Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025




Earnings at June 30, 2025
On the right side of bifurcation




| Key takeaways
▪ When more companies are increasingly encouraging employees to return to the office, they
prioritize 'better office square meters' (more central, more prime, more green)
▪ Our strategy is built to align our portfolio with what matters most to our clients
▪ In H1 2025, the Group made strategic investment decisions totaling €1.3 billion to transform
our portfolio toward more prime offices in central areas, laying the groundwork for future value
creation:
‒ Divestment of c. €750m of mature residential properties, including our mature
student housing portfolio for €538m (excl. duties at a 3.9% rental loss rate).
‒ Simultaneous acquisition of a prime office complex in Paris CBD for €435m (incl.
duties), and a c.€40m capex plan on the main building targeting a 6.3% yield-on-cost.
‒ Three ongoing flagship projects from our accretive office pipeline (Quarter, Les
Arches du Carreau, Mirabeau), all in our clients’ preferred locations, with anticipated
annual rental income of €80–90 million.
▪ This clear strategy is delivering strong operational results:
‒ Leasing up to record heights underscoring our prime office leadership with
94,600 sq.m let or renewed in H1 2025 across all geographies, already exceeding the
full-year 2024 total.
‒ +9% rental uplift achieved, driven by sustained rent growth in core office markets
(+29% in Paris CBD).
‒ Group occupancy rate improved +60bp vs end-2024, sustained by the leasing
performance.
‒ Major pre-leasing successes: (1) 27 Canal pre-let to the digital division of a top-tier
French retailer ahead of H2-2025 delivery (74% of the asset); (2) 162 Faubourg Saint-


1
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



Honoré: 3,300 sq.m fully pre-let at prime CBD rents to a consultancy (+87% rental
uplift).
‒ Acceleration of Residential leasing, with services now deployed across all large assets
(covering c. 70% of the Parisian portfolio), and c. 700 leases signed in H1 2025
(already above the full-year 2024 total); +14% rental uplift achieved on Parisian
residential assets.
▪ And improved Gecina’s main metrics:
‒ Robust cash flow momentum, with a Recurrent net income (Group share) per share
up +6.4% from H1 2024 (€3.38 per share vs €3.18 in H1 2024), supported by overall gross
rental income up +4.9% (current, €359.9m), with +3.8% like-for-like (+0.6pts above
indexation, including the impact of rental uplift as well as of a better occupancy).
‒ Asset values up +1.6% over the past six months, mainly driven by value gains in
central locations (where the investment market is progressively reopening to large
scale transactions and international capital is returning). This has contributed to a +1.1%
increase in EPRA NTA since year-end 2024.
‒ Resilient LTV of 33.6% including duties, and 34.9% taking into account transactions
under preliminary agreement (mainly Rocher-Vienne acquisition). The Group benefits
from a low and stable average cost of drawn debt at 1.2%, alongside an optimized
hedging profile that ensures long-term visibility (100% of 2025–2026 maturities are
hedged, and 85% of maturities through 2029 are covered).
▪ Recurrent net income (Group share) is now expected to grow by +3.6% to +4.4 % for the whole
2025 year, at the upper end of the guidance range (between €6.65 and €6.70 per share).


| Beñat Ortega, CEO: “In the first half of the year, we achieved remarkable milestones that
underscore the strength of our strategy: prime in quality, central in location, and green by design and
operations. This positioning, in the right place at the right time, enabled us to deliver outstanding
leasing performance across both business lines. We secured 94,600 sq.m of office space, already
exceeding our full-year 2024 activity, and signed nearly 700 residential leases. Alongside this, we
completed the disposal of our mature student housing portfolio and executed the strategic
acquisition of a major office complex in Paris CBD. These decisive actions reinforce our core
fundamentals and lay solid foundations for future growth”.


Jun. 30, Jun. 30, YoY LfL
In million euros 2024 2025 Growth growth
Offices 279.3 298.0 +6.7% +4.1%
Residential 63.8 61.9 -2.9% +2.0%
Gross rental income 343.1 359.9 +4.9% +3.8%
Consolidated. net income (Group share)(1) 101.5 301.0 na
Recurrent net income (Group share) 235.1 250.4 +6.5% -
Recurrent net inc. (Group sh., ps, €) 3.18 3.38 +6.4% -

Dec. 31, Jun. 30,
2024 2025
LTV (incl. duties) 35.4% 33.6% -1.9pts -
LTV pro forma (incl. duties)(2) - 34.9% -
LTV (excl. duties) 37.6% 35.8% -1.8pts -

EPRA NRV in € per share 157.6 159.5 +1.2% -
EPRA NTA in € per share 142.8 144.3 +1.1% -
EPRA NDV in € per share 147.3 148.3 +0.7% -
(1) Excluding impact of IFRIC 21, (2) Incl. duties, pro forma of the transactions under preliminary agreements




2
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025




Strategy aligned with client expectations
▪ Increased demand for “better square meters” by tenants in the context of “return to the
office”:
‒ More central – prioritizing transportation hubs and seamless access (benefiting from
the world’s second-largest public transit network), as well as vibrant, mixed-use
neighborhoods offering dining, sports, and culture options.
‒ More prime – enhancing the workplace experience to make the office more attractive
than home, through high-quality design, a smart balance between collaborative and
individual spaces, and a strong service offering.
‒ More green – with a growing emphasis on sustainable, energy-efficient buildings.
▪ This clear strategy is delivering results.



Recurrent net income up +6.4%
Jun. 30, Jun. 30,
In million euros Change (%)
2024 2025
Gross rental income 343.1 359.9 +4.9%
Net rental income 313.1 330.4 +5.5%
Other income (net) 1.3 3.7 +186.1%
Salaries and administrative costs (39.4) (39.5) +0.4%
EBITDA 275.1 294.6 +7.1%
Net financial expenses (39.4) (44.1) +11.9%
Recurrent gross income 235.7 250.5 +6.3%
Recurrent net income from associates 1.3 1.3 -1.5%
Recurrent minority interests (1.0) (0.9) -7.2%
Recurrent tax (1.0) (0.5) -45.0%
Recurrent net income (Group share)(1) 235.1 250.4 +6.5%
Recurrent net income per share in euros (Group share) 3.18 3.38 +6.4%
(1) EBITDA after deducting net financial expenses, recurrent tax, minority interests, including income from associates and restated for certain non-
recurring items; excluding impact of IFRIC 21

▪ Recurrent net income up +6.4%, reflecting the ongoing optimization of all key
performance drivers and supporting the Group’s sustained cash-flow generation.
▪ Robust rental growth across the portfolio, driven by indexation, rental reversion in core
locations, and the contribution of 2024 deliveries, more than offsetting the impact of recent
asset transfers to the development pipeline and the disposal of mature residential assets in
early 2025.
▪ Continued cost base optimization, resulting in a +0.5pt improvement in the rental margin.
Salary and administrative expenses remained stable in H1 2025, while digital initiatives helped
streamline back-office operations and refocus teams on client services, engineering, and
development expertise.
▪ Low cost of debt maintained, with a technical increase due to the reduced impact of
capitalized interest in H1 2025 (following the delivery of major pipeline assets in H2 2024,
leading to a temporary decline in capitalized interest, while the contribution from newly
launched projects is reflected gradually in the P&L over the coming months).



