Q1 2026 ANALYST &
INVESTOR UPDATE
ALL DATA AS AT 31 MARCH 2026 UNLESS OTHERWISE STATED
Overview
Key Achievements 1Q 2026
Occupancy
Occupancy increased from 93.5% to 94.6% yoy, with improvements in nearly all markets.
40% of current vacancy already leased with future lease start dates upcoming.
Income
Due to sales of non-core properties totaling 228,587 sqm of GLA (-25%) and €34m of annualised income (-15%) over the past 12 months, GRI is down 18.4% to 55.9m.
Despite non-core sales, improved operating efficiency and lower landlord leakage has resulted in smaller decline of NRI of 15.5% to €45.8m and FFO I to €25.9m.
On like-for-like basis In-Place GRI was up 2.3% yoy.
Book Value
Total Property Portfolio (GAV) down 1.9% to €4,586m ytd mainly because of non-core asset disposals, like-for-like GAV +1.2% yoy.
Development
Three active development projects are 100% pre-leased and advancing on time and on budget with a target blended yield on cost of 5.5%.
Two more developments are in planning phase (with total costs of €183m and an average estimated yield on cost of 6.7%).
Transactions
Despite challenging market environment closed 3 disposals in 1Q 2026 totalling c. €134m in proceeds at 1% premium to book value.
Five additional disposals closed in 2Q 2026 (c. €72m proceeds) with four additional future sales signed (c. €64m proceeds).
Balance Sheet / P&L
Maintained solid Balance Sheet with an Equity Ratio improving to 48.4%, Net LTV reducing to 33.4%, a stable Net Debt/EBITDA of 11.3x, and stable all-in Cost of Debt at 2.4%.
All major P&L line items are down yoy because of successful disposals in the past.
Capital Return
Purchased c. 1.9m treasury shares until mid May returning c. €47m via share buybacks at 8% discount to IFRS NAV.
Ordinary dividend distribution of €0.90 per share in May 2026 (3.3% dividend yield of IFRS NAV / 3.6% dividend yield on share price ex div date).
Total capital returned to shareholders of c. €130m via the ordinary dividend distribution and share buybacks until mid May. Share buyback programme ongoing.
Overview
Macroeconomic & Market Environment
Macroeconomic EnvironmentOffice Market Environment
Economy
Net Take-up is marginally down in Q1 2026 yoy while the overal trend of the last two years is flat.
German markets continue to shed space, a trend that is likely to be exacerbated by the economic implications of the Iran war.
Increasing energy prices have taken center stage again and have delayed a more meaningful economic recovery at least into 2027.
Persistent inflation paired with weak growth has heightened stagflation risks across the Eurozone, prolonging uncertainty for interest-rate-sensitive sectors such as real estate.
Occupancy Demand
Sentiment
Business surveys weakened significantly in the wake of the Iran war. Now even hiring intentions in services are trending negative.
GDP growth outlook is subdued and heavily dependent on the outcome of the conflict in Iran, while the tariff discussions with the US seem to be flaring up again.
Across Germany, vacancy levels continue to rise to 10y highs with all markets adding between 70 and 150+bps yoy.
Frankfurt and Munich most likely to see improvement.
Prague and Warsaw on a positive trajectory, Vienna is flat while Budapest is likely to experience more pressure in 2026 after a softer 2025.
Vacancy
Employment
Rental growth present in most CAI markets, but pace is
decelerating.
Prime continues to attract top rent, solid rental evidence in German markets in Q1 2026; secondary suffers while overall market average stalls or even declines.
Aggregate labor markets are still cushioning households against the energy shock, but Germany's deteriorating trend is increasingly the binding constraint on the euro area outlook.
CEE's tightness keeps wage-driven price pressures on central banks' radar.
Rents
Inflation
Inflation reached 3.0% in April in the Eurozone driven almost entirely by energy costs.
Core and services inflation continued to moderate, but second round effects create a risk these will come back in a couple of months.
Since mid 2024, yields have sharpened by 20-50 bps. Berlin, Munich, Prague and Vienna saw the largest gains.
