Key Figures

Financial Key Figures in € million

 

2014

 

2015

 

2016

 

2017

 

2018

 

*

Comparable figures for the previous year acc. to the current definition of key figure.

The key figures per share are based on the shares carrying dividend rights on the corresponding reporting date: values for 2014, TERP-adjusted.

 

 

 

 

 

 

 

 

 

 

 

 

*

 

789.3

 

1,414.6

 

1,538.1

 

1,667.9

 

1,894.2

 

 

482.6

 

924.4

 

1,046.2

 

1,148.7

 

1,315.1

 

(previously “Value-Add Business”)

 

23.6

 

37.6

 

57.0

 

102.1

 

121.2

 

 

 

 

 

 

 

 

62.2

 

79.1

 

 

 

 

 

 

 

 

6.7

 

39.4

 

 

553.5

 

1,028.7

 

1,186.5

 

1,319.7

 

1,554.8

 

EBITDA IFRS*

 

500.3

 

838.4

 

1,083.7

 

1,271.8

 

1,534.4

 

 

 

 

 

 

 

 

975.0

 

1,132.0

 

FFO 1*

 

286.6

 

608.0

 

760.8

 

919.5

 

1,064.7

 

thereof attributable to Vonovia shareholders

 

275.1

 

555.5

 

713.4

 

866.2

 

1,002.4

 

thereof attributable to Vonovia hybrid capital investors

 

 

33.0

 

40.0

 

40.0

 

40.0

 

thereof attributable to non-controlling interests

 

11.5

 

19.5

 

7.4

 

14.6

 

22.3

 

Group FFO per share in €

 

 

 

 

 

 

 

2.01

 

2.18

 

FFO 1 per share in €

 

1.00

 

1.30

 

1.63

 

1.90

 

2.06

 

Income from adjustments of investment properties

 

371.1

 

1,323.5

 

3,236.1

 

3,434.1

 

3,517.9

 

EBT

 

589.1

 

1,734.5

 

3,859.8

 

4,007.4

 

3,874.3

 

Profit for the period

 

409.7

 

994.7

 

2,512.9

 

2,566.9

 

2,402.8

 

Cash flow from operating activities

 

453.2

 

689.8

 

828.9

 

946.0

 

1,132.5

 

Cash flow from investing activities

 

-1,177.9

 

-3,239.8

 

416.4

 

-1,350.1

 

-3,892.5

 

Cash flow from financing activities

 

1,741.7

 

4,093.1

 

-2,812.4

 

-870.5

 

3,041.5

 

and modernization

 

345.5

 

686.3

 

792.4

 

1,124.8

 

1,569.4

 

thereof for maintenance expenses and capitalized maintenance

 

173.8

 

330.7

 

320.1

 

346.2

 

430.4

 

thereof for modernization (incl. new construction)

 

171.7

 

355.6

 

472.3

 

778.6

 

1,139.0

 

Key Balance Sheet Figures in € million

 

Dec. 31, 2014

 

Dec. 31, 2015

 

Dec. 31, 2016

 

Dec. 31, 2017

 

Dec. 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of the real estate portfolio

 

12,759.1

 

24,157.7

 

27,115.6

 

33,436.3

 

44,239.9

 

Adjusted NAV

 

6,472.0

 

11,273.5

 

14,328.2

 

18,671.1

 

23,262.6

 

Adjusted NAV per share in €

 

22.67

 

24.19

 

30.75

 

38.49

 

44.90

 

in %

 

49.3

 

46.9

 

41.6

 

39.8

 

42.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-financial Key Figures

 

2014

 

2015

 

2016

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of units managed

 

232,246

 

397,799

 

392,350

 

409,275

 

480,102

 

thereof own apartments

 

203,028

 

357,117

 

333,381

 

346,644

 

395,769

 

thereof apartments owned by others

 

29,218

 

40,682

 

58,969

 

62,631

 

84,333

 

Number of units bought

 

31,858

 

168,632

 

2,815

 

24,847

 

63,706

 

Number of units sold

 

4,081

 

15,174

 

26,631

 

11,780

 