Sound operational performance in an ever-polarized market
Gross rental income June 30, 24 June 30, 25 Change (%)
In million euros Current basis Like-for-like
Offices 279.3 298.0 +6.7% +4.1%
Residential 63.8 61.9 -2.9% +2.0%
Total gross rental income 343.1 359.9 +4.9% +3.8%




3
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Like-for-like basis: gross rental income up +3.8% (+€11.8m)
▪ Rental income up +3.8% vs H1 2024, reflecting the combined impact of indexation (+3.2%) –
though continuing to decelerate with a lagged effect on rents – and rental uplift, increase in
occupancy and other effects contributing an additional +0.6%.
▪ Offices: like-for-like rental income growth of +4.1% (+€10.9m) still fueled by indexation
(+3.4%), with 90% of office leases indexed against the ILAT (latest ILAT published at 1.6% in June
2025, after 2.7% in March 2025 and 3.8% in December 2024), and occupancy. Sustained rental
uplift continues to support growth, averaging +9% on new leases and renewals, with standout
performances of +25% in Paris and as high as +29% in the Central Business District,
reflecting the strong polarization of the market and the significant reversion potential on prime
assets in central locations (78% of the office portfolio is concentrated in Paris/Neuilly), and
where supply of sought-after assets remains limited. The uplift also includes operated offices
deals achieving 30% to 35% above market rental values.
▪ Housing: like-for-like rental income growth of +2.0% (+€0.9m), driven by indexation and
the solid rental uplift (+14% average in Paris during H1 2025) reflecting the successful
deployment of the multi-offering strategy with serviced-enhanced housing solutions in line
with evolving market needs.


| Current basis: gross rental income up +4.9% (+€16.8m)
▪ On top of the impact of like-for-like rental growth (+3.8%), current rental income was supported
upwards by the impact of the major 2024 and H1 2025 deliveries (Mondo, Capucines, Porte
Sud, Icône: +€15.2m), which more than offset the transfer to the pipeline or renovation
programs of several office assets (Mirabeau, Les Arches du Carreau, Malakoff, 162 Faubourg
Saint-Honoré: -€6.9m), as well as the disposal of mature residential assets in 2024 or H1 2025
(Saint-Gilles, Sibuet, Bel Air, Py: -€3.2m).


| Focus on offices: leasing at record heights
Gross rental income – Offices June 30, June 30, Change (%)
In million euros 2024 2025 Current basis Like-for-like
Offices 279.3 298.0 +6.7% +4.1%
Central locations 168.3 183.0 +8.7% +8.0%
Paris CBD & 5-6-7 98.8 121.4 +23.0% +10.5%
Paris other 60.4 52.8 -12.6% +3.1%
Neuilly-sur-Seine 9.2 8.8 -4.7% +9.6%
Core Western Crescent 35.3 36.7 +4.0% -2.2%
(Levallois, Southern Loop)
La Défense 37.9 39.7 +4.8% +4.7%
Other locations 37.8 38.6 +2.1% -7.7%
(Peri-Défense, Inner / Outer Rim, other
regions)



▪ The return to the office is progressively reflected in data (3.5 days/week in office in Paris,
well ahead of Singapore & NYC (c. 3.0) or Sydney, London and Toronto (c. 2.7)). In this context,
companies are focused on well-located, modern, and collaborative work environments,
irreplaceable to foster creativity, collaboration, and well-being.
▪ Major pre-leasing successes: (1) 27 Canal (development pipeline): 11,500 sq.m (74% of the
asset) pre-let to the digital division of a top-tier French retailer ahead of H2-2025 delivery, in a
Paris North-East submarket where pre-leasing is not standard; (2) 162 Faubourg Saint-Honoré
(CBD asset under renovation, to be delivered in H2 2026): 3,300 sq.m fully pre-let at prime CBD
rents to a consultancy, with +87% rental uplift.
▪ Strong overall leasing performance across all geographies (94,600 sq.m, c. €48m of
annual rent), already exceeding full-year 2024, corresponding to the first leases on restructured
assets (15% of the total), new leases (39%) and renewals (46%):
‒ Paris: 45,300 sq.m let (48% of the total, c. €31m of annual rent) representing
42 deals for an average maturity of 7 years, including the two above-mentioned pre-
leasing deals and renewals with Christie’s or Herbert Smith.




4
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



‒ Core Western Crescent: 16,600 sq.m let (18% of the total, c. €8m of annual rent)
representing 7 deals for an average maturity of 6 years, including major clients signed
up and renewed (Mondelez on Sources and Renault on Horizons in Boulogne-
Billancourt, Streem Interservices on Octant-Sextant in Levallois-Perret, Thésée on
Be Issy in Issy-les-Moulineaux).
‒ Other locations (including Peri-Défense, inner rim and regions): 32,700 sq.m (35%
of the total, c. €9m of annual rent) representing 11 deals, including renegotiations or
new-lease to secure occupancy in Peri-Défense assets and in Lyon.
▪ Progressive deployment of the operated offices business model on 12 central assets
(9,000 sq.m) representing an annual rent of €9.0m, achieving >30% premiums (net) on market
rents.


| Focus on housing: diversified offering strategy delivering benefits
▪ Significant acceleration in leasing activity on the housing portfolio, with nearly 700 leases
signed in H1 — already way above the full-year 2024 total — and a monthly leasing pace that
has doubled year-over-year. Average rental uplift in Paris is +14%.
▪ From groundwork to execution: transformation of our operating model is underway, with
all major assets now equipped with amenities such as fitness and coworking spaces
(covering 11 assets, i.e., c. 70% of the Parisian portfolio) and approximately 600 apartments
upgraded with more flexible layouts, modern designs, and furniture.
▪ Performance highlighting the strength of our multi-offering strategy (unfurnished family
apartments, turnkey single-bedroom flats, shared apartments) in a structurally under-
supplied market – meeting the needs of students, young urban professionals, corporates, and
families who seek to live close to where they work, study, and socialize, with great connectivity
to the rest of the city.


| Rental margin up +0.5pts
Group Offices Residential
Rental margin at June 30, 2024 91.3% 93.6% 81.0%
Rental margin at June 30, 2025 91.8% 94.0% 81.0%

▪ Rental margin increase on a current basis, driven by the contribution of large, fully let, 2024-
delivered office assets (+0.4pts on the rental margin on the office side) and the optimization of
the service charge structure within the student housing portfolio (held until end of June 2025).
Conversely, on the residential side, a more gradual occupancy ramp-up for recent deliveries
(Wood’Up, Dareau, Arsenal) has slightly weighed on the rental margin performance in this
segment, with the rental margin flat overall on the residential portfolio.




