1st Supplement, dated May 16, 2024 to the Base Prospectus dated April 10, 2024
This document constitutes a supplement (the "Supplement") for the purposes of Art. 8(10) and Art. 23(1) of Regulation (EU) 2017/1129 of the European Parliament and of the Council of June 14, 2017, (the "Prospectus Regulation") to the base prospectus of LEG Immobilien SE dated April 10, 2024 (the "Base Prospectus") relating to issues of non-equity securities within the meaning of Art. 2(c) of the Prospectus Regulation by LEG Immobilien SE.
LEG Immobilien SE
(incorporated in the Federal Republic of Germany as a European Company (Societas Europaea))
EUR 10,000,000,000 Debt Issuance Programme
The Commission de Surveillance du Secteur Financier (the "CSSF") of the Grand Duchy of Luxembourg in its capacity as competent authority under the Prospectus Regulation has approved this Supplement as a supplement within the meaning of Art. 23(1) of the Prospectus Regulation. By approving this Supplement, CSSF gives no undertaking as to the economic and financial soundness of the operation or the quality or solvency of the Issuer.
This Supplement together with the Base Prospectus and the documents incorporated by reference are also available for viewing at www.luxse.com.
The purpose of this Supplement is to supplement the Base Prospectus with information from the unaudited consolidated interim financial information of the Issuer as of and for the three-month period ended March 31, 2024.
This Supplement is supplemental to, and should be read in conjunction with, the Base Prospectus. Terms defined in the Base Prospectus have the same meaning when used in this Supplement.
LEG Immobilien SE ("LEG" or the "Issuer", together with its consolidated subsidiaries, "LEG Group" or the "Group") with its registered office in Düsseldorf, Germany accepts responsibility for the information given in this Supplement.
The Issuer hereby declares that, to the best of its knowledge, having taken all reasonable care to ensure that such is the case, the information contained in this Supplement for which it is responsible is in accordance with the facts and that this Supplement makes no omission likely to affect its import.
The Arranger and the Dealers have not separately verified the information contained in this Supplement. Neither the Arranger nor any of the Dealers makes any representation, expressly or implied, or accepts any responsibility, with respect to the accuracy or completeness of any information contained in this Supplement. Neither this Supplement nor any other financial statements are intended to provide the basis of any credit or other evaluation and should not be considered as a recommendation by the Issuer, the Arranger or the Dealers that any recipient of this Supplement or any other financial statements should purchase the Notes. Each potential purchaser of Notes should determine for itself the relevance of the information contained in this Supplement and its purchase of Notes should be based upon such investigation as it deems necessary. None of the Arranger or the Dealers undertakes to review the financial condition or affairs of the Issuer during the life of the arrangements contemplated by this Supplement nor to advise any investor or potential investor in the Notes of any information coming to the attention of any of the Dealers or the Arranger.
To the extent that there is any inconsistency between any statement included in this Supplement and any statement included or incorporated by reference in the Base Prospectus, the statements in this Supplement will prevail.
Save as disclosed on pages 2 - 9 of this Supplement, there has been no other significant new factor, material mistake or inaccuracy since the publication of the Base Prospectus.
1. Description of the Issuer and the LEG Group - General Information on LEG Immobilien SE
On pages 127 et seq. of the Base Prospectus, the content of the section "General Information on LEG Immobilien SE - Major Shareholders" shall be replaced by the following:
"Major Shareholders
The shares in the Issuer are listed on the regulated market of the Frankfurt Stock Exchange (Prime Standard). Since 2016 LEG is a constituent of the MDAX stock index of German mid-cap companies calculated by Deutsche Börse AG.
As of March 31, 2023, the share capital of the Issuer was divided into 74,109,276 no-par value shares. Each no-par value share represents a calculated share of the share capital in the amount of EUR 1.00.
To the knowledge of LEG, the Issuer had the following major shareholders as of May 15, 2024.
