Investor Presentation • Apr 30, 2014
Investor Presentation
Open in ViewerOpens in native device viewer
Conference CallDusseldorf, 30 April 2014
Rolf Buch, CEODr. A. Stefan Kirsten, CFO
30.04.2014
Rolf BuchCEO
Dr. A. Stefan KirstenCFO
Vacancy rate4.0%3.7%
31 March 2013 31 March 2014
1) Based on average number of units over the period
*Based on number of shares as of 31 March 2013 (200 m) and 31 March 2014 (240,2 m)
Q1 2013 Q1 2014
| L i n e |
F Y T t a r g e |
S t t a u s Q / 1 2 0 1 4 |
M i d i f i t a n r v e r s o r c o s s a v n g s |
|
|---|---|---|---|---|
| E l d l i t t e r y p a r m e p r o g r a m |
||||
| H d t e a c o n u d i t r e c o n u |
€ 1 2 m ~ |
S l i h l b h i d t g y e n |
P l l d i t a y r o r e u c o n |
|
| O i i l l d j d f i t t t r g n a p a n a s e o r r a n s a c o n s u |
||||
| I T t |
€ 2 |
O k t |
L t o w e r p r o c e s s c o s |
|
| c o s |
m ~ |
n r a c |
L i d k t t o e r e a r e a n e o r c o s w w w |
|
| H i h l g e r s a e s |
||||
| T G S |
€ 5 m ~ |
S l i h l h d t g a e a y |
I d i d b b i t t t m p r o e m a r g n e o e e r s n e s s v u u p r o c e s s e s |
|
| O h i t t e r o p e r a n g t c o s |
€ 1 m ~ |
S l i h l h d t g a e a y |
O l l l S G & A d P T U t e r a o e r a n c o s v w |
|
| T l t o a |
€ 2 0 m > |
W l l k t e o n r a c |
||
Current return in %
City Priority city for acquisitions
| 2 0 1 4 |
2 0 1 5 |
|||||
|---|---|---|---|---|---|---|
| Q 1 |
Q 2 |
Q 3 |
Q 4 |
Q 1 |
Q 2 |
|
| D W A G e |
||||||
| S 1. i i g n n g |
1 | |||||
| C 2 l i o s n g |
2 | |||||
| / 3 I i f F i A i t t t n e g r a o n o n a n c e c c o n n g u |
3 | |||||
| 4 I i f l d i i i t t t t t t n e g r a o n o r e a e s a e a m n s r a e v d h i l t a n e c n c a p r o c e s s e s |
4 | |||||
| F i l i i d f f f 5 t t n a s a o n a n r a n s e r o o r m e r i d P T U b i l l i p e r o s n g |
5 | |||||
| V i t s u |
||||||
| S i i 1. g n n g |
1 | |||||
| C 2 l i o s n g |
2 | |||||
| I i f F i / A i 3 t t t n e g r a o n o n a n c e c c o u n n g |
3 | |||||
| I i f l d i i i 4 t t t t t t n e g r a o n o r e a e s a e a m n s r a v e d h i l t a n e c n c a p r o c e s s e s |
4 | |||||
| F i l i i d f f f 5 t t n a z a o n a n r a n s e r o o r m e r i d P T U b i l l i p e r o s n g |
5 |
57
AFFO
| F F O l i ( € ) t e v o u o n m |
Q 1 2 0 1 4 |
Q 1 2 0 1 3 |
F F O b k d Q 1 2 0 1 4 ( € ) r e a o w n m |
|---|---|---|---|
| ( €m ) |
Q 1 2 0 1 4 |
Q 1 2 0 1 3 |
|
| A d j d E B I T D A te us |
1 1 8. 7 |
1 2 0. 9 |
O F F 1 e l. xc 1 1 9 int |
| (- ) O In F F ter t e es xp en se |
-4 4. 7 |
-5 6. 6 |
ma en an ce |
| (- ) Cu inc t tax rre n om e es |
-2 9 |
-3 4 |
( ) 4 5 9 6 |
| ( ) F F O 2 = |
1. 1 7 |
6 0. 9 |
1 7 6 2 ( ) 3 |
| (- ) Sa A d j d E B I T D A les te us |
-9 2 |
-1 1. 6 |
9 |
