AI assistant
Deutsche Wohnen SE — Investor Presentation 2019
Nov 13, 2019
113_ip_2019-11-13_d2d2947d-ca17-4b65-bf17-2e675f0aa515.pdf
Investor Presentation
Open in viewerOpens in your device viewer
Deutsche Wohnen SE
9M 2019 results Conference Call, 13 November 2019
Agenda
| 01 | Highlights |
|---|---|
| 02 | Market and Portfolio |
| 03 | Financials and Outlook |
| 04 | Appendix |
Highlights 9M 2019
Berlin rental freeze
- Rent reductions and unrealized rental growth could lead to up to EUR ~330m cumulated cash flow risk (thereof EUR ~100m in 2024)
- High legal uncertainty on constitutionality and validity of the proposed law
Strong development of operating business and key performance indicators
- L-f-l rental growth at 3.4% (Berlin at 3.6%)
- Adj. EBITDA margin (excluding disposals) significantly improved to 80.5% (+3.4pp yoy)
- FFO I per share up by 12% yoy 2019 guidance of EUR 535m confirmed
Opportunistic disposals of a portfolio of c. 6,350 units in Core regions at attractive margins
- Disposal price of EUR 615m
- Gross margin of 34% on current FV
- Delivering on strategy to improve overall portfolio quality and realize hidden NAV potential
Launch of SBB of up to EUR 750m
- Shares trade at a significant discount to NAV despite stable market fundamentals
- Buying back shares allows for efficient capital allocation while maintaining the conservative capital structure
Key points of "Berlin rent price cap" – draft bill
General
- Applies to all residential apartments except for subsidized housing stock and new construction (age cluster after 2014)
- Rents are basically fixed to the rent level of June 18th, 2019 for 5 years and rent caps between 3.92 and 9.80 EUR/sqm have been defined
- Landlords shall provide existing tenants and new tenants with information on the applicable rent and the relevant criteria
- Penalty fines of up to EUR 500k for individual cases
Existing contracts
- Modernization increase up to 1 EUR/sqm possible if rent caps are exceeded by max. 1 EUR and only for defined measures
- Rent cap levels can increase by 1 EUR if at least three of five defined quality criteria are fulfilled
- Starting from 2022 and up to 1.3% p.a. inflation adjustment up to the rent caps are envisaged (decision at the discretion of the Senate)
- If individual rent level exceeds 120% of the respective cap (and after modernization surcharges and location cluster adjustments if applicable), tenants can apply for a rent reduction earliest 9 months after implementation of new law
New lettings
- The lower of rent cap or rent level of the previous tenant
- Rent cap levels can increase by 1 EUR if at least three of five defined quality criteria are fulfilled
Based on draft bill of 22 October 2019
Deutsche Wohnen Berlin properties clustered by building age
| Age cluster | DW proportion1) | Rental ceiling (EUR/sqm/month) |
Average net cold rent per month based on rental ceiling3) (EUR) |
|---|---|---|---|
| < 1918 | 6% | 6.45 | 387 |
| 1919-1949 | 32% | 6.27 | 376 |
| 1950-1964 | 26% | 6.08 | 365 |
| 1965-1972 | 9% | 5.95 | 357 |
| 1973-1990 | 20% | 6.04 | 362 |
| 1991-2002 | 4% | 8.13 | 488 |
| Ø Deutsche Wohnen | EUR 6.202) rental ceiling vs EUR 6.83 DW in-place rent |
372 |
