Investor Presentation • May 18, 2011
Investor Presentation
Open in ViewerOpens in native device viewer
Frankfurt, May 2011
Market Cap: ~€ 1,2 bn NAV per Share: € 18.69 vs. Share Price of ~€ 13.0
| i T t r a n s a c o |
b d C l l i i l R t n a s e o n o m p e n g a o n a e s |
|
|---|---|---|
| 1 | f l i b l d P t o o o e a a n c e r r d i t o w a r s n c o m e d i t p r o u c n g a s s e s |
9 0 % f l i i d i E t > o o p o s a s s e s a e n o m e p o n g u r r c r u c i f i d i i l l i f R t t a o o n c o m e p o c n g a s s e s n c e a s e o m r u w r r 0 % l 8 0 % 7 t c o s e o C 's h b l k A I i t t m m o c a s a a n c e s p u o w o r |
| 2 | S i i f i t g n c a n E i d C h a n n g s a n a s r l i F A t o w c c r e o n |
E l i d i f f i t t t t t o p o s s a n n g a s s e s o e a a c e g o s s u r r r v r i i i l i l d f % i h i i f i i d t 7 t t n e o > g n n p e a y w s c a u s f d b f l i ( 2. % ) L t t E 7 5 o o o e o o p o w c s u r s ~ |
| 3 | i l A t t t D r a c v e e a S h t t c e e n a n c e s r u u r R I d t t e n o n n e s e u r v i E t q u y |
f f f f P 5 0 % h h i d d 5 t t a m e n o o e p c a s e p c e e e e o y u r r r r r 3 i b 1. 0 % t M E + e a s a o y r u r r € 7 5 b d i d d b d b h l l t t t t t m n s o n a e e g a n e e s e e s a s u r r y r y h f 3 b 0. 9 % i t 5 t M E i + n e c o m p a n y o r y e a r s a u r o r |
| 4 | i h i i h R t t t g p o n n e l i i C t t E E c c e o n e s n y v |
L f d l i C E E i i -t t t t t o n g e m n a m e n a s n e m a n a a c e r u r r v O i k / i l b l h t t t t t t n a s e n p e s p e c e c e n e e a e a n r r u r r v u r r y r v u i G A t o e m n u s r a r r a y |
| 5 | i i F t t t a s n e g r a o n d i i b l t a n v s e c o s d i t e o r u c n s |
E l i i l h d d i V i h i h t o p o s s a s o e a q a e e n e n n a, c u r u r r w i i f i l f i l i i i t t t t t g n n e n e g o n s c a y a c a s r a S i f i l l l f d b k f f i t n e g e s o m m e g n g o a p a o m s a n a o e y r r r c r c c f t i u n c o n s |
| 6 | l l i E R t t t x c e e n e p u a o n d C t a n o r p o r a e G o e e v r n a n c |
C l l i i b k d i d h b t E e n o p o s s a a n a n s p e s e a s s u r r y u r u r v u c y h l h t t A t i t i t i e r e e v a n u s r a n a u o r e s l h h d L t i t i i t E B R D, A X A U i o n g a s n g p a r n e r s p s w a n n o n |
Europolis is an excellent fit with CA Immo and a key step to improve profitability
Standing assets: 10Market value: € 655 m Average Equivalent Yield: 7.1%Development Assets: € 34 m
Lipowy Office Park (39.000 m², € 105 m, 6.4 %)
9Note: Yields refer to Equivalent Yields
Standing assets: 10Market value: € 655 m Average Equivalent Yield: 7.1%Development Assets: € 34 m
Blonie Logistics Park (138.000 m², € 74 m, 8.0 %)
Poleczki Business Park (Phase 1: € 45 m, 7.7 %;
Bitwy Warszawskiej (20.000 m², € 56 m, 7.0 %)
Saski Point (8.000 m², € 33 m, 6.8 %)
Standing assets: 11Market value: € 447 m Average Equivalent Yield: 7.9 %Development Assets: € 9 m
Kavci Hori (43.000 m², € 81 m, 8.0 %)
Olympia Centre Teplice (32.000 m², € 51 m, 8.0 %)
Danube House (21.000 m², € 56 m, 7.0 %)