Shareholder | Share of voting rights | |
(in %) | ||
BlackRock, Inc | 10.2 | |
MFS | 10.0 | |
Total | 20.2 |
"
2. Description of the Issuer and the LEG Group - Consolidated Financial Information and Alternative Performance Measurers
On pages 135 et seqq. of the Base Prospectus, the content of the section "Consolidated Financial Information and Alternative Performance Measures" shall be replaced by the following:
"Consolidated Financial Information and Alternative Performance Measures
Unless otherwise specified, the following table provides key figures with regard to LEG's results of operation and financial position which are extracted or derived from the audited consolidated financial statements of the Issuer as of and for the financial year ended December 31, 2023 including comparative figures as of and for the financial year ended December 31, 2022 (the "Consolidated Annual Financial Statements") and the unaudited consolidated interim financial statements of the Issuer as of and for the three-month period ended March 31, 2024 (the "Consolidated Interim Financial Statements" and together with the Consolidated Annual Financial Statements, the "Consolidated Financial Statements").
Where financial information in the following tables is labelled "audited", this means that it has been taken from the audited consolidated financial statements of LEG as of and for the fiscal year ended December 31, 2023 and the comparative figures included in these consolidated financial statements as of and for the fiscal year ended December 31, 2022. The financial information marked as "unaudited" is extracted from the Consolidated Interim Financial Statements, LEG Group's accounting records or the internal reporting systems or has been calculated on the basis of figures extracted from the above-mentioned sources.
Selected Data from the Consolidated Statement of Comprehensive Income
For the three-month period | For the year | ||||
ended March 31, | ended December 31, | ||||
2024 | 2023 | 2023 | 2022 | ||
(unaudited) | (audited) | ||||
(in EUR million) | (in EUR million) | ||||
Net operating income | 140.8 | 581.6 | 413.5 | ||
135.4 | |||||
Rental and lease income | 324.8 | 312.4 | 1,240.9 | 1,149.4 | |
Cost of sales in connection with rental lease income | (184.0) | (177.0) | (659.3) | (735.9) | |
Net income from the disposal of investment properties | (0.3) | (0.5) | (1.7) | (1.5) | |
Net income from the remeasurement of investment | |||||
properties | 3.0 | (0.5) | (2,422.8) | 382.4 | |
Net income from the disposal of real estate inventory | 0.0 | (0.1) | (0.5) | (0.2) | |
Net income from other services | 0.4 | 7.8 | 36.3 | 16.4 | |
Administrative and other expenses | (16.9) | (15.2) | (57.7) | (182.6) | |
Other income | 0.0 | 0.0 | 0.3 | 0.1 | |
Operating earnings | 127.0 | 126.9 | (1,864.5) | 628.1 | |
Interest income | 4.1 | 1.1 | 16.4 | 2.5 |
2
Interest expenses ................................................................
Net income from other investment securities and other
equity investments .............................................................
Net income from the fair value measurement of derivatives
...........................................................................................
Earnings before income taxes ..............................................
Income taxes ......................................................................
Net profit or loss for the period ...........................................
For the three-month period | For the year | ||||
ended March 31, | ended December 31, | ||||
2024 | 2023 | 2023 | 2022 | ||
(unaudited) | (audited) | ||||
(in EUR million) | (in EUR million) | ||||
(43.4) | (165.0) | (143.0) | |||
(38.0) | |||||
(7.6) | 35.6 | 39.5 | (101.4) | ||
(2.4) | 0.7 | (8.6) | 121.5 | ||
77.7 | 126.3 | (1,982.3) | 508.0 | ||
(19.9) | (30.0) | 417.5 | (270.6) | ||
57.8 | 96.3 | (1,564.8) | 237.4 |
Selected Data from the Consolidated Statement of Financial Position
Non-current assets ................................................................
Current assets .......................................................................
Assets held for sale...............................................................
Total assets..........................................................................
Equity ...................................................................................
Non-current liabilities...........................................................
Current liabilities..................................................................
Total equity and liabilities .................................................