- Average rental cap at EUR 6.20 per sqm and c. 9% below Deutsche Wohnen in-place rent of EUR 6.83 per sqm for the underlying portfolio
- Average monthly rent would amount to EUR 372 per month for a 60sqm apartment, regardless of individual income situation, micro-location and quality
- Current draft bill is structured to provide relief for high income households
Source: Senatsverwaltung für Stadtentwicklung
1) Focus on relevant Deutsche Wohnen clusters >3% of Berlin portfolio
2) Weighted average rental ceiling for unrestricted units of Deutsche Wohnen portfolio in Berlin according to proposed law
3) Based on 60 sqm apartment for typical 2 person household
Impact of regulation on rental- and investment policy
Deutsche Wohnen regards the proposed regulation as unconstitutional
- Possibility for fast legal clarification by highest court through abstract constitutional review initiated by at least 25% of parliament
- Injunctive relief to suspend new law until final constitutional ruling remains to be seen
Accumulated cash flow risk of up to EUR ~330m on a 5 year basis
- Unrealized rent growth of cumulated up to EUR ~190m or EUR ~15m p.a.1)
- Rent reduction risk of cumulated up to EUR ~140m
- Marginal cash flow impact expected in 2020, thereafter up to EUR ~30m p.a.2) in 2021, increasing to up to EUR ~40m2) in 2024
- Rent reductions and unrealized rental growth might be claimed back from tenants in case of final court ruling of non-constitutionality of the proposed law
- Tenants will get complete transparency and information about the legal situation
Berlin investments under review
- Completion of all investment projects in Berlin that have already been announced and started
- New construction in the City of Berlin will be put on "hold"
- Focus on new development and capex projects outside of Berlin
Deutsche Wohnen remains committed to its promise to tenants regarding the application of financial hardship
1) EUR ~500m rents p.a for underlying unrestricted portfolio and 3% lost lfl rental growth
2) EUR ~25m maximum amount of rent reductions from existing tenants, assuming 100% of tenants apply for rent reduction as of Q4-2020; the remaining rent reductions are based on 7% tenant churn p.a. (conservative assumption)
Stable like-for-like rental growth
| Like-for-like 30/09/2019 |
Residential units (#) |
In-place rent1 30/09/2019 (EUR/sqm/month) |
In-place rent1 30/09/2018 (EUR/sqm/month) |
Change (y-o-y) |
Vacancy 30/09/2019 (in %) |
Vacancy 30/09/2018 (in %) |
Change (y-o-y) |
|---|---|---|---|---|---|---|---|
| Letting portfolio2 | 148,621 | 6.82 | 6.59 | 3.5% | 1.7% | 1.9% | -0.2 pp |
| Core+ | 136,083 | 6.90 | 6.67 | 3.5% | 1.6% | 1.9% | -0.3 pp |
| Core | 12,538 | 5.99 | 5.83 | 2.8% | 2.9% | 2.3% | +0.6 pp |
| Total | 160,684 | 6.78 | 6.55 | 3.4% | 1.9% | 2.0% | -0.1 pp |
| Thereof Greater Berlin | 110,445 | 6.87 | 6.63 | 3.6% | 1.6% | 1.9% | -0.3 pp |
▪ Total like-for-like rental growth at 3.4%, thereof 1.5% from existing tenants
▪ Tenant turnover stable at 8% across entire portfolio, around 7% in Berlin
2) Excluding non-core and disposal stock
1) Contractually owed rent from rented apartments divided by rented area
Focussed portfolio with strong fundamentals
