Annual Report • Nov 23, 2018
Annual Report
Open in ViewerOpens in native device viewer
Asia Roadshow November 2018
| l i V G t o n o v a a a a n c e |
3 |
|---|---|
| d i B U t u s n e s s p a e |
6 |
| d l k i i R M D t t t e s e n a a r e a a |
2 0 |
| d i A p p e n x |
2 5 |
Company Presentation – Asia Roadshow November 2018 page 3 Guidance mid-point for 2018.
| l V i G t o n o a a a a n c e v |
3 |
|---|---|
| d B i U t s n e s s p a e u |
6 |
| d l k R i i M D t t t e s e n a a r e a a |
2 0 |
| d A i p p e n x |
2 5 |
| k r a e P n a o ri l a o - t d c n i V a t , s g o a w i v u o B n o l. V c x E |
O i t p e a o n s r |
O ic h f % t g t 4. 1 rg an r en ro o o- w y- y. in du d by l f e l he do b le O 1 6. 8 % € 1 1 0. 2m im in in t to t o t t p er a g ex p en se s re ce a s a re su a g u fro lu de d l l a d f f in in H 1 2 0 1 7 in ic ie in t s tr tu t t co s uc re m c on we r c as w e s co n ue e nc y g a s. d j. O io in ( ) f 9 0. 9 % ( 2 9 0 bp ). A E B I T D A t in te + p er a ns m ar g ex . m a na nc e o s y- o- y d he l d d fo he b l Vo ia iv E P R A Go Aw 2 0 1 7 Su in i i Re t t ta ty t no v re ce e ar r s a p or |
|---|---|---|
| F F O 1 |
f F F O 1 in d by 1 1. 5 % € 5 1 0. 3m in H 1 2 0 1 8 l be E B I T D A to t o t te cr ea se y -o -y as a re su r Op io d low in d in t te t ta er a ns a n er re s ex p en se s an co m e xe s. |
|
| l V i t a u a o n |
H 1 lu io ise d 2 / 3 f p fo l io ( 2 0 la Ge lo io lu ix d d i io l t t t t t va a n co m p r ca o or rg es rm an ca ns p s s a na Ge lo io d V ie ). t rm an ca ns a n nn a l- f- l v lu h lu d fo l f w h h l- f- l v lu io l i f 6. 9 % t t io ic 5. 7 % t t a e g ro on ev a e p or o a a n up w r , ( fo l d ). l v lu h f he ie io To € 1, 7 6 5m 5. 3 % ta t ts t + p er rm an ce y co m p re ss n a e g ro w o re p re se n o n fo l l p l io t ov er a or |
|
| k r a P a ri o t |
d A j. N A V |
d j. by A N A V 1 0. 5 % to € 2 0, 6 3 4. 4m in H 1 2 0 1 8. g re w On ha ba is, A d j. N A V € 3 9. 8 3, 3. 5 % d ( 6. 8 % h ig he N O S H ). t a p er -s re s wa s u p y r |
| c i V , g o w u B l. c n I |
d G i a n c e u |
2 0 8 Gu da lu de d k. 1 i in Bu V ic to ia Pa nc e no c s wo g an w r r i da f he be f F F O 1 € 1, 0 5 0m € 1, 0 7 0m € 2. 0 3 € 2. 0 7 t g u nc e o o r p. s. o n n ew n um r o - – 5 1 8. 1m is d ha su e s re s. k- f-a lo lcu la d k ha d fu l ly bu d fo Ba t io As in Bu V ic to ia Pa tr i te c o n- en ve p e ca n: su m g wo g an r r co n r he f hs he ha da l d ha be t irs t s ix t t F F O 1 i € 2. 0 8 € 2. 1 2. m on p ro p er s re g nc e wo ve en u u – , |
| H1 20 18 |
H1 20 17 |
De lta |
|||
|---|---|---|---|---|---|
| Av mb of ide nti al era ge nu er res sqm |
`00 0 |
21 55 7 , |
22 22 6 , |
-3. 0% |
fo lio du ion in ly Po rt ct re m a |
| Av mb of ide nti al its era ge nu er res un |
# | 34 4, 68 5 |
35 5, 57 0 |
-3. 1% |
dr by lea les ive n c n- up sa |
| Or h ( ) nic nt wt ga re gro y-o -y |
% | 4.1 | 3.7 | 0 b +4 ps |
|
| lac t ( ) In- p e r en eo p |
€/m h/s ont qm |
6.4 1 |
6.1 2 |
+4 .7% |
|
| Va e ( ) rat can cy eo p |
% | 2.8 | 2.9 | -10 bp s |
|
| l in Re nta com e |
€m | 83 8.8 |
83 3.2 |
+0 .7% |
+€ 5. 6m |
| Ma int en an ce ex pe nse s |
€m | -13 1.6 |
-12 7.3 |
+3 .4% |
|
| Op tin era g e xp en ses |
€m | -11 0.2 |
-13 2.4 |
-16 .8% |
d ert ies co nw sy ne rg an f fic ien im ts e cy p rov em en |
| Ad tal j. EB ITD A R en |
€m | 59 7.0 |
57 3.5 |
+4 .1% |
+€ 2 3. 5m |
| Ad j. EB ITD A V alu dd Bu sin e-a ess |
€m | 51 .7 |
45 .6 |
+1 3.4 % |
|
| Ad j. EB ITD A O rat ion pe s |
€m | 63 2.6 |
60 7.6 |
+4 .1% |
+€ 25 0m |
| Int FF O 1 st ere ex pe nse |
€m | -11 4.3 |
-13 8.0 |
-17 .2% |
8. 7 % hig he r N O SH • o-y y- |
| Cu FO nt inc e t s F 1 rre om axe |
€m | -8. 0 |
.9 -11 |
-32 .8% |
f-a Ba k-o lop c n- en ve e • lcu lat fo ion ca : p ro rm a fu FF O 1 in lu d ing l l c |
| FFO 1 |
€m | 51 0.3 |
45 7.7 |
+1 1.5 % |
i bu ion fro nt t co m r Bu d V ict ia +€ 5 2. 6m wo g an or |
| FFO ha (eo NO SH ) 1 pe r s re p |
€ | 0.9 8 |
0.9 6 |
+2 .5% |
k in l d be Pa H1 ou r w ~€ 3 6m o r |
| ha (av ) FFO 1 NO SH pe r s re g. |
€ | 1.0 3 |
0.9 8 |
+5 .8% |
h ig he ~7 nt ce s r |
| h dr ive Re nt wt g ro rs |
Po i iv h j t t g t tra to s e re n ro w ec ry |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ( las t 1 2M ) |
H 1 2 0 1 8 |
H 1 2 0 1 7 |
De l ta |
20 | 13 20 |
14 | 20 15 |
20 16 |
20 17 |
20 18 ( E) |
20 19 ( E) |
|
| rke t d Ma riv en |
1.6 | % 1.6 |
% | % 1.7 |
% 1.5 |
1.6 % |
≈ | ≈ | ||||
| S i in t t te ts ( inc l. g na n bs i d ize d r ) ts su en |
1. 1 % |
1. 2 % |
bp -1 0 s |
de Mo rni zat ion |
0.4 | % 0.9 |
% | 1.2 % |
1.8 % |
2.5 % |
||
| Sp eat ion ace cr |
--- | --- | --- | --- | 0.1 % |
|||||||
| le Ne t t in ( h n wi t g s w o l in ) ter ia stm t ma ve en |
0. 4 % |
0. 5 % |
-1 0 bp s |
Or nic nt ga re h wt gro |
1.9 | % 2.5 |
% | 2.9 % |
3.3 % |
4.2 % |
~4 .4% |
|
| Su b l m ke to ta t ar dr iv h t g t en r en ro w |
1. 5 % |
1. 7 % |
-2 0 bp s |
|||||||||
| de Mo iza t io rn n ( lu d let inc ing t ing ne w s wi h i t tm ts nv es en ) Op t im ize Ap tm ts ar en |
2. 5 % |
1. 9 % |
bp 6 0 + s |
In tm ve s en io ) t cr ea n |
k t tra c re |
d ( co r |
€m in ; |
lu de c s |
de m o rn |
iza t io n an |
d sp ac |
e |
| b l l- f- l r Su to ta t en h t g ro w |
4. 0 % |
3. 6 % |
4 0 bp + s |
7 7 9 |
1, 0 ~ |
0 0 1, ~ |
0 0 0 |
|||||
| Sp io t ac e cr ea n |
0. 1 % |
0. 1 % |
--- | 3 5 6 |
4 7 2 |
|||||||
| b l o ic Su to ta rg an h t g t re n ro w |
% 4. 1 |
3. % 7 |
bp 4 0 + s |
7 1 2 0 1 3 |
1 7 2 2 0 1 4 |
2 0 1 5 |
2 0 1 6 |
2 0 1 7 |
2 0 1 8 |
( ) E 2 0 1 |
( ) 9+ E |
1incl. July 2018 Bond, which is not included in KPIs. 2 Average financing cost of debt maturing in the relevant year. 3 Weighted avg. financing costs excl. Equity Hybrid. Including Equity Hybrid, avg. interest rate of debtmaturing in 2021 is 3.4%.4 excl. Equity Hybrid. 5 excl. 2nd offer period of Buwog. 6 excl. Buwog and Victoria Park.