As of March 31, | As of December 31, | ||
2024 | 2023 | 2022 | |
(unaudited) | (audited) | ||
(in EUR million) | (in EUR million) | ||
18,720.2 | 18,660.8 | ||
20,783.4 | |||
666.1 | 564.9 | 541.7 | |
46.2 | 77.9 | 35.6 | |
19,432.5 | 19,303.6 | 21,360.7 | |
7,550.4 | 7,488.2 | 9,083.9 | |
11,049.0 | 11,040.3 | 11,699.5 | |
833.1 | 775.1 | 577.3 | |
19,432.5 | 19,303.6 | 21,360.7 |
Selected Data from the Consolidated Statement of Cash Flows
Net cash from/(used in) operating activities ..........................
Net cash from/(used in) investing activities...........................
Net cash from/(used in) financing activities ..........................
Change in cash and cash equivalents .................................
Cash and cash equivalents at beginning of period .................
Cash and cash equivalents at end of period ...........................
As of and for the three-month | As of and for the fiscal year | |||
period ended March 31, | ended December 31, | |||
2024 | 2023 | 2023 | 2022 | |
(unaudited) | (audited) | |||
(in EUR million) | (in EUR million) | |||
134.4 | 447.9 | |||
125.1 | 389.0 | |||
(111.9) | (137.8) | (421.5) | (1,058.8) | |
(14.8) | (53.7) | (111.1) | 356.4 | |
7.7 | (66.4) | (84.7) | (313.4) | |
277.5 | 362.2 | 362.2 | 675.6 | |
285.2 | 295.8 | 277.5 | 362.2 |
Alternative Performance Measures and Operational Measures
LEG believes that there are alternative performance measures (together, the "Alternative Performance Measures") which are useful in evaluating LEG's operating performance, the net value of LEG's property portfolio, the level of LEG's indebtedness and of cash flows generated by LEG's housing business. However, the Alternative Performance Measures are not recognised as measures under IFRS and should not be considered as substitutes for figures on result before taxes, net earnings, cash flow from/used in operating activities or other income statement or cash flow data, as determined in accordance with IFRS, or as measures of profitability or liquidity. The Alternative Performance Measures do not necessarily indicate whether cash flow will be sufficient or available for LEG's cash requirements, nor whether any such measure is indicative of LEG's historical operating results. The Alternative Performance Measures are not meant to be indicative of future results. Because not all companies calculate these measures and figures in the same way, LEG's presentation of the Alternative Performance Measures is not necessarily comparable with similarly titled measures used by other companies.
3
Overview
The following table presents a summary of relevant Alternative Performance Measures and operational measures for the periods shown:
As of and for the three-month | As of and for the fiscal year | |||||||
period ended March 31, | ended December 31, | |||||||
2024 | 2023 | 2023 | 2022 | |||||
(unaudited) | (audited, | |||||||
unless specified otherwise) | ||||||||
Number residential units at period end (in units)(1) | 165.953 | 166,546 | ||||||
166,987 | 167,040 | |||||||
EBIT (operating earnings) (in EUR million) | 127.0 | 126.9 | (1,864.5) | 628.1 | ||||
EBITDA (in EUR million) | 131.0 | 131.2 | (1,847.3) | 942.4 | ||||
Adjusted EBITDA (in EUR million) | 157.6 | 157.0 | 672.8 | 638.1(3) | ||||
In-place rent at end of period (in EUR/sqm)(1), (2) | 6.68 | 6.44 | 6.59 | 6.33 | ||||
EPRA Vacancy rate at end of period (in %)(1) | 2.9 | 3.0 | 2.9 | 2.9 | ||||
EPRA-NTA at end of period (diluted) (in EUR million) | 9,462.9 | 11,524.1 | 9,379.9 | 11,377.2 | ||||
Loan-to-value (LTV) ratio (in %) | 47.9 | 43.5 | 48.4 | 43.9 | ||||
FFO I | (after adjustment of | non-controlling | interests) | |||||
(in EUR million) | 98.8 | 103.2 | 453.9 | 482.0 | ||||
AFFO (CAPEX-adjusted FFO I) (in EUR million) | 48.6 | 54.9 | 181.2 | 108.8 | ||||
FFO II | (including disposal | of investment | properties) | |||||
(in EUR million) | 98.0 | 101.0 | 453.7 | 483.7 |
- Unaudited.