| Strategic cluster 30/09/2019 |
Residential units (#) |
% of total (measured by fair value) |
In-place rent1) (EUR/sqm/month) |
Fair value (EUR/sqm) |
Multiple in-place rent (x) |
Multiple re-letting rent (x) |
Reversionary potential1) (in EUR) |
Vacancy (in %) |
|---|---|---|---|---|---|---|---|---|
| Strategic core and growth regions |
166,573 | 99.9% | 6.83 | 2,242 | 27.4 | 21.2 | 2.07 | 2.1% |
| Core+ | 147,464 | 93.5% | 6.94 | 2,373 | 28.5 | 21.8 | 2.29 | 2.0% |
| Core | 19,109 | 6.5% | 6.00 | 1,250 | 17.5 | 14.7 | 1.09 | 3.0% |
| Non-core | 144 | < 0.1% | 5.14 | 589 | 10.0 | 8.4 | 0.71 | 4.8% |
| Total | 166,717 | 100% | 6.82 | 2,241 | 27.4 | 21.2 | 2.07 | 2.1% |
| Thereof Greater Berlin | 115,791 | 75.1% | 6.85 | 2,462 | 29.9 | 22.5 | 2.30 | 1.8% |
- Valuation amounts to EUR 2,373 per sqm in Core+ and EUR 2,462 per sqm in Berlin
- Berlin stock valued at 55% of replacement cost
- Reversionary yield >5% based on market rents
- 1) Unrestricted residential units (letting portfolio); rent potential = re-letting rent compared to in-place rent (letting portfolio)
- 2) Market rent based on CBRE asking rents and Deutsche Wohnen Fair Values
Strong letting business
| in EUR m | 9M-2019 | 9M-2018 |
|---|---|---|
| Income from rents (rental income) |
622.5 | 585.0 |
| Income relating to utility/ ancillary costs |
286.1 | 266.7 |
| Income from rental business |
908.6 | 851.7 |
| Expenses relating to utility/ ancillary costs |
(279.5)1) | (273.8) |
| Rental loss | (5.8) | (5.2) |
| Maintenance | (69.0) | (67.0) |
| Others | 1) (4.7) |
(5.5) |
| Earnings from Residential Property Management |
549.6 | 500.2 |
| Personnel, general and administrative expenses |
1) (39.4) |
(35.7) |
| Net Operating Income (NOI) | 510.2 | 464.5 |
| NOI margin |
82.0% | 79.4% |
| NOI in EUR / sqm / month |
5.46 | 5.11 |
▪ Adjusted for accounting effects NOI margin came out at 80% slightly above previous year's level
1) Comparison with the same period last year is limited by the absence of lease expenses due to first-time application of IFRS 16 since 1 January 2019
Attractive margins of disposal business despite revaluations
| Disposals | Privatization | Institutional | sales | Total | ||
|---|---|---|---|---|---|---|
| with closing in | 9M-2019 | 9M-2018 | 9M-2019 | 9M-2018 | 9M-2019 | 9M-2018 |
| No. of units | 250 | 264 | 479 | 322 | 729 | 586 |
| Proceeds (EUR m) | 72.9 | 50.7 | 49.4 | 27.9 | 122.3 | 78.6 |
| Book value (EUR m) | 43.9 | 35.7 | 45.6 | 23.9 | 89.5 | 59.6 |
| Price in EUR per sqm |
3,425 | 2,463 | 1,820 | 1,607 | n/a | n/a |
| Earnings (EUR m) |
22.4 | 10.4 | 2.4 | 3.1 | 24.8 | 13.5 |
| Gross margin | 66% | 42% | 8% | 17% | 37% | 32% |
| Cash flow impact (EUR m) |
64.0 | 44.1 | 46.5 | 19.5 | 110.5 | 63.6 |
▪ Recent 6k disposal mainly in Kiel and Luebeck only comes through at the end of Q4, currently up to 5k units in Berlin earmarked for further disposals
▪ Excluding one disposal of a mixed use privatization in Q1, realized prices for privatizations in Berlin amount to EUR 3,100 per sqm on average
Recent 6k disposals of Core locations at attractive gross margins
| Units | ~6,350 | ||||
|---|---|---|---|---|---|
| Average rent per sqm | EUR 6.04 | ||||