Standing assets: 12Market value: € 409 m Average Equivalent Yield: 8.5 %Development Assets: € 12 m
Capital Square
IP West
City Gate(24.000 m², € 42 m, 8.7 %)
Bartok Haz
(17.000 m², € 39 m, 7.8 %)
M1 Logistics Park(69.000 m², € 36 m, 9.5 %)
Standing assets: 9Market value: € 382 m Average Equivalent Yield: 8.3 %Development Assets: € 62 m
Bucharest Alpha Logistics Park (158.000 m², € 97 m, 8.0 %)
Bucharest Business Park (26.000 m², € 59 m, 9.0 %)
Europe House(14.000 m², € 47 m, 7.5 %)
CA Immo covers full development-value chain
Existing on-balance sheet land bank is basis for further profitable growth
31.12.2010
| To n w |
j Pr t Na o ec m e |
Ty p e |
S ha re in % |
Ke Te t o y na n r Pa tn r er |
Pr j t Vo o ec 1) €m lu m e |
kv lu Bo o a e 3 / 2 / 0 1 1 1 |
Re in in g in m a t- m ve s ts en |
b le Le ta Ar ea in ² m |
% p re - le t |
S f c ta t o r on - io tr t s uc n |
de d In te n le io t co m p n |
|---|---|---|---|---|---|---|---|---|---|---|---|
| k fur Fra t n |
To r 1 8 5 we |
f fic O e |
1 0 0 % |
lea h PW Pre it se w C |
€ 4 6 0 |
€ 3 15 ( he f € t reo de lop 11 5 nts ve me , € 2 0 0 s d ing tan ) ts as se |
€ 1 21 |
1 0 0, 5 0 0 s q m |
6 3 % |
d H sta rte 2 2 0 0 8 |
/ H1 H 2 2 0 1 0 2 0 1 2 |
| h Mu nic |
S ky de g n ar |
O f fic e |
0 % 5 |
JV it h O FB w lea h P Pre it WC se w |
1 (fo € 6 r 50 %) |
€ 2 5 |
€ 14 |
3 3, 0 0 s 1 q m |
% 5 7 |
Q '2 0 0 9 1 |
2 2 0 H 11 |
| nic h Mu |
b ig Am on |
O / Me f fic e d l ica |
1 0 0 % |
Me d ica l o f fic e, ke t su p er ma r |
€ 2 5 |
€ 27 |
€ 2 8 |
15 6 0 0 s q m , |
% 47 |
Q 1 '2 0 1 0 |
d o f 2 0 11 En |
| lin Be r |
lat Eu rop ap z |
f fic O e |
1 0 0 % |
l To ta |
€ 7 2 |
€ 25 |
€ 5 1 |
14 2 0 0 s ( kin +p q m ar g , for f xt sta ne g e o de lop ) nt ve me |
1 0 0 % |
Q 2 2 0 1 0 |
d o f En 2 0 1 2 |
| ly de io Cu Co t tr t en un ns uc n rr r |
€ 6 4 5 |
€ 4 1 9 |
€ 2 1 4 |
d l lu Ex Re Va € 4 1 te ta => p ec n e: m ~ |
| d U n e r |
i C C E E t t o n s c o n r u |
|---|---|
| Wa rsa w |
lec ki Po z Bu ine s ss k, Pa r P ha 2 se |
O f fic e |
0 % 5 |
it h U JV BM w |
2 0- 25 ( for ) 5 0 % |
€ 1 0 ( inc lu d ing ha ) ini rem a ng p se s |
€ 2 0 ( for P ha se 2 ) |
2 0. 8 0 0 m ² |
Q 2 0 0 4 1 |
2 0 2 H1 1 |
|---|---|---|---|---|---|---|---|---|---|---|
| lav Br at is a |
lus BB C 1 P |
f fic O e |
1 0 0 % |
27 -3 0 |
€ 1 |
€ 25 |
15 9 0 0 m ² |
Q 4 2 0 1 0 |
Q 3 2 0 1 2 |
|
| St Pe bu ter s rg |
l ko Pu vo Air ort p |
l / Ho te O f fic e |
3 % 5 ( at ity ) eq u |
h W JV it im w ar p ex d U BM an |
€ 25 |
( ~€ 3 0 ro rat p ) a |
( f fic ), 21 0 0 0 m ² O 1+ 2 e 24 0 0 0 m ² ( Ho l ) te |
2 0 0 8 |
Q 4 2 0 11 |
|
| ~€ 0 5 |
~€ 7 5 |
1) Project Volume: Estimated total investment (land, construction cost, financing cost during construction, etc.) Note: Numbers are estimates - Changes to previous presentations due to projects in progress and changed market circumstances
| S t t a r |
f C t o o n s |
i t r u c o n |
l p a n |
d f 2 0 1 1 n e o r |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| To w n |
j Pr t Na o ec m e |
Ty p e |
ha S re in % |
Ke Te t o y na n r Pa tn r er |
j t Vo Pr o ec 1) €m lu m e |
kv lu Bo o a e / / 3 1 1 2 1 0 |
in in Re g in m a t- m ve s ts en |