- Monthly net cold rent (excluding utilities) on the basis of rents as of period end.
- Value of comparative period adjusted.
EBIT, EBITDA and Adjusted EBITDA
"EBIT" (Earnings Before Interest and Taxes), also referred to by LEG as "operating earnings" is defined as consolidated net profit or loss for the period before interest income, interest expenses, net income from investment in securities, net income from associates, net income from the fair value measurement of derivatives and income taxes.
"EBITDA" is defined as EBIT adjusted for depreciation on property, plant and equipment and amortisation on intangible assets.
"Adjusted EBITDA" is calculated by adjusting EBITDA for net income or expense from the remeasurement of investment property, special one-off effects, net income from the disposal of real estate properties and net income from the disposal of inventory properties. Special one-off effects comprise project costs for business model and process optimisation, personnel related matters, acquisition and integration costs, capital market financing measures and M&A activities as well as other atypical matters.
The following table outlines the calculation of Adjusted EBITDA for the periods shown:
For the three-month period
ended March 31,
20242023
(unaudited)
(in EUR million, unless specified
otherwise)
EBIT (operating earnings) | 127.0 | 126.9 |
Depreciation on property, plant and equipment and | 4.0 | 4.3 |
amortisation on intangible assets | ||
EBITDA | 131.0 | 131.2 |
Net income from the remeasurement of investment property | 3.0 | (0.5) |
Non-recurring special items | 5.5 | 3.1 |
Net income from the disposal of investment properties | 0.3 | 0.5 |
Net income from the disposal of real estate inventory | 0.0 | 0.1 |
Maintenance for externally procured services | (30.4) | (25.2) |
Subsidies recognised in profit or loss | 3.9 | 0.0 |
For the fiscal year
ended December 31,
2023 | 2022 |
(audited, unless specified otherwise) (in EUR million, unless specified otherwise)
(1,864.5) | 628.1 |
17.2314.3
(1,847.3) | 942.4 |
2,422.8 | (382.4) |
14.037.0
1.71.5
0.50.2
99.357.1(3)(2.2)-(3)4
For the three-month period | |||
ended March 31, | |||
2024 | 2023 | ||
(unaudited) | |||
(in EUR million, unless specified | |||
otherwise) | |||
Own work capitalised | 2.7 | ||
3.5 | |||
Adjusted EBITDA | 157.6 | 157.0 | |
Adjusted EBITDA margin (in %)(1), (2) | 73.6 | 76.1 |
For the fiscal year
ended December 31,
2023 | 2022 |
(audited, unless specified otherwise) (in EUR million, unless specified otherwise)
(16.0) | (17.7)(3) |
- Unaudited.
- The Adjusted EBITDA margin shows the ratio of Adjusted EBITDA to net cold rent for the respective period.
- Value of comparative period adjusted.
EPRA-NTA
"EPRA-NTA" refers to net tangible assets ("NTA") as defined by the EPRA. The Issuer has defined EPRA-NTA as a central key figure for the future. The difference between the definition of EPRA-NTA and other definitions of net asset value is the adjustment of intangible assets and goodwill resulting from synergies. In addition, deferred taxes on investment properties are adjusted by the amount attributable to LEG Group's planned property sales. The option to measure intangible assets at fair value is not used by the Issuer.