15,102

 

thereof (previously “Privatize”)

 

2,238

 

2,979

 

2,701

 

2,608

 

2,818

 

thereof (previously “Sell portfolio”)

 

1,843

 

12,195

 

23,930

 

9,172

 

12,284

 

in %

 

3.4

 

2.7

 

2.4

 

2.5

 

2.4

 

in €/m2

 

5.58

 

5.75

 

6.02

 

6.27

 

6.52

 

Organic rent increase in %

 

2.5

 

2.9

 

3.3

 

4.2

 

4.4

 

Number of employees (as of Dec. 31)

 

3,850

 

6,368

 

7,437

 

8,448

 

9,923

 

 

 

 

 

 

 

 

 

 

 

 

 

EPRA Key Figures in € million

 

2014

 

2015

 

2016

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,578.0

 

13,988.2

 

17,047.1

 

21,284.6

 

26,105.0

 

NAV per share in €

 

23.04

 

30.02

 

36.58

 

43.88

 

50.39

 

EPRA NNNAV

 

 

9,739.8

 

12,034.4

 

14,657.5

 

17,669.5

 

EPRA earnings

 

 

329.2

 

450.0

 

572.6

 

685.3

 

net initial yield in %

 

 

4.5

 

4.1

 

3.7

 

3.5

 

EPRA topped-up net initial yield in %

 

 

4.5

 

4.1

 

3.7

 

3.5

 

EPRA vacancy rate in %

 

3.0

 

2.5

 

2.2

 

2.3

 

2.3

 

EPRA cost ratio (incl. direct vacancy costs) in %

 

 

31.9

 

28.4

 

26.3

 

25.9

 

EPRA cost ratio (excl. direct vacancy costs) in %

 

 

30.2

 

27.0

 

24.8

 