5
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Occupancy continuously up +60bps since year-end 2024
June 30, Sep. 30, Dec. 31, March 31, June 30,
Average financial occupancy rate
2024 2024 2024 2025 2025
Offices 93.8% 93.7% 93.4% 93.8% 94.2%
Central locations 93.2% 93.6% 94.6% 95.8% 96.2%
Paris CBD & 5/6/7 92.4% 93.4% 94.1% 96.6% 97.1%
Paris Other 95.6% 95.8% 95.9% 93.9% 94.1%
Neuilly-sur-Seine 87.2% 83.5% 91.2% 96.2% 96.9%
Core Western Crescent 97.4% 94.9% 88.5% 89.6% 89.7%
(Levallois and Southern Loop)
La Défense 99.5% 99.5% 99.6% 99.0% 98.8%
Other locations 88.5% 87.6% 86.8% 81.7% 82.9%
(Peri-Défense, Inner / Outer Rim, other regions)
Residential 95.2% 93.6% 93.2% 92.3% 93.1%
YouFirst Residence 96.6% 95.2% 94.0% 91.8% 93.0%
YouFirst Campus 90.6% 88.5% 90.5% 94.6% 94.6%
Group Total 94.1% 93.7% 93.4% 93.6% 94.0%

▪ Average occupancy up +60bps since year-end 2024, underscoring sound dynamics (93.4%
at year-end 2024, 93.6% at March 31 and 94.0% at June 30) due to:
‒ Office portfolio occupancy reached its highest level since September 2019, driven
by the record performance in central locations. This strong momentum more than
offsets temporary vacancies in the Southern Loop (Boulogne), where several leases
(originally signed around the same period) are maturing concurrently. Recent leasing
successes, totaling 38,000 sq.m since 2023 (new leases and renewals), highlight
sustained demand in this submarket. To further differentiate these assets in a
competitive environment, the Group has launched an innovative initiative (FEAT – Pont
de Sèvres), offering distinctive design, enhanced services, and best-in-class CSR
performance.
‒ Residential occupancy also showed solid progress, reaching 93.1% up 80bps over
the past three months, returning to its year-end 2024 level and positioned for
additional improvement. This improvement reflects the transition to the execution
phase of the transformation plan and the gradual reduction of strategic vacancies. The
multi-offering approach, including the conversion of units into one-bedroom
apartments, shared accommodation, redesigned family units, and the integration of
shared services, is now starting to yield tangible results.


Capital allocation & portfolio strategy
| Major capital allocation decisions (€1.3bn) demonstrating the Group’s
unique know-how
▪ Disposal of a mature student housing portfolio (€538m excl. duties) with a rent loss rate
of 3.9% and reflecting a 23% premium over the latest valuation prior to the transaction. This
portfolio, comprising 20 operational assets and 2 developments, illustrates a long-term value
creation story initiated in 2007, showcasing Gecina’s integrated expertise in delivering
sustained operational performance through to portfolio maturity (investment, development,
asset and property management).
▪ Acquisition of a prime office complex (€435m incl. duties) in the heart of the Paris CBD,
strategically located near the Saint-Lazare transport hub, with exceptional connectivity. The
asset is set to be repositioned as a new flagship business center (6.3% yield-on-cost on the
building to reposition), offering a compelling financial profile: accretive to recurrent net income
in the short term (on the already fully let building), with long-term value creation secured and
a double-digit IRR exceeding the Group’s cost of capital.
▪ Well-timed execution on both fronts to immediately reallocate the capital and expand
our core Parisian office portfolio: the disposal capitalized on strong market appetite for a
cohesive operator/property platform, while the acquisition was secured at an opportune
moment (early in the reopening phase of the investment market for large-scale transactions)
to strengthen the Group’s footprint in prime, central offices.




6
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



▪ Clear demonstration of Gecina’s in-house market expertise, as well as execution
capabilities, from sourcing and funding transactions without financing contingencies to
managing complex repositioning projects and long-term value creation, while delivering assets
aligned with evolving market expectations.


| Preparing a prime repositioning for the T1 Tower
▪ Ongoing discussions to monitor lease maturity with Engie, currently set for June 2027.
Should the client wish to benefit from flexibility for an early exit (depending on the progress of
the company’s relocation to its new head office) an early termination would be possible, subject
to a termination fee calculated based on the remaining lease duration. Close coordination with
the tenant will continue over the coming months to adapt to their evolving needs.
▪ Repositioning the tower as a prime asset to stand out, leveraging the building’s strong
fundamentals: a modern construction (2008), strategic location in La Défense – a growing
transport and commercial hub – efficient floorplates, four trading floors minimum, and no
asbestos. The strategic repositioning plan aims to create a prime tower with optimized
investment (facade retained, selective upgrades to technical equipment, enhanced service
offerings and modern redesign of the shared areas – estimated work program c. €140 million).
▪ No new or refurbished large prime office spaces are expected before 2027–2028, creating
a favorable future supply-demand dynamic in La Défense (the 180,000 sq.m of
new/restructured space to date is expected to be progressively absorbed, with only 7,000 sq.m
and 6,000 sq.m of additional space of this kind forecast for 2026 and 2027, respectively). Once
repositioned, the tower would only represent nearly half of the average annual take-up
for new or restructured supply in La Défense, and a third of the overall annual take-up on
this market (2020–2024).
▪ Marketing already underway, offering strong optionality in leasing strategies (single-tenant
lease, multiple large tenants, or a mix of smaller tenants, depending on market demand and
tenant profiles).


| 4 prime projects set to enhance rental base by €90m
▪ Four iconic, high-quality projects located in highly sought-after areas (Paris and Neuilly),
scheduled for delivery between late 2026 and 2027. These developments are expected to be
accretive to both NAV (consistent with the track record of the 15 assets delivered in Paris/Neuilly
since 2018 which, for reference, generated an average profit on cost of +34%) and RNI,
generating an estimated annual rental income of €80–90 million. Each asset features a
distinctive architectural identity, a comprehensive range of tenant services, and targets or holds
top-tier CSR certifications.
▪ Remaining CAPEX of approximately €500 million. The developments offer an attractive
average yield-on-cost of 5.7%, with an expected incremental yield-on-cost in the 10–11% range.
▪ Agile leasing strategy already underway, leveraging the modularity and flexibility of the
assets’ design to maximize leasing potential and adapt to diverse tenant needs.
▪ Strategic pipeline securing the Group’s future rental income profile, driven by proactive
repositioning and long-term value creation:
‒ End-2026: delivery of Rocher-Vienne (Paris CBD, 25,000 sq.m) and Quarter (Paris, Gare
de Lyon, 19,100 sq.m), for an expected annual rent of €35–40m.
‒ 2027: phased delivery of Les Arches du Carreau (Neuilly, Q2 2027, 36,500 sq.m) and
Mirabeau (Paris, Q3 2027, 37,300 sq.m), for an expected annual rent of €45–50m.
‒ After 2028: progressive lease-up of the refurbished T1 Tower generating additional
rental contributions over time.




