CONSOLIDATED FINANCIAL STATEMENTS 4. Statement of changes in equity (in € thousand) Share capital Share premium account Treasury shares Reserves and retained earnings Total equity attributable to Group shareholders Minority interests Total equity At 31 December 2006 85,507 248,164 (3,854) 438,217 768,034 18,331 786,365 Profit for the year 429,417 429,417 10,124 439,541 Translation adjustment (2,896) (2,896) (2,896) Total income, expense and related movements over the period 426,521 426,521 10,124 436,645 Dividend distributions (31,275) (31,275) 943 (30,332) Capital increase 1,110 15,026 – 16,136 252 16,388 Value of stock options and stock grants 3,550 3,550 3,550 Treasury shares (574) 1,623 1,049 1,049 Transactions with minority investors 1 1 (1) – Changes in the scope of consolidation (other) – 905 905 Other 10 10 2 12 At 31 December 2007 86,617 263,190 (4,428) 838,647 1,184,026 30,556 1,214,582 Profit for the year (397,056) (397,056) 13,509 (383,547) Translation adjustment 977 977 – 977 Total income, expense and related movements over the period (396,079) (396,079) 13,509 (382,570) Dividend distributions (47,716) (47,716) 1,090 (46,626) Capital increase 34,197 346,225 (5,847) 1 374,576 1 374,577 Expenses of transactions with equity holders (2,642) – (2,642) – (2,642) Value of stock options and stock grants 6,209 6,209 23 6,232 Treasury shares (1,464) (211) (1,675) – (1,675) Transactions with minority investors (7,422) (7,422) 2,224 (5,198) Changes in the scope of consolidation (other) – – 1,414 1,414 Other 1 (1) (2) (2) (1) (3) At 31 December <strong>2008</strong> 120,815 606,772 (11,739) 393,427 1,109,275 48,816 1,158,091 82
5. Costing-based profitability analyses Costing-based profitability analysis at 31 December <strong>2008</strong> (in € thousand) Shopping centres Property development for third parties Recurring activities Non–recurring activities Rental revenue 122,266 – 122,266 – 122,266 Other income, net 4,339 0 4,339 – 4,339 Expenses on land (2,060) – (2,060) – (2,060) Non–recovered service charges (2,729) – (2,729) – (2,729) Management fees (4,560) – (4,560) – (4,560) NET RENTAL INCOME 117,256 0 117,256 – 117,256 Revenue – 739,619 739,619 39,339 778,957 Cost of sales – (639,234) (639,234) (37,656) (676,890) Marketing expenses – (14,027) (14,027) (481) (14,508) Net allowance to provisions – (10,755) (10,755) (23,908) (34,663) Amortisation of customer relationships – – – (21,298) (21,298) NET PROPERTY INCOME – 75,603 75,603 (44,005) 31,598 External service providers 6,665 29,392 36,057 3,918 39,975 Staff costs (9,213) (29,530) (38,743) (5,394) (44,137) Other overhead costs (8,029) (11,847) (19,876) (7,491) (27,367) Depreciation expense on operating assets (391) (2,150) (2,541) (695) (3,237) Allowance to provisions – – – (81) (81) Amortisation of customer relationships – – – (14,593) (14,593) NET OVERHEAD COSTS (10,968) (14,135) (25,103) (24,336) (49,439) Other income 727 3,259 3,986 4,699 8,685 Other expenses (3,177) (6,895) (10,072) (7,997) (18,069) Allowance for amortisation (6) (4) (10) (252) (262) OTHER INCOME AND EXPENSE (2,456) (3,639) (6,095) (3,550) (9,646) Proceeds from sale of investment assets – – – 23,830 23,830 Carrying amount of assets sold – – – (23,492) (23,492) GAIN ON SALE OF INVESTMENT ASSETS – – – 338 338 Change in value of investment properties (0) – (0) (86,306) (86,306) – of which Change in value of investment properties delivered (0) – (0) 96,815 96,815 – of which Other changes in value of investment properties – – – (183,121) (183,121) Net impairment losses on assets under development – – – (17,488) (17,488) Net impairment losses on other non-current assets – – – 654 654 Net allowance for provisions – 96 96 (10,432) (10,336) Impairment of customer relationships – – – (91,545) (91,545) Goodwill impairment losses – – – (225,290) (225,290) OPERATING PROFIT 103,832 57,924 161,756 (501,961) (340,204) Net cost of debt (43,643) (24,093) (67,736) (7,422) (75,158) Change in fair value and gain/loss on the sale of financial instruments – – – (110,395) (110,395) Gain (loss) on sale of participating interests – – – (157) (157) Share of earnings of equity-method associates 4,401 613 5,014 (31,303) (26,290) Dividends – – – 0 0 Discounting of payables and receivables – – – (3,519) (3,519) PROFIT BEFORE TAX 64,590 34,444 99,034 (654,757) (555,723) Income tax 297 (1,062) (765) 172,941 172,176 PROFIT 64,887 33,382 98,269 (481,816) (383,547) of which profit attributable to Group shareholders 62,422 31,308 93,730 (490,786) (397,056) of which profit attributable to minority interests 2,465 2,074 4,538 8,970 13,509 Weighted average number of shares after dilution 9,118,414 9,118,414 Diluted earnings per share attributable to Group shareholders (€) 10.28 (43.54) Group total 83