b le Le ta Ar ea in ² m |
% p re - le t |
f c S ta t o r on - io tr t s uc n |
de d In te n le io t co m p n |
| fur Fra k t n |
ky lin S e P laz a |
l, Co Re ta i s Ce ng res nte r |
5 0 % |
JV it h E CE w |
7 (fo € 1 6 r 50 %) |
9 (fo € 2 r 50 %) |
€ 1 3 8 |
5 1, 0 0 0 s q m |
~3 0 % |
H1 2 0 11 |
H1 / H 2 2 0 1 3 |
| lin Be r |
Int ity erc Ho l te |
l Ho te |
1 0 0 % |
be St ig e en rg er |
€ 4 9 |
€ 11 |
€ 4 9 |
2 2, 5 5 0 s q m |
1 0 0 % |
H1 2 0 11 |
H1 2 0 1 3 |
| lin Be r |
MB H Q |
f fic O e |
1 0 0 % |
de Me s B rce en z |
€ 7 0 |
€ 0 |
€ 7 0 |
3 3, 3 0 0 s q m |
1 0 0 % |
H 2 2 0 11 |
H1 2 0 1 3 |
| Ba le s |
len tt- Ga Er ma ler ie |
ho S p. Ce ntr e |
% (Int 5 0 ion to r ent edu ce t o 30% ) |
h JV it w Mu lt i de lop nt ve me |
€ 6 8 (fo r 50 % ) |
€ 15 |
€ 5 3 |
3 5, 9 0 0 s q m |
2 0 % |
H 2 2 0 11 ( b.c ) t. |
H1 2 0 1 3 |
| S | f ta t o Co r ns |
io tr t uc n |
in 2 0 1 |
1 | € 4 0 2 |
€ 6 5 |
8 € 3 4 |
d Ex te Re => p ec n |
l ta Va |
lu 8m € 2 e: ~ |
1) Project Volume: Estimated total investment (land, construction cost, financing cost during construction, etc.) Note: Numbers are estimates - Changes to previous presentations due to projects in progress and changed market circumstances
Start of construction in 201122
| L i S |
2 0 1 0 |
Ge rm an y |
ia Au tr s |
/ C E E S E E |
l To ta |
|||
|---|---|---|---|---|---|---|---|---|
| s q m 1 0 0. 0 0 0 9 0. 0 0 0 |
t t e n g c u |
c e s s |
b le Le t ta ar ea / / ( ) 3 1 1 2 2 0 0 9 sq m |
7 1 6, 5 7 0 |
3 7 7, 6 0 0 |
2 8 8, 1 7 0 |
1, 3 8 2, 3 4 0 |
|
| 8 0. 0 0 0 |
d R e d u e |
i t u c o n t o r e |
Va En d f ca nc y o 2 0 0 9 |
3 % |
9 % |
1 9 % |
8 % |
|
| 7 0. 0 0 0 6 0. 0 0 0 |
l e a s G A |
P t t e o o s |
b le Le t ta ar ea 3 1 / 1 2 / 2 0 1 0 ( ) sq m |
7 0 8, 7 4 0 |
3 6 0, 7 6 0 |
3 1 9, 5 7 0 |
1, 3 8 9, 0 7 0 |
|
| 5 0. 0 0 0 0. 0 0 0 4 |
Le t t in in 2 0 1 0 g s 1) d in in ta s n g v. ( ) sq m |
3 2, 0 4 4 |
3 0, 0 8 0 |
6 6, 0 4 7 |
1 2 8, 9 9 0 |
|||
| 3 0. 0 0 0 2 0. 0 0 0 |
A d d i io l le in t t t na g s f fe iv in 2 0 1 1 t e c e ( ) sq m |
- | 3 1, 9 3 0 |
- | 3 1, 9 3 0 |
|||
| 1 0. 0 0 0 0 |
Ge rm an |
Au tr ia s |
C / S E E E E |
le in f Pr t t e- g s o de lo t ve p m en ( ) j ts p ro ec sq m |
~4 1, 0 0 0 |
~5 0 0 0 , |
- | ~4 6, 0 0 0 |
| V | y / / 3 1 1 2 2 0 0 9 a c a n c y |
/ V 3 1 a c a n c y |
/ 1 2 2 0 1 0 |
d f Va En ca nc o y 2 0 1 0 |
3 % |
2) 6 % 1 |
% 1 4 |
% 1 1 |
2010 leases for ~129,000 sqm of space were finalized for standing investments
Additionally pre-lettings of ~46,000 sqm for development projects signed
| i € n m |
2 0 1 0 |
2 0 0 9 |
h C % g. |
|---|---|---|---|
| R l I t e n a n c o m e |
6 3 1 4 |
0 1 7 7. |
% -7 1 |
| f l f d I i i t t n o m e o m e o n g p o p e e c r s a r a r r s |
1 1 5. 7 |
7 8 0 |
4 8 2 % |
| d O i t t t t t p e a n g c o s s p a s s e o n o e n a n s r |
3 0. 2 |
2 9 1 |
3. 7 % |
| G R r o s s e v e n u e s |
3 1 3 0 |
2 8 8 7 |
8 4 % |
| d l l d E i t t t t i x p e n s e s r e c y r e a e o p r o p e r e s |
-3 5. 5 |
-3 5. 0 |
1. 5 % |
| k l f d i i B t t o o v a u e o r a n g p r o p e r e s |
-8 6 5. |
-6 8 2 |
2 6 % 5. |