Transactional evidence points to a wide yield spectrum as deals are scattered across all return profiles. Prime deals are sparce with a few cases in the mixed-use segment skewing the evidence.
Yields
Interest Rates
Deal volumes in Germany grew in all markets except Berlin while in CEE Budapest and Warsaw exceeded last year's results in Q1 2026.
Average deal volume is gradually increasing, but €100m+ deals
remain rare.
Market pricing for ECB policy has shifted from no rate moves anticipated for 2026 at the start of the year to close to three 25 bp hikes now priced in by year-end, reinforcing a higher-for-longer outlook for property financing costs.
Transaction Activity
Politics
Unsecured financing market accessible but cost of debt inching higher. Banks willing to finance prime product.
Iran conflict weighing on broader market sentiment, driving
spread widening and increasing funding costs across asset classes.
Europe is challenged to find a new place in a new world order as traditional partnerships deteriorate.
Fragile coalitions of traditional political parties held together via higher spending/borrowing while status-quo challengers across Europe gain ground (e.g. Germany, UK, France).
Access
to Finance
Renewed inflation, weak growth and likely ECB hikes weigh on markets, office demand stays subdued with prime assets outperforming, while yields and investment volumes
stall amid geopolitical tensions.
Overview
Key Strategic Priorities
Focus on Profitability
Accelerate Non-Core Disposals
Simplify Business Model
Maintain Balance Sheet
Accretive
Re-Investment
Return of
Capital
Select External Investment
Priorities Select Steps
|
|
|
|
|
|
|
Overview
Future Return Drivers and Select Steps
Lease Up Vacancy
Capture Reversion
Organic Portfolio Growth
Disposal of Non-Core Assets
Distribute post Non-Core Disposals
Select Acquisitions
Return Drivers Select Steps / Impact
|
|
|
|
|
|
PORTFOLIO OVERVIEW
Grasblau, Berlin ↑
Hochhaus am Europaplatz, Berlin ↓
Heidestraße 58, Berlin ↑ John F. Kennedy Haus, Berlin ↓
Portfolio | Financials | Returns | Capital Markets |
Appendix
Portfolio Overview
Total Portfolio
Total Portfolio (GAV) | Basis | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Q1 2026 | + / (-) |
Investment Properties1) | €m | 3,760.4 | 4,307.9 | 4,736.0 | 4,995.5 | 4,978.7 | 4,753.9 | 4,255.3 | 3,706.0 | 3,644.0 | (1.7%) |
Active Development Under Construction | €m | 406.1 | 546.0 | 425.7 | 765.8 | 321.4 | 116.8 | 224.5 | 419.3 | 457.4 | 9.1% |
Active Development In Planning | €m | - | 51.3 | 45.9 | 157.9 | 142.0 | 52.5 | 58.4 | 53.2 | 53.9 | 1.3% |
Landbank | €m | 289.9 | 280.6 | 354.2 | 259.8 | 216.9 | 191.9 | 177.2 | 166.4 | 165.3 | 0.4% |
Other2) | €m | 14.1 | 0.5 | 34.4 | 75.2 | 251.4 | 43.9 | 249.3 | 330.5 | 265.5 | (20.1%) |
