Interim Statement Q3 2019

Key Figures

Financial Key Figures in € million

9M 2018

9M 2019

Change in %

12M 2018

 

 

 

 

 

Rental income

1,393.3

1,527.0

9.6

1,894.2

Adjusted EBITDA Rental

966.7

1,082.5

12.0

1,315.1

Adjusted EBITDA Value-Add

96.8

117.5

21.4

121.2

Adjusted EBITDA Recurring Sales

59.7

69.1

15.7

79.1

Adjusted EBITDA Development

17.5

62.0

>100

39.4

Adjusted EBITDA Total

1,140.7

1,331.1

16.7

1,554.8

EBITDA IFRS

1,075.4

1,234.2

14.8

1,534.4

Group FFO

842.7

932.8

10.7

1,132.0

thereof attributable to Vonovia shareholders

804.3

892.2

10.9

1,069.7

thereof attributable to Vonovia hybrid capital investors

30.0

30.0

0.0

40.0

thereof attributable to non-controlling interests

8.4

10.6

26.2

22.3

Group FFO per share in €

1.63

1.72

5.5

2.18

Income from fair value adjustments of investment properties

1,386.7

2,283.3

64.7

3,517.9

EBT

2,127.8

1,004.7

-52.8

3,874.3

Profit for the period

1,399.0

63.4

-95.5

2,402.8

Cash flow from operating activities

876.0

1,131.6

29.2

1,132.5

Cash flow from investing activities

-3,781.1

-393.7

-89.6

-3,892.5

Cash flow from financing activities

3,146.2

-128.2

-

3,041.5

Maintenance and modernization

983.0

1,301.3

32.4

1,569.4

thereof for maintenance expenses and capitalized maintenance

326.7

337.4

3.3

430.4

thereof for modernization (incl. new construction)

656.3

963.9

46.9

1,139.0

Key Balance Sheet Figures in € million

Sep. 30, 2018

Sep. 30, 2019

Change in %

Dec. 31, 2018

*

Based on the shares carrying dividend rights on the reporting date Sep. 30, 2018: 518,077,934, Sep. 30, 2019: 542,273,611 and Dec. 31, 2018: 518,077,934.

 

 

 

 

 

Fair value of the real estate portfolio

41,948.6

47,763.9

13.9

44,239.9

Adjusted NAV

20,967.2

26,525.8

26.5

23,262.6

Adjusted NAV per share in €*

40.47

48.92

20.9

44.90

LTV in %

45.1

40.3

-4.8 pp

42.8

Non-financial Key Figures

9M 2018

9M 2019

Change in %

12M 2018

 

 

 

 

 

 

Number of units managed

484,363

473,966

-2.1

480,102

thereof own apartments

400,735

395,615

-1.3

395,769

thereof apartments owned by others

83,628

78,351

-6.3

84,333

Number of units bought

63,450

2,601

-95.9

63,706

Number of units sold

9,657

3,572

-63.0

15,102

thereof Recurring Sales

1,992

1,893

-5.0

2,818

thereof Non-core Disposals

7,665

1,679

-78.1

12,284

Vacancy rate in %

2.7

2.9

0.2 pp

2.4

Monthly in-place rent in €/m2

6.43

6.69

4.0

6.52

Organic rent increase in %

4.1

4.0

-0.1 pp

4.4

Number of employees
(as of September 30/December 31)

9,876

10,003

1.3

9,923

EPRA Key Figures in € million

Sep. 30, 2018

Sep. 30, 2019

Change in %

Dec. 31, 2018

*

Based on the shares carrying dividend rights on the reporting date Sep. 30, 2018: 518,077,934, Sep. 30, 2019: 542,273,611 and Dec. 31, 2018: 518,077,934.

 

 

 

 

 

EPRA NAV

24,467.1

27,256.4

11.4

26,105.0

EPRA NAV per share in €*

47.23

50.26

6.4

50.39