Annual Report 2019

Net Asset Value

Vonovia’s net asset value (NAV) figures are based on the best practice recommendations of the European Public Real Estate Association (EPRA). At the end of 2019, the EPRA NAV came to € 29,654.5 million, up by 13.6% on the value of € 26,105.0 million seen at the end of 2018. EPRA NAV per share increased from € 50.39 at the end of 2018 to € 54.69 at the end of 2019. The Adjusted NAV of € 28,161.9 million at the end of 2019 was an increase of 21.1% over € 23,262.6 million at the end of 2018. This represents an increase of 15.7% in the Adjusted NAV per share from € 44.90 at the end of 2018 to € 51.93 at the end of 2019.

Net Asset Value (NAV)

in € million

Dec. 31, 2018

Dec. 31, 2019

Change in %

*

Adjusted for effects from cross currency swaps.

**

Based on the number of shares on the reporting date Dec. 31, 2018: 518,077,934, Dec. 31, 2019: 542,273,611.

 

 

 

 

Total equity attributable to Vonovia shareholders

17,880.2

19,308.3

8.0

Deferred taxes on investment properties

8,161.1

10,288.9

26.1

Fair value of derivative financial instruments*

87.2

79.8

-8.5

Deferred taxes on derivative financial instruments

-23.5

-22.4

-4.7

EPRA NAV

26,105.0

29,654.6

13.6

Goodwill

-2,842.4

-1,492.7

-47.5

Adjusted NAV

23,262.6

28,161.9

21.1

 

 

 

 

EPRA NAV per share in €**

50.39

54.69

8.5

Adjusted NAV per share in €**

44.90

51.93

15.7

Over a period of five years, Vonovia has continually created value and increased NAV and GAV (gross asset value) every year.

in € million

EPRA NAV

GAV

 

 

 

2019

29,654.6

53,586.3

2018

26,105.0

44,226.9

2017

21,284.6

33,424.9

2016

17,047.1

27,106.4

2015

13,988.2

24,153.9

 

 

 

European Public Real Estate Association (EPRA)
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.
GAV
The Gross Asset Value (GAV) of the recognized real estate investments. This consists of the owner-occupied properties, the investment properties including development to hold, the assets held for sale and the development to sell area. In the latter, both residential properties for which a purchase contract has been signed and those with the intention to sell – i.e., a purchasecontract has not yet been signed – are included.
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.