Total Portfolio1) | €m | 4,470.6 | 5,186.4 | 5,596.2 | 6,254.2 | 5,910.5 | 5,159.0 | 4,964.8 | 4,675.4 | 4,586.0 | (1.9%) |
5,000
4,500
4,000
3,500
3,000
2,500
1,500 | 1,500 | 11% | ||
1,000 | 45% | 1,000 | 9% |
2,000
4,471 4,586
5%
5,000
73%
43%
22%
13%
4,500
4,000
3,500
3,000
2,500
2,000
5,000
4,471
4,586
6% 41%
10%
79%
84%
9%
6%
4,000
€m
3,000
2,000
500
-
2018 1Q 2026
500
-
4,471
4,586
11%
12%
10%
5%
7%
4%
8%
9%
18%
15%
7%
14%
4%
37%
19%
2018 1Q 2026
1,000
-
2018 1Q 2026
Germany CEE AustriaBerlin Bucharest Budapest Frankfurt Munich
Other Prague Vienna Warsaw
Investment Properties Active Development
Under Construction
Landbank Other 2)Active Development
In Planning
Portfolio | Financials | Returns | Capital Markets |
Appendix
Portfolio Overview
Investment Properties - KPI's (I)
Investment Properties1) Basis | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 1Q 2026 | + / (-) |
Properties # | 74 | 77 | 79 | 74 | 64 | 63 | 53 | 41 | 40 | (1) |
Gross Leasing Area (GLA) sqm | 1,403,966 | 1,443,364 | 1,373,773 | 1,320,279 | 1,114,719 | 1,101,287 | 938,524 | 713,010 | 691,031 | (3.1%) |
Gross Asset Value (GAV) €m | 3,760.4 | 4,307.9 | 4,736.0 | 4,995.5 | 4,978.7 | 4,753.9 | 4,255.3 | 3,706.0 | 3,644.0 | (1.7%) |
Office Share (GAV) % | 87.7% | 88.3% | 90.3% | 91.3% | 93.6% | 93.5% | 95.8% | 97.3% | 97.3% | (4) bps |
In-Place GRI (annualized) €m | 213.5 | 226.4 | 239.3 | 224.8 | 210.2 | 235.1 | 230.9 | 196.2 | 192.6 | (1.8%) |
Average In-Place Office Rent €/sqm/month | 14.6 | 15.2 | 15.7 | 16.9 | 18.1 | 20.4 | 21.4 | 22.8 | 23.7 | 4.0% |
Gross Initial Yield % | 5.7% | 5.3% | 5.1% | 4.5% | 4.2% | 4.9% | 5.4% | 5.3% | 5.3% | (4) bps |
WAULT to Break Years | 4.4 | 3.2 | 4.5 | 3.8 | 4.5 | 4.6 | 4.7 | 4.8 | 4.7 | (2.1%) |
SQM Occupancy % | 92.8% | 93.9% | 94.2% | 88.5% | 86.0% | 87.8% | 93.1% | 94.9% | 94.6% | (25) bps |
4,995 | 4,979 | |
10% | 8% | |
40% | 31% |
6,000
5,000
4,000
3,000
2,000
1,000
6,000
4,736
4,754
4,308
12%
13%
9%
8%
17%
3%
12%
9%
17%
12%
4,255
3,760
13%
14%
9%
9%
14%
2%
13%
10%
16%
11%
9%
4%
18%
2%
11%
8%
9%
5%
20%
2%
10%
8%
10%
6%
11%
6%
11%
4%
19%
3,706 3,644
12% 10%
6% 6%
8% 9%
5% 5%
22% 23%
13%
7%
13%
4%
13%
4%
24%
25%
26%
30%
29%
30%
31%
11%
7%
10%
5%
4,995 | 4,979 | |
11% | 11% | |
10% | 8% |
5,000
4,000
19% | 18% |
11% | 12% |
9% | 8% |
3,000
2,000
1,000
3,760
4,308
13%
4,736
11%
4,754
7% 4,255
6%
15%
30%
42%
29%
3,706
6%
24%
3,644
6%
23%
47%
50%
62%
63%
66%
47%
50%
70%
71%
35%
40%
-
2018 2019 2020 2021 2022 2023 2024 2025 1Q 2026
-
2018 2019 2020 2021 2022 2023 2024 2025 1Q 2026
Germany CEE Austria Berlin Bucharest Budapest Frankfurt Munich Other Prague ViennaPortfolio | Financials | Returns | Capital Markets |
Appendix
Portfolio Overview
Investment Properties - KPI's (II)
GLA (sqm) | 1Q '26 | 1Q '25 | +/(-) |
Austria | 95,965 | 97,058 | (1.1%) |
