Consolidated statement of comprehensive income

Download XLS

(x EUR million)

Notes

2015

2014

Net revenue

18

809.1

768.8

Variable rent component

-148.9

-138.3

Interest expenses related to rent obligations

-153.6

-139.9

Movement rent obligo component in leased properties

-63.3

-58.6

Expenses investment property operational and financial lease

-365.8

-336.8

Other operating expenses investment property

-115.9

-111.7

Wages and salaries

-98.5

-92.9

Social security premiums

-19.4

-19.1

General expenses

-24.5

-23.6

Operational result before depreciation

185.0

184.7

Depreciation

-10.1

-10.0

Operational result

174.9

174.7

Financial result

19

-63.3

-82.1

Result from participating interests

-0.1

-

Direct result before taxes

111.5

92.6

Taxes

22

-20.7

-42.9

Direct result after taxes

90.8

49.7

Revaluation result investment property

6

4.2

-161.2

Goodwill impairment

5

-

-133.1

Impairment other intangible fixed assets

-0.6

-5.2

Movement in fair value of interest derivatives

22.7

-10.1

Amortisation hedging reserve interest derivatives

-31.0

-22.8

Other valuation results

21

4.5

-0.3

Indirect result before taxes

-0.2

-332.7

Taxes

22

0.3

55.4

Indirect result after taxes

0.1

-277.4

NET RESULT

90.9

-227.7

Download XLS

(x EUR million)

Notes

2015

2014

Foreign exchange differences on translation of foreign operations and net movement of currency derivatives

20.4

1.8

Movement in fair value of interest derivatives

-

-

Amortisation hedging reserve interest derivatives

31.0

22.8

Other direct movements in shareholders' equity

0.2

0.1

Items that are or will be transfered to the profit and loss statement - before taxes

51.6

24.7

Taxes on foreign exchange differences on translation of foreign operations and net movement of currency derivatives

-4.0

2.2

Taxes related to interest derivatives

-8.0

-7.1

Items that are or will be transfered to the profit and loss statement - after taxes

39.6

19.8

TOTAL COMPREHENSIVE INCOME AFTER TAXES

130.5

-207.9