| ) F F O 1 = |
6 1. 9 |
4 9. 3 |
5 |
| (- ) Ca i l ise d m in ta ten p a an ce |
-5 3 |
-3 9 |
|
| ( ) A F F O = |
5 6. 6 |
5. 4 4 |
|
| ( ) Ca i l ise d m in ta ten + p a an ce |
3 5. |
3. 9 |
|
| ( ) Ex fo in te p en se s r m a na nc e + |
3 4. 0 |
3 4. 3 |
Ad jus ted Inte Cu FF O 2 Ad jus ted FF O 1 Ca ital ise t nt res rre p EB ITD A inc EB ITD A inte exp en se om e ma na nce |
| ( ) F F O ( l. m in ) 1 te ex c a na nc e = |
5. 9 9 |
8 3. 6 |
FF O Sa les tax es |
Note: Rounding errors may occur
| 2. 3 2. 6 % – |
|---|
| € 1 5 0 m |
| i 1, 8 0 0 t n s u ~ |
| 2 5 0 2 6 5 m – |
| O 0 % f F F 1 7 o |
| € ~ |
30.04.2014
| K F i e y g u r e s |
|||
|---|---|---|---|
| i € n m |
Q 1 2 0 1 4 |
Q 1 2 0 1 3 |
C h i % a n g e n |
| R i d i l U i k t t e s e n a n s |
1 4 3 7 |
1 8 0. 3 |
-3 3 % |
| R l i t e n a n c o m e |
1 8 0. 5 |
1 8 2 0 |
-0 8 % |
| V % t a c a n c y r a e |
3. 7 % |
4 0 % |
-0 3 p p |
| M h l i l € / t t o n y n- p a c e r e n s q m |
5 4 4 |
5 3 4 |
1. 9 % |
| A d j d E B I T D A R l t t u s e e n a |
1 0 9. 5 |
1 0 9. 3 |
0 2 % |
| / A d j. E B I T D A R l i i € t t e n a n n u |
6 2 6 |
6 0 3 |
3 8 % |
| I f d i l f i t n c o m e r o m s p o s a o p r o p e r e s |
6 0. 2 |
1 0 2 7 |
-4 1. 4 % |
| A d j d E B I T D A S l t u s e a e s |
9. 2 |
1 1. 6 |
-2 0 7 % |
| A d j d E B I T D A t s e u |
1 1 8. 7 |
1 2 0. 9 |
-1 8 % |
| O F F 1 |
6 1. 9 |
4 9. 3 |
2 5 6 % |
| O F F 2 |
7 1. 1 |
6 0. 9 |
1 6 7 % |
| O F F 1 i t e m a n e n a n c e x |
9 9 5 |
8 3. 6 |
1 4 % 7 |
| O A F F |
6. 6 5 |
4 4 5 |
2 4 % 7 |
| 3 F i k l i t t a r m a r e v a u e p r o p e r e s |
1 0 3 2 4 6 , |
1 0 3 2 6. 7 , |
0 0 % |
| 3 N A V |
5 1 1 8. 8 , |
4 7 8 2 2 , |
7 0 % |
| 3 L T V i % n , |
4 6. 2 % |
5 0. 2 % |
-4 0 p p |
| 1.3 O / F F 1 h i € s a r e n |
0. 2 6 |
0. 2 5 |
4 % 5 |
| 1.2 .3 / N A V h i € s a r e n |
2 1. 3 1 |
2 1. 3 3 |
-0 1 % |
1) Based on the shares qualifying for a dividend on the reporting date Mar 31, 2014: 240,242,425 and Mar. 31, 2013: 200,000,000
2) NAV / share Q1 2014 vs YE 2013, based on the shares qualifying for a dividend on the reporting date Mar 31, 2014: 240,242,425 and Dec 31, 2013: 224,242,425
3) Q1 2014 vs YE 2013
| ( €m ) |
Q 1 2 0 1 4 |
Q 1 2 0 1 3 |
|---|---|---|
| f i fo io Pr t t he d o r p er |
3 8. 3 |
3 8 7. 5 |
| / In inc ter t e es xp en se s om e |
5 8. 4 |
7 0. 7 |
| Inc tax om e es |
1 8. 9 |
1 0. 1 7 |
| De ia ion t p rec |
1. 6 |
1. 5 |
| fro fa f Ne inc ir v lue d j t tm ts om e m a a us en o inv ies tm t p t es en rop er |
-1 9. 8 |
-5 1 4. 5 |
| E B I T D A I F R S |
9 7. 4 |
5. 1 1 3 |
| No ing i tem n- rec ur r s |
2 0. 8 |
3. 8 |
| Pe io d a d j tm ts r us en |
0. 5 |
1. 8 |
| A d j d E B I T D A te us |
1 1 8. 7 |
1 2 0. 9 |
| A d j d E B I T D A Re l te ta us n |
1 0 9. 5 |