Czechia | 64,664 | 114,503 | (43.5%) |
Germany | 364,950 | 414,180 | (11.9%) |
Hungary | 71,915 | 141,392 | (49.1%) |
Poland | 93,537 | 134,228 | (30.3%) |
Total | 691,031 | 901,360 | (23.3%) |
GAV (€m) | 1Q '26 | 1Q '25 | +/(-) |
Austria | 234.8 | 235.4 | (0.2%) |
Czechia | 314.9 | 402.0 | (21.7%) |
Germany | 2,588.9 | 2,759.2 | (6.2%) |
Hungary | 141.1 | 289.7 | (51.3%) |
Poland | 364.2 | 467.7 | (22.1%) |
Total | 3,644.0 | 4,154.0 | (12.3%) |
In-Place GRI (€m)1) | 1Q '26 | 1Q '25 | +/(-) |
Austria | 18.4 | 17.5 | 5.2% |
Czechia | 14.5 | 23.8 | (39.0%) |
Germany | 123.5 | 127.6 | (3.2%) |
Hungary | 11.2 | 25.3 | (55.9%) |
Poland | 25.0 | 32.9 | (24.0%) |
Total | 192.6 | 227.0 | (15.2%) |
SQM Occupancy (%)2) | 1Q '26 | 1Q '25 | +/(-) |
Austria | 97.7% | 96.3% | 140 bps |
Czechia | 95.5% | 95.0% | 54 bps |
Germany | 95.7% | 95.3% | 43 bps |
Hungary | 77.7% | 86.6% | (890 bps) |
Poland | 99.7% | 92.0% | 765 bps |
Total | 94.6% | 93.5% | 112 bps |
Gross Initial Yield (%)2) | 1Q '26 | 1Q '25 | +/(-) |
Austria | 7.9% | 7.5% | 40 bps |
Czechia | 4.6% | 5.9% | (131 bps) |
Germany | 4.8% | 4.6% | 14 bps |
Hungary | 7.9% | 8.7% | (82 bps) |
Poland | 7.3% | 7.4% | (19 bps) |
Total | 5.3% | 5.5% | (19 bps) |
WAULT to Break (Y) | 1Q '26 | 1Q '25 | +/(-) |
Austria | 3.6 | 4.0 | (9.8%) |
Czechia | 2.6 | 2.8 | (8.8%) |
Germany | 5.2 | 5.7 | (8.8%) |
Hungary | 3.2 | 3.6 | (12.3%) |
Poland | 4.4 | 2.9 | 54.8% |
Total | 4.7 | 4.6 | 0.2% |
Portfolio | Financials | Returns | Capital Markets |
Appendix
Portfolio Overview
Investment Properties - Like-for-Like-Performance 1Q 2026 vs 1Q 2025
Market | Gross Asset Value (€m) | In-Place GRI (€m) | Gross Initial Yield (%)1) | SQM Occupancy (%) | ||||||||
1Q 2026 | 1Q 2025 | +/(-) | 1Q 2026 | 1Q 2025 | +/(-) | 1Q 2026 | 1Q 2025 | +/(-) | 1Q 2026 | 1Q 2025 | +/(-) | |
Austria | 234.7 | 235.1 | (0.2%) | 18.4 | 17.5 | 5.2% | 7.9 | 7.5 | +40 bps | 97.7 | 96.3 | +140 bps |
Czechia | 314.9 | 290.0 | 8.6% | 14.5 | 15.8 | (8.1%) | 4.6 | 5.4 | (83 bps) | 95.5 | 93.9 | +163 bps |
Germany | 2,577.3 | 2,564.5 | 0.5% | 122.9 | 117.9 | 4.2% | 4.8 | 4.6 | +17 bps | 95.7 | 94.6 | +109 bps |
Hungary | 141.1 | 146.2 | (3.5%) | 11.2 | 12.7 | (12.2%) | 7.9 | 8.7 | (78 bps) | 77.7 | 88.9 | (1,112 bps) |
Poland | 344.4 | 333.4 | 3.3% | 25.0 | 23.7 | 5.3% | 7.3 | 7.1 | +14 bps | 99.7 | 94.7 | +495 bps |
Total | 3,612.4 | 3,569.2 | 1.2% | 192.0 | 187.7 | 2.3% | 5.3 | 5.3 | +6 bps | 94.6 | 94.2 | +42 bps |
Gross Asset Value increased by 1.2%, driven primarily by Czechia, where nearly all assets recorded an average valuation uplift of 8.6%. Poland and Germany contributed yoy gains of 3.3% and 0.5% respectively, with a modest valuation gain in Germany and the Saski Crescent refurbishment as the key driver in the Polish portfolio.