7
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| CSR: on track to meet the Group’s 2025 targets
▪ Energy consumption down -3.7% on the whole portfolio in H1 2025, in line with 2025 targets,
based on the pursuit of a close day-to-day monitoring strategy and the energy efficiency plan
launched in 2022 including close collaboration with tenants. Example of the contribution from a
newly delivered asset: with 18 months of operational feedback, 37 Boétie (10,000 sq.m office asset
in Paris, 8th arrondissement), the first low-carbon certified asset in Paris CBD, energy-efficient by
design, has achieved a -63% reduction in energy consumption – significantly outperforming the
market average.
▪ 100% of the office portfolio certified in H1 2025 (vs 26% on the market – CBRE).



Balance sheet maintained strong and healthy
| Portfolio values firmly recovering with a +1.6% over the past six months
Like-for-like
Breakdown by segment Appraised values Net cap. rates
change(1)
June 30, Dec. 31, June 2025 vs June 30, Dec. 31,
In million euros Dec. 2024
2025 2024 2025 2024
Offices 13,967 13,719 +1.8% 5.2% 5.2%
Central locations 10,933 10,628 +2.9% 4.1% 4.2%
- Paris CBD & 5/6/7 7,441 7,214 +3.3% 3.9% 4.0%
- Paris Other 2,761 2,712 +1.5% 4.8% 4.7%
- Neuilly-sur-Seine 731 702 +2.2% 4.7% 4.7%
Core Western Crescent 1,276 1,289 -0.6% 7.1% 6.9%
(Levallois, Southern Loop)
La Défense 867 886 -1.7% 9.5% 9.2%
Other locations
(Peri-Défense, Inner / Outer Rim, other 891 916 -2.3% 9.3% 9.4%
regions)
Residential 2,949 3,621 +0.8% 3.4% 3.4%
Hotel & financial lease 35 37
Group Total 16,952 17,377 +1.6% 4.9% 4.9%
(1) Variation before the impact of the increase in transaction cost. After this change, values are up +1.2% (like-for-like)


Portfolio values up +1.6% since year-end 2024 on a like-for-like basis (excluding the impact of
change in transaction tax rates. After this change, values are up +1.2% (like-for-like)), with an overall
portfolio value of €17.0bn. This reflects both the underlying valuation trends and the impact of
disposals (prior to the acquisition of the new office complex in Paris CBD).
‒ Stabilization of the yield effect in central areas, supported by signs of a potential
reopening of the investment market for large office transactions in core Paris locations,
while yield decompression continues to decelerate in other areas.
‒ Rental effect remains positive, though stabilizing. Rent growth expectations continue
to support values in central locations (Paris, Neuilly), while more subdued dynamics
persist in secondary areas where rental values are still adjusting.
▪ Values up by +2.3% since the though confirming the same trend observed each semester since
the end of 2023 – driven by gains in Paris and Neuilly, which have consistently offset ongoing
adjustments in other locations.




8
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Financial strategy: ready to operate and grow
Ratios Covenant 2025.06.30
LTV (net debt/revalued block value of property holding (excluding duties)) < 60% 35.8%
ICR (EBITDA/net financial expenses) > 2.0x 6.4x
Outstanding secured debt/revalued block value of property holding < 25% -
(excluding duties)

Revalued block value of property holding (excluding duties) > €6.0bn €17.0bn

▪ Best-in-class rating: recent confirmation of Gecina’s A-/A3 ratings by S&P and Moody’s (stable
outlook), supported by the continuous capacity to generate steady cash flows due to the Group’s
focused investment strategy, securing the best financing conditions.

▪ Low average cost of drawn debt at 1.2%, stable compared with 2024, while the overall cost of
debt remains at 1.5%. Gecina’s optimized hedging profile provides long-term visibility over the cost
of debt, with close to 100% of the 2025-2026 maturities hedged and 85% of the 2025-2029
maturities based on end-June 2025 debt, pro forma of the secured large office complex
acquisition.

▪ Strong liquidity profile to provide short, medium, and long-term security and flexibility (€3.7bn
of net liquidity – undrawn credit lines excluding commercial papers – covering maturities until
2029 all else equal).

▪ Net debt volume of €6.1bn (-€0.5bn vs end-2024, mainly due to the disposal of the student
housing portfolio), with a maturity of 6.4 years.

▪ 100% of Group financing is green, following the greening of the latest credit line in the third
quarter of 2024.


| NAV (NTA) up +1.1% vs end-2024 to €144.3 per share
▪ NAV (NTA) up +€1.5 per share since December 31, 2024 to €144.3, primarily reflecting the value
created through both the pipeline deliveries and the asset rotation strategy:
‒ Dividend paid in the first half of 2025: -€2.7
‒ Recurrent net income: +€3.4
‒ Value adjustment linked to the yield effect: +€1.3
‒ Value adjustment linked to the rent effect: +€1.0
‒ Other (including IFRS 16): -€1.4


| Outlook & upper guidance confirmed
▪ Market perspectives:

‒ Indexation expected to continue to slow down.

‒ Demand for centrally located offices still strong (bifurcating markets), with office job
creations still on the rise in the Paris Region and companies favoring central, accessible,
prime office spaces.

‒ Rental income: (1) impact of the disposals of mature residential assets and the student
housing portfolio in particular (c. €10.4m of net rent after platform costs, over
6 months); (2) support from the deliveries of newly repositioned assets in 2024 (Mondo,
35 Capucines, Montrouge Porte Sud, Dareau) and 2025 (Icône, 27 Canal); (3) €20m rent
loss (on the entire year) due to the transfer of assets to the pipeline, (4) contribution
from the fully let building on the recent acquisition (c. €5-6m of annual rent).

‒ Discipline maintained on the cost base and visibility over financial costs.

▪ 2025 Guidance confirmed: Recurrent net income (Group Share) now expected between
€6.65 and €6.70 per share (+3.6% to +4.4% vs FY 2024 RNI per share).