Company Presentation – Asia Roadshow November 2018
| €m ( les d d he ) in ica te ot ise un s rw |
3 0, 2 0 8 Ju 1 n |
3 2 0 8 M 1, 1 ar |
3 2 0 De 1, 1 7 c |
|---|---|---|---|
| de f l l b l No iv t iv in ia ia i i t ies n- a e an c r |
9, 6 1 7 7 4. |
8, 8 8 0 1 7. |
0 6 0. 1 4, 5 |
| ha f fe Fo ig te ts re n ex c ng e ra e c |
-2 9. 6 |
-1 7. 8 |
-2 3. 5 |
| Ca h d h iv le ts s an ca s eq u a n |
-8 6 5. 8 |
-8 2 9. 3 |
-2 6 6. 2 |
| de b Ne t t |
1 8, 8 7 9. 2 |
1 8, 0 3 9. 9 |
1 3, 7 7 0. 8 |
| Sa les iv b les re ce a |
-2 3 9. 8 |
-2 3 2. 4 |
-2 0 1. 2 |
| d j. de b A t t ne |
8, 6 3 9. 1 4 |
8 0 1 7, 7. 5 |
3, 6 9. 6 1 5 |
| Fa ir lu f r l e fo l io ta te t va e o ea s p or |
4 1, 7 3 2. 3 |
3 8, 4 8 5. 6 |
3 3, 4 3 6. 3 |
| ha he l e S in ie t ta te re s o r r ea s c om p an s |
7 3 4. 5 |
6 6 6. 6 |
6 4 2. 2 |
| A d j. fa ir lu f r l e fo l io ta te t va e o ea s p or |
4 2, 4 6 6. 8 |
3 9, 1 5 2. 2 |
3 4, 0 7 8. 5 |
| L T V |
4 3. 9 % |
4 5. 5 % |
3 9. 8 % |
| 3 0, 2 0 1 8 Ju ne |
i de ia l Re nt s |
lac In t -p e r en |
Va rat ca nc e y |
ir v Fa a |
lue 1 |
|---|---|---|---|---|---|
| its un |
( € /sq /m h ) t m on |
( % ) |
( € bn ) |
% f t l ota o |
|
| Op te era |
1 2 6, 0 3 9 |
6. 5 4 |
2. 6 |
1 3. 0 |
3 2 % |
| Inv t es |
21 7, 27 0 |
6. 3 5 |
2. 6 |
21 .4 |
5 3 % |
| Su bt l S ic C lus ot tra te te a g rs |
3 3, 3 0 9 4 |
6. 2 4 |
2. 6 |
3 4. 4 |
8 % 5 |
| Pri ize t va |
1 3, 1 8 3 |
6. 2 2 |
4. 1 |
1.5 | 4 % |
| Se l l |
0, 6 1 1 7 |
3 5. 4 |
5. 1 |
0. 6 |
% 1 |
| To l Ge ta rm an y |
3 6 6, 6 5 9 |
6. 3 8 |
2. 7 |
3 6. 5 |
9 0 % |
| ia Au str |
2 3, 21 5 |
6 4. 5 |
2 4. |
2.5 | 6 % |
| de Sw e n |
14 0 5 2 , |
8. 8 3 |
1.4 | 1. 6 |
4 % |
Note: In-place rents in Austria and Sweden are not fully comparable to Germany, as Sweden, for example, includes certain ancillary costs. The table above shows the rental level unadjusted to the German definition.1Fair value of the developed land excluding € 1,205.4 million, of which € 344.5 million for undeveloped land and inheritable building rights granted, € 251.9 million for assets under construction, € 461.7 million for development and € 147.3 million for other.
Note: Numbers include projects kicked off in 2017.
| lu dr ( ) Va iv H 1 €m e er s |
||||
|---|---|---|---|---|
| Pe fo rm an ce r |
2 6 8 |
|||
| l de lop Re ta t n ve me n |
2 2 8 |
|||
| In tm ts ve s en |
0 4 |
|||
| In tm ts ve s en |
3 4 7 |
|||
| ( h lua In i in ion tm ts t t ve s en va w fo l ) io t p or |
2 0 4 |
|||
| ( de f v lua In i ion tm ts ts t ve s en ou o a fo l ) io t p or |
0 1 7 |
|||
| ie l d io Y co m p re ss n |
0 1, 1 5 |
|||
| l v lu l i f To ta t a e up |
6 1, 7 5 |
Adj. NAV is up 10.5% ytd or 3.5% per share in spite of 6.8% more issued shares.
| €m (un les ind ted oth ) ica ise s erw |
3 0, 2 0 1 8 Ju n |
3 1, 2 0 17 De c |
d j. d f h lu f Is A N A V t a g o o p o o e a e o a r xy r v |
|---|---|---|---|
| d iv in bu in ? t e rs e o p e r a g s e s s |
|||
| d f in i io he d j. By t t A N A V e n, |
|||
| bu b le 's ha ho l de Eq ity at tr i ta to Vo via u no s re rs |
1 6, 9 1 6. 2 |
8 8 15 0 0. , |
f f le he br ic k d lu he t t t t re c s a n m or ar v a e o |
| fer d t d a he l d De in stm t p ert ies ts re ax es on ve en rop an sse for le sa |
7, 25 3. 8 |
6, 1 8 5. 7 |
bu l d i in g s |
| 1 Fa ir v lue f de riv ive fin ia l in at str ts a o an c um en |
9 3. 4 |
2 6. 9 |
l ke d he ie t t t a p p s m ar er m s a n a s su m e s |
| fer d t de fin l in De riv at ive ia str ts re ax es on an c um en |
-2 5. 1 |
-8 8 |
d by "a " ie t p ro p er s ar e ow ne ny o ne |
| EP RA N AV |
8. 24 2 3 3 , |
8 21 2 4. 6 , |
h h T is ig a p p ro a c no re s |
| Go dw i l l o |
-3 6 0 3. 9 , |
-2 6 1 3. 5 , |
he lu d d Va Bu in t e- a s e s s |
| A d j. NA V |
2 0, 6 3 4.4 |
1 8, 6 71 .1 |
he dv d la fo in t t t t t c o s a a n a g e a n o p er a g p rm |
| f a fe l o io o p ro s s na w ne r |
|||
| / ha E P R A N A V € s re |
4 6. 7 9 |
4 3. 8 8 |
he d lo bu t t in ev e p m e n e s s s |
| A d j. N A V € / ha s re |
3 9. 8 3 |
3 8. 4 9 |
he h f lo fr t iv t iza t io c a s w o m p r a n |
Adjusted for effects from cross currency swaps.