In-Place GRI (annualized) increase of 2.3% with main drivers in Austria (+5.2%) and Germany (+4.2%). The main driver for the higher in-place GRI was the
occupancy increase in most assets. In Czechia, the Danube House refurbishment has a negative impact on In-Place GRI.
From GRI increase and broadly flat values the total yield increased slightly by +6bps. Czechia and Hungary have seen a yield compression with main driver being the Danube House refurbishment in Prague and the Gross Asset Value decrease in Hungary.
Occupancy (by sqm) increasing by +42bps on the back of strong leasing. Most significant increase in Poland +495 bps and Czechia +163 bps. The decrease in Hungary is mainly attributable to one tenant leaving an asset and another one downsizing in another asset.
Note: Like-for-like comprises only investment properties, that were stabilized at both key dates. Excluded Assets: Quartiersgarage (Mainz), Spreebogen (Berlin) , Intercity, Busterminal & Campanile (Frankfurt), Bartók Ház, Capital
Portfolio | Financials | Returns | Capital Markets |
Appendix
Portfolio Overview
Investment Properties - 10 Largest Assets
- ONE
- Skygarden
- Hochhaus am Europaplatz
- Kontorhaus
-
MY.O
City
Frankfurt
City
Munich
City
Berlin
City
Munich
City
Munich
Book Value
€475.2m
Book Value
€281.3m
Book Value
€231.9m
Book Value
€216.4m
Book Value
€166.2m
GLA
68,643 sqm
GLA
32,276 sqm
GLA
22,948 sqm
GLA
28,744 sqm
GLA
27,094 sqm
Occupancy
94.6%
Occupancy
98.5%
Occupancy
100.0%
Occupancy
99.1%
Occupancy
100.0%
In-Place GRI
€24.1m
In-Place GRI
€12.2m
In-Place GRI
€9.3m
In-Place GRI
€9.1m
In-Place GRI
€8.3m
Ave. Office Rent
€36.3/sqm
Ave. Office Rent
€31.3/sqm
Ave. Office Rent
€34.8/sqm
Ave. Office Rent
€23.6/sqm
Ave. Office Rent
€24.9/sqm
WAULT1
9.3 / 10.4 / 16.5
WAULT1
2.8 / 2.8 / 7.8
WAULT1
8.0 / 8.0 / 18.0
WAULT1
4.2 / 4.2 / 9.5
WAULT1
2.9 / 4.5 / 14.0
- JFK Haus
- Grasblau
- MY.B
- Jean-Monnet-Tower
-
Warsaw Spire Building B
City
Berlin
City
Berlin
City
Berlin
City
Berlin
City
Warsaw
Book Value
€153.2m
Book Value
€124.5m
Book Value
€123.9m
Book Value
€116.8m
Book Value
€96.0m
GLA
17,949 sqm
GLA
13,493 sqm
GLA
14,881 sqm
GLA
14,225 sqm
GLA
21,695 sqm
Occupancy
95.4%
Occupancy
100.0%
Occupancy
99.0%
Occupancy
100.0%
Occupancy
100.0%
In-Place GRI
€6.7m
In-Place GRI
€6.2m
In-Place GRI
€6.0m
In-Place GRI
€4.8m
In-Place GRI
€7.5m
Ave. Office Rent
€32.7/sqm
Ave. Office Rent
€42.5/sqm
Ave. Office Rent
€33.2/sqm
Ave. Office Rent
€25.3/sqm
Ave. Office Rent
€27.9/sqm
WAULT1
3.6 / 3.9 / 8.5
WAULT1
5.4 / 5.4 / 10.1
WAULT1
3.7 / 3.9 / 7.8
WAULT1
1.5 / 1.5 / 11.4
WAULT1
3.7 / 3.7 / 5.7
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Investment Properties - Leasing Overview 1Q 2026
Key DriversMarket
New Leasing
(sqm)
Renewal (sqm)
Total Leasing
(sqm)
Total Leases Signed (#)
Total GRI p.a.