| i N I t t e o p e a n g n c o m e r |
1 6 9 4 |
1 6 0 4 |
0. 6 % |
| l f l f l. R i t t. t e s o m s a e o p o p e e s u r r r |
3. 4 |
9 2 |
-6 2. 9 % |
| d f l d I i E i i t t t n e c p e n s e s n e o c a p a e r x z i s e r v c e s |
-3 5. 5 |
-3 9 6 |
-1 0. 3 % |
| O h I t e r o p. n c o m e |
6. 5 |
8 3 |
-2 0. 8 % |
| E B I T D A |
1 3 9 4 |
1 1. 9 4 |
-1 8 % |
| l / / R i I i D t t e a a o n m p a m e n s e p v u r r. |
4 6. 7 |
-1 2 9 1 |
n. m |
| E B I T |
1 8 3 3 |
3 0 |
1 0 0 % > |
| C F i i t n a n c n g o s |
-1 1 7. 4 |
-1 0 8 4 |
8 3 % |
| h i i l l t F R t o e r n a n c a e s u |
9 9 |
-2 9 1 |
n. m |
| E B T |
8 7 5 |
3 -1 4 5 |
n. m |
| T i a e s o n n c o m e x |
-3 1. 9 |
-0 2 |
n. m |
| M i i i t n o e s r |
-1 6 |
-5 7. 8 |
-9 7. 2 % |
| ( f i i i ) N t I t t e n c o m e a e r m n o r e s |
4 5 4 |
-7 6 9 |
n. m |
| l i R t e a a o n v u |
||
|---|---|---|
| i A t u s r a : € 1 8 4 m |
l l d d D i 2 0 1 0 € 6 9 t e o s a e s c o s e n g m u u r : l d b l d D € 0 6 t t t t u e o s a e s a g r e e u n o y e c o s e : m , h ( l d ) O i € 1 0 9 t t e r r e a s o n s y e s r e n s : m , |
l i R t e a a o n v u |
| G e m a n r y : € 4 0 7 m |
l l d d 2 0 0 € 8 D i 1 7 t e o e o e n g m u s a s c s u r : l d b l d € 2 0 D t t t t 1 e o s a e s a g e e n o e c o s e m u r u y : , f i l l i 8 € 0 D t t t T 1 5 1 7 e o p a a c o m p e o n o o e m u r w r : O h ( i l d ) € 3 9 t t e e a s o n s e s e n s m r r y r : , |
f i t p o s a e r r b d a s e o n i b l t a n g e f t a c s |
| / C E E S E E : € 1 2 4 m - |
l d € P 1 7 7 + o a n m : l € 2 2 6 H t o e s m : - O h ( l d ) € i 7 5 t t e e a s o n s e s e n s m r r y r : - , |
| i R e g o n |
i i i A t c q s o n u ( € ) t c o s s m |
k l B o o a e v u |
R e a v 2 |
l i t a o n u 0 0 1 |
i i G I t o s s n r |
l i l d Y a e |
i l i l d E Y t q a e n e u v |
||
|---|---|---|---|---|---|---|---|---|---|
| 3 1. 1 2 2 0 1 0 |
3 1. 1 2 2 0 1 0 |
2 0 0 9 |
2 0 1 0 |
2 0 0 9 |
2 0 1 0 |
||||
| i € n m |
i € n m |
i € n m |
i % n |
i % n |
i % n |
i % n |
i % n |
||
| l d P o n a |
9 2. 9 |
1 1 5. 5 |
1 3. 1 |
1 2. 8 % |
6. 6 % |
6. 8 % |
7. 7 % |
7. 0 % |
|
| l k S i o v a a |
2 0. 0 |
9 5 |
0. 3 |
3. 3 % |
8 6 % |
9 4 % |
0. 0 % 1 |
9 6 % |
|
| H n g a u r y |
2 1 7. 1 |
1 9 2. 1 |
1. 3 |
0. 7 % |
6. 2 % |
6. 7 % |
8 0 % |
8 1 % |
|
| h b l C R i e e p z c u c |
8 7. 4 |
5 7. 9 |
1 8 2 |
2 3. 9 % |
9 3 % |
1 1. 8 % |
8 6 % |
8 8 % |
|
| C E E |
4 1 7 4 |
3 7 5 0 |
– 3 5 – |
– 0 9 % – |
7 0 % |
7 6 % |
8 1 % |
7 9 % |
|
| R i |
9 1. 5 |
9 0. 3 |
0. 5 |
0. 6 % |
9 9 % |
9 8 % |
9 3 % |
9 1 % |
|
| o m a n a l B i |
2 8 5. |
9 1 7 |
2. 5 |
% 1 1. 4 |
0. % 1 7 |
2. % 1 1 |
9 3 % |
9 2 % |
|
| u g a r a b S i e a r |
3. 1 1 5 |
9 2. 6 |
– 2. 7 |
– 3. 0 % |
% 5. 7 |
6. % 1 |
9 2 % |
9 1 % |
|
| S l i o v e n a |
6. 4 1 |
9 9 1 |
2 4 |
3 % 1 7. |
9 2 % |
% 7. 7 |
9 1 % |
9 3 % |
|
| S E E |
2 6 9 7 |
2 2 2 5 |
– 3 5 – |
– 6 % 1. – |
8 2 % |
8 3 % |
9 2 % |
9 1 % |
|
| f l i i k P L t o o o e r - 1 ) f i k L o r e |
6 9 4 3 |
5 9 7 5 |
7 0 – |
1. 2 % – |
7 4 % |
8 7 % |
8 5 % |
8 4 % |
|
| l B i u g a r a |
2 6. 1 |
2 6. 0 |
8 4 |
2 3 % 4 |
3 % 1. |
||||