| Pe ne |
io tr t a n |
|---|---|
| l d Mu t im ia e |
8 0 % ca |
| Sm in t te ar m e r g |
2 3 % ca |
| 2 i de ia l e iro Re t t s n nv nm en |
3 0 % ca |
| En er g y |
1 % ~ |
| Cr f V T S ts a m en |
7 0 % ( in ) te ca m a na nc e ( de ) 4 0 % iza io t ca m o rn n is d 7 0 % l low for tar et to g aro un a h f lex b lity he lum i i in t en ou g vo es d t b le inu nt an o e na co ou s be hm kin ke to t p ric nc ar g ma r es |
| d lue d d A j. E B I T D A Va Bu ine -a s ss 5 7, 3 6 7, 2 3, 6 |
( ) €m 1 2 0 ~ 1 0 2, 1 0 |
| 2 0 1 4 2 0 1 5 2 0 2 tax WA CC of 4 .68 % De c. 3 1, 2 017 G ard re- as per |
( ) 1 6 2 0 1 7 2 0 1 8 E eni and lan dsc api rk ng ng wo |
| L | |||||
|---|---|---|---|---|---|
| 2 0 8 H 1 1 |
2 0 H 1 1 7 |
2 0 8 H 1 1 |
2 0 H 1 1 7 |
2 0 8 H 1 1 |
2 0 H 1 1 7 |
| 2 2 1 4. |
2. 1 4 7 |
2 3 0. 0 |
9. 2 5 5 |
3 2 5 4. |
0 9 7 1. |
| -9 2 5. |
0 8. -1 7 |
9 9. 3 -1 |
3 6. -5 1 |
-2 9 4. 5 |
-6 8 4 4. |
| 2 9. 0 |
3 0 4. |
3 0. 7 |
2 3. 1 |
9. 5 7 |
5 7. 1 |
| 3 0. 5 % |
3 1. 3 % |
1 5. 4 % |
4. 3 % |
||
| Se l l ing ts co s |
1 1. 4 |
-1 2. 8 |
|---|---|---|
| A d j. E B I T D A Sa les |
4 8. 3 |
4 4. 3 |
| O B U W G |
k V ic to ia Pa r r |
|
|---|---|---|
| Cu t rre n ia Vo no v ke ta s |
9 0. % ing ig h 7 t ts v o r |
9 3. 4 5 % ing t v o ig h ( inc lu d ing l l ts r ca ion ) t op s |
| in Im t p ac 2 0 8 1 |
h S ing i Q 2 ta t t r w |
h S ing i Q 3 ta t t r w |
| In te t ion g ra |
Op ion l t er a a f in ion te t g ra o Ge ing t rm an o p er a bu ine fu l ly s ss on k a d d tra te c n ex p ec be le d by to te co m p he d f 2 0 1 8. t e n o l Sy iza t ion ne rg y re a d fro te 2 0 1 9 ex p ec m ds on wa r |
k V ic to ia Pa r r d t a ma na g em en n f f r lar ly ta in s em a g e lac in V ic ia to p e, as r k c Pa inu t to on es r bu i ine ts n s ss ru br d ly ha d. oa un c ng e i b i l i f j in Fe ty t as o o ha ing p ur c s , de k iza t ion mo rn w or |
| Ne t s te x p s |
Bu E G M to wo g lve he t re so o n Sq t ue ez e- ou he du le d fo Oc t. sc r 2. Ca h ion t s co m p en sa fo ino i ty r m r ha ho l de f s re rs o € 2 9. 0 ha 5 p er s re |
d f ina ing an re nc be tu i t ies ing op p or n d. iew re v e No in ion te t g ra lan d V ic ia to p ne as r Pa k s he t er ve s a s r la fo fo t p rm r Vo ia 's ia l te t no v p o n h in Sw de t g ro w e n. |
| 2 0 1 7 Ac ls tu a |
i ia l ( ) In t No 2 0 1 7 v. l. B Ex & c uw og Vic ria Pa k to r |
2 0 1 8 Gu i da nc e da ( ) Up te Ma 2 0 1 8 y l. B Ex & c uw og Vic ria Pa k to r |
da ( ) Up te Au 2 0 1 8 g. l. B Inc & uw og Vic ria Pa k 1 to r |
|
|---|---|---|---|---|
| Or ic h ( ) t g t g an re n ro w eo p |
4. 2 % |
4. 6 % 4. 8 % - |
4. 6 % 4. 8 % - |
2 ~4 4 % ( VN A s d-a lon e) tan |
| Va ( ) ca nc eo p y |
2. 5 % |
2. 5 % < |
2. 5 % < |
2. 5 % < |
| Re l In ( €m ) ta n co me |
1, 6 6 7. 9 |
1, 6 6 0 1, 6 8 0 - |
1, 6 7 0 1, 6 9 0 - |
1, 8 9 0 1, 9 1 0 – |
| F F O 1 ( €m ) |
9 2 0. 8 |
9 6 0 9 8 0 - |
1, 0 0 0 1, 0 2 0 – ( d-a lon e) VN A s tan |
1, 0 5 0 1, 0 7 0 – |
| O ( € / ha ) F F 1 s re eo p , |
9 0 1. |
9 8 2. 0 2 1. - |
2. 0 6 2. 1 0 – ( d-a lon e) VN A s tan |
2. 0 3 2. 0 7 – |
| ( ) Ma in te €m na nc e |
3 6. 2 4 |
~3 6 0 |
~3 6 0 |
~4 1 0 |
| de ( ) Mo iza t ion & In tm ts €m rn ve s en |
7 7 8. 6 |
~1 0 0 0 , |
~1 0 0 0 , |
~1 0 0 0 , |
| ( be f u ) Pr iva t iza t ion i ts nu m r o n |
2, 6 0 8 |
~2 3 0 0 , |
~2 3 0 0 , |
~2 8 0 0 , |
| F V ( Pr iva iza ion ) te t t s p- up |
3 2. 7 % |
~3 0 % |
~3 0 % |
3 0 % 3 5 % - |
| Se l l p fo l io d isp ls ( be f u i ) t ts or os a nu m r o n |
1 1, 7 8 0 |
is ic tu t op p or n |
is ic tu t op p or n |
1 4, 0 0 0 to up |
| F V ( Se l l Po fo l io ) te t s p- up r |
7. 9 % |
0 % > |
~5 % |
1 0 % 1 5 % - |
| de d / ha D iv i n s re |
€ 1. 3 2 |
0 % f O ~7 F F 1 o |
0 % f O ~7 F F 1 o |
0 % f O ~7 F F 1 o |
| de ly be f s ha Un ing r n um r o re s |
8 4 5. 1 |
8 4 5. 1 |
8 4 5. 1 |
8. 5 1 1 |
1 Buwog contribution for 9 months and without synergies and Victoria Park contribution for 6 months and without synergies.
2Excl. Buwog & Victoria Park. Adjustment to ~4.4% is purely timing-related and driven by (i) lower-than-anticipated new construction volume as a result of building permits taking too long and (ii) a small share of the rent growth from the modernization investments getting pushed into early 2019, as some projects cannot be fully settled by September, which is the deadline for including the projects in the 2018 organic rent growth. This slight delay is caused by poor weather conditions in the beginning of the year as well as limited craftsmen availability for carrying out the work on time and on budget.
| l i V G t o n o v a a a a n c e |
3 |
|---|---|
| d i B U t u s n e s s p a e |
6 |
| d l k i i R M D t t t e s e n a a r e a a |
2 0 |
| d i A p p e n x |
2 5 |
Sources: Federal Statistics Office, GdW (German Association of Professional Homeowners), REIS, BofA Merrill Lynch Global Research, OECD. Note: Due to lack of q-o-q US rent growth data, the annual rent growth for a year is assumed to also be the q-o-q rent growth of that year.
Sources: Federal Statistics Office, IW Köln, GdW (German Association of Professional Homeowners)
Distribution of household sizes (million)
Sources: German Federal Statistics Office, GdW (German Association of Professional Homeowners). 2035(E) household numbers are based on trend scenario of the German Federal Statistics Office.
Cities across Europe are on the rise and the population living in cities is expected to grow substantially by 2030 and 2050, respectively.
Sources: United Nations, JLL Research, European Commission, Federal Statistics Office, Eurostat
| f f R H e n e o m a n n |
|---|
| d f l H I R i t t e a o n v e s o r e a o n s |
| S V i E o n o v a |
| ß 3 3 U i i t ä t t 1 n v e r s s s r a e |
| 8 0 3 h 4 4 B o c u m |
| G e m a n r y |
+49 234 314 [email protected]@vonovia.dewww.vonovia.de
| C t t o n a c |
F i i l C l d n a n c a a e n a r |
|
|---|---|---|
| Se 2 4 p |
G S / Be be Ge Co Co fe Mu ic h te re n rg rm an rp or a n re nc e, n |
|
| Se 2 5 p |
1 de Co fe h Ba In tm t Mu ic a r ve s en n re nc e, n |
|
| Se 2 6 p |
f lo ba l l fe k Bo A M L G Re Es ta te Co Ne Yo a n re nc e, w r |
|
| Se 2 8 p |
le l fe do So ie te Ge Pa Eu Re Es ta te Co Lo c ne ra n- ro p ea n a n re nc e, n n |
|
| Oc 1 0- 1 1 t |
1 Ro ds ho Sc d ina ia, Co ha & S k ho lm to a an p en g en c w v |
|
| No 1 2- 1 6 v |
Ro ds ho As ia ( To ky Se l, H K, Ku la Lu S ing ) a w o, ou a m p ur ap or e , |
|
| 6 De c |
im l 9 2 0 1 8 In te ts M r re su |
|
| 3 De 7- 1 c |
ds ho ( h, do da ) Ro Eu Zu ic Pa is, Lo Am te a w ro p e r r n n, s r m |
|
| De 1 2 c |
do E P R A Co te Ac Da Lo rp or a ce ss y, n n |
|
| De 1 7- 1 8 c |
ds ho da Ro Ca a na w |
|
| Ma 7, 2 0 1 9 r |
F Y 2 0 1 8 Re l ts su |
|
| Ma 7, 2 0 1 9 y |
In im l 3 M 2 0 1 9 te ts re r su |
|
| 6, 2 0 9 Ma 1 1 y |
l Ge l ing An Me t nu a ne ra e |
|
| 2 0 9 Ju 4- 5, 1 n |
Ca l ke i ta Ma ts Da p r y |
|
| Au 2, 2 0 1 9 g |
im l In te ts 6 M 2 0 1 9 r re su |
|
| No 5, 2 0 1 9 v |
im l In 9 M 2 0 1 9 te ts r re su |
|
IR only
| P a g e s |
C t t o n e n |
|---|---|
| 2 6- 3 8 |
l d d l H 1 Re A i io Da t t t su s na a – |
| 3 9- 4 0 |
Ma in C Mo d iza io In t t t t ≠ ≠ e na nc e a p ex er n n ve s m e n s |
| 4 1- 4 5 |
F in in a nc g |
| 6- 4 4 7 |
Ac is i t io q ns u |
| 4 8 |
D iv i d d Tr k Re d e n a c c or |
| 4 9 |
lu lu Fa ir Va Ev io t e p er s q m o n |
| 0 5 |
fo l io lu io Po t Ev t o n r |
| 5 1- 5 3 |
Vo ia S ha no v re s |
| 5 4- 5 9 |
b l Su t in i i ty s a a |
| 6 0 |
C la io b G i d ia l ie l d d No t tw Re t Y In t t Ra t or re n e e e n er m a n s e n s a n er e s e s |
| 6 1 |
hr f T La Pe t io e e y er s o rc e p n |
| 6 2- 6 4 |
C io Ma t t na g e m e n o m p e ns a n |
| 6 5- 6 9 |
P ic tu re s |
| 0 7 |
la D is im c er |
| €m | H1 20 18 |
H1 20 17 |
De lta |
|---|---|---|---|
| Re l in nta com e |
83 8.8 |
83 3.2 |
+0 .7% |
| Ma int en an ce ex pe nse s |
-13 1.6 |
-12 7.3 |
+3 .4% |
| Op tin era g e xp en ses |
0.2 -11 |
-13 2.4 |
-16 .8% |
| Ad j. EB IT DA Re l nta |
59 7.0 |
57 3.5 |
+4 .1% |
| Inc om e |
61 0.4 |
48 3.8 |
+2 6.2 % |
| of wh ich ext al ern |
88 .3 |
80 .1 |
+1 0.2 % |
| of wh ich int al ern |
52 2.1 |
40 3.7 |
+2 9.3 % |
| Op tin era g e xp en ses |
-55 8.7 |
-43 8.2 |
+2 7.5 % |
| Ad j. lue -ad d sin EB IT DA Va Bu es s |
51 .7 |
.6 45 |
3.4 % +1 |
| 1 Ad the j. EB ITD A O r |
-16 .1 |
-11 .5 |
+4 0.0 % |
| Ad j. EB IT DA O ion rat pe s |
63 2.6 |
60 7.6 |
+4 .1% |
Mainly consolidation
Driven by better operational performance and lower interest expenses, FFO1 was up 11.5% y-o-y or 2.5% per share (eop) in spite of 8.7% more issued shares.