| Vacancy rate | 3.3% | ||||
| Annualized in-place rent | EUR 28m | ||||
| Disposal price |
EUR 615m | ||||
| Disposal price per sqm |
EUR 1,592 | ||||
| Gross margin based on FV | 34% | ||||
| Gross margin based on acquisition price | 58% |
▪ Opportunistic disposal of Core locations at attractive gross margins leading to significant NAV creation
▪ Buyer takes over deferred tax liabilities
Olav portfolio – value generation through selective disposals
- Value creation of c. EUR 450m or 41% of acquisition price through fair value gains and selective disposals
- Almost 50% of units have been selectively disposed at a 41% gross margin based on the initial acquisition price
- Significant improvement of portfolio quality: 97% in metropolitan areas with Ø fair value per sqm of ~EUR 2,400
Increasing FFO contribution from Nursing and Assisted Living
| Operations (in EUR m) | 9M-2019 | 9M-2018 |
|---|---|---|
| Total income | 168.8 | 73.0 |
| Total expenses | (154.7) | (67.4) |
| EBITDA operations | 14.1 | 5.6 |
| EBITDA margin | 8.4% | 7.7% |
| Lease expenses1 | 20.7 | 11.5 |
| EBITDAR | 34.8 | 17.1 |
| EBITDAR margin | 20.6% | 23.4% |
| Assets (in EUR m) | 9M-2019 | 9M-2018 |
| Lease income | 54.0 | 33.3 |
| Total expenses | (2.7) | (1.3) |
| EBITDA assets | 51.3 | 32.0 |
| Operations & Assets (in EUR m) | 9M-2019 | 9M-2018 |
| Total EBITDA | 65.4 | 37.6 |
▪ Overall occupancy at almost 95% with KATHARINENHOF constantly at 98%
| in EUR m | 9M-2019 | 9M-2018 |
|---|---|---|
| Nursing & Assisted Living |
155.2 | 63.4 |
| Other | 13.6 | 9.6 |
| in EUR m | 9M-2019 | 9M-2018 |
| Staff | (103.9) | (40.1) |
| / lease (inter-company)1 Rent |
(19.9) | (11.2) |
| Other | (30.9) | (16.1) |
Margin pressure continues to persist with integration of Hamburg operations, margins for KATHARINENHOF at 24%
1) The delta between lease expenses (operations) and rent/ lease (inter-company) expenses derives from one nursing facility which is only operated but not owned by Deutsche Wohnen group.
Stable adj. EBITDA margin despite higher corporate expenses
| in EUR m | 9M-2019 | 9M-2018 |
|---|---|---|
| Earnings from Residential Property Management | 549.6 | 500.2 |
| Earnings from Disposals | 24.8 | 13.5 |
| Earnings from Nursing and Assisted Living | 65.4 | 37.6 |
| Segment contribution |
639.8 | 551.3 |
| Corporate expenses |
(72.5) | (63.8) |
| Other operating expenses/income |
(6.7) | (3.1) |
| EBITDA | 560.6 | 484.4 |
| One-offs | 6.4 | 3.7 |
| Adj. EBITDA (incl. disposals) | 567.0 | 488.1 |
| Earnings from Disposals | (24.8) | (13.5) |
| Corporate expenses for Disposals |
2.4 | 2.1 |
| Adj. EBITDA (excl. disposals) | 544.6 | 476.7 |
▪ Adj. EBITDA margin (excl. disposals and accounting effects) increased by 1.3pp yoy
1) Cost ratio defined as corporate expenses divided by gross rental income, whereas corporate expenses are excluding corporate expenses for disposals, numbers historically revised
2) Defined as adj. EBITDA excluding disposals dvided by rental and lease income
FFO I per share growth of 12% yoy to EUR 1.16
| in EUR m | 9M-2019 | 9M-2018 |
|---|---|---|
| EBITDA (adjusted) | 567.0 | 488.1 |
| Earnings from Disposals | (24.8) | (13.5) |
| Corporate expenses for Disposals |
2.4 | 2.1 |