24.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Income
Rental income refers to the current gross income for rented units as agreed in the corresponding lease agreements before the deduction of non-transferable ancillary costs. The rental income from the Austrian real estate portfolio also includes maintenance and improvement contributions (EVB). The rental income from the Swedish real estate portfolio shows inclusive rents, meaning that the rental amounts include operating and heating costs.
Adjusted EBITDA Rental
The Adjusted EBITDA Rental is calculated by subtracting the operating expenses of the Rental segment and the expenses for maintenance in the Rental segment from the Group’s rental income.
Adjusted EBITDA Value-add
The Adjusted EBITDA Value-add (formerly Adjusted EBITDA Value-add Business) is calculated by deducting operating expenses from the segment’s income.
Adjusted EBITDA Recurring Sales
The Adjusted EBITDA Recurring Sales compares the proceeds generated from privatization business with the fair values of assets sold and also deducts the related costs of sale. In order to disclose profit and revenue in the period in which they are incurred and to report a sales margin, the fair value of properties sold, valued in accordance with IFRS 5, have to be adjusted to reflect realized/unrealized changes in value.
Adjusted EBITDA Development
The Adjusted EBITDA Development includes the gross profit from the development activities of “to sell” projects (income from sold development projects less production costs) and the gross profit from the development activities of “to hold” projects (fair value of the units developed for own portfolio less incurred production costs) less the operating expenses from the Development segment.
Adjusted EBITDA Total
Adjusted EBITDA Total is the result before interest, taxes, depreciation and amortization (including income from other operational investments and intragroup profits) adjusted for effects that do not relate to the period, recur irregularly or that are atypical for business operation, and for net income from fair value adjustments to investment properties. These non-recurring items include the development of new fields of business and business processes, acquisition projects, expenses for refinancing and equity increases (where not treated as capital procurement costs), IPO preparation costs and expenses for pre-retirement part-time work arrangements and severance payments. The Adjusted EBITDA Total is derived from the sum of the Adjusted EBITDA Rental, Adjusted EBITDA Value-add, Adjusted EBITDA Recurring Sales and Adjusted EBITDA Development.
Group FFO
Group FFO reflects the recurring earnings from the sustained operating business. In addition to the Adjusted EBITDA for the Rental, Value-add, Recurring Sales and Development segments, Group FFO allows for recurring cash-effective net interest expenses from non-derivative financial instruments as well as income taxes. This key figure is not determined on the basis of any specific international reporting standard but is to be regarded as a supplement to other performance indicators determined in accordance with IFRS.
Fair Value
Valuation pursuant to IAS 40 in conjunction with IFRS 13. The estimated value of an asset. The fair value is the amount for which an asset could be exchanged between knowledgeable, willing parties in an arm’s length transaction.
Maintenance
Maintenance covers the measures that are necessary to ensure that the property can continue to be used as intended over its useful life and that eliminate structural and other defects caused by wear and tear, age and weathering effects.
LTV Ratio (Loan-to-Value Ratio)
The LTV ratio shows the extent to which financial liabilities are covered. It shows the ratio of non-derivative financial liabilities pursuant to IFRS, less foreign exchange rate effects, cash and cash equivalents less advance payments received by Development (period-related), receivables from disposals, plus purchase prices for outstanding acquisitions to the total fair values of the real estate portfolio, fair values of the projects/land currently under construction as well as receivables from the sale of real estate inventories (period-related) plus the fair values of outstanding acquisitions and investments in other real estate companies.
Recurring Sales
The Recurring Sales segment (formerly part of the “Sales” segment) includes the regular and sustainable disposals of individual condominiums from our portfolio. It does not include the sale of entire buildings or land (Non-core disposals). These properties are only sold as and when the right opportunities present themselves, meaning that the sales do not form part of our operating business within the narrower sense of the term. Therefore, these sales will be reported under “Other” in our segment reporting.
Non-core Disposals
We also report the Other segment, which is not relevant from a corporate management perspective, in our segment reporting. This includes the sale, only as and when the right opportunities present themselves, of entire buildings or land (Non-core Disposals) that are likely to have below-average development potential in terms of rent growth in the medium term and are located in areas that can be described as peripheral compared with Vonovia’s overall portfolio and in view of future acquisitions.
Vacancy rate
The vacancy rate is the number of empty units as a percentage of the total units owned by the company. The vacant units are counted at the end of each month.
Monthly In-place Rent
The monthly in-place rent is measured in euro per square meter and is the current gross rental income per month for rented units as agreed in the corresponding rent agreements at the end of the relevant month before deduction of non-transferable ancillary costs divided by the living area of the rented units. The rental income from the Austrian real estate portfolio additionally includes maintenance and improvement contributions (EVB). The rental income from the Swedish real estate portfolio shows inclusive rents, meaning that the rental amounts include operating and heating costs.
The in-place rent is often referred to as the “Nettokaltmiete” (net rent excl. ancillary costs such as heating, etc.). The monthly in-place rent (in €/m2) on a like-for-like basis refers to the monthly in-place rent for the residential portfolio that was already held by Vonovia 12 months previously, i.e., portfolio changes during this period are not included in the calculation of the in-place rent on a like-for-like basis. If we also include the increase in rent due to new construction measures and measures to add extra stories, then we arrive at the organic increase in rent.
EPRA NAV/Adjusted NAV
The presentation of the NAV based on the EPRA definition aims to show the net asset value in a long-term business model. The equity attributable to Vonovia’s shareholders is adjusted to reflect deferred taxes on investment properties, the fair value of derivative financial instruments and the deferred taxes on derivative financial instruments. In order to boost transparency, an adjusted NAV, which involves eliminating goodwill in full, is also reported.
EPRA (European Public Real Estate Association)
The European Public Real Estate Association (EPRA) is a non-profit organization that has its registered headquarters in Brussels and represents the interests of listed European real estate companies. Its mission is to raise awareness of European listed real estate companies as a potential investment destination that offers an alternative to conventional investments. EPRA is a registered trademark of the European Public Real Estate Association.
EPRA (European Public Real Estate Association)
The European Public Real Estate Association (EPRA) is a non-profit organization that has its registered headquarters in Brussels and represents the interests of listed European real estate companies. Its mission is to raise awareness of European listed real estate companies as a potential investment destination that offers an alternative to conventional investments. EPRA is a registered trademark of the European Public Real Estate Association.