1 0 9. 3 |
| A d j d E B I T D A Sa les te us |
9. 2 |
1 1. 6 |
| ( €m ) |
Q 1 2 0 14 |
Q 1 2 0 13 |
|---|---|---|
| f un f p Nu be its d o io d m r o en er |
174 3 27 , |
18 0, 29 2 |
| Re l Inc nta om e |
5 18 0. |
18 2.0 |
| Ma inte nan ce |
-3 4.0 |
3 4.3 - |
| Op ing t sts era co |
-37 .0 |
3 8. 4 - |
| A d j d E B I T D A Re l te nta us |
10 9. 5 |
10 9. 3 |
| ( €m ) |
Q 1 2 014 |
Q 1 2 013 |
|---|---|---|
| Nu mb of u nits ld er so |
926 | 1, 765 |
| e f f p Inc di al o ert ies om rom sp os rop |
60 .2 |
102 .7 |
| Ca f p ing nt o ert ies ld rry am ou rop so |
-54 .2 |
95 .5 - |
| Rev alu atio f a hel d f le ts n o sse or sa |
6.1 | 5.5 |
| Pro fit di al o f p ies ( IFR S ) ert on sp os rop |
12. 1 |
12. 7 |
| Op ting sts era co |
-3. 4 |
2.9 - |
| Per iod ad jus tme nts |
0.5 | 1.8 |
| Ad ju d E BIT DA Sa les ste |
9.2 | 11. 6 |
| P & L |
|---|
| ------------- |
| P & L |
C o |
t m m e n s |
||||
|---|---|---|---|---|---|---|
| C ha ng |
e | |||||
| ( ) €m |
Q 1 2 0 1 4 |
Q 1 2 0 1 3 |
( ) €m |
% | ||
| Re fro le ing ty t t ve nu es m p ro p er |
2 6 0. 7 |
2 6 1. 7 |
1. 0 - |
0. 4 - |
||
| Re l inc ta n om e |
5 1 8 0. |
1 8 2. 0 |
5 -1 |
-0 8 |
||
| An i l lar ts c y co s |
8 0. 2 |
7 9. 7 |
0. 5 |
0. 6 |
||
| O he inc fro t ty t r om e m p ro p er m an ag em en |
4. 5 |
4. 3 |
0. 2 |
4. 7 |
||
| Inc fro ty t om e m p ro p er m an ag em en |
2 6 5. 2 |
2 6 6. 0 |
-0 8 |
-0 3 |
||
| fro f p ies Inc le t om e m sa o ro p er |
6 0. 2 |
1 0 2. 7 |
-4 2. 5 |
-4 1. 4 |
||
| Ca ing f p ies l d t o t rry a m ou n ro p er s o |
4. 2 -5 |
-9 5. 5 |
4 1. 3 |
-4 3. 2 |
||
| Re lua ion f a he l d fo le t ts va o ss e r s a |
6. 1 |
5. 5 |
0. 6 |
1 0. 9 |
||
| Pr f i d isp l o f p ies t o t o n os a ro p er |
1 2. 1 |
1 2. 7 |
-0 6 |
-4 7 |
||
| Ne inc fro fa ir v lue d j f t tm ts om e m a a us en o |
||||||
| inv ies tm t p t es en ro p er |
1 9. 8 |
5 1 4. 5 |
4 9 4. 7 - |
9 6. 2 - |
||
| Ca i l ise d in l m de isa ion ta te t p rn a o rn ex p en se s |
1 3. 5 |
4. 3 |
9. 2 |
2 1 4. 0 |
||
| Co f m ia ls t o te s a r |
-1 1 9. 3 |
-1 2 1. 1 |
1. 8 |
5 -1 |
||
| Ex fo i l lar ts p en se s r a nc co s y |
-7 9. 5 |
-8 0. 1 |
0. 6 |
-3 8 |
||
| Ex fo in te p en se s r m a na nc e |
-2 6. 3 |
-2 7. 4 |
1. 1 |
-4 0 |
||
| O he f p ha d g ds d s ice t ts r c os o ur c se oo a n er v s |
-1 3. 5 |
-1 3. 6 |
0. 1 |
-0 7 |
||
| Pe l e rs on ne xp en se s |
-4 4. 1 |
-3 5. 1 |
-9 0 |
3 3. 7 |
||
| De ia ion d a isa ion t t t p re c a n m or |
-1 6 |
-1 5 |
-0 1 |
6. 7 |
||
| O he ing inc t t r o p er a om e |
9. 8 |
9. 7 |
0. 1 |
1. 0 |
||
| O he ing t t r o p er a ex p en se s |
-3 9. 8 |
-2 1. 2 |
-1 8. 6 |
8 7. 7 |
||
| F ina ia l inc nc om e |
1. 4 |
3. 1 |
-1 7 |
-5 4. 8 |
||
| F ina ia l e nc xp en se s |
-5 9. 8 |
-7 3. 8 |