| l d P o a n |
0. 8 4 |
4 5. 5 |
– 6 4 |
– % 1 1. 4 |
0 % 5. |
% 7. 7 |
|||
| R i o m a n a |
3. 6 1 |
8 5 |
2 1. |
2. % 1 5 |
8 2 % |
0. 0 % 1 |
|||
| i N P t e w r o p e r e s |
8 0 5 |
8 0 1 |
– 0 5 – |
– 8 % 5 – |
2 % 4 |
||||
| T l t o a |
7 7 4 7 |
6 7 7 6 |
1 2 0 – |
1. 7 % – |
7 4 % |
7 4 % |
Hotels
| f l i i ( f ) K P M D 3 1 2 0 0 9 t t e o o o e c s a s o e c y r r |
|||||||
|---|---|---|---|---|---|---|---|
| T l P V l t t o a r o p e r y a u e : |
€ 1, 5 0 4 m n |
||||||
| he f a de de lop T ts t: re o ss e un ve m en r |
€ 1 1 4 m n |
||||||
| V R t a c a n c y a e : |
1 8 % ~ |
||||||
| A l i d R l I t n n u a z e e n a n c o m e : |
€ 1 0 0 m n ~ |
||||||
| G i i l i l d I t Y r o s s n a e : |
2 % 7 ~ |
||||||
| l b l T L A t t t o a e a e e a r : |
0 0 0 0 1, 5 4, s q m |
Note: Russian Assets will remain with the seller
*) Includes only assets in fully consolidated subsidiaries
| Group | Rental Income p.a. |
Rental Area |
Parking Lots |
|||
|---|---|---|---|---|---|---|
| Tenant Name | Sector | in $\epsilon$ k | $\frac{6}{9}$ | sqm | $\frac{6}{9}$ | # |
| Pekao S.A | Financial Services | 6,931 | 7% | 39,110 | 4% | 480 |
| Ahold CZ | Food Retail | 4,154 | 4% | 33,179 | 3% | $\Omega$ |
| NSN | Technology | 3,434 | 3% | 24,028 | 2% | 372 |
| Deloitte | Financial Services | 2,332 | 2% | 11,332 | 1% | 126 |
| Carrefour | Food Retail | 2,183 | 2% | 44,890 | 4% | 20 |
| IBM | Technology | 2,144 | 2% | 12,509 | 1% | 186 |
| Csemege A | Logistics | 2,127 | 2% | 30,260 | 3% | 84 |
| Orange | Telecommunication | 1,872 | 2% | 7,517 | 1% | 56 |
| Delamode | Logistics | 1,245 | 1% | 22,615 | 2% | 28 |
| British American Shared Services Europe S.R.L. |
Financial Services | 1,110 | 1% | 5,449 | 1% | 85 |
| Wüstenrot | Financial Services | 1,090 | 1% | 5,989 | 1% | 51 |
| OTZ | Logistics | 1,088 | 1% | 19,469 | 2% | 40 |
| Total of Top 12 Tenants | 29,710 29% | 256,347 | 24% | 1,528 |
| h i P P r c a s e r c e u : |
€ 2 7 2 f 1 0 0 % f h E i f E l i A G t t m n o r o e q u y o u r o p o s |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| P T t a m e n e m s y r : |
5 0 % l i t a c o s n g d f d f b 5 0 % 5 3 M E i 1. 0 % t + e e e o e a s a o r r r y r u r r |
|||||||||
| d l i E C t p e c e o s n g x D t a e : |
l l b h f l d J 1 2 0 1 1 Q 1 2 0 1 1 i i i i t, t t t n > e e q e n n g a u a r y s w r s u a r r c u = b f i N P V t e n e l E i o p o s u r f h |
|||||||||
| h l F t E t u r e r e m e n s : |
t o e s e m e a s r e s u € 7 5 b d i d d b d b h l l i l l i h t t t t t t m n s u o r n a e e g r a n e y e s e e r w s a y n e l t e o q u a f b 5 3 M E i 0. 9 % t + c o m p a n o e a s a o y r y r u r r l l d l k f h h C A I i i i € 4 0 t t t + m m o m m e a e m a e a p e- p a m e n o e c a s w y r y m n ~ h i h i h i l l i f 6. 3 % i l l i t t 1 t p u r c a s e p r c e, w c w e a r n n e r e s o u n c o s n g f S l l d d h i i l l l d b h i t t t t t t e e r a g r e e o e x e n e m a u r e s o a o a n s g r a n e y m f i t o e e a s v y r |
|||||||||
| T i t r a n s a c o n l l l. M t i i u p e n c f i N P V B t e n e s : 0 7 5 N A V x ~ , |
2 % 5 1 2 % D i t i D t s c o n u s c o u n 4 0 3 1 0 2 7 2 2 3 2 |