.
9
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025




Financial agenda
- 10.14.2025: Business at September 30, 2025, after market close




About Gecina
Gecina is a leading operator, that fully integrates all real estate expertise, owning, managing, and developing a
unique prime portfolio valued at €17.0bn as at June 30, 2025. Strategically located in the most central areas of Paris
and the Paris Region, Gecina’s portfolio includes 1.2 million sq.m of office space and nearly 5,300 residential units. By
combining long-term value creation with operational excellence, Gecina offers high-quality, sustainable living and
working environments tailored to the evolving needs of urban users.
As a committed operator, Gecina enhances its assets with high-value services and dynamic property and asset
management, fostering vibrant communities. Through its YouFirst brand, Gecina places user experience at the heart
of its strategy. In line with its social responsibility commitments, the Fondation Gecina supports initiatives across
four core pillars: disability inclusion, environmental protection, cultural heritage, and housing access. Gecina is a
French real estate investment trust (SIIC) listed on Euronext Paris, and is part of the SBF 120, CAC Next 20 and CAC
Large 60 indices.
Gecina is also recognized as one of the top-performing companies in its industry by leading sustainability rankings
(GRESB, Sustainalytics, MSCI, ISS-ESG, and CDP) and is committed to radically reducing its carbon emissions by
2030.
www.gecina.fr



Gecina Contacts
Financial communications
Press relations

Nicolas BROBAND Glenn DOMINGUES
Tel.: +33 (0)1 40 40 18 46 Tel.: + 33 (0)1 40 40 63 86
nicolasbroband@gecina.fr glenndomingues@gecina.fr

Antoine DUBOIS Armelle MICLO
Tel.: +33 (0)1 40 40 63 13 Tel.: + 33 (0)1 40 40 51 98
antoinedubois@gecina.fr armellemiclo@gecina.fr




10
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025




Appendices
| Financial statements, net asset value (NAV) and pipeline
At the Board meeting on July 23, 2025, chaired by Philippe Brassac, Gecina’s Directors approved the
financial statements at June 30, 2025. The audit procedures have been completed on these accounts,
and the verification reports have been issued.



| Condensed income statement and recurrent income
June 30, June 30,
In million euros Change (%)
2024 2025
Gross rental income 343.1 359.9 +4.9%
Net rental income 313.1 330.4 +5.5%
Other income (net) 1.3 3.7 +186.1%
Overheads (39.4) (39.5) +0.4%
EBITDA 275.1 294.6 +7.1%
Net financial expenses (39.4) (44.1) +11.9%
Recurrent gross income 235.7 250.5 +6.3%
Recurrent net income from associates 1.3 1.3 -1.5%
Recurrent minority interests (1.0) (0.9) -7.2%
Recurrent tax (1.0) (0.5) -45.0%
Recurrent net income (Group share) (1) 235.1 250.4 +6.5%
Gains or losses on disposals (0.1) 0.8 na
Change in fair value of properties (133.1) 68.5 na
Depreciation and amortization (5.4) (3.2) na
Change in value of financial instruments 7.6 (17.1) na
Other (2.5) 1.5 na
Consolidated net income (Group share) (2) 101.5 301.0 +196.4%
(1) EBITDA after deducting net financial expenses, recurrent tax, minority interests, including income from associates and restated for certain non-
recurring items, (2) Excluding impact of IFRIC 21




| Consolidated balance sheet
ASSETS Dec. 31, Jun 30, LIABILITIES Dec. 31, Jun 30,
In million euros 2024 2025 In million euros 2024 2025
Non-current assets 16,602.4 16,838.3 Shareholders' equity 10,522.3 10,413.4
Investment properties 14,828.2 15,431.2 Share capital 575.5 575.5
Buildings under redevelopment 1,212.0 871.4 Additional paid-in capital 3,312.8 3,312.8
Buildings in operation 80.6 80.2 Consolidated reserves 6,307.8 6,220.7
Other property, plant and equipment 10.1 6.1 Consolidated net income 309.8 289.1
Goodwill 165.8 165.8
Other intangible assets 11.7 11.1 Capital and reserves attributable to 10,506.0 10,398.1
owners of the parent company
Financial receivables on finance leases 27.6 25.6 Non-controlling interests 16.3 15.3
Investments in associates 82.0 80.7
Long-term financial investments 35.9 36.2 Non-current liabilities 5,569.3 5,399.1
Non-current financial instruments 147.7 129.0 Non-current financial liabilities 5,315.7 5,221.4
Deferred tax assets 0.9 0.9 Non-current lease obligations 49.6 49.4
Non-current financial instruments 108.0 102.6
Current assets 1,315.5 1,229.4 Non-current provisions 96.0 25.6
Properties for sale 990.4 301.0 Current liabilities 1,826.3 2,255.2
Trade receivables and related 31.5 54.1 Current financial liabilities 1,397.0 1,571.1
Other receivables 83.3 113.5 Security deposits 87.9 85.0
Prepaid expenses 28.7 31.1 Trade payables and related 160.6 187.7
Current financial instruments 2.6 2.0 Current taxes due & other employee- 58.5 101.8
related liabilities
Cash & cash equivalents 179.0 727.6 Other current liabilities 122.2 309.6
TOTAL ASSETS 17,918.0 18,067.7 TOTAL LIABILITIES 17,918.0 18,067.7




11
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Net asset value
June 30, 2025
EPRA NRV EPRA NTA EPRA NDV
(Net Reinsta- (Net Tangible (Net Disposal
tement Value) Asset Value) Value)
IFRS Equity attributable to shareholders 10,398.1 10,398.1 10,398.1
Due dividends 203.5 203.5 203.5
Include / Exclude
Hybrid instruments - - -
Diluted NAV 10,601.7 10,601.7 10,601.7
Include
Revaluation of IP (if IAS 40 cost option is used) 175.3 175.3 175.3
Revaluation of IPUC (if IAS 40 cost option used) - - -
Revaluation of other non-current investments - - -
Revaluation of tenant leases held as finance leases 0.7 0.7 0.7
Revaluation of trading properties - - -
Diluted NAV at Fair Value 10,777.7 10,777.7 10,777.7
Exclude
Deferred tax in relation to fair value gains of IP - - x
Fair value of financial instruments (28.5) (28.5) x
Goodwill as result of deferred tax - - -
Goodwill as per the IFRS balance sheet x (165.8) (165.8)
Intangibles as per the IFRS balance sheet x (11.1) x
Include
Fair value of fixed interest rate debt (1) x x 410.9
Revaluation of intangibles to fair value - x x
Real estate transfer tax 1,107.0 155.6 x
EPRA NAV 11,856.3 10,728.0 11,022.9
Fully diluted number of shares 74,323,379 74,323,379 74,323,379
NAV per share €159.5 €144.3 €148.3
Unit NAV per share(2) €167.5 €151.8 €155.8
(1) Fixed-rate debt has been fair valued based on the interest rate curve as of June 30, 2025
(2) Taking into account the residential portfolio’s unit values