| Finance lease broadband cable network |
2.1 | 1.7 |
| At equity valuation |
1.7 | 1.2 |
| Interest expense/ income (recurring) |
(97.4) | (72.6) |
| Income taxes | (29.5) | (33.2) |
| Minorities | (5.2) | (4.6) |
| FFO I |
416.3 | 369.2 |
| Earnings from Disposals | 24.8 | 13.5 |
| Corporate expenses for Disposals |
(2.4) | (2.1) |
| FFO II | 438.7 | 380.6 |
| Weighted average number of shares outstanding |
357.8 | 355.3 |
| FFO I per share in EUR |
1.16 | 1.04 |
| FFO II per share in EUR |
1.23 | 1.07 |
▪ FFO I margin improved by 1.8pp
1) FFO I margin defined as FFO I divided by rental and lease income
EPRA NAV per share +3% versus year end 2018
| in EUR m | 30/09/2019 | 31/12/2018 | |
|---|---|---|---|
| Equity (before non-controlling interests) |
11,881.0 | 11,559.1 | |
| Fair values of derivative financial instruments |
79.2 | 14.6 | |
| Deferred taxes (net) |
3,694.2 | 3,514.1 | |
| EPRA NAV (undiluted) | 15,654.4 | 15,087.8 | |
| Shares outstanding in m |
359.7 | 357.0 | |
| EPRA NAV per share in EUR (undiluted) |
43.52 | 42.26 | |
| convertibles1) Effects of exercise of |
0.0 | 0.0 | |
| EPRA NAV (diluted) |
15,654.4 | 15,087.8 | |
| Shares diluted in m |
359.7 | 357.0 | |
| EPRA NAV per share in EUR (diluted) |
43.52 | 42.26 |
▪ Full revaluation of portfolio with FY 2019 financials envisaged
1) Effects of convertible bonds are only considered if the respective instruments are in the money/ dilutive
Conservative long-term capital structure
| Rating | A- (stable outlook) / A3 (negative outlook) |
|
|---|---|---|
| Ø maturity | ~ 7.6 years | |
| % secured bank debt |
64% | |
| % unsecured debt | 36% | |
| Ø interest cost | ~ 1.3% (~ 89% hedged) | |
| LTV target range | 35-40% |
- Within the first 9 months EUR 1.6bn have been refinanced long-term for an average interest rate of 1.3% and an average maturity of ~11 years
- Early prolongation of EUR 200m RCFs until 2022
- LTV at 38.0%
- ICR (adjusted EBITDA excl. disposals / net cash interest) ~5.8x
- Short-term access to c. EUR 1bn liquidity through CP program and RCFs
1) As of 30 September 2019; excluding commercial papers
Guidance 2019 unchanged
Appendix
Like-for-like development as of 30 September 2019
| Like-for-like 30/09/2019 |
Residential units (#) |
In-place rent2) 30/09/2019 (EUR/sqm/month) |
In-place rent2) 30/09/2018 (EUR/sqm/month) |
Change (y-o-y) |
Vacancy 30/09/2019 (in %) |
Vacancy 30/09/2018 (in %) |
Change (y-o-y) |
|---|---|---|---|---|---|---|---|
| portfolio1 Letting |
148,621 | 6.82 | 6.59 | 3.5% | 1.7% | 1.9% | -0.2pp |
| Core+ | 136,083 | 6.90 | 6.67 | 3.5% | 1.6% | 1.9% | -0.3pp |
| Greater Berlin |
110,445 | 6.87 | 6.63 | 3.6% | 1.6% | 1.9% | -0.3pp |
| Rhine-Main | 9,239 | 8.19 | 7.89 | 3.8% | 1.4% | 1.1% | +0.3pp |
| Dresden/Leipzig | 6,096 | 6.02 | 5.83 | 3.2% | 2.9% | 3.1% | -0.2pp |
| Rhineland | 4,855 | 6.29 | 6.18 | 1.8% | 0.9% | 0.9% | 0.0pp |
| Mannheim/Ludwigshafen | 4,556 | 6.21 | 6.04 | 2.7% | 1.4% | 2.0% | -0.6pp |
| Other Core+ | 892 | 10.63 | 10.45 | 1.7% | 1.1% | 0.6% | +0.5pp |
| Core | 12,538 | 5.99 | 5.83 | 2.8% | 2.9% | 2.3% | +0.6pp |
| Hannover/Brunswick | 8,922 | 6.11 | 5.92 | 3.3% | 2.7% | 2.1% | +0.6pp |
| Other Core | 3,616 | 5.68 | 5.60 | 1.4% | 3.7% | 2.8% | +0.9pp |