| €m ( les d d he ) in ica te ot ise un s rw |
8 H 1 2 0 1 |
H 1 2 0 1 7 |
l De ta |
|---|---|---|---|
| d Op A j. E B I T D A t ion er a s |
6 3 2. 6 |
6 0 6 7. |
% 4. 1 |
| In te t e F F O 1 re s xp en se |
-1 1 4. 3 |
-1 3 8. 0 |
-1 7. 2 % |
| Cu t inc ta F F O 1 rre n om e xe s |
-8 0 |
-1 1. 9 |
-3 2. 8 % |
| F F O 1 |
5 1 0. 3 |
4 5 7. 7 |
1 1. 5 % |
| f w h h bu b le 's ha ho l de ic t tr i ta to Vo ia o a no v s re rs |
4 8 4. 7 |
4 3 1. 1 |
1 2. 4 % |
| f w h h bu b le 's hy br d l ic t tr i ta to Vo ia i i ta inv to o a no v ca p es rs |
2 0. 0 |
2 0. 0 |
0. 0 % |
| f w h h bu b le l l ic t tr i ta to tro ing in te ts o a n on -c on re s |
5. 6 |
6. 6 |
-1 5. 2 % |
| l d Ca i ta ize in te p ma na nc e |
-4 9. 1 |
-3 0. 5 |
6 1. 0 % |
| A F F O |
4 6 1. 2 |
4 2 7. 2 |
8. 0 % |
| d d les A j te E B I T D A Sa us |
4 8. 3 |
4 4. 3 |
9. 0 % |
| Cu t inc ta F F O 2 rre n om e xe s |
-1 3. 8 |
-2 0. 1 |
-3 1. 3 % |
| F F O 2 |
5 4 4. 8 |
4 8 1. 9 |
1 3. 1 % |
| / ha ( ) ( ) F F O 1 € N O S H H 1 2 0 1 8: 5 1 8. 1m H 1 2 0 1 7: 4 7 6. 5m s re eo p ; |
0. 9 8 |
0. 9 6 |
2. 5 % |
| / ha ( ) ( ) F F O 1 € N O S H H 1 2 0 1 8: 4 9 3. 2m H 1 2 0 1 7: 4 6 8. 2m s re av g. ; |
1. 0 3 |
0. 9 8 |
5. 8 % |
| io Lo t ca n |
j Pr t o ec |
le io Co t m p n ( ) t. es |
In tm t ve s en lu vo m e |
l d l l Ho vs . s e ( ) t. es |
|---|---|---|---|---|
| Be l in r |
"K h äu " ( 5 0 i i ) ts om p as s se r re s un "H de hm " ( ) Da 3 3 i i ts au s an e re s un r ( Pa f 5 2 ° No d Pr j i h l t o t w t to ta r r o ec a f de l u f w h h 1, 0 1 9 i ia i ic t ts o re s n n o 2 6 ha be le d ) 1 te ve en c om p |
0 5 / 2 0 2 0 |
€ 3 0m ca |
ld ll Ho Se |
| V ie nn a |
( 8 6 Ma in To 4 i i ts r a we r re s un , 7 ia l i ) ts co m m er c un Ma in P la ( 4 0 9 i i ts r a za re s un , d ) Re in ire zo n g re q u |
3 / 2 0 2 1 1 0 / 2 0 2 3 |
€ 1 1 4m ca € 1 4 0m ca |
ld ll Ho Se |
| V ie nn a |
E Rn L A A ( 1 9 1 i i te ts re s un , l u ) 3 ia i ts co m m er c n |
0 5 / 2 0 2 0 |
Ca € 3 6m |
ld ll Ho Se |
| €m ( les d d o he ) in ica te t ise un s rw |
2 0 8 H1 1 |
2 0 H1 17 |
lta De |
|---|---|---|---|
| IF RS P R O FI T F O R T HE P ER I O D |
1, 2 0 0. 0 |
1, 0 6 4. 6 |
+1 2.7 % |
| 1 Fin ia l r lt an c es u |
95 1 .7 |
8. 6 14 |
+3 1.7 % |
| Inc e t om ax es |
6 4 6. 7 |
5 8 8. 0 |
0. 0 % +1 |
| iat ion d a iza ion De rt t p rec an mo |
2 3. 3 |
14 9 |
+5 6. 4 % |
| fro fa lue d f in Ne t inc ir v j tm ts stm t p ert ies om e m a a us en o ve en rop |
-1 3 7 2. 9 , |
-1 1 6 4.7 , |
+1 7. 9 % |
| EB IT DA IF RS = |
6 9 2. 8 |
6 5 1.4 |
+6 .4 % |
| EB IT DA IFR S BU W O G |
-4 0. 7 |
- | - |
| No rin ite n- rec ur g ms |
5 0. 5 |
4 6. 3 |
+9 .1 % |
| fro for To l p io d a d j he l d le ta tm ts ts er us en m as se sa |
-7 8 |
-3 2. 9 |
6. 3 % -7 |
| l in fro he l e Fin ia inv tm ts in ot sta te ies an c co me m es en r r ea co mp an |
-1 3. 9 |
-1 2. 9 |
+7 8 % |
| ST AD JU ED E BI TD A = |
6 8 0. 9 |
6 5 1. 9 |
+4 .4 % |
| d d les j te EB IT DA S us a |
-4 8. 3 |
-4 4. 3 |
+9 0 % |
| AD JU ST ED E BI TD A O PE RA TI O NS = |
6 3 2. 6 |
6 0 6 7. |
+4 .1 % |
| 2 FF O int st ere ex p en se |
-1 14 3 |
-1 3 8. 0 |
2 % -1 7. |
| Cu inc FF O 1 nt e t rre om ax es |
-8 0 |
-1 1. 9 |
-3 2. 8 % |
| O 1 FF = |
5 1 0. 3 |
45 7. 7 |
+1 1.5 % |
| lize d m Ca ita int p a en an ce |
-4 9. 1 |
-3 0. 5 |
+6 1. 0 % |
| AF F O = |
4 6 1. 2 |
4 27 2 |
+8 0 % |
| Cu inc S les nt e t rre om ax es a |
3. 8 -1 |
-2 0. 1 |
-3 1. 3 % |
| ( inc l. A d j d les / inc FF O 2 FF O 1 te EB IT DA S Cu nt e t us a rre om ax es Sa les ) |
8 5 44 |
8 9 4 1. |
+1 3. 1 % |
| FF O 1 p ha in € ( N O SH ) er s re eo p |
0. 9 8 |
0. 9 6 |
+2 .5 % |
|---|---|---|---|
| AF F O ha in € ( N O SH ) p er s re eo p |
0. 8 9 |
0. 9 0 |
-0 8 % |
| be f s ha ( l lio ) Nu mi m r o res n eo p |
5 1 8. 1 |
47 6. 5 |
|
Excluding income from investments. Including financial income from investments in other real estate companies.