1 4. 0 |
-1 9. 0 |
||
| Pr f i be fo t ta o re x |
5 7. 2 |
5 5 7. 6 |
-5 0 0. 4 |
-8 9. 7 |
||
| Inc ta om e x |
-1 8. 9 |
-1 7 0. 1 |
1 5 1. 2 |
-8 8. 9 |
||
| Cu inc t tax rre n om e |
-2 9 |
-3 4 |
0. 5 |
-1 4. 7 |
||
| O he ( inc l. de fe d ) t tax rs rre |
1 6. 0 - |
1 6 6. 7 - |
1 5 0. 7 |
9 0. 4 - |
||
| Pr f i fo he io d t t o r p er |
3 8. 3 |
3 8 7. 5 |
3 4 9. 2 - |
9 0. 1 - |
| Ne ly b le l inc de i les la d ta ta te te ar s re n om e sp sa -re du ion f p fo l io ize fro 1 8 0 k 1 4 k t t to 7 re c o or s m |
|---|
| O f fse by h ig he i de ia l in lac t t t r a ve ra g e re s n p e re n h ( 5. 4 4 ) d low te t p er sq ua re me r p er m on an er ( ) te 3. 7 % va ca nc y ra |
| De du du d s les lum h i le to cre as e e re ce a vo es w , im d s ig i f ica ly ia l ly in he te t t s p- up s p rov e n n es p ec iva isa ion t t t p r se g me n |
| Inc ing i bu ion f in l c f tr t te tsm re as co n o rn a ra en G S isa ion T in d t to te or g an ma na nc e a n de isa ion k t mo rn wo r |
| f p fro Ra l 2, 5 1 6 3, 0 7 3 to m p- up o er so nn e m loy lea ds inc d p l e to em p ee s re as e er so nn e xp en se s fro f c f h ic h p im i ly l ins ing t tsm r ar re su m ou rc o ra en w |
| P & L |
C t o m m e n s |
||||
|---|---|---|---|---|---|
| C ha ng |
e | ||||
| ( ) €m |
Q 1 2 0 1 4 |
Q 1 2 0 1 3 |
( ) €m |
% | |
| Re fro le ing ty t t ve nu es m p ro p er |
2 6 0. 7 |
2 6 1. 7 |
1. 0 - |
0. 4 - |
|
| inc Re ta l n om e |
1 8 0. 5 |
1 8 2. 0 |
-1 5 |
-0 8 |
|
| An i l lar ts c y co s |
8 0. 2 |
7 9. 7 |
0. 5 |
0. 6 |
|
| O he inc fro t ty t r om e m p ro p er m an ag em en |
4. 5 |
4. 3 |
0. 2 |
4. 7 |
|
| Inc fro ty t om e m p ro p er m an ag em en |
2 6 5. 2 |
2 6 6. 0 |
-0 8 |
-0 3 |
|
| fro f p Inc le t ies om e m sa o ro p er |
6 0. 2 |
1 0 2. 7 |
-4 2. 5 |
-4 1. 4 |
|
| Ca ing f p ies l d t o t rry a m ou n ro p er s o |
4. 2 -5 |
-9 5. 5 |
4 1. 3 |
-4 3. 2 |
|
| Re lua ion f a he l d fo le t ts va o ss e r s a |
6. 1 |
5. 5 |
0. 6 |
1 0. 9 |
|
| Pr f i d isp l o f p ies t o t o n os a ro p er |
1 2. 1 |
1 2. 7 |
-0 6 |
-4 7 |
|
| Ne inc fro fa ir v lue d j f t tm ts om e m a a us en o inv ies tm t p t es en ro p er |
1 9. 8 |
5 1 4. 5 |
4 9 4. 7 - |
9 6. 2 - |
|
| Ca i l ise d in l m de isa ion ta te t p rn a o rn ex p en se s |
1 3. 5 |
4. 3 |
9. 2 |
2 1 4. 0 |
|
| Co f m ia ls t o te s a r |
-1 1 9. 3 |
-1 2 1. 1 |
1. 8 |
5 -1 |
|
| Ex fo i l lar ts p en se s r a nc co s y |
9. -7 5 |
-8 0. 1 |
0. 6 |
-3 8 |
|
| Ex fo in te p en se s r m a na nc e |
-2 6. 3 |
-2 4 7. |
1. 1 |
-4 0 |
|
| O he f p ha d g ds d s ice t ts r c os o ur c se oo a n er v s |
-1 3. 5 |
-1 3. 6 |
0. 1 |
-0 7 |
|
| Pe l e rs on ne xp en se s |
-4 4. 1 |
-3 5. 1 |
-9 0 |
3 3. 7 |
|
| De ia ion d a isa ion t t t p re c a n m or |
-1 6 |