| Development pipeline overview
Total Total Already Still to Pre-
Delivery YoC
Project Location space invest. invest. invest let
date (est.)
(sq.m) (€m) (€m) (€m) (%)
Paris - 27 Canal Paris Q3-25 15,600 128 74%
Paris - Rocher-Vienne (Solstys) Paris CBD Q4-26 25,000 358 0%
Paris - Quarter (Gamma) Paris Q4-26 19,100 229 0%
Neuilly - Les Arches du Carreau Neuilly-sur-Seine Q2-27 36,500 479 0%
Paris - Mirabeau Paris Q3-27 37,300 439 0%
Total offices 133,500 1,632 1,116 516 5.8% 9%
Bordeaux - Brienne Bordeaux Q4-25 5,500 27 n.a
Total residential 5,500 27 23 3 3.8%
Total committed projects 139,000 1,659 1,140 519 5.7%
Controlled & Certain offices 9,300 129 85 44 5.0%
Controlled & Certain residential 4,200 29 0 29 4.8%
Total Controlled & Certain 13,500 158 85 73 5.0%
Total Committed + Controlled & Certain 152,500 1,817 1,225 592 5.7%
Total Controlled & likely 121,350 587 306 282 5.2%
TOTAL PIPELINE 273,850 2,404 1,530 874 5.6%




12
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025




EPRA reporting at June 30, 2025
Gecina applies the EPRA(1) best practices recommendations regarding the indicators listed hereafter. Gecina has
been a member of EPRA, the European Public Real Estate Association, since its creation in 1999. The EPRA best
practice recommendations include, in particular, key performance indicators to make the financial statements of
real estate companies listed in Europe more transparent and more comparable across Europe.
Gecina reports on all the EPRA indicators defined by the “Best Practices Recommendations” available on the EPRA
website. When they are not applicable, the lines of the tables defined by EPRA do not appear below.
Moreover, EPRA defined recommendations related to corporate social responsibility (CSR), called “Sustainable Best
Practices Recommendations”.
(1) European Public Real Estate Association.
06/30/2025 06/30/2024

EPRA Earnings (in million euros) 245.2 229.7
EPRA Earnings per share (in euros) €3.31 €3.11
EPRA Net Tangible Asset Value (in euros per share) 144.3 142.8(1)

EPRA Net Initial Yield 3.8% 4.1% (1)

EPRA “Topped-up” Net Initial Yield 4.2% 4.4% (1)
EPRA Vacancy Rate 5.6% 6.1%
EPRA Cost Ratio (including direct vacancy costs) 20.0% 20.9%
EPRA Cost Ratio (excluding direct vacancy costs) 17.6% 18.5%

EPRA Property related Capex (in million euros) 177 211
EPRA Loan-to-Value (including duties) 34.4% 35.7%
EPRA Loan-to-Value (excluding duties) 36.7% 37.8%

(1) At December 31, 2024.




| EPRA earnings
The table below indicates the transition between the consolidated net income and the EPRA earnings:
In thousand euros 06/30/2025 06/30/2024

Consolidated net income (Group share) per IFRS income statement 289,057 89,544
Exclude

Changes in value in properties 68,550 (133,129)
Profits or losses on disposals 765 (108)
Changes in fair value of financial instruments and associated close-out costs (17,057) 7,586
Adjustments related to non-operating and exceptional items (9,904) (11,947)
Adjustments above in respect of joint ventures 898 (3,040)

Non-controlling interests in respect of the above 628 453
EPRA Earnings 245,178 229,730

Average number of shares excluding treasury shares 73,983,789 73,914,585
EPRA Earnings per Share (EPS) €3.31 €3.11
Company specific adjustments
Depreciation and amortization, net impairment and provisions 5,213 5,351

Recurrent net income (Group share) 250,391 235,080

Recurrent net income (Group share) per share €3.38 €3.18




13
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Net Asset Value
The calculation for the Net Asset Value is explained in subsection 1.1.7 Net Asset Value.
In euros per share 06/30/2025 12/31/2024

EPRA NAV NRV €159.5 €157.6
EPRA NAV NTA €144.3 €142.8
EPRA NAV NDV €148.3 €147.3




| EPRA net initial yield and EPRA “Topped-up” net initial yield
The table below indicates the transition between the yield rate disclosed by Gecina and the yield rates defined by
EPRA:
In % 06/30/2025 12/31/2024

GECINA NET CAPITALIZATION RATE (1)
4.9% 4.9%
Impact of estimated costs and duties –0.3% –0.3%

Impact of changes in scope +0.1% +0.1%
Impact of rent adjustments –0.8% –0.6%
EPRA NET INITIAL YIELD(2) 3.8% 4.1%
Exclusion of lease incentives +0.4% +0.3%
EPRA “TOPPED-UP” NET INITIAL YIELD(3) 4.2% 4.4%

(1) Like-for-like June 2025.
(2) The EPRA net initial yield rate is defined as the annualized contractual rent, net of property operating expenses, excluding lease incentives, divided
by the portfolio value including duties.
(3) The EPRA “Topped-up” net initial yield rate is defined as the annualized contractual rent, net of property operating expenses, excluding lease
incentives, divided by the portfolio value including duties.



EPRA net initial yield and EPRA “Topped-up” net initial yield (in million euros) Offices Residential Total H1 2025

Investment properties 13,967 2,949 16,916 (3)
Adjustment of assets under development and land reserves (1,333) (369) (1,702)
Value of the property portfolio in operation excluding duties 12,634 2,581 15,215

Transfer duties 853 187 1,040

Value of the property portfolio in operation including duties B 13,487 2,768 16,255
Gross annualized IFRS rents 563 99 662
Non-recoverable property charges 17 21 38

Annual net rents A 546 78 624
Rents at the expiration of the lease incentives or other rent discount 61 0 61
“Topped-up” annual net rents C 607 78 685
EPRA NET INITIAL YIELD(1) A/B 4.0% 2.8% 3.8%

EPRA “TOPPED UP” NET INITIAL YIELD(2) C/B 4.5% 2.8% 4.2%

(1) The EPRA net initial yield rate is defined as the annualized contractual rent, net of property operating expenses, excluding lease incentives, divided
by the portfolio value including duties.
(2) The EPRA “Topped-up” net initial yield rate is defined as the annualized contractual rent, net of property operating expenses, excluding lease
incentives, divided by the portfolio value including duties.
(3) Except finance lease and hotel.