| €m ( les in d ica d o he ise ) te t un s rw |
H1 2 0 1 8 |
H1 2 0 17 |
lta De |
|---|---|---|---|
| Inc fro let ing ert t om e m p rop y |
1, 25 8. 6 |
6 1, 17 1. |
+7 .4 % |
| Ot he r in fro ert t co me m p rop y ma na g em en |
24 3 |
8 2 0. |
+1 6. 7 % |
| fro In ty t co me m p ro p er m an ag em en |
1, 2 8 2. 9 |
1, 1 9 2.4 |
+7 6 % |
| fro f p Inc d isp l o ies ert om e m os a rop |
3 8 6. 4 |
0 9 7 1. |
-4 4. 9 % |
| Ca ing f p ies l d nt ert rry am ou o rop so |
-3 4 0. 5 |
-6 6 9 4. |
-4 8. 8 % |
| Re lua ion f a he l d for le t ts va o sse sa |
3 6 4. |
5 3. 1 |
-3 4. 8 % |
| f it d isp l o f p ies Pr t o on os a ro p er |
8 0. 5 |
9 0. 1 |
-1 0. 7 % |
| Inc fro he d isp l f p ies ( De lop ) t ert nt om e m os a o rop ve me |
3. 7 5 |
- | - |
| Co f s l d ies st ert o o p rop |
-6 0. 6 |
- | - |
| fit he d l f p ( lop ) Pro t isp ert ies De nt on os o rop ve me a |
1 2. 9 |
- | - |
| inc fro fa ir lue d j f inv ies Ne t tm ts tm t p t om e m va a us en o es en ro p er |
1, 3 7 2. 9 |
1, 1 6 4. 7 |
+1 9 % 7. |
| Ca ita lize d int l e p er na xp en se s |
25 5. 7 |
1 9 9.5 |
+2 8. 2 % |
| Co f m ria ls st ate o |
-6 27 3 |
-5 6 9.5 |
+1 0. 1 % |
| Pe l e rso nn e xp en se s |
-2 3 6. 9 |
-2 0 6 7. |
+1 4. 1 % |
| De iat ion d a iza ion rt t p rec an mo |
-2 3. 3 |
9 -1 4. |
+5 6. 4 % |
| Ot he ing in t r o p era co me |
5 0. 4 |
5 1.5 |
-2 .1 % |
| Ot he t ing r o p era ex p en se s |
-1 4 6. 8 |
-1 24 .4 |
+1 8. 0 % |
| l in Fin ia an c co me |
2 6. 6 |
4 3. 7 |
-3 9. % 1 |
| l e Fin ia an c xp en se s |
-2 0 0. 9 |
-1 7 2. 9 |
6. 2 % +1 |
| ing be fo Ea ta rn s re xe s |
1, 8 4 6. 7 |
1, 6 5 2. 6 |
+1 1. 8 % |
| Inc e t om ax es |
-6 6. 4 7 |
8 8. 0 -5 |
+1 0. 0 % |
| f fo Pr it he io d r t o p er |
1, 2 0 0. 0 |
1, 0 6 4. 6 |
+1 2.7 % |
| At i bu b le tr ta to : |
|||
| 's ha ho l de Vo via no s re rs |
1, 14 3. 4 |
9 9 3. 2 |
+1 5. 1 % |
| 's hy br d c l in Vo via i ita sto no ap ve rs |
14 8 |
14 8 |
0 % |
| l lin No tro int sts n-c on g ere |
41 8 |
5 6. 6 |
-2 6. 1 % |
| Ea ing ha ( ba ic d d i lut d ) in € rn s p er s re s an e |
2. 3 0 |
2. 1 2 |
+8 .5 % |
| €m ( les in d ica d o he ise ) te t un s rw |
Ju 3 0, 2 0 1 8 n. |
De 3 1, 2 0 17 c. |
De lta |
|---|---|---|---|
| As ts se |
|||
| Int i b le ts an g as se |
3, 7 0 5. 7 |
2, 6 3 7. 1 |
0. % 4 5 |
| lan d e Pro ert t a ip nt p y, p n q u me |
2 2 2. 1 |
17 7. 6 |
25 .1 % |
| Inv tm t p ert ies es en rop |
4 0, 9 9 2. 2 |
3 3, 1 8 2. 8 |
2 3. 5 % |
| Fin ia l a ts an c sse |
8 0 8. 4 |
6 9 8. 0 |
8 % 15 |
| Ot he ts r a sse |
1 8. 9 |
1 3. 8 |
3 7. 0 % |
| De fer d t ts re ax as se |
0. 1 5 |
0. 3 1 |
1. 9 % |
| To l n ta nt et on -c ur re a ss s |
45 75 7. 8 , |
3 6, 71 9. 6 |
24 6 % |
| Inv rie to en s |
6. 6 |
6. 2 |
6. % 5 |
| de b les Tr iva a re ce |
44 1. 0 |
2 3 4. 9 |
8 7.7 % |
| Fin ia l a ts an c sse |
2 14 |
0. 5 |
>1 0 0 % |
| Ot he ts r a sse |
1 9 3. 3 |
9 8. 4 |
9 6. 4 % |
| Inc iva b les e t om ax re ce |
44 2 |
47 9 |
-7 .7 % |
| Ca h a d c h e iva len ts s n as q u |
8 6 5. 8 |
2 6 6. 2 |
0 0 % >1 |
| l e Re sta te inv to rie a en s |
3 0 9.7 |
- | - |
| As he l d for le ts se sa |
0 15 5. |
2. 6 14 |
8. 7 % |
| l c To ta nt et re a ss s ur |
2, 0 2 9. 8 |
7 9 6. 7 |
0 0 % >1 |
| l a To ta et ss s |
47 7 8 7. 6 , |
3 7, 5 1 6. 3 |
27 % .4 |
| €m ( les in d ica d o he ise ) te t un s rw |
Ju 3 0, 2 0 1 8 n. |
De 3 1, 2 0 17 c. |
De lta |
|---|---|---|---|
| ity d l ia b i l it ies Eq u a n |
|||
| Su bs i be d c ita l cr ap |
8. 5 1 1 |
8 4 5. 1 |
+6 8 % |
| l re Ca ita p se rve s |
7, 1 8 2. 2 |
5, 9 6 6. 3 |
+2 0. 4 % |
| d e Re ta ine nin ar g s |
8, 97 8. 8 |
8, 1. 6 47 |
+6 0 % |
| Ot he es erv es r r |
2 3 7. 1 |
8 15 7. |
+5 0. 3 % |
| l e ity i bu b le ia 's ha ho l de To ta at tr ta to V q u on ov s re rs |
1 6, 9 1 6. 2 |
15 0 8 0. 8 , |
+1 2. 2 % |
| Eq ity i bu b le hy br i d c ita l in at tr ta to sto u ap ve rs |
1, 0 21 .4 |
1, 0 0 1. 6 |
+2 0 % |
| l e ity i bu b le ia 's ha ho l de d hy br i d c ita l inv To ta at tr ta to V to q on ov s re rs an ap es rs u |
17 9 3 7. 6 , |
1 6, 0 8 2.4 |
% +1 1.5 |
| l lin No tro int sts n-c on g ere |
9 3 7.7 |
6 0 8. 8 |
+5 4. 0 % |
| To ta l e ity q u |
8, 8 3 1 75 |
6, 6 9 2 1 1. |
+1 3. 1 % |
| vis ion Pro s |
6 0 3. 5 |
6 0 7. 2 |
-0 6 % |
| de b les Tr a p ay a |
1. 0 |
2.4 | -5 8. 3 % |
| No de riv ive fin ia l lia b i lit ies at n an c |
8 8. 6 17 4 , |
2, 9.4 1 45 |
+4 3. 3 % |
| De riv at ive s |
6 8. 8 |
8. 7 |
0 0 % >1 |
| fro fin Lia b i lit ies lea m an ce se s |
94 .5 |
94 .7 |
-0 2 % |
| Lia b i lit ies l lin int to tro sts no n-c on g ere |
3 1.7 |
24 9 |
+2 3 % 7. |
| l lia b lit fro fin Fin ia i ies ten t ing an m an an c c |
5 4.7 |
- | - |
| he lia b lit Ot i ies r |
4 9. 9 |
6 5. 3 |
-2 3. 6 % |
| De fer d t lia b i lit ies re ax |
6, 3 8 8. 4 |
3 2 2. 6 5, |
+2 0. 0 % |
| l n l ia b i l it ies To ta nt on -c ur re |
25 14 1. 1 , |
1 8, 5 8 5. 2 |
+3 5. 3 % |
| Pro vis ion s |
4 0 5. 1 |
3 7 6. 5 |
+7 6 % |
| Tr de b les a p ay a |
2 0 7.4 |
1 3 0. 7 |
8. % +5 7 |
| de fin l lia b lit No riv at ive ia i ies n an c |
1, 9 2 6. 0 |
1, 6 0 1.1 |
+2 0. 3 % |
| De riv ive at s |
3 6 2. 2 |
4.4 | >1 0 0 % |
| Lia b i lit ies fro fin lea m an ce se s |
4. 8 |
4. 6 |
3 % +4 |
| b lit l lin Lia i ies to tro int sts no n-c on g ere |
6. 7 |
9. 0 |
-2 5. 6 % |
| Fin ia l lia b i lit ies fro fin ing ten t an c m an an c |
0 0. 2 1 |
7.7 | >1 0 0 % |
| Ot he lia b i lit ies r |
75 8. 8 |
1 0 5. 9 |
>1 0 0 % |
| l c l ia b i l it ies To ta nt ur re |
3, 77 1. 2 |
2, 2 3 9. 9 |
+6 8. 4 % |
| To l l ia b i l it ies ta |
2 8, 9 2. 3 1 |
2 0, 8 25 .1 |
+3 8. 8 % |
| l e ity d l ia b i l it ies To ta q u a n |
47 7 8 7. 6 , |
3 7, 5 1 6. 3 |
+2 7.4 % |
| ( les d d he ) €m in ica ise te t un s o rw |
H 1 2 0 1 8 |
H 1 2 0 1 7 |
l D t e a |
|---|---|---|---|
| h f lo fr C in iv i ie t t t a s w o m o p er a g a c s |
5 1 3. 5 |
4 7 5. 4 |
8. 0 % |
| C h f lo fr in in iv i ie t t t a s o m ve s g a c s w |
-3 1 8. 5 7 , |