| Total3) | 160,684 | 6.78 | 6.55 | 3.4% | 1.9% | 2.0% | -0.1pp |
2) Contractually owed rent from rented apartments divided by rented area
Portfolio valuation by regions
| Regions | Residential units (#) |
FV 30/09/2019 (EUR m) |
FV 30/09/2019 (EUR/sqm) |
Multiple in-place rent 30/09/2019 |
Multiple re-letting rent 30/09/2019 |
Multiple in-place rent 31/12/2018 |
Fair Value 31/12/2018 (EUR/sqm) |
|---|---|---|---|---|---|---|---|
| Core+ | 147,464 | 21,892 | 2,373 | 28.5 | 21.8 | 28.4 | 2,284 |
| Greater Berlin |
115,791 | 17,570 | 2,462 | 29.9 | 22.5 | 29.9 | 2,404 |
| Rhine-Main | 10,740 | 1,736 | 2,571 | 24.9 | 20.0 | 23.6 | 2,254 |
| Dresden/Leipzig | 8,959 | 1,314 | 2,030 | 27.8 | 22.3 | 27.9 | 1,958 |
| Rhineland | 6,312 | 737 | 1,815 | 21.8 | 18.1 | 17.1 | 1,328 |
| Mannheim/Ludwigshafen | 4,719 | 360 | 1,176 | 15.9 | 13.2 | 16.1 | 1,162 |
| Other Core+ | 943 | 175 | 3,162 | 24.7 | 20.4 | 24.7 | 3,159 |
| Core | 19,109 | 1,518 | 1,250 | 17.5 | 14.7 | 17.4 | 1,217 |
| Hanover/Brunswick | 9,110 | 774 | 1,285 | 17.7 | 14.5 | 17.4 | 1,236 |
| Kiel/Lübeck | 4,947 | 348 | 1,181 | 16.3 | 13.8 | 16.4 | 1,171 |
| Other Core | 5,052 | 396 | 1,245 | 18.4 | 16.2 | 18.3 | 1,223 |
| Non-Core | 144 | 5 | 589 | 10.0 | 8.4 | 9.7 | 580 |
| Total | 166,717 | 23,415 | 2,241 | 27.4 | 21.2 | 27.2 | 2,157 |
Dynamic transaction market
▪ Prices in Berlin show stable development in Q3 2019
Source: CBRE
Current level of rents and prices
▪ Price levels for asking rents and multifamily housing in Berlin remain stable in Q3
1) CBRE median asking prices, DW portfolio valuation 2) CBRE median asking rents, DW portfolio data
Acquisition track record since 2013
| Main acquisitions (>1,000 units deal size) |
Fair Value in EUR/sqm |
In-place rent in EUR/sqm |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| ar e Y |
Deal | Residential units # |
Location | At Acquisition |
30/09/2018 | ∆ | At Acquisition | 30/09/2018 | ∆ |
| Centuria | 5,200 | Berlin | 711 | 1,809 | 154% | 4.65 | 5.81 | 25% | |
| 3 01 2 |
Larry | 6,500 | Berlin | 842 | 1,889 | 124% | 4.97 | 6.02 | 21% |
| GSW | 60,000 | Berlin | 960 | 2,147 | 124% | 5.44 | 6.57 | 21% | |
| Windmill | ~4,600 | Berlin | 1,218 | 1,808 | 48% | 5.12 | 5.87 | 15% | |
| 5 01 2 |
Henry | ~1,600 | Berlin | 1,302 | 1,915 | 47% | 5.26 | 5.70 | 8% |
| Accentro | 1,200 | Berlin | 1,227 | 2,390 | 95% | 5.14 | 6.55 | 27% | |
| Olav1) | 15,200 | 1,342 | 1,838 | 37% | 5.92 | 6.72 | 14% | ||
| 6 | thereof | ~5,200 | Berlin | 1,469 | 2,141 | 46% | 5.55 | 6.52 | 17% |
| 01 2 |
~3,800 | Kiel | 1,043 | 1,261 | 21% | 5.37 | 5.91 | 10% | |
| ~1,000 | Core+ other |
3,159 | 3,159 | 0% | 10.34 | 10.48 | 1% | ||
| 7 01 2 |
Helvetica | ~3,900 | Berlin | 2,390 | 2,993 | 25% | 6.95 | 7.81 | 12% |
| Total | ~86,500 |
▪ Acquisitions delivered attractive total returns through rent development and NAV uplift
▪ ~13% of acquired units have been sold at double digit gross margins to streamline portfolio quality
Investments into the portfolio to remain high in Q4 2019
| 9M-2019 | 9M-2018 | ||||
|---|---|---|---|---|---|
| EUR m | EUR/ sqm1) |
EUR m | EUR/ sqm1) |
||
| Maintenance (expensed through p&l) |
69.0 | 8.86 | 67.0 | 8.85 | |