14
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| EPRA vacancy rate
In % 06/30/2025 06/30/2024

Offices 5.1% 6.0%
Residential 8.2% 6.5%

◆ YouFirst Residence (1)
8.2% 5.8%
◆ YouFirst Campus n.a. 9.4%
EPRA VACANCY RATE 5.6% 6.1%

(1) Excluding the two recent deliveries currently being filled, the vacancy rate as of June 30, 2025, stands at 6.6%.


EPRA vacancy rate corresponds to the vacancy rate “spot” at the end of the period. It is calculated as the ratio
between the estimated market rental value of vacant spaces and potential rents for the operating property
portfolio.
The financial occupancy rate reported in other parts of this document corresponds to the average financial
occupancy rate of the operating property portfolio.
EPRA vacancy rate does not include leases signed with a future effect date.
Market rental value Potential rents EPRA vacancy rate
of vacant units (in million euros) at the end
(in million euros) of June 2025 (in %)

Offices 33 642 5.1%
Residential 9 105 8.2%
◆ YouFirst Residence 9 105 8.2%
◆ YouFirst Campus - - -

EPRA VACANCY RATE 42 746 5.6%




| EPRA cost ratios
In thousand euros/in % 06/30/2025 06/30/2024

Property expenses(1) (126,903) (129,521)
Overheads (1)
(42,689) (42,521)

Recharges to tenants 97,389 99,561

Other income/income covering overheads 122 549
Share in costs of associates (231) (85)
EPRA COSTS (INCLUDING VACANCY COSTS) (A) (72,313) (72,016)

Vacancy costs 8,778 8,255

EPRA COSTS (EXCLUDING VACANCY COSTS) (B) (63,535) (63,762)
Gross rental income 359,892 343,106
Share in rental income from associates 1,777 1,675
GROSS RENTAL INCOME (C) 361,669 344,781
EPRA COST RATIO (INCLUDING VACANCY COSTS) (A/C) 20.0% 20.9%
EPRA COST RATIO (EXCLUDING VACANCY COSTS) (B/C) 17.6% 18.5%

(1) Costs incurred for entering into leases, eviction allowances, and time spent by the operational teams directly attributable to marketing,
development or disposals are capitalized or reclassified as gains or losses on disposals of €8.4 million in half-year 2025 and €5.7 million in half-
year 2024.




15
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Capital expenditure
In million euros 06/30/2025 06/30/2024

Group Joint Total Group Joint ventures Total
ventures

Acquisitions 0 n.a. 0 0 n.a. 0
Pipeline 110 n.a. 110 159 n.a. 159

of which capitalized interest 5 n.a. 5 8 n.a. 8
Maintenance Capex(1) 68 n.a. 68 52 n.a. 52
incremental lettable space 0 n.a. 0 0 n.a. 0
no incremental lettable space 62 n.a. 62 47 n.a. 47
tenant incentives 5 n.a. 5 5 n.a. 5
other expenses 0 n.a. 0 0 n.a. 0
capitalized interest 0 n.a. 0 0 n.a. 0
TOTAL CAPEX 177 n.a. 177 211 n.a. 211

Conversion from accrual to cash basis 11 n.a. 11 –13 n.a. –13

TOTAL CAPEX ON CASH BASIS 188 n.a. 188 197 n.a. 197

(1) Capex corresponding to (i) renovation work on apartments or private commercial surface areas to capture rental reversion, (ii) work on communal
areas, (iii) lessees’ work.




| EPRA Loan-to-Value
In million euros Group Share of material Non-controlling Total
associates Interests

Include

Borrowings from Financial Institutions 165 13 - 178
Commercial paper 1,456 - - 1,456
Bond Loans 5,155 - - 5,155

Net Payables 162 1 (3) 160
Current accounts (Equity characteristic) 14 - (14) 0

Exclude

Cash and cash equivalents (728) (2) 2 (728)
Net Debt (A) 6,226 12 (15) 6,222

Include

Owner-occupied property 243 - - 243
Investment properties at fair value 15,457 90 (29) 15,517
Properties held for sale 301 - - 301

Properties under development 871 - - 871

Intangibles 11 - - 11
Financial assets 32 - - 32
Total Property Value (B) 16,915 90 (29) 16,976
Real Estate Transfer Taxes 1,107 7 (2) 1,112
Total Property Value (incl. RETTs) (C) 18,022 97 (32) 18,088
LOAN-TO-VALUE (A/B) 36.8% 36.7%

LTV (INCL. RETTS) (A/C) 34.5% 34.4%




16
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025




Additional information on rental income

| Rental situation
Gecina’s tenants come from a wide range of sectors of activity, reflecting various macro-economic factors.


Breakdown of tenants by sector (offices – based on annualized headline rents)
Group

Industry 35%
Consulting/services 25%
Technology 9%

Retail 8%
Finance 6%
Media-television 6%

Public sector 5%

Hospitality 5%
TOTAL 100%



Weighting of the top 20 tenants (% of annualized total headline rents)
Tenant Group

Engie 7%
Publicis 3%
WeWork 3%

Boston Consulting Group 3%
Lagardère 3%

Yves Saint Laurent 2%
EDF 2%

QRT 2%
LVMH 2%

Eight Advisory 1%

Renault 1%
Lacoste 1%
Edenred 1%

Jacquemus 1%
Salesforce 1%

CGI France 1%
MSD 1%
Sanofi 1%
Latham & Watkins 1%
ESMA 1%

TOP 10 27%
TOP 20 37%




17
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Annualized gross rental income
Annualized rental income is down by –€55 million from December 31, 2024, mainly reflecting the impact of
residential asset disposals (–€34 million, including the student portfolio) and the loss of rents due to the departure
of tenants from buildings undergoing or expected to undergo redevelopment (–€33 million), partially offset by the
proceeds from building deliveries (+€13 million).
In addition, the annualized rental income figures below do not yet include the rental income that will be generated
by committed or controlled projects, which may represent nearly €80-€90 million of potential headline rents.
In million euros 06/30/2025 12/31/2024

Offices 571 592
Residential 100 133
◆ YouFirst Residence 100 106
◆ YouFirst Campus 0 27
TOTAL 670 726



| Volume of rental income by three-year break and end of leases
Commercial lease schedule (in 2025 2026 2027 2028 2029 2030 2031 >2031 Total
million euros)