-1 5 |
-0 1 |
6. 7 |
|
| O he ing inc t t r o p er a om e |
9. 8 |
9. 7 |
0. 1 |
1. 0 |
|
| O t he t ing r o p er a ex p en se s |
-3 9. 8 |
-2 1. 2 |
-1 8. 6 |
8 7. 7 |
|
| F ina ia l inc nc om e |
1. 4 |
3. 1 |
-1 7 |
-5 4. 8 |
|
| F ina ia l e nc xp en se s |
-5 9. 8 |
-7 3. 8 |
1 4. 0 |
-1 9. 0 |
|
| Pr f i be fo t ta o re x |
5 7. 2 |
5 5 7. 6 |
-5 0 0. 4 |
-8 9. 7 |
|
| Inc ta om e x |
-1 8. 9 |
-1 7 0. 1 |
1 5 1. 2 |
-8 8. 9 |
|
| Cu inc t tax rre n om e |
-2 9 |
-3 4 |
0. 5 |
-1 4. 7 |
|
| O he ( inc l. de fe d ) t tax rs rre |
1 6. 0 - |
1 6 6. 7 - |
1 5 0. 7 |
9 0. 4 - |
he iou t p rev s y ea |
| Pr f i fo he io d t t o r p er |
3 8. 3 |
3 8 7. 5 |
3 4 9. 2 - |
9 0. 1 - |
|
| Inc in ly dr ive by is i ion ho t ts re as e m a n a cq u co s s wn |
|---|
| ing i in he te t t a ts as n on -re cu rr ms m an ag em en cc ou n |
| Lo l ies d c i fe t p t tm t we r p re p ay me n en a a n om m en es fu f f du l re ing ina ia l de b to tru tu t e su cc es s s c r o nc i ion in iou t p os s p rev s y ea r |
| Lo de b d du d F F O in t t a te t e we r n e n re ce re s xp en se f f l im d ina ing t o tru tu as re su p rov e nc s c re |
Driven by valuation uplift of investment properties in the previous year
© Deutsche Annington Immobilien SE30.04.2014 24
| Q 1 2 0 1 4 |
Q 1 2 0 1 3 |
||
|---|---|---|---|
| Ma in te na nc e e xp en se s |
3 4. 0 |
3 4. 3 |
C lea inc f lec fu l ke f f o f ts ta r re as e r e su cc es s -o inv f f ic ien tm t p es en ro g ra mm e: en er g y e cy j in 2 5 0 0 i & ior l iv ing j ts ts ts p ro ec un se n p ro ec |
| C i l ise d in ta te ap ma na nc e |
6 5. |
3. 9 |
0 0 i d 7 ts ta te un s r La im d by fav b le he t y te t s ea r p ac n ou ra we a r u d i ion d he i la b i l i f s bs i d ise d de t t ty co n s a n av a o u |
| Mo de isa ion k t rn w or |
1 7. 7 |
1. 2 |
fo fu d ing ( K f W ) r n me an s |
| To l c f m d is io d in ta t o t te o s o e rn a n a n m a na nc e |
Re f in- ho f isa ion tsm t ve nu es o us e c ra en o rg an inc d s ig i f ica ly du fu l T G S t to re as e n n e su cc es s |
||
| k wo r |
5 3 7. |
3 9. 4 |
im lem ion ta t p en |
| T he f s les f o f 's isa ion tm t reo a o wn c ra en org an |
3 7. 4 |
2 6. 5 |
|
| T he f bo h in ice t- reo ug se rv s |
1 9. 9 |
1 2. 9 |
Inc in ly du ic de isa ion to t t re as e m a e en er g e mo rn |
| Mo de isa ion d in / [ € ] t te rn a n ma na nc e sq m |
5. 1 |
3. 4 |
| O i v e r v e w |
C t o m m e n s |
||
|---|---|---|---|
| ( €m ) |
Ma 3 1, 2 0 1 4 r. |
De 3 1, 2 0 1 3 c. |
|
| Inv ies tm t p t es en rop er |
1 0, 2 6 8. 0 |
1 0, 2 6 6. 4 |
|
| O he t t a ts r n on -c ur ren ss e |
8 3 7. |
8 6. 2 |
|
| To l n ta t a ts on -c ur re n ss e |
1 0, 3 5 5. 3 |
1 0, 3 5 2. 6 |
|
| Ca h a d h e iva len ts |
8 4 7. 5 |
5 4 7. 8 |