The following table outlines the calculation of EPRA-NTA for the periods shown:
As of March 31, | As of December 31, | |||
2024 | 2023 | 2022 | ||
(unaudited) | (audited) | |||
(in EUR million) | (in EUR million) | |||
Equity attributable to the shareholders of the parent company | 7,525.4 | 7,463.2 | ||
9,058.6 | ||||
Hybrid Instruments | 28.5 | 28.5 | 31.0 | |
NAV at fair value (diluted) | 7,553.9 | 7,491.7 | 9,089.6 | |
Deferred tax in relation to fair value gains of IP and deferred | ||||
tax on subsidised loans and financial derivatives | 1,957.9 | 1,935.2 | 2,371.9 | |
Fair value of financial instruments | (44.3) | (42.0) | (78.5) | |
Intangibles as per IFRS balance sheet | (4.6) | (5.0) | (5.8) | |
EPRA-NTA (diluted) | 9,462.9 | 9,379.9 | 11,377.2 |
LTV Ratio
The "LTV Ratio" refers to the ratio of net financial liabilities to the sum of investment properties, assets held for disposal, prepayments for investment properties and prepayments for company acquisitions. The calculation was adjusted to the current market standard as of March 31, 2023. The net financial liabilities are reduced by the short-term deposits, the real estate assets are supplemented by the participations in other real estate companies. The figure as at December 31, 2022 was adjusted accordingly in the consolidated financial statements for the year ended December 31, 2023.
The following table shows the calculation of the LTV Ratio for the periods shown:
As of March 31, | As of December 31, | |||
2024 | 2023 | 2022 | ||
(unaudited) | (audited) | |||
(in EUR million) | (in EUR million) | |||
Financial liabilities(1) | 9,369.2 | 9,375.8 | ||
9,460.8 | ||||
- Without lease liabilities IFRS16 (not leasehold) | 14.2 | 15.9 | 22.0 | |
- less cash and cash equivalents | 469.6 | 405.5 | 402.2 | |
Net financial liabilities | 8,885.4 | 8,954.4 | 9,036.6 | |
Investment properties | 18,164.5 | 18,101.8 | 20,204.4 | |
Assets held for disposal | 46.2 | 77.9 | 35.6 | |
Prepayments for investment properties | - | 0.0 | 60.8 | |
Participation in other residential companies | 332.6 | 340.1 | 306.7 |
5
As of March 31, | As of December 31, | ||
2024 | 2023 | 2022 | |
Real estate assets | 18,543.3 | 18,519.8 | 20,607.5 |
Loan-to-value (LTV) ratio (%) | 47.9 | 48.4 | 43.9 |
- The amount of financial liabilities refers to the sum of current and non-current financial liabilities as of the respective date as shown in the LEG Group's consolidated statement of financial position prepared in accordance with IFRS.
Funds from Operations, FFO
Funds from operations ("FFO") is a measure of liquidity for real estate companies. LEG differentiates between "FFO I" (before adjustment of non-controlling interests), in which Adjusted EBITDA for the respective periods is adjusted to generally reflect interest income and expenses impacting cash (zahlungswirksamen Zinsaufwendungen und - erträge) and income taxes impacting cash (zahlungswirksamen Ertragsteuern); "AFFO" (Capex-adjusted FFO I), in which FFO I is adjusted for adjusted non-controlling interests and capitalised cost of modernisation measures of investment properties and "FFO II" (including the disposal of investment properties), in which the net income generated from the disposal of investment properties and cash income taxes from disposal of investment properties and income taxes relating to other periods are subtracted to the FFO I (after adjustment of non-controlling interests) for the respective periods.
The following table shows the calculation of FFO I, AFFO (Capex-adjusted FFO I) and FFO II for the periods shown:
For the three-month period | For the fiscal year | |||||
ended March 31, | ended December 31, | |||||
2024 | 2023 | 2023 | 2022 | |||
(unaudited) | (audited) | |||||
(in EUR million) | (in EUR million) | |||||
Adjusted EBITDA(1) | 157.6 | 672.8 | ||||
157.0 | 638.1(4) | |||||
Cash interest expenses and income FFO I | (34.5) | (31.3) | (131.3) | (113.2) | ||
Cash income taxes FFO I | (0.1) | (0.2) | (4.7) | (1.7) | ||
Maintenance for externally procured services | (30.4) | (25.2) | (99.3) | (57.1)(4) | ||
Subsidies recognised in profit or loss | 3.9 | 0.0 | 2.2 | - | ||
Own work capitalised | 2.7 | 3.5 | 16.0 | 17.7(4) | ||
FFO I (before adjustment of non-controlling interests) . | 99.2 | 103.8 | 455.7 | 483.8 | ||
Adjusted non-controlling interests(2) | (0.4) | (0.6) | (1.8) | (1.8) | ||
FFO I (after adjustment of non-controlling interests) .... | 98.8 | 103.2 | 453.9 | 482.0 | ||
Adjusted net income from the disposal of investment | 0.0 | (0.4) | 2.8 | 0.8 | ||
properties | ||||||
Cash income taxes from disposal of investment properties | (0.8) | (1.8) | (3.0) | 0.9 | ||
and income taxes relating to other periods | ||||||
FFO II (incl. disposal of investment properties) | 98.0 | 101.0 | 453.7 | 483.7 | ||
CAPEX(3) | (50.2) | (48.3) | (272.7) | (373.2) | ||
AFFO (CAPEX-adjusted FFO I) | 48.6 | 54.9 | 181.2 | 108.8 |
- For a calculation of Adjusted EBITDA see the sub-section titled "Adjusted EBITDA" above.