(€m)
Average Office Rent (€ psqm)
+ / (-) to
ERV (%)1)
WAULT to
Break (Yrs.)
WAULT to
End (Yrs.)
WAULT to
Last Ext. (Yrs.)
Berlin
18,572
-
18,572
15
8.6
38.8
(5.4%)
10.7
10.7
13.5
Budapest
6,039
296
6,335
40
0.4
5.4
(21.3%)
1.4
3.3
3.3
Frankfurt
3,156
117
3,273
17
1.1
27.5
(10.7%)
6.9
6.9
9.4
Munich
289
-
289
10
0.1
22.9
0.0%
3.0
5.1
10.1
Prague
15,063
3,661
18,725
38
5.5
12.7
(0.9%)
6.3
6.5
14.5
Vienna
5,186
417
5,603
31
1.0
15.1
13.2%
2.7
3.0
3.8
Warsaw
2,226
1,711
3,937
35
0.8
15.1
45.6%
4.9
5.0
5.0
Total
50,531
6,202
56,733
186
17.4
14.0
(2.5%)
6.8
7.1
10.9
In Q1 2026, 147 leases were sourced, and 41 leases were signed for a total of 56,733 sqm of rentable floor space.
89% of the total accounted for new leases (incl. project pre-leasing) and expansion of space or pre-leases, 11% were renewals.
Office space accounted for around 95% of total letting activity.
The average size per office lease was 2,063 sqm in Q1 2026, compared to 1,379 sqm in FY 2025.
The conversion ratio (leases signed / leases sourced) on a 12-months rolling basis was at 20.7% (stable to FY 2025 at 22.6%).
17 leases with 14.7k sqm representing 39.6% of current vacant space were signed with future start dates. Consequently, contractual occupancy (occupancy including signed leases not yet started) reached 96.8%.
In Q2 2026 17.1k sqm of leases are set to expire, representing a total annual GRI of €4.5m. C. 9.1k sqm of new leases and expansions signed are expected to
commence, contributing a total annual GRI of €3.1m.
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Investment Properties - Tenant Base
Lease Maturity Profile35%
20%
17%
10%
10%
8%
100
90
80
70
60
€m
50
40
30
20
10
-
2026 2027 2028 2029 2030 2031+
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
-
Tenant Industry Distribution Professional Services
Computers / HiTech
Financial Services
Consumer Services & Leisure
Business Services
Public Sector / Regulatory Body
Manufacturing Industrial & Energy
Other9%
1%
19%
9%
10%
Total In-Place GRI: €193m19%
16%
17%
Austria Czechia Germany Hungary Poland % of In-Place GRI Cumulated (rhs)
Key FactsWell-staggered lease maturity profile with shorter average WAULTs in CEE leading to higher churn rates.
High degree of blue-chip tenants. No industry dependency due to diversified tenant structure.
Largest tenant KPMG accounts for 7.7% of In-Place GRI (Annualized Rental Income). All other tenants have a share of <5%.
100% of leases across the entire portfolio are euro-denominated.
Top 20 tenants account for 48% of In-Place GRI with a WAULT of 5.1 years.
Top TenantsPortfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Investment Properties - Europacity Berlin Neighbourhood Initiative
DescriptionCross-institutional initiative uniting four leading Berlin museums and research institutions: Hamburger Bahnhof - Nationalgalerie der Gegenwart, Museum für Naturkunde, Futurium and Berliner Medizinhistorisches Museum der Charité.
Combined footfall of c. 2 million visitors p.a., positioning the district as a leading hub for knowledge, art and future-oriented dialogue.
Connects cultural institutions with local businesses and residents, strengthening neighbourhood identity and urban fabric.