Ne h in f low du he i l inc t c to t ta as s e ca p re as e o |
| s n ca s q u O he t t a ts r c ur ren ss e |
1 4 5. 0 |
1 9 2. 4 |
|
| To l c ta t a ts ur re n ss e |
9 9 2. 5 |
4 0. 2 7 |
|
| To l a ta ts ss e |
1 1, 3 4 8 7. |
1 1, 0 9 2. 8 |
|
| To l e i i bu b le D A ha ho l de ta ty t tr ta to u a s re rs |
4, 1 2 1. 9 |
3, 8 0 5. |
R ise dr ive by he ds fro i l inc t ta n p ro ce e m ca p re f i fo he io d o f € 3 7m ts t ro r er |
| q No l l ing in tro te ts n-c on res |
1 3. 9 |
5 1 2. 5 |
p p |
| To l e i ta ty q u |
4, 1 3 5. 8 |
3, 8 1 8. 0 |
|
| Ne f f ina ia l l ia b i l i ies t r ts t t ep ay me n o nc a mo un |
|||
| O he f ina ia l l ia b i l i ies t t r nc |
5, 4 7 1. 7 |
5, 5 5 3. 0 |
€ 1 1 4 m |
| De fe d l ia b i l i ies ta t rre x |
9 3 0. 4 |
9 2 0 5. |
|
| Pr is ion for ion d s im i lar b l ig ion t ov s p en s s an o a s |
3 0 1. 9 |
2 9 1. 0 |
|
| O he l ia b i l i ies t t t r n on -c ur ren |
6 4. 0 |
6 1. 7 |
|
| To l n l ia b i l i ie ta t t on -c ur re n s |
6, 7 6 8. 0 |
6, 8 3 0. 7 |
|
| O he f ina ia l l ia b i l i ies t t r nc |
2 1 1. 9 |
2 1 2. 1 |
|
| O he l ia b i l i ies t t t r c ur ren |
2 3 2. 1 |
2 3 2. 0 |
|
| To l c l ia b i l i ie ta t t ur re n s |
4 4 4. 0 |
4 4 4. 1 |
|
| To l l ia b i l i ie ta t s |
2 1 2. 0 7, |
2 4. 8 7, 7 |
|
| To l e i d l ia b i l i ie ta ty t q u a n s |
1 1, 3 4 7. 8 |
1 1, 0 9 2. 8 |
| i i f i D A R d l P l t t e s e n a o r o o M h 3 1, 2 0 1 4 a r c |
||||||||
|---|---|---|---|---|---|---|---|---|
| U i t n |
s | A r e a |
V a c a n c y |
I P l n- a c |
R t e e n |
R l- f- l t e n |
V a c a n c y |
|
| P f l i t o r o o S t e g m e n |
# | % | ( ´0 ) 0 0 s q m |
% | € m ( l ise d ) an nu a |
/ € s q m |
Y- Y i % o- n |
Y- Y i % o- n |
| O t p e r a e |
6 8, 0 0 0 |
3 9. 0 |
4, 2 9 7 |
3. 2 |
2 7 5. 2 |
5. 5 2 |
1. 7 |
( ) 0. 4 |
| U d p g r a e |
4 4 6 9 5, |
2 6. 1 |
2, 8 0 7 |
2. 9 |
1 9. 0 7 |
3 6 5. |
2. 0 |
0. 4 |
| O i i t p m s e |
3 1, 9 4 4 |
1 8. 3 |
2, 0 2 8 |
3. 1 |
1 3 4 7. |
8 3 5. |
2. 8 |
0. 9 |
| R E N T A L O N L Y |
5, 1 4 4 1 3 |
8 3. 4 |
5 9, 1 9 |
3. 1 |
5 9 1. 6 |
5. 5 4 |
2. 2 |
0. 1 |
| P i i t r a s e v |
1 9, 3 1 9 |
1 1. 1 |
1, 3 2 1 |
4. 8 |
8 0. 3 |
5. 3 1 |
1. 6 |
( ) 0. 7 |
| C N o n- o r e |
9, 9 5 5 |
5. 5 |
6 0 2 |
1 1. 0 |
2 0 7. |
4. 2 1 |
0. 9 |
( ) 1. 6 |
| T O T A L |
1 7 4, 3 2 7 |
1 0 0 |
1 1, 1 1 9 |
3. 7 |
6 9 9. 0 |
5. 4 4 |
1. 9 |
( ) 0. 3 |
Note: Rounding errors may occur
| R i t a n g a g e n c y |
R i t a n g |
O l k t u o o |
L U d t t a s p a e |
|---|---|---|---|
| S d d & P 's t a n a r o o r |
B B B |
S b l t a e |
J l 2 3 2 0 1 3 u y |
| A t m o n u |
I P i s s e r c e u |
C o p o n u |
M i t t a u r y D t a e |
R i t a n g |
|
|---|---|---|---|---|---|
| 3 2 1 2 5 % y e a r s E B d r o o n u |
€ 0 0 7 m |