-1 1 9. 0 7 , |
% 1 0 0 > |
| h f lo fr f C in in iv i ie t t a s w o m a nc g a c s |
3, 2 4 4. 8 |
-4 5 9. 1 |
--- |
| N h in h d h iv l t t e c a ng e s c a s a n c a s e q u a e n s |
5 9 9. 6 |
-1 1 6 2. 7 , |
--- |
| C h d h le he b f he d iv t t t in in t io a s a n a s e q a n s a e g n g o p er c u |
2 6 6. 2 |
1, 5 4 0. 8 |
% -8 2. 7 |
| h d h iv l h d f h i d C t t t t a s a n c a s e q u a e n s a e e n o e p e r o |
8 6 5. 8 |
3 7 8. 1 |
1 0 0 % > |
| €m ( les d d he ) in ica te t ise un s o rw |
H 1 2 0 1 8 |
H 1 2 0 1 7 |
De l ta |
|---|---|---|---|
| fo l lar Ex i ts p en se s r a nc y co s |
3 3 4. 1 |
3 1 7. 5 |
5. 2 % |
| Ex fo in te p en se s r m a na nc e |
2 4 7. 4 |
2 0 4. 0 |
2 1. 3 % |
| he f p ha d ds d O t t o ice r c os ur c se g oo a n se rv s |
4 5. 8 |
4 8. 0 |
-4 6 % |
| l c f m ia ls To ta t o te os a r |
6 2 7. 3 |
5 6 9. 5 |
1 0. 1 % |
| Fai | lue pla 1 In- t r va ce ren |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| l ke Re ion Ma t g a r |
(€m ) |
(€/ ) sqm |
ide l uni ntia Res ts |
Liv ing a ('00 are ) 0 s qm |
Vac anc y (% ) |
al (p.a Tot m) ., € |
l (p.a ide ntia Res m) (€/ ., € |
ide ntia l Res /m h) ont sqm |
Org ani nt gro c re wth (% ) |
le (in- ltip Mu pla t) ce ren |
nt gro Ave rag e re wth for st CB eca (5 y rs) (% RE ) |
Rev ion ers ary 2 ial (% ) pot ent fro m O ptim ize Apa rtm ent s |
| Ber lin |
6,3 28 |
2,1 83 |
44, 010 |
2,8 06 |
1.9 | 225 | 214 | 6.4 6 |
3.9 | 28. 2 |
4.3 | 47. 7 |
| Rhi in A (F kfu Ma rt, ne rea ran tad bad en) Dar t, W ies ms |
3,6 50 |
2,0 22 |
27, 821 |
1,7 75 |
2.4 | 170 | 164 | 7.8 3 |
3.9 | 21. 5 |
3.5 | 41. 7 |
| Rhi nel and (C olo , D üss eld orf, gne n) Bon |
3,3 76 |
1,6 50 |
29, 699 |
1,9 89 |
3.0 | 168 | 160 | 6.9 1 |
3.3 | 20. 1 |
3.1 | 27. 1 |
| Sou the rn R uhr Ar (Do rtm und ea , Ess Bo chu m) en, |
3,1 24 |
40 1,1 |
43, 836 |
2,6 80 |
3.4 | 185 | 179 | 6 5.7 |
4.5 | 16. 9 |
2.9 | 30. 4 |
| Dre sde n |
2,9 80 |
1,2 75 |
38, 576 |
2,1 94 |
2.8 | 161 | 151 | 5.8 8 |
3.8 | 18. 5 |
3.7 | 33. 2 |
| Ham bur g |
2,3 48 |
1,7 96 |
20, 095 |
1,2 74 |
1.7 | 107 | 102 | 6.8 0 |
4.6 | 22. 0 |
3.3 | 43. 7 |
| Mu nic h |
1,9 02 |
2,9 00 |
9,6 95 |
637 | 0.9 | 64 | 60 | 7.8 8 |
3.7 | 29. 9 |
4.8 | 55. 1 |
| Stu ttg art |
1,8 26 |
1,9 89 |
14, 116 |
889 | 1.9 | 84 | 80 | 7.6 5 |
3.1 | 21. 8 |
3.1 | 40. 3 |
| l Kie |
1,8 16 |
1,2 89 |
23, 475 |
1,3 51 |
2.0 | 101 | 95 | 6.0 0 |
5.6 | 18. 0 |
3.2 | 39. 9 |
| Han ove r |
1,5 11 |
1,4 48 |
16, 261 |
1,0 23 |
2.8 | 78 | 75 | 6.3 1 |
5.1 | 19. 3 |
2.9 | 40. 6 |
| Nor the Ruh r Ar (Du isb rn ea urg , lse nki rch en) Ge |
1,4 42 |
873 | 26, 394 |
1,6 31 |
3.6 | 107 | 103 | 5.4 9 |
4.5 | 13. 5 |
2.4 | 25. 8 |
| Bre me n |
1,0 36 |
1,3 65 |
12, 090 |
733 | 3.5 | 50 | 47 | 5.5 4 |
3.1 | 20. 9 |
3.6 | 29. 7 |
| Lei pzig |
809 | 1,3 03 |
9,1 66 |
587 | 5.1 | 42 | 39 | 5.8 5 |
3.0 | 19. 4 |
2.9 | 25. 5 |
| hal ia ( Mü Osn abr ück ) We stp nst er, |
723 | 64 1,1 |
9,4 75 |
614 | 2.5 | 42 | 41 | 5.7 7 |
5.1 | 0 17. |
3.0 | 40. 0 |
| Fre ibu rg |
554 | 1,9 84 |
4,0 44 |
276 | 1.7 | 24 | 23 | 7.1 2 |
4.3 | 23. 2 |
4.1 | 44. 6 |
| Oth er S tra teg ic L tion oca s |
2,3 48 |
1,3 59 |
26, 648 |
1,6 90 |
2.8 | 131 | 126 | 6.4 0 |
4.8 | 17. 9 |
3.3 | 40. 2 |
| Tot al S tra teg ic L tio oca ns Ge rm any |
35, 77 2 |
1,5 67 |
35 5,4 01 |
22, 149 |
2.7 | 1,7 38 |
1,6 59 |
6.4 1 |
4.1 | 20 .6 |
3.4 | 36 .4 |
| Aus tria |
2,4 68 |
1,2 99 |
23, 215 |
1,7 33 |
4.2 | 108 | 91 | 4.5 6 |
n/a | 22. 8 |
n/a | n/a |
| Sw ede n |
1,5 99 |
1,4 62 |
14, 052 |
997 | 1.4 | 115 | 104 | 8.8 3 |
n/a | 14. 0 |
n/a | n/a |
Note: In-place rents in Austria and Sweden are not fully comparable to Germany, as Sweden, for example, includes certain ancillary costs. The table above shows the rental level unadjusted to the German definition.
Fair value of the developed land excluding € 1,205.4 million, of which € 344.5 million for undeveloped land and inheritable building rights granted, € 251.9 million for assets under construction, € 461.7 million for development and € 147.3 million for other. Average spread between new rents and old rents for all relettings under Optimize Apartment investment strategy.
1 All numbers stand-alone Vonovia, excluding Buwog and Victoria Park.
| d M i i i t t o e n o n n o r z a s c a p e x |
h l d h b l h C i i i i i t t t t t t a p e x s a m a n e n a n c e e x p e n s e a s c a p a z e o n e a a n c e s e e b i h l h i l t t. e c a u s e a s a v a u e- e n a n c n g e e m e n d d l I i i i i t t t t t t t t t n o n o m o e n o n n e m e n p e o e n o e n e n c r a s r z a v s s, c a x s r s u r h. t g r o w d C i i i t t p e n o e o n a x s s c r a r y. |
|---|---|
| d i i i M t N A V o e r n z a o n s t i a c c r e v e |
O l € b d d 1 i t i t i i t u r a n n u a n m o e r n z a o n p r o g r a m o e s n o r e q u r e n e w e q u y. h i i f h O f d h i d T t t t F F 1 t t t t e e q u y p o r o n c o m e s r o m e u n s a a r e n o p a o u a s d d d i i v e n s. h i d i f d d i h d b ( f i f i d b f i l i i d d i d T t t t t t t t e r e m a n e r s u n e w e o e n s p e c c e a c e s e c a e o d k d f b l ). i t i t t m o e r n z a o n w o r a n a v e r y a v o r a e e r m s h l i f l l i h d i i k d h i T t t t t t t e v a u e r e r a n g o o w n g e m o e r n z a o n w o r r e n e r s e n v e s m e n l. L T V t p r o g r a m n e u r a d i i i l d h d i f M t t t t t t o e r n z a o n n v e s m e n e a s o r e n g r o w a n n c r e a s e s p e r o r m a n c e ( d d i i d d i l ). t t a n v e n p o e n a |
| f I h, t n e r m s o c a s d i i i i i l t m o e r n z a o n s s m a r t i i t i o a n a c q u s o n |
h f l d ( l l l d h d b ) f E i i i i i t t t t t q o o g a n c c a s o s n e s e s a s p p e m e n e e o a u y r r w v u u y u w r t e n. r u r h l d h b f h / h f l T i i i t t t t t t t t t t e e o n a n e s m e n c o n e s o e e n g o c a s o s. y v r u u u r r r w w |
Note: "Modernization investments" on this page also includes space creation investments.