| Refurbishment (capitalized on balance sheet) |
231.1 | 29.68 | 190.8 | 25.21 | |
| Total | 300.1 | 38.54 | 257.8 | 34.06 |
▪ Re-letting investment of c. EUR 100m p.a. continue to yield c. 10%
▪ Berlin capex projects that have been announced and started will be completed, new projects will be under review
Portfolio structure – characteristics meeting strong demand
The Berlin portfolio at a glance
Berlin
111,711 | 1.9% EUR 6.87 | EUR 2,482
Greater Berlin
115,791 | 1.8% EUR 6.85 | EUR 2,462
Units | Vacancy (%) In-place rent (EUR/sqm) | Fair value (EUR/sqm)
3,000 > 5,000 >8,000 >10,000
Figures as of 30 September 2019
Deutsche Wohnen's residential portfolio is best-in-class
Oranienkiez, Berlin Dresden Hufeisensiedlung, Berlin Otto-Suhr-Siedlung, Berlin
Bridge from adjusted EBITDA to profit
| in EUR m | 9M-2019 | 9M-2018 |
|---|---|---|
| EBITDA (adjusted) | 567.0 | 488.1 |
| Depreciation | (29.9) | (6.0) |
| At equity valuation |
1.7 | 1.2 |
| Financial result (net) |
(112.7) | (82.1) |
| EBT (adjusted) | 426.1 | 401.2 |
| Valuation properties |
451.3 | 677.5 |
| One-offs | (17.5) | (5.1) |
| Valuation SWAP and convertible bonds |
(6.8) | (55.2) |
| EBT | 853.1 | 1,018.4 |
| Current taxes |
(29.7) | (31.4) |
| Deferred taxes |
(188.7) | (230.3) |
| Profit | 634.7 | 756.7 |
| Profit attributable to the shareholders of the parent company |
617.3 | 731.6 |
| per share1) Earnings |
1.73 | 2.06 |
| in EUR m | 9M-2019 | 9M-2018 |
|---|---|---|
| Interest expenses | (96.7) | (74.8) |
| In % of gross rents |
~16% | ~13% |
| Accrued interest on liabilities and pension (non-cash) |
(17.5) | (9.5) |
| Interest income | 1.5 | 2.2 |
| Financial result (net) |
(112.7) | (82.1) |
As in the previous year, non-recurring expenses and revenues in the first nine months of 2019 mainly consist of project and transactionrelated expenses in connection with the repayment of loans (EUR 9.0 million, previous year: EUR 2.2 million) and in the second quarter 2019 the partial redemption of a corporate bond (EUR 4.5 million interest expenses)
1) Based on weighted average shares outstanding (9M-2019: 357.77 m shares, 9M-2018: 355.29 m shares)
Summary balance sheet
| Assets | Equity and Liabilities |
|||
|---|---|---|---|---|
| in EUR m | 30/09/2019 | 31/12/2018 | ||
| Investment properties | 24,688.3 | 23,781.7 | ||
| Other non-current assets |
441.5 | 291.2 | ||
| Derivatives | 2.5 | 0.9 | ||
| Deferred tax assets |
0.1 | 0.1 | ||
| Non current assets |
25,132.4 | 24,073.9 | ||
| Land and buildings held for sale |
470.5 | 477.1 | ||
| Trade receivables | 27.0 | 22.4 | ||
| Other current assets |
667.6 | 151.7 | ||
| Cash and cash equivalents |
341.6 | 332.8 | ||
| Current assets |
1,506.7 | 984.0 | ||
| Total assets | 26,639.1 | 25,057.9 |
| in EUR m | 30/09/2019 | 31/12/2018 |
|---|---|---|
| Total equity | 12,241.8 | 11,908.1 |
| Financial liabilities | 6,452.5 | 6,184.6 |
| Convertibles | 1,692.9 | 1,697.2 |
| Bonds | 1,908.7 | 1,200.4 |
| Tax liabilities |
58.6 | 36.0 |
| Deferred tax liabilities |
3,417.4 | 3,244.7 |
| Derivatives | 82.0 | 15.6 |
| Other liabilities | 785.2 | 771.3 |
| Total liabilities | 14,397.3 | 13,149.8 |
Total equity and liabilities 26,639.1 25,057.9
▪ Investment properties represent ~93% of total assets