9 9 9 3 % 7 |
2 1 2 % 5 |
2 J l 2 0 1 6 5 u y |
B B B |
| 5 6 3 1 2 % y e a r s E B d r o o n u |
€ 6 0 0 m |
9 9 9 3 % 5 |
3 1 2 % 5 |
2 J l 2 0 1 9 5 u y |
B B B |
| 4 3 2 0 0 % e a r s y Y k B d a n e e o n |
U S D 7 5 0 m |
1 0 0 0 0 0 % |
3 2 0 0 % ( ) * 2. 9 7 0 % |
O 2 2 0 1 7 t c |
B B B |
| 1 0 5 0 0 0 % y e a r s Y k B d a n e e o n |
S U D 2 5 0 m |
9 8 9 9 3 % |
5 0 0 0 % ( ) 4. 5 8 0 % * |
O 2 2 0 2 3 t c |
B B B |
| 8 3 6 2 5 % y e a r s E M T N |
€ 0 0 5 m |
9 9 8 4 3 % |
3 6 2 % 5 |
O 8 2 0 2 1 t c |
B B B |
| 6 0 4 6 2 5 % e a r s y , H b i d y r |
€ 7 0 0 m |
9 9 7 8 2 % |
4 6 2 5 % |
A 8 2 0 7 4 p r |
B B + |
*EUR-equivalent re-offer yield
| Ov iew f t he ke fea tu erv o y res |
||
|---|---|---|
| Iss ue r |
De he An ing F ina B V tsc ton u n nc e |
|
| Gu nto ara r |
De he An ing Im b i l ien S E tsc ton u n mo |
|
| Ins tru nt me |
€ Su bo d ina d No b j Int Ra Re it h a F irs Ca l l Da du ( he "N ") 7 0 0m te tes t to t te t w t te 2 0 1 9, 2 0 7 4 t tes m r su ec ere s se e o |
|
| Ma ity tu r |
6 0 y ( 2 0 4 ) 7 ea rs |
|
| Iss Pr ice ue |
9 9. 7 8 2 % |
|
| ing Iss Ra t ue s |
fro S ( ) B B+ da d & Po 's 2 n he be low iss 's ior ing tan tc t m r or o s ue r se n ra |
|
| Eq ity Cr d it u e |
ity d it, du d he F irs Ca l l Da fro S da d & Po 's 5 0 % to 0 % t t t te tan eq u cre re ce a m r or |
|
| Ac ing t co un |
S De b ing de I F R t a nt cc ou un r |
|
| Ca Iss 's l l Op ion t ue r s |
Ca Re de b le Pa 8 Ap i l 2 0 1 9 ( he "F irs l l Da "), d e 5 y he fte t t t te t em a a r o n r an ve ry ea rs rea r |
|
| Ra k ing n |
De ly bo d ina d, ior ly he Iss 's ha ita l te to t ep su r se n on ue r s re ca p |
|
| Int t ere s |
Int i l l be b le l ly in t ere s w p ay a an nu a arr ea rs Ca F ixe d r te t i l t he F irs t l l Da te a un Fro ( d inc lu d ing ) he F irs Ca l l Da Int f ixe d r ba d o he lev Sw Ra lus he lev Ma in t t te, t re ts 5 y to te n t t 5-y te t t m an ere s se ev ery ea rs a a se re an ea r ap p re an rg |
|
| Co up on |
4. 6 2 5 % |
|
| Co S -U tep up on p |
bp in Ap i l ( he "F irs S Da ") 2 5 2 0 2 4 t t tep te s r -up A d d it ion l bp in Ap i l 2 0 3 9 ( he "S d S Da ") 7 5 t tep te a s r ec on -up f a C f Co 5 0 0 bp i ha l o d he No l le d ntr t tes t c s ng e o o cc urs an ar e n o a |
|
| Ea ly Re de ion Ev t ts r mp en |
Gr Ev Pa t a t os s-u p en r Ta De du i b i l ity Ev t t a t 1 0 1 % x c en Ac ing Ev 1 0 1 % t t a t co un en Ra ing Ev t t a t 1 0 1 % en Re ha Ev Pa t a t p urc se en r C ha f Co l a Pa ntr t ng e o o r |
|
| Int De fer l t ere s ra |