Break-up options 32 68 143 75 56 42 49 155 621

End of leases 29 31 96 33 48 78 54 252 621




18
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025




3.4 Financial resources
The first half of 2025 was marked by the continuation of the monetary easing initiated in 2024. With the disinflation
process well underway, the European Central Bank continued its gradual reduction of the deposit facility rate,
which fell from 3.00% to 2.00% during the semester. This accommodative stance further eased long-term interest
rates, helping to restore confidence in financial markets. However, the French economic growth remains
moderate, held back by still-fragile domestic demand and an uncertain geopolitical environment.
At June 30, 2025, Gecina had immediate liquidity of €5.2 billion, or €3.7 billion excluding NEU CP, significantly
surpassing the long-term internal target of a minimum of c. €2.0 billion. This excess liquidity notably covers all
bond maturities until 2029.
The proactive and dynamic management of the Group’s financial structure further increases its strength, resilience
and visibility for the coming years. It also ensures that the Group’s main credit indicators remain at an excellent
level. The maturity of the debt is 6.4 years, the interest rate risk hedging is fully hedged until the end of 2026 and
85% on average until the end of 2029 (pro forma of secured large office complex acquisitions), and the average
maturity of this hedging is 5.3 years. The loan-to-value (LTV) ratio (including duties) was 33.6%, and the interest
coverage ratio (ICR) stood at 6.4x. Gecina therefore has a significant margin with respect to all of its banking
covenants. The average cost of drawn debt is stable and stands at 1.2%.



| Debt structure at June 30, 2025
Net financial debt amounted to €6.1 billion at the end of June 2025, down €468 million compared to end-
December 2024, mainly due to disposals carried out during the first half.
The main characteristics of the debt are:
06/30/2025 12/31/2024

Gross financial debt (in million euros)(1) 6,791 6,710

Net financial debt (in million euros) 6,063 6,531
Gross nominal debt (in million euros) 6,880 6,755
Unused credit lines (in million euros) 4,428 4,428

Average maturity of debt (years, restated from available credit lines) 6.4 6.7
LTV (including duties) 33.6% 35.4%
LTV (excluding duties) 35.8% 37.6%

ICR 6.4x 6.3x
Secured debt/Properties – –

(1) Gross financial debt (excluding fair value related to Eurosic’s debt) = Gross nominal debt + impact of the recognition of bonds at amortized cost
+ accrued interest not yet due + miscellaneous.




19
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



Debt by type


Breakdown of authorized financing (€9.8 billion,
Breakdown of gross nominal debt (€6.9 billion) including €4.4 billion of unused credit lines)




Gecina uses diversified sources of financing. Long-term bonds represent 76% of the Group’s nominal debt and 53%
of the Group’s authorized financing.
At June 30, 2025, Gecina’s gross nominal debt was €6.9 billion and comprised:
◆ €5.3 billion in long-term Green Bonds issued under the Euro Medium-Term Notes (EMTN) program;
◆ €0.2 billion in Green Term Loans;
◆ €1.5 billion in NEU CP covered by confirmed medium and long-term green credit lines.



| Liquidity
The main objectives of the liquidity are to provide sufficient flexibility to adapt the volume of debt to the pace of
acquisitions and disposals, cover the refinancing of short-term maturities, allow refinancing under optimal
conditions, meet the criteria of the credit rating agencies, and finance the Group’s investment projects.
As of June 30, 2025, Gecina had €5.2 billion in liquidity (including €4.4 billion in undrawn credit lines and
€0.7 billion in cash, mainly linked to the proceeds from the disposal of the student housing portfolio completed at
the end of June, which will be reinvested in July for the acquisition of a large office complex), covering all bond
maturities through 2029 (including those in 2027, 2028, and 2029). After deducting short-term resources and taking
into account available cash, liquidity stands at €3.7 billion.
In the first half of 2025, Gecina continued to use short-term resources via the issue of NEU CPs. At June 30, 2025,
the Group’s short-term resources totaled €1.5 billion.



| Debt maturity breakdown
At June 30, 2025, the average maturity of Gecina’s debt, after allocation of unused credit lines and cash, was
6.4 years.
The following chart shows the debt maturity breakdown after allocation of unused credit lines at June 30, 2025:

Debt maturity breakdown after taking into account undrawn credit lines (in billion euros)




All of the credit maturities up to 2029, including the 2027, 2028 and 2029 bond maturities in particular, were covered
by unused credit lines as at June 30, 2025 and by free cash.




20
Gecina – Earnings at June 30, 2025 | Press Release – July 23, 2025



| Average cost of debt
The average cost of the drawn debt amounted to 1.2% at the end of June 2025 (and 1.5% for total debt), stable
compared to 2024.

| Credit rating
The Gecina group is rated by both Standard & Poor’s and Moody’s, which maintained the following ratings in the
first half of 2025:
◆ A– (stable outlook) for Standard & Poor’s;
◆ A3 (stable outlook) for Moody’s.

| Management of interest rate risk hedge
Gecina’s interest rate risk management policy is aimed at hedging the Company’s exposure to interest rate risk. To
do so, Gecina uses fixed-rate debt and derivative products (mainly caps and swaps) in order to limit the impact of
interest rate changes on the Group’s results and to keep the cost of debt under control.
In the first half of 2025, Gecina continued to adjust and optimize its hedging policy with the aim of:
◆ maintaining an optimal hedging ratio;
◆ maintaining a high average maturity of hedges (fixed-rate debt and derivative instruments); and
◆ securing favorable long-term interest rates.
At June 30, 2025, the average duration of the portfolio of firm hedges stood at 5.3 years.
Based on the current level of debt (pro forma of secured large office complex acquisitions), the hedging ratio
averages nearly 100% over the next two years, and 85% on average through the end of 2029.
The chart below shows the profile of the hedging portfolio (in billion euros):




Gecina’s interest rate hedging policy is implemented mainly at Group level and on the long-term; it is not
specifically assigned to certain loans.


Measuring interest rate risk
Gecina’s anticipated nominal net debt in 2025 is fully hedged against interest rate increase.
Based on the existing hedging portfolio, contractual conditions as at June 30, 2025, and anticipated debt in 2025,
a 50 basis point increase or decrease in the interest rate, compared to the forward rate curve of June 30, 2025,
would have no material impact on financial expenses in 2025.

| Financial structure and banking covenants
Gecina’s financial position as at June 30, 2025, meets all requirements that could affect the compensation
conditions or early repayment clauses provided for in the various loan agreements.
The table below shows the status of the main financial ratios outlined in the loan agreements:
Benchmark Balance at
standard 06/30/2025

LTV – Net financial debt/revalued block value of property holding (excluding duties) Maximum 60% 35.8%

ICR – EBITDA/net financial expenses Minimum 2.0x 6.4x
Outstanding secured debt/revalued block value of property holding (excluding duties) Maximum 25% –
Revalued block value of property holding (excluding duties) Minimum €17.0 bn
€6 bn

The financial ratios shown above are the same as those used in the covenants included in all the Group’s loan
agreements.



21