

0,2

0,0

0,3

157,4

0,0

-22,7

5,6

-2,2

6,1

0,0

0,0

0,5

0,0

0,0

4,8

5,8

16,8

138,8

0,6

0,0

                        0,4                    -6,5

NET INCOME FOR THE PERIOD                                        120,6                  -6,1                114,5                           17,8                 132,3

-       Balance sheet (100%):

image

-       Profit and loss account (100%):

€ million- Consolidated data

 30/06/2024

 30/06/2025

Variation

Rents

134

116

-18

Rental charges not recovered

-2

-2

0

Expenses on Buildings

-2

-1

1

Net bad debt expenses

1

1

0

NET RENTS

131

114

-17

Revenue from hotels under management

138

223

85

Operating expenses of hotels under management

-108

-167

-59

RESULTS OF HOTELS UNDER MANAGEMENT

0

56

56

Management and administration income

2

3

0

Structure costs

-11

-12

-1

  NET OPERATING COSTS

-9

-9

-1

Depreciation of operating assets

-21

-52

-31

Net change in provisions

0

0

0

Other operating profits ans losses

8

8

0

OPERATING RESULT

139

116

-23

Income from asset disposals

4

-1

-5

Result of value adjustments

21

51

30

Income from the sale of securities

0

0

0

Result of changes in scope

0

0

0

Profit and loss from goodwill

-1

0

1

OPERATING INCOME

162

165

3

Cost of net financial debt

-30

-25

5

Interest expense on rental liabilities

-8

-8

0

Value adjustment of derivative instruments

21

-6

-27

Discounting and exchange result

-1

0

1

Early amortization of loan issue costs

-1

0

1

Share of profit of companies accounted for using the equity method

9

1

-8

NET INCOME BEFORE TAX

154

128

-25

Taxes

-12

-8

4

NET INCOME FOR THE PERIOD

142

121

-21

Minority interests

-9

-6

3

NET INCOME FOR THE PERIOD - GROUP SHARE

133

115

-19

-       Glossary:

1)    Definition of the acronyms and abbreviations used:

GS: Group share

Chg: Change

LfL: Like-for-Like basis 

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

image

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

image

    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.:

o           Restatement of assets released for work (realised on N and N-1 years) o 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).



[1] LFL: Like-for-like basis over 6 months

[2] Yields calculated on the basis of revenues for hotel lease properties and the EBITDA of hotel operating properties

See all Covivio Hotels news