f fer Pa nt int t m be de d o Int t Pa nt Da te y me o ere s ay re n a ny ere s y me Ca h c la ive d n d ing t t c s um u an o om p ou n Ou d ing Ar f Int be i d a im ts tan t m t a t rea rs o ere s ay p a ny e T he Iss d ing Ar f Int he l ies f t he fo l low ing ( h a "M da Se lem Da ") t p ts tan t o n t t o tor tt t te ue r m us ay ou rea rs o ere s ea r ea c an y en : ) Pa Ju ior O b l ig ion Pa ity O b l ig ion f t he Iss f t he Gu b j in ion nt t t nto t to rta t a me on n a s o r r a s, o ue r o r o ara r, su ec ce ex ce p s y b ) Re ha de ion is it ion f Ju ior O b l ig ion Pa ity O b l ig ion f t he Iss f t he Gu b j in ion t t t nto t to rta t p urc se re mp o r a cq u o n a s o r r a s, o ue r o r o ara r, su ec ce ex ce p s , ) Re de ion f t he No t tes c mp o ) d Int t Pa nt Da te h ic h a he du le d int t is i d ere s y me on w sc ere s p a ) W in d ing d iss lu ion l iq i da ion f t he Iss he Gu t t r t nto e -up o or o ue r o ara r u , |
|
| De ina t ion no m s |
€ 1 0 0 k |
|
This presentation has been specifically prepared by Deutsche Annington Immobilien SE and/or its affiliates (together, "DA") 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 toany 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 DA ("forward-looking statements") which reflect various assumptions concerning anticipated results taken from DA's current business plan or from public sources which have not been independently verified or assessed by DA 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 DA in respect of the achievement of such forward-looking statements and assumptions.
DA 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.
DA 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.
| C t t o n a c |
F i i l C l d 2 0 1 4 n a n c a a e n a r |
|||
|---|---|---|---|---|
| I R l i t t n v e s o r e a o n s |
M 9 a y |
G f A l l M i i D ü l d t n n a e n e r a e e n g n s s e o r u |
||
| D h A i I b i l i S E t t e u s c e n n n g o n m m o e n |
M 1 3 a y |
G / M R d h i Z i h t a n a g e m e n o a s o n e n e a r c w v u |
||
| P h i l i ß 3 t p p s r a e |
M 2 0- 2 1 a y |
M R d h i P i t a n a g e m e n o a s o w n a r s |
||
| G B h 4 4 8 0 3 o c u m e r m a n y , |
M 2 2 a y |
f / C I R R d h i D ü l d l o a s o n s s e o r o o g n e w |
||
| T l. 4 9 2 3 4 3 1 4 1 6 0 9 e : + |
J 5 u n e |
K R E C f i A d t e m p e n o n e r e n c e n m s e r a m |
||
| @ i l i d h i t t t t n e s o r r e a o n s e s c e- a n n n g o n. c o m v u |
J 1 2 u n e |
D h B k C f i B l i t e u s c e a n o n e r e n c e n e r n |
||
| / / h d h i t t t t p e s c e- a n n n g o n. c o m : w w w u |
J 1 8 n e u |
S C M l R E f i L d t o r g a n a n e o n e r e n c e n o n o n y |
||
| J 2 4 u n e |
H S B C C f i V i o n e r e n c e n e n n a |
|||
| J l 3 1 u y |
6 M 2 0 1 4 l d i l l t r e s s a n e a r n n g s c a u |
|||
| O 3 0 t c |
9 M 2 0 1 4 l d i l l t r e s s a n e a r n n g s c a u |
|||
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.