- The adjustment for non-controlling interests regards a joint venture with Innogy (formerly: RWE Vertriebs AG) (EnergieServicePlus GmbH), in which Innogy held 49% of the shares. Since FFO I is used as an assessment base to calculate the dividend distributable to the shareholders of LEG, FFO I is adjusted for any non-controlling interests, such that the FFO I as attributable to the shareholders of the Issuer is shown.
- "CAPEX" refers to capital expenditures: Capitalised cost of modernisation measures of investment properties.
- Value of comparative period adjusted.
EPRA Vacancy Rate
The "EPRA Vacancy Rate" refers to the vacancy rate calculated in accordance with the best practice recommendations of the European Public Real Estate Association. EPRA Vacancy Rate is defined as the ratio of market rent for vacant units to market rent for all units."
6
3. Description of the Issuer and the LEG Group - Recent Events
On page 139 of the Base Prospectus, the content of the section "Recent Events" shall be replaced by the following:
"Recent Events
On May 15, 2024, the Issuer announced disposals of a total of 2,200 units for a total of roughly EUR 210 million since the beginning of the year. 594 units have been already transferred in the first quarter of 2024, representing disposal proceeds of EUR 40 million. The bulk of the diposals, i.e. approximately EUR 170 million or 1,623 units, will be transferred from the second quarter to the forth quarter of 2024. Those units have been coming from the low end of the quality spectrum of the existing portfolio in NorthRhine Westphalia and Lower Saxony as well as from the high end of the quality spectrum as the Issuer also sold new built units in Düsseldorf and Essen.
There are no recent events particular to the Issuer which are to a material extent relevant to an evaluation of the Issuer's solvency."
4. Description of the Issuer and the LEG Group - Trend Information and Significant Changes
On page 139 of the Base Prospectus, the content of the section "Trend Information and Significant Changes" shall be replaced by the following:
"Trend Information and Significant Changes
There has been no material adverse change in the prospects of the Issuer since December 31, 2023.
There has been no significant change in the financial performance of LEG Group since March 31, 2024.
There has been no significant change in the financial position of the LEG Group since March 31, 2024."
5. Documents incorporated by reference
On page 149 et seq. of the Base Prospectus, the content of the section "Documents incorporated by reference" shall be replaced by the following:
"DOCUMENTS INCORPORATED BY REFERENCE
The pages specified below of the following documents which have previously been published or are published simultaneously with this Base Prospectus and which have been filed with the CSSF are incorporated by reference into this Base Prospectus:
- extract from the Annual Report 2023 of LEG Group (the "Annual Report 2023"), containing the English language translation of the respective German language audited consolidated financial statements of the Issuer as of and for the year ended December 31, 2023 and the German language independent auditor's report (Bestätigungsvermerk des unabhängigen Abschlussprüfers) in respect thereof;
- extract from the Annual Report 2022 of LEG Group (the "Annual Report 2022"), containing the English language translation of the respective German language audited consolidated financial statements of the Issuer as of and for the year ended December 31, 2022 and the German language independent auditor's report (Bestätigungsvermerk des unabhängigen Abschlussprüfers) in respect thereof;
- extract from the Consolidated Interim Financial Statements for 2024 Q1 of the Issuer (the "Interim Report Q1 2024"), containing the English language translation of the respective German language consolidated interim financial statements of LEG Immobilien SE as of and for the three-month period ended March 31, 2024;
- extract from the base prospectus of LEG Immobilien AG relating to the EUR 5,000,000,000 debt issuance programme dated March 15, 2021 (the "Base Prospectus 2021"); and
- extract from the base prospectus of LEG Immobilien AG relating to the EUR 5,000,000,000 debt issuance programme dated November 15, 2019 (the "Base Prospectus 2019").