▪ Strong balance sheet structure offering comfort throughout market cycles
Strong generation of total shareholder return
▪ DW consistently generated high shareholder return based on capital growth and dividend payments while reducing its risk profile
▪ Considering dividend of EUR 0.87 per share, DW delivered a shareholder return for 2018 of EUR 7.38 or c. 21% of 2017 EPRA NAV (undiluted)
Executive Board compensation system – as of 1 January 2018
Introduction of Share Ownership Guidelines (SOGs) 1
Conversion of the Stock Option Plan into a Performance Cash Plan 2
Reduction of the plan's complexity and meeting of investor and proxy advisor expectations
STI = Short Term Incentive; LTI = Long Term Incentive
Management board and areas of responsibilities
Chief Executive Officer (Appointed until 31/12/2023)
More than 20 years with the firm
Areas of responsibility:
- Strategy
- Asset Management
- M&A/ Disposals
- Corporate Communication
- Procurement & Strategic Participations
- Human Resources
- Marketing
- IT
Chief Financial Officer (Appointed until 31/08/2024)
Since 2013 at Deutsche Wohnen
Areas of responsibility:
- Corporate Finance & Treasury
- Accounting,
- Tax
- Risk Management
- Internal Audit
- Investor Relations
- Sustainability management/ CSR
- Legal/Compliance
- Controlling
Michael Zahn Philip Grosse Henrik Thomsen Lars Urbansky
Chief Development Officer (Appointed until 31/12/2023)
Since 2019 at Deutsche Wohnen
Areas of responsibility:
- New Developments
- Modernisation
- New Technologies
Chief Operating Officer (Appointed until 31/03/2023)
Since 23 years at Deutsche Wohnen
Areas of responsibility:
- Property Management
- Rent Development
- Customer Service
Disclaimer
This presentation contains forward-looking statements including assumptions, opinions and views of Deutsche Wohnen or quoted from third party sources. Various known and unknown risks, uncertainties and other factors could cause actual results, financial positions, the development or the performance of Deutsche Wohnen to differ materially from the estimations expressed or implied herein. Deutsche Wohnen does not guarantee that the assumptions underlying such forward-looking statements are free from errors nor do they accept any responsibility for the future accuracy of the opinions expressed in this presentation or the actual occurrence of the forecasted developments. No representation or warranty (expressed or implied) is made as to, and no reliance should be placed on, any information, including projections, estimates, targets and opinions, contained herein, and no liability whatsoever is accepted as to any errors, omissions or misstatements contained herein, and accordingly, none of Deutsche Wohnen SE or any of its affiliates (including subsidiary undertakings) or any of such person's officers, directors or employees accepts any liability whatsoever arising directly or indirectly from the use of this document. Deutsche Wohnen does not undertake any obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date of this presentation.
Deutsche Wohnen SE
Mecklenburgische Straße 57 14197 Berlin
Phone +49 30 89786-5413 Fax +49 30 89786-5419
© 2019 Deutsche Wohnen Gruppe