|||||||||
| d l H i N P V E i E i t e a n e c o n o m c q u y h f h l P B i P E i t u r c a s e e n e s u r c a s e u r o p o s P i P i c e c e r r |
| S | d in In ta n g |
tm ts ve s en |
Tr d in a g |
D lo t ev e p m en |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| in € i l l. m |
A ia tr us |
G er m an y |
C / S E E E E |
To l ta |
G er m an y |
A ia tr us |
G er m - an y |
C / S E E E E |
To l ta |
G ro up To l ta |
| l Re In ta n co m e |
3 9. 0 |
6 2. 5 |
4 5. 5 |
1 4 7. 1 |
7. 8 |
0. 0 |
9. 4 |
0. 0 |
9. 5 |
1 6 4. 3 |
| D ire N t p ty t + c ro p er e xp en se s e in t ts op er a g co s |
6. 2 - |
7. 8 - |
8. 9 - |
2 3. 0 - |
1. 9 - |
0. 2 - |
6. 2 - |
0. 3 - |
6. 6 - |
3 1. 5 - |
| ( N in In l. t o t e p er a g co m e ex c ) le ty p ro p er sa s |
3 2. 8 |
5 4. 7 |
3 6. 6 |
1 2 4. 1 |
5. 8 |
0. 1 - |
5. 4 |
0. 3 - |
5. 0 |
1 3 4. 9 |
| NO % of tal I in inc ren om e |
84. 1% |
87. 5% |
80. 4% |
84. 4% |
75. 1% |
n.m | n.m | n.m | n.m | 82. 1% |
| Re l f. le f p ie t t su sa o ro p er s |
1. 0 |
0. 1 |
0. 0 |
1. 1 |
3 0. 0 |
0. 0 |
2. 3 |
0. 0 |
2. 3 |
3 3. 4 |
| ( 1) Co ts s |
7. 1 - |
2. 2 - |
9. 3 - |
1 8. 6 - |
0. 7 - |
0. 4 - |
1 3. 7 - |
2. 0 - |
1 6. 1 - |
3 5. 5 - |
| O he in t r o p. co m e |
0. 4 |
0. 4 |
2. 3 |
3. 2 |
0. 6 |
0. 0 |
2. 8 |
0. 0 |
2. 8 |
6. 5 |
| E B I T D A Ch ang e y .o.y |
2 7. 1 -27 .2% |
5 3. 1 9.2 % - |
2 9. 6 2.7 % |
1 0 9. 7 11. 8% - |
3 5. 7 87. 1% |
0. 5 - n.m |
3. 3 - n.m |
2. 2 - n.m |
6. 0 - n.m |
1 3 9. 4 1.8 % - |
| lu io Re / t va a n irm / Im D ts p a en ep r. |
1 9. 4 |
2. 4 - |
1 7. 3 - |
0. 3 - |
1. 2 - |
1. 8 - |
4 2. 5 |
4. 8 |
4 5. 4 |
4 3. 9 |
| E B I T |
4 6. 5 |
5 0. 7 |
1 2. 3 |
1 0 9. 5 |
3 4. 5 |
2. 4 - |
3 9. 2 |
2. 6 |
3 9. 4 |
1 8 3. 3 |
| in ia F l R l t an c es u |
1 6. 2 - |
3 7. 4 - |
2 7. 2 - |
8 0. 8 - |
0. 0 |
0. 1 - |
2 4. 1 - |
2. 6 - |
2 6. 7 - |
1 0 7. 6 - |
| E B T |
3 0. 3 |
1 3. 3 |
1 4. 9 - |
2 8. 7 |
3 4. 4 |
2. 5 - |
1 5. 1 |
0. 0 |
1 2. 7 |
7 5. 8 |
| l A Re Es ta te ts a ss e |
7 1 4. 4 |
1, 3 3 8. 1 |
6 7 7. 6 |
2, 7 3 0. 1 |
4 5. 3 |
2 1. 6 |
7 8 2. 4 |
3 2. 7 |
8 3 6. 8 |
4 3 3, 6 1 2. 2 |
(1) Indirect costs net of capitalized services
Standing Portfolio
Sales closed in 2010
| h f i S t o n a s p o w r f l i P & L o a e r m s s n |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| I € n m n |
l S a e s |
k B o o l a e v u |
S l a e s f i P t o r |
l R t i e v a u a o n i 2 0 1 0 n f l d t o a s s e s s o |
i E c o n o m c l R t e s u |
i M a r g n o v e r k l B o o a e v u |
||||
| d f l T i P i t r a n g o r o o |
1 1 5 7 |
( 8 8 ) 4 |
3 0 9 |
3 0 9 |
3 6 % 4 |
|||||
| L P i t t o n g e r m r o p e r e s |
2 0 6 7 |
( 2 0 3 3 ) |
3 4 |
1 4 7 |
8 1 1 |
8 3 % |
||||
| 3 2 2 4 |
( ) 2 8 8 1 |
3 4 3 |
1 4 7 |
4 9 0 |
1 6 2 % |
|||||
| f h T e r e o : |
||||||||||
| d N I P i o n n c o m e o c n g r u |
2 3 1 1 |
( ) 2 0 7 9 |
2 3 2 |
7 8 |
3 1 0 |
1 4 3 % |
||||
| d I P i n c o m e r o u c n g |
9 1 3 |
( ) 8 0 2 |
1 1 1 |
6 9 |
1 8 0 |
2 0 7 % |
||||
| 3 2 2 4 |
( ) 2 8 8 1 |
3 4 3 |
1 4 7 |
4 9 0 |
1 6 2 % |
|||||
| h f T e r e o : |
||||||||||
| i A t u s r a |
3 7 5 |