Company Presentation – Asia Roadshow November 2018 page 40
Source: Dealogic, Bloomberg, Broker research, Deutsche Bundesbank, Verband deutscher Pfandbriefbanken (VdP), FactSet.
Quarterly Mortgage Pfandbrief issuances for 2005-2012 based on equal distribution of annual issuances based on VdP data; 2013 -3Q2017 figures based on Deutsche Bundesbank
2Corporate bond issuance volume includes senior unsecured and hybrid bonds ≥ €50m, issued in EUR in Western Europe
Excludes Mortgage Pfandbriefe in Q2 2018 as data not yet available.
Currently used by Vonovia
| d B K P I o n s |
C t o e n a n v |
l L e e v |
3 0, 2 0 1 8 J n u |
|---|---|---|---|
| L T V l b / l T t D t T t A t o a e o a s s e s |
6 0 % < |
4 1 % |
|
| d S L T V e c u r e d b / l S D T A t t t e c u r e e o a s s e s |
% 4 5 < |
1 2 % |
|
| 1 C I R 1 2 / 1 2 L t M E B I T D A L t M I t t E a s a s n e e s p e n s e r x |
1. 8 0 > x |
5. 1 x |
|
| b d U A t n e n c u m e r e s s e s b d / d b U A U D t t n e n c u m e r e s s e s n s e c u r e e |
2 1 % 5 |
| R i K P I t a n g s |
C t o v e n a n |
l ( ) L B B B + e v e |
|---|---|---|
| b i l D C t t t e o a p a |
||
| l b / l l b T D T E i T D t t t t t t + o a e o a q u y o a e |
6 0 % < |
|
| C I R |
1. 8 0 > x |
|
| 1 2 / 1 2 L t M E B I T D A L t M I t t E a s a s n e e s p e n s e r x |
excl. Buwog and Victoria Park.
| as of 201 8-08 -02 |
|||||
|---|---|---|---|---|---|
| ing Rat ag enc y |
ing Rat |
tlo ok Ou |
pda Las t U te |
||
| Sta nda rd & Po or's |
BBB + |
Sta ble |
02 Aug 20 18 |
| as of 201 8-08 |
-02 | ||||||
|---|---|---|---|---|---|---|---|
| Na me |
Ten & C or ou pon |
ISI N |
Am nt ou |
Iss pri ue ce |
Co upo n |
Fin al M rity Da atu te |
Rat ing |
| d 0 (EU ond ) Bon 02 R-B |
6 y s 3 .12 5% ear |
DE0 00A 1HN W5 2 |
€ 600 m |
99. 935 % |
3.1 25% |
Jul 25 y 2 019 |
BBB + |
| Bon d 0 04 (US D-B ond ) |
10 rs 5 .00 0% yea |
US 251 55F AB 22 |
US D 2 50m |
98. 993 % |
1 4.5 80% |
02 Oct 20 23 |
BBB + |
| Bon d 0 05 (EM TN ) |
8 y s 3 .62 5% ear |
DE0 00A 1HR VD 5 |
€ 500 m |
99. 843 % |
3.6 25% |
08 Oct 20 21 |
BBB + |
| d 0 06 (Hy brid ) Bon |
60 .62 5% rs 4 yea |
XS 102 895 967 1 |
€ 700 m |
99. 782 % |
4.6 25% |
08 20 Apr 74 |
BBB |
| d 0 (EM ) Bon 07 TN |
8 y s 2 .12 5% ear |
DE0 00A 1ZL UN 1 |
€ 500 m |
99. 412 % |
2.1 25% |
Jul 09 y 2 022 |
BBB + |
| Bon d 0 08 (Hy brid ) |
ual 4.0 00% pet per |
XS 111 730 083 7 |
€ 1,0 00m |
100 .00 0% |
4.0 00% |
ual pet per |
BBB |
| d 0 09A (E N) Bon MT |
s 0 .87 5% 5 y ear |
DE0 00A 1ZY 971 |
€ 500 m |
99. 263 % |
0.8 75% |
30 r 20 20 Ma |
BBB + |
| d 0 (E N) Bon 09B MT |
10 rs 1 .50 0% yea |
DE0 00A 1ZY 989 |
€ 500 m |
98. 455 % |
1.5 000 % |
31 Ma r 20 25 |
BBB + |
| Bon d 0 10B (E MT N) |
5 y s 1 .62 5% ear |
DE0 00A 18V 138 |
€ 1,2 50m |
99. 852 % |
1.6 25% |
15 Dec 20 20 |
BBB + |
| Bon d 0 10C (E MT N) |
8 y s 2 .25 0% ear |
DE0 00A 18V 146 |
€ 1,0 00m |
99. 085 % |
2.2 500 % |
15 Dec 20 23 |
BBB + |
| d 0 (E N) Bon 11A MT |
.87 6 y s 0 5% ear |
182 DE0 00A VS4 |
€ 500 m |
99. 530 % |
0.8 75% |
10 Jun 20 22 |
BBB + |
| Bon d 0 11B (E MT N) |
10 rs 1 .50 0% yea |
DE0 00A 182 VT2 |
€ 500 m |
99. 165 % |
1.5 000 % |
10 Jun 20 26 |
BBB + |
| Bon d 0 12 (EM TN ) |
2 y s 3 M E UR IBO R+ 0.3 80% ear |
DE0 00A 185 WC 9 |
€ 500 m |
100 .00 0% |
0.1 40% he dge d |
13 Sep 20 18 |
BBB + |
| d 0 13 (EM ) Bon TN |
8 y .25 0% s 1 ear |
DE0 00A 189 ZX0 |
€ 1,0 00m |
99. 037 % |
1.2 50% |
06 20 24 Dec |
BBB + |
| d 0 (E N) Bon 14A MT |
5 y s 0 .75 0% ear |
DE0 00A 19B 8D4 |
€ 500 m |
99. 863 % |
0.7 50% |
25 Jan 20 22 |
BBB + |
| Bon d 0 14B (E MT N) |
10 rs 1 .75 0% yea |
DE0 00A 19B 8E2 |
€ 500 m |
99. 266 % |
1.7 50% |
25 Jan 20 27 |
BBB + |
| d 0 15 (EM ) Bon TN |
8 y s 1 .12 5% ear |
DE0 00A 19N S93 |
€ 500 m |
99. 386 % |
1.1 25% |
08 Sep 20 25 |
BBB + |
| d 0 (EM ) Bon 16 TN |
2 y s 3 M E UR IBO R+ 0.3 50% ear |
DE0 00A 19S E11 |
€ 500 m |
100 .44 8% |
3M EUR IBO R+ 0.3 50% |
20 Nov 20 19 |
BBB + |
| Bon d 0 17A (E MT N) |
6 y s 0 .75 0% ear |
DE0 00A 19U R61 |
€ 500 m |
99. 330 % |
0.7 50% |
15 Jan 20 24 |
BBB + |
| Bon d 0 17B (E MT N) |
10 rs 1 .50 0% yea |
DE0 00A 19U R79 |
€ 500 m |
100 .80 5% |
1.5 00% |
14 Jan 20 28 |
BBB + |
| d 0 18A (E N) Bon MT |
s 3 IBO 0.4 50% 4.7 5 y M E UR R+ ear |
DE0 00A 19X 793 |
€ 600 m |
100 .00 0% |
0.7 93% he dge d |
22 20 22 Dec |
BBB + |
| Bon d 0 18B (E MT N) |
8 y s 1 .50 0% ear |
DE0 00A 19X 8A4 |
€ 500 m |
99. 188 % |
1.5 00% |
22 Ma r 20 26 |
BBB + |
| Bon d 0 18C (E MT N) |
12 rs 2 .12 5% yea |
DE0 00A 19X 8B2 |
€ 500 m |
98. 967 % |
2.1 25% |
22 Ma r 20 30 |
BBB + |
| d 0 18D (E N) Bon MT |
20 rs 2 0% .75 yea |
DE0 00A 19X 8C0 |
€ 500 m |
97. 896 % |
2.7 50% |
22 r 20 38 Ma |
BBB + |
| d 0 (EM ) Bon 19 TN |
5 y s 0 .87 5% ear |
DE0 00A 192 ZH 7 |
€ 500 m |
99. 437 % |
0.8 75% |
Jul 03 202 3 |
BBB + |
EUR-equivalent Coupon
Company Presentation – Asia Roadshow November 2018
| La ( 1, > |
is i io t rg er a cq u ns 0 0 0 i de l s ize ts un a |
ir lu Fa Va e in / E U R sq m |
la In t -p ce re n in / E U R sq m |
||||||
|---|---|---|---|---|---|---|---|---|---|
| r a e Y |
De l a |
Re i de ia l u its nt s n # |
T O P Lo ion t ca s |
@ Ac is it ion q u |
3 0. 0 6. 2 0 1 8 |
∆ | @ Ac is it ion q u |
3 0. 0 6. 2 0 1 8 |
∆ |
| 4 1 0 |
DE WA G |
11 3 0 0 , |
Be lin Ha bu r m rg, , log Co ne , Fra k fur / Ma in t n |
1, 3 44 |
2, 0 14 |
5 0 % |
6. 7 6 |
7. 6 1 |
1 3 % |
| 2 | VI TU S |
2 0, 5 0 0 |
Br Kie l em en , |
8 0 7 |
1, 3 3 4 |
6 5 % |
5. 0 6 |
5. 6 6 |
1 2 % |
| GA GF AH |
6 0 0 14 4, |
Dr de Be lin es n, r , bu Ha m rg |
8 8 9 |
9 3 1, 4 |
6 8 % |
0 5. 4 |
6. 17 |
% 14 |
|
| 5 1 0 2 |
FR AN C O NI A |
4, 1 0 0 |
lin de Be Dr r es n , |
1, 0 44 |
1, 7 27 |
6 5 % |
5. 8 2 |
6. 44 |
11 % |
| Ü S DE W O |
1 9, 4 0 0 |
St Ka lsr he utt art g r u , , he lm Ma im U nn , |
1, 3 8 0 |
1, 8 3 6 |
3 3 % |
6. 8 3 |
7. 3 4 |
8 % |
|
| 6 1 0 2 |
/ GR AI NG ER He itm an |
2, 4 0 0 |
h, he Mu nic Ma im nn |
1, 5 0 1 |
2, 0 2 0 |
3 5 % |
7. 0 9 |
7.7 4 |
9 % |
| 7 1 |
ert co nw ( Ge & ia ) Au str rm an y |
2 3, 4 0 0 |
Be lin Le ip zig r , , da ien Po ts W m, |
1, 3 5 3 |
1, 6 94 |
25 % |
5. 8 8 |
6. 25 |
6 % |
| 0 2 |
he f Ge t reo rm an y |
21 2 0 0 , |
Be lin Le ip zig r , , da Po ts m |
1, 21 8 |
1, 5 8 6 |
3 0 % |
5. 8 6 |
6. 15 |
5 % |
| he f t Au str ia reo |
2, 2 0 0 |
Vie nn a |
9 8 6 1, |
2, 24 3 |
3 % 1 |
6. 11 |
6 7. 1 |
% 17 |
Note: Without most recent acquisitions in 2018
Rental income + EBITDA Value-add Business and Other; excluding sales effects. Midpoint guidance.