Strategic Relevance for CA ImmoActive support of the initiative in CA Immo's role as long-term investor, developer and property owner in Berlin Europacity (significant investment portfolio and ongoing development pipeline).
Enhances international visibility and cultural identity of Europacity, increasing locational appeal for tenants, employees, residents and visitors.
Reinforces CA Immo's long-term placemaking approach and value
creation strategy in Berlin, the Group's largest core market.
Timing & Status11 May 2026: Official launch at press conference in Berlin; go-live of https://www.museumsmeilemitte.berlin.
13 June 2026: Public opening with neighbourhood festival.
From June 2026 onwards: Continuous programme of public events and communication campaigns to establish the initiative at regional, national and international level.
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Development Properties - Strong Track Record
3,500
3,000
561
148
2,915
2,500
220
83
2,000
178
440
1,500
176
77
64
1,000
222 22
611
114
500
-
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Total
€m
Total Costs Invested (as at Year of Completion) CA Immo Development Track Record Properties Held Properties Sold Combined
Since 2011 CA Immo has developed
assets with a total cost of c. €2.9bn.
Total GDV at completion was c. €3.7bn.
Incl. financing costs the profit based on
the GDV at completion was c. €839m.
Out of that CA Immo still owns assets worth c. €2.5bn, which implies a profit of c. €823m.
The rest of the assets has been sold for a total of c. €1.9bn, which implies a profit of c. €561m.
3,000
2,500
2,000
€m
1,500
1,000
500
-
Total Costs Book Value
2,000
2,448
1,624
1,800
1,600
1,400
1,200
€m
1,000
800
600
400
200
-
Total Costs Sales Proceeds
5,000
1,852
1,291
4,500
4,000
3,500
3,000
€m
2,500
2,000
1,500
1,000
500
-
Total Costs BV / Proceeds
This implies a value increase of c.
4,300
2,915
€300m for assets still held and c.
€294m for assets sold from GDV to
book value / sales price.
These numbers do not include zoning projects, project under construction or projects, that have been planned but have not been constructed.
All in all, CA Immo has not had a single loss-making project.
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Development Properties - Pipeline Overview
CostProperties1)
City
Main Use
#
Construction
Start
Completion
Buildable GLA (sqm)
Book Value
(€m)
Total Costs
(€m)
Costs Outstanding
(€m)
Gross Yield on
Pre-Leased
Upbeat
Berlin
Office
1
2021
2026
34,911
306.8
309.0
29.5
5.0%
100%
Anna Lindh Haus
Berlin
Office
1
2024
2027
16,930
96.3
123.3
51.0
6.4%
100%
Karlsgärten
Berlin
Office
1
2025
2027
11,295
54.3
85.3
25.8
5.6%
100%
Total Active Developments Under Construction
3
63,135
457.2
517.6
106.3
5.5%
100%
Skygreen Berlin
Office
1
2026
2029
18,442
39.6
128.2
89.1
6.9%
-
Alexander von Humboldt Haus Berlin
Office
1
2026
2028
6,405
14.3
54.2
40.4
6.4%
-
Total Active Developments In Planning
2
24,847
53.9
182.5
129.1
6.7%
-
Millennium Tower Frankfurt
Office
1
-
-
114,612
71.5
1,026.2
954.5
-
-
EC - Hamburger Höfe 04 Berlin
Office
1
2030
2032
27,999
26.5
228.3
211.8
-
-
EC - MK 08 Berlin
Office
1
2030
2033
30,240
36.9
330.2
293.2
-
-
Total Landbank Hold
3
172,851
134.9
1,584.7
1,459.5
-
-
Landbank Sale -
-
7
-
-
88,386
32.2
-
-
-
-
Total Development Properties -
-
15
-
-
349,922
678.4
-
-
-
-
Key Drivers 1Q 2026
100% pre-lease for Anna Lindh Haus in Q1 2026 and 100% pre-lease for Karlsgärten.
Landbank Sale assets include three residential land plots in Berlin, Duesseldorf, and Essen, the Viertel Four land plots in Munich, and one remaining non office use land
plot in Berlin. All land plots do not fulfil CA Immo's requirements in order to develop them in terms of location, sector, or size.