( 3 6 ) 5 |
1 0 |
6 9 |
9 7 |
1 8 2 % |
||||
| G e r m a n y |
2 8 9 4 |
( 2 6 ) 5 1 |
3 3 3 |
8 7 |
4 1 1 |
8 % 1 5 |
||||
| 3 2 2 4 |
( 2 8 8 ) 1 |
3 3 4 |
1 4 7 |
9 0 4 |
6 2 % 1 |
45
| € m |
i A t u s r a |
G e r m a n y |
C / S E E E E |
l T t o a |
|---|---|---|---|---|
| b l T i a x a e n c o m e |
2 0 6 |
8 8 8 |
0 1 4 |
2 1 5 1 |
| l T a o s s e s x |
( ) 8 6 2 |
( ) 2 5 3 |
( ) 1 7 5 |
( ) 1 2 9 0 |
| l T t a r e s x u |
( ) 6 0 2 |
6 3 4 |
( ) 7 1 |
( ) 3 8 |
| l A t t c u a a x |
( 0 2 ) |
( 2 3 6 ) |
( 2 ) 1 |
( 2 9 ) 5 |
The net-nominal value of all hedge instruments and fixed rate liabilities is equal to ~98% of the financial liabilities
| in € m |
3 2. 0 1. 1 1 |
3 2. 0 9 1. 1 |
C ha ng e |
|---|---|---|---|
| In ie t t t ve s m e n p ro p er s |
2, 7 1 6. 2 |
2, 4 0 9. 6 |
1 3 % |
| d d lo Pr t ie t o p er n er ev e p m e n s u |
9 0. 6 7 |
9 6 2. 5 |
( 8 % ) 1 |
| d Ow ie t n u s e p ro p er s |
1 3. 6 |
1 4. 2 |
( ) 5 % |
| l Do Pa Eu is t w n y m e n ro p o |
1 3 6. 2 |
0. 2 |
n. m |
| he l. O t t. t r a s s e s |
1 2 5. 4 |
1 4 1. 8 |
( ) 1 2 % |
| Pr ie in d d fo d in t t tr o p er s e n e r a g |
4 5. 3 |
1 2 2. 9 |
( 6 3 % ) |
| ie he l d fo le Pr t o p er s r s a |
6. 4 5 |
6. 0 |
6 3 % 7 |
| h C i ie t. t + a s s. s e cu r s |
3 5 8. 6 |
5 0 4. 1 |
( ) 2 9 % |
| he O t t. t r s a s s e s |
1 4 7. 0 |
1 4 9. 3 |
( ) 2 % |
| T l A t t o a s s e s |
4, 3 7 9. 5 |
4, 3 1 0. 7 |
2 % |
| S ha C i l / Re / Re t t. re a p a s er ve s Ea in rn g s |
1, 6 4 1. 8 |
1, 5 5 9. 0 |
5 % |
| in i in M ty t t or er e s s |
8. 2 1 |
0. 2 1 7 |
( 8 9 % ) |
| S h h l d ' i ty a r e o e rs e q u |
1, 6 5 9. 9 |
1, 7 2 9. 2 |
( 4 % ) |
| % of b/s tal Eq uit in to y |
37 .9% |
40 .1% |
( 6% ) |
| l. f l l b l / b d t. in ia ia i i t ie a nc s o n s |
8 8 8. 3 1, |
8 2. 2 1, 5 |
2 % |
| O he l. l ia b i l i ie t t. t r s |
3 5 2. 8 |
3 4 7. 4 |
2 % |
| f l l b l t. in ia ia i i t ie s. a nc s |
2 3 6. 9 |
1 2 4. 3 |
9 1 % |
| he l b l O ia i i ie t t. t r s s |
2 4 1. 5 |
2 5 7. 6 |
( ) 6 % |
| i b i l i i i L t Eq ty + a e s u |
3 9. 4, 7 5 |
3 0. 4, 1 7 |
2 % |
Equity 31.12.09CA II ConsolidationNet ProfitHedging Result Equity 31.12.10 Excercise of Convertible Diluted Equity 31.12.10
| € m |
2 0 1 0 |
2 0 0 9 |
|
|---|---|---|---|
| b f b f N i i i i t t t e n c o m e e o e a e s e o e m n o e s r x r r |
7 5 8 |
1 3 4 5 - |
|
| i i d i i D t t t e p r e c a o n a n a m o r s a o n |
3 7 |
0 1 4 |
|
| l l R t i t e v a u a o n r e s u |
6 4 7 - |
2 9 1 1 |
|
| h f l f l f l d i i t t t t e r e o r e s u r o m r e v a u a o n o s o p r o p e r e s |
1 4 7 |
8 5 |
l l f E i t c o n o m c a p a o • y r l f h f i t, t s a e s p r o e r e o r e d d d b k a e a c |
| / l F i i o r e g n c u r r e n c y g a n o s s |
0 7 - |
2 6 - |
|
| C A E i i t- t o q n c o m e r r. u y |
1 2 |
8 3 |
|
| l f f l V i i i i t t t a a o n o n a n c a n s m e n s u r u |
3 1 |
2 8 5 |
|
| d f i b f F O t t n s o m p e a o n s e o e a e s u r r r x |
5 1 0 |
4 7 7 |
|
| i d T a x e s p a |
6 4 4 - |
1 2 2 - |
l D i t u e o s a e s n • G ( t e r m a n y s e e s e p a r a e l d ) i s e |
| d f i F O t n s r o m p e r a o n s u |