In-place values are still way below replacement values, in spite of accelerating valuation growth in recent years.
Note: VNA 2010 – 2014 refers to Deutsche Annington Portfolio at the time; construction costs excluding land. The land value refers to share of total fair value allocated to land. Source for market costs: Arbeitsgemeinschaft für zeitgemäßes Bauen e.V.
Company Presentation – Asia Roadshow November 2018
Vonovia location
High-influx cities ("Schwarmstädte"). For more information: http://investoren.vonovia.de/websites/vonovia/English/4050/financial-reports-_-presentations.html
| D t a e |
O N S H ( i l l i ) m o n |
C t o m m e n |
|---|---|---|
| b 3 2 0 6 D 1, 1 e c e m e r |
6 6 0 4 |
|
| h 3 1, 2 0 1 M 7 a r c |
6 8 8 4 |
i i i t t c o n w e r a c q u s o n |
| J 3 0 2 0 1 7 u n e , |
4 7 6 5 |
d d d S i i i c r p v e n |
| b S 3 0 2 0 1 7 t e p e m e r , |
4 8 5 1 |
f h b d G a g a c o s s- o e m e g e r r r r r |
| b 3 2 0 D 1, 1 7 e c e m e r |
8 4 5 1 |
|
| h M 3 1, 2 0 1 8 a c r |
4 8 5 1 |
|
| 3 0 2 0 8 J 1 u n e , |
8 5 1 1 |
€ b 0 / 2 0 8 d d d 1 A B B i 5 1 i i i n n ; s c r p v e n |
The number of outstanding shares is always available at http://investoren.vonovia.de/websites/vonovia/English/2010/key-share-information.html
Vonovia exceeded the German government's targets for the energy efficient renovation of housing stock: 3 % of apartments are to be modernized p.a., Vonoviahas hit 5 %. Nationwide, this rate is around 1 %.
German Federal Government's Climate Protection Plan – housing stock should be almost climateneutral by 2050.
-The related energy savings also result in significant benefits for the tenants through lower heating costs.
"It is our social responsibility to act sustainably in order to support requirements by the German federal government. However, we also see declining acceptance for modernization measures, in particular in cities with a shortage in housing. That is why, with our projects, we have to pay even greater attention to ensuring that there is no displacement and that people can stay in their homes. We want to provide security to our tenants."
-33% women on Vonovia's Supervisory Board.
25% women on Vonovia's Management Board.
took parental leave in 2017, more than 40% were male.
-
-
-
Vonovia aims to improve compatibility of family and career. Out of 219 employees who
Vonovia focuses on employees with different qualifications and backgrounds. This also
completed on-the-job training at Vonovia, we also support young refugees through
includes the integration of refugees into the labor market: In 2017, 14 refugees
internships or by offering to initially work in supportive activities.
Valuation methodology for German residential properties is primarily based on market prices for assets – not on interest rates
Yearly asset yields vs. rolling 200d average of 10y interest ratesSources: Thomson Reuters, bulwiengesa
High degree of stability and predictability of underlying business (layer 1) and portfolio valuation (layer 2) is not reflected in share price development (layer 3), as equity markets appear to apply valuation parameters that are substantially less material for Vonovia's operating performance.
• 100% of annual fixed remuneration (excl. pension)(accumulation on a pro rata basis during first 4 years)
Rationale
Personal targets related to individual department responsibilities or overlapping targets (e.g. integration projects).
LTIP plan which aims to ensure that remuneration structure focuses on sustainable corporate development.
This presentation has been specifically prepared by Vonovia SE and/or its affiliates (together, "Vonovia") for internal use. Consequently, it may not be sufficient or appropriate for the purpose for which a third party might use it.
This presentation has been provided for information purposes only and is being circulated on a confidential basis. This presentation shall be used only in accordance with applicable law, e.g. regarding national and international insider dealing rules, and must not be distributed, published or reproduced, in whole or in part, nor may its contents be disclosed by the recipient to any other person. Receipt of this presentation constitutes an express agreement to be bound by such confidentiality and the other terms set out herein.
This presentation includes statements, estimates, opinions and projections with respect to anticipated future performance of Vonovia ("forward-looking statements") which reflect various assumptions concerning anticipated results taken from Vonovia's current business plan or from public sources which have not been independently verified or assessed by Vonovia and which may or may not prove to be correct. Any forward-looking statements reflect current expectations based on the current business plan and various other assumptions and involve significant risks and uncertainties and should not be read as guarantees of future performance or results and will not necessarily be accurate indications of whether or not such results will be achieved. Any forward-looking statements only speak as at the date the presentation is provided to the recipient. It is up to the recipient of this presentation to make its own assessment of the validity of any forward-looking statements and assumptions and no liability is accepted by Vonovia in respect of the achievement of such forward-looking statements and assumptions.
Vonovia accepts no liability whatsoever to the extent permitted by applicable law for any direct, indirect or consequential loss or penalty arising from any use of this presentation, its contents or preparation or otherwise in connection with it.
No representation or warranty (whether express or implied) is given in respect of any information in this presentation or that this presentation is suitable for the recipient's purposes. The delivery of this presentation does not imply that the information herein is correct as at any time subsequent to the date hereof.
Vonovia has no obligation whatsoever to update or revise any of the information, forward-looking statements or the conclusions contained herein or to reflect new events or circumstances or to correct any inaccuracies which may become apparent subsequent to the date hereof.
This presentation does not, and is not intended to, constitute or form part of, and should not be construed as, an offer to sell, or a solicitation of an offer to purchase, subscribe for or otherwise acquire, any securities of the Company nor shall it or any part of it form the basis of or be relied upon in connection with or act as any inducement to enter into any contract or commitment or investment decision whatsoever.
This presentation is neither an advertisement nor a prospectus and is made available on the express understanding that it does not contain all information that may be required to evaluate, and will not be used by the attendees/recipients in connection with, the purchase of or investment in any securities of the Company. This presentation is selective in nature and does not purport to contain all information that may be required to evaluate the Company and/or its securities. No reliance may or should be placed for any purpose whatsoever on the information contained in this presentation, or on its completeness, accuracy or fairness.
This presentation is not directed to or intended for distribution to or use by, any person or entity that is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would require any registration or licensing within such jurisdiction.
Neither this presentation nor the information contained in it may be taken, transmitted or distributed directly or indirectly into or within the United States, its territories or possessions. This presentation is not an offer of securities for sale in the United States. The securities of the Company have not been and will not be registered under the US Securities Act of 1933, as amended (the "Securities Act") or with any securities regulatory authority of any state or other jurisdiction of the United States. Consequently, the securities of the Company may not be offered, sold, resold, transferred, delivered or distributed, directly or indirectly, into or within in the United States except pursuant to an exemption from, or in a transaction not subject to, the registration requirements of the Securities Act and in compliance with any applicable securities laws of any state or other jurisdiction of the United States unless registered under the Securities Act.
Tables and diagrams may include rounding effects.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.