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Active Developments Under Construction - Upbeat Update
DescriptionLandmark office tower with three interconnected sections (5, 11, and 19 floors, up to 82 m high).
Underground parking for cars and ~300 bicycles, incl. e-charging facilities.
Construction follows the highest sustainability, health and connectivity standards incl. extensive digital, interconnected functions.
Upbeat is developed towards DGNB (Gold), WiredScore (Platin), and WELL Core (Gold) standards.
Primary energy consumption is targeted to be significantly below the current requirements.
100% pre-leased.
TimingStart of construction works in 2021.
Completion expected at the beginning of 2026.
Tenant handover planned mid 2026.
StatusTenant handover preparations started.
FinancialsTotal costs of c. €309m.
C. €15.0m of in-place GRI with WAULT to break on completion of 15 years.
Forecast yield on cost of c. 5.0%.
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Active Developments Under Construction - Anna Lindh Haus Update
DescriptionClass A office building with an iconic architecture, cutting edge sustainability credentials, excellent connections to public / private transportation, and high visibility and proximity to the core of Berlin's governmental district.
15,195 sqm of GLA over seven floors above ground.
Sustainable hybrid timber building with 2 roof terraces, F&B outlet, green courtyard and 300 indoor bike spaces.
-37% lower energy demand, 50% less energy intensity (20 kg CO₂/sqm), fully electrified & PV on 30-50% of the roof for zero-carbon operations.
1/3 lower embodied carbon and 100% rainwater reuse, aiming for platinum certifications received WiredScore Platinum).
TimingStart of construction works in 2024.
Completion expected beginning of 2027.
StatusC. 90% of tendering completed and awarded below budget.
Signed two tenants that brings pre-leasing to 100%.
FinancialsTotal unlevered costs of c. €123m.
Anna Lindh Haus is expected to generate c. €7.8m of in-place GRI.
Forecast yield on cost of c. 6.4%.
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Active Developments Under Construction - Karlsgärten Update
DescriptionAm Karlsbad 11 investment property was fully vacated and reclassified as development property (renamed "Karlsgärten") in Q1 2024.
Business plan to reposition well located ageing office asset
at end of lifecycle.
Full refurbishment with new facade, technical systems, fit-out, an additional floor and new balconies, which leads to a higher GLA.
The building is targeted to be designed to DGNB Gold and will be developed in accordance with the expected requirements resulting from EU Taxonomy regulations.
TimingStart of demolition works in March 2025.
Completion expected beginning of 2027.
StatusPreliminary building permit received (increase of 10% GLA achieved) and building permit application submitted.
Tendering and new construction ongoing.
100% prelease (15Y lease to break, credit tenant).
FinancialsTotal unlevered costs of c. €85m (including land/existing
building).
Karlsgärten is expected to generate c. €4.7m of in-place GRI.
Forecast yield on cost of c. 5.6%.
Portfolio
Financials
Returns
Capital Markets
Appendix
Portfolio Overview
Active Developments In Planning - Alexander von Humboldt Haus Update
DescriptionUnique location directly at the waterfront of Humboldthafen
and only a footstep away from Berlin's main railway station.
Building will provide for 6,125 sqm of GLA over eight floors above ground.
The building is targeted to be designed to DGNB standards and will be developed in accordance with the expected requirements resulting from EU Taxonomy regulations, fully electrified, energy-efficient building (<50 kWh/sqm), net-zero carbon ready (solar panels, heat pumps, green electricity).
200 sqm communal roof terrace, green façades, 50% green roof and rainwater retention.
600 sqm retail/F&B space, 450 sqm mezzanine for flexible
use with waterfront views.
TimingEarliest potential start of construction works in 2026.
Completion expected c. two years after start.
StatusCurrently in planning phase.
Building permit in place.
FinancialsTotal unlevered costs of c. €54m (incl. land).
Humboldthafen is expected to generate c. €3.4m of in-place GRI.
Forecast yield on cost of c. 6.4%.
2