6 4 |
3 5 5 |
Florian NowotnyHead of Capital MarketsTel.: (+431) 532 59 07 - 518E-Mail: [email protected]
Claudia HainzInvestor RelationsTel.: (+431) 532 59 07 - 502E-Mail: [email protected]
This presentation handout contains forward-looking statements and information. Such statements are based on our current expectations and certain presumptions and are therefore subject to certain risks and uncertainties.A variety of factors, many of which are beyond CA Immo's control, affect its operations, performance, business strategy and results and could cause the actual results, performance or achievements of CA Immobilien Anlagen Aktiengesellschaft to be materially different.
Should one or more of these risks or uncertainties materialise or should underlying assumptions prove incorrect, actual results may vary materially, either positively or negatively, from those described in the relevant forward-looking statement as expected, anticipated, intended, planned, believed, projected or estimated. CA Immo does not intend or assume any obligation to update or revise these forward-looking statements in light of developments which differ from those anticipated.
This presentation does not constitute an offer to sell, nor a request to purchase or apply for securities. Any decision to invest in securities publicly offered by an issuer should be made solely on the basis of the securities prospectus of CA Immobilien Anlagen Aktiengesellschaft and its supplements.
This information is not intended for distribution in or within the United States of America (USA) and must not be distributed or passed to "U.S. persons" as defined under Regulation S of the U.S. Securities Act of 1933 in its present form ("Securities Act") or to publications with a general circulation in the USA. This publication does not constitute an offer to sell securities in the United States of America. The securities mentioned herein are not and will not be registered in the United States of America according to the provisions of the U.S. Securities Act of 1933 in its present form and may only be sold or offered for sale where registered or excepted from the obligation to register. No public offer of shares will be made in the USA.
This document is intended only for persons (i) who are outside of the United Kingdom or (ii) possess sectoral experience of investments under the terms of Article 19 (5) of the U.K. Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (in its present form) (the "Order") or (iii) who are covered by Article 49 (2) (a) to (d) of the Order ("high net worth companies, unincorporated associations" etc.); all such persons are referred to in the following as "relevant persons". Those who are not relevant persons may not act on the basis of this document or its content or place their trust therein. All investments or investment activities referred to by this document are available only to relevant persons and are entered into only by relevant persons.
"This information is not intended for publication in the United States of America, Canada, Australia or Japan."
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.