The non-incorporated parts of such documents, i.e. the pages not listed in the tables below, are either not relevant for the investor or covered elsewhere in the Base Prospectus.
7
(i) Extracted from: Annual Report 2023 | |
Consolidated statement of financial position | page 135 |
Consolidated statement of comprehensive income | page 136 |
Statement of changes in consolidated equity | page 137 |
Consolidated statement of cash flows | page 138 |
Notes | pages 139 - 218 |
List of shareholdings | pages 219 - 221 |
Consolidated statement of changes in assets / annex I | pages 222 - 223 |
Consolidated statement of changes in provisions / annex II | page 224 |
Independent auditor's report | pages 225 - 235 |
Responsibility statement | page 236 |
(ii) Extracted from: Annual Report 2022 | |
Consolidated statement of financial position | page 150 |
Consolidated statement of comprehensive income | page 151 |
Statement of changes in consolidated equity | page 152 |
Consolidated statement of cash flows | page 153 |
Notes | pages 154 - 219 |
List of shareholdings | pages 220 - 222 |
Consolidated statement of changes in assets / annex I | pages 223 - 224 |
Consolidated statement of changes in provisions / annex II | page 225 |
Independent auditor's report | pages 226 - 232 |
Responsibility statement | page 232 |
(iii) Extracted from: Interim Report Q1 2024 | |
Reconciliation to AFFO | page 11 |
Consolidated statement of financial position | page 19 |
Consolidated statement of comprehensive income | page 20 |
Statement of changes in consolidated equity | page 21 |
Consolidated statement of cash flows | page 22 |
(iv) Extracted from: Base Prospectus 2021 | |
Terms and Conditions of the Notes | pages 25 - 95 |
- Extracted from: Base Prospectus 2019
Terms and Conditions of the Notes | pages 23 - 95 |
All of these pages shall be deemed to be incorporated by reference into, and to form part of, this Base Prospectus.
Copies of documents incorporated by reference in this Base Prospectus may be obtained (without charge) from the registered office of the Issuer and the website of the Luxembourg Stock Exchange (www.luxse.com).
Electronic versions of the documents incorporated by reference are also available on the website of the Issuer (https://www.leg-wohnen.de) and can be accessed by using the following hyperlinks:
- Annual Report 2023https://irpages2.eqs.com/download/companies/legimmobilien/Annual%20Reports/LEG_GB_2023_e.pdf
- Annual Report 2022https://irpages2.eqs.com/download/companies/legimmobilien/Annual%20Reports/LEG_GB_2022_e.pdf
-
Interim Report Q1 2024
https://irpages2.eqs.com/download/companies/legimmobilien/Quarterly%20Reports/DE000LEG1110-Q1-2024-EQ-E-00.pdf
8
-
Base Prospectus 2021
https://ir.leg-
se.com/fileadmin/user_upload/Investor_Relations/Creditor_Relations/LEG_DIP_Update_2021_Base_Prospectus _approved.pdf -
Base Prospectus 2019
https://www.leg-
wohnen.de/fileadmin/dateien/02_Unternehmen/Investor_Relations/Unternehmensanleihen/LEG_DIP_Base_Pros pectus.pdf
"
9
Registered Office of the Issuer
LEG Immobilien SE
Flughafenstraße 99
40474 Düsseldorf
Federal Republic of Germany
10
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
LEG Immobilien SE published this content on 16 May 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 17 May 2024 07:20:02 UTC.