Half-Year Report 2021

15 Segment Reporting

The following table shows the segment information for the reporting period:

in € million

Rental

Value-add

Recurring Sales

Develop­ment

Segments total

Other*

Consoli­dation*

Group

 

 

 

 

 

 

 

 

 

Jan. 1–June 30, 2021

 

 

 

 

 

 

 

 

Segment revenue

1,170.5

557.4

327.8

256.6

2,312.3

427.4

-583.3

2,156.4

thereof external revenue

1,170.5

27.9

327.8

192.2

1,718.4

427.4

10.6

2,156.4

thereof internal revenue

 

529.5

 

64.4

593.9

-593.9

 

Carrying amount of assets sold

 

 

-285.4

 

-285.4

-25.4

 

 

Revaluation from disposal of assets held for sale

 

 

49.0

 

49.0

4.3

 

 

Expenses for maintenance

-163.4

 

 

 

-163.4

 

 

 

Cost of development to sell

 

 

 

-160.2

-160.2

 

 

 

Cost of development to hold**

 

 

 

-45.5

-45.5

 

45.5

 

Operating expenses

-183.3

-478.2

-7.9

-15.6

-685.0

-1.4

503.0

 

Ancillary costs

 

 

 

 

 

-398.3

 

 

Adjusted EBITDA Total

823.8

79.2

83.5

35.3

1,021.8

6.6

-34.8

993.6

 

 

 

 

 

 

 

 

 

Non-recurring items

 

 

 

 

 

 

 

-91.7

Period adjustments from assets held for sale

 

 

 

 

 

 

 

-21.9

Income from investments in other real estate companies

 

 

 

 

 

 

 

13.6

EBITDA IFRS

 

 

 

 

 

 

 

893.6

 

 

 

 

 

 

 

 

 

Net income from fair value adjustments of investment properties

 

 

 

 

 

 

 

3,698.6

Depreciation and amortization

 

 

 

 

 

 

 

-234.3

Income from other investments

 

 

 

 

 

 

 

-24.1

Interest income

 

 

 

 

 

 

 

3.9

Interest expenses

 

 

 

 

 

 

 

-179.8

Other financial result

 

 

 

 

 

 

 

-66.6

EBT

 

 

 

 

 

 

 

4,091.3

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

-1,411.2

Profit for the period

 

 

 

 

 

 

 

2,680.1

*

The revenue for the Rental, Value-add, Recurring Sales and Development segments constitutes income that is regularly reported to the Management Board as the chief operating decision-maker and that reflects Vonovia’s sustainable business. The revenue/costs in the “Other” and “Consolidation” columns are not part of the Management Board’s segment management.

**

Excluding capitalized interest on borrowed capital of € 0.0 million (H1 2020 € 0.3 million).

in € million

Rental

Value-add

Recurring Sales

Develop­ment

Segments total

Other*

Consoli­dation*

Group

 

 

 

 

 

 

 

 

 

Jan. 1–June 30, 2020

 

 

 

 

 

 

 

 

Segment revenue**

1,132.9

521.2

195.0

252.8

2,101.9

509.2

-629.7

1,981.4

thereof external revenue

1,132.9

25.1

195.0

108.1

1,461.1

509.2

11.1

1,981.4

thereof internal revenue

 

496.1

 

144.7

640.8

-640.8

Carrying amount of assets sold

 

 

-161.4

 

-161.4

-98.5

 

 

Revaluation from disposal of assets held for sale

 

 

20.9

 

20.9

8.7

 

 

Expenses for maintenance

-154.7

 

 

 

-154.7

 

 

 

Cost of development to sell

 

 

 

-83.7

-83.7

 

 

 

Cost of development to hold

 

 

 

-118.2

-118.2

 

118.2

 

Operating expenses

-196.8

-453.6

-6.4

-5.8

-662.6

-2.5

468.9

 

Ancillary costs

 

 

 

 

 

-386.6

 

 

Adjusted EBITDA Total

781.4

67.6

48.1

45.1

942.2

30.3

-42.6

929.9

 

 

 

 

 

 

 

 

 

Non-recurring items

 

 

 

 

 

 

 

-37.9

Period adjustments from assets held for sale

 

 

 

 

 

 

 

-14.6

Income from investments in other real estate companies

 

 

 

 

 

 

 

EBITDA IFRS

 

 

 

 

 

 

 

877.4

 

 

 

 

 

 

 

 

 

Net income from fair value adjustments of investment properties

 

 

 

 

 

 

 

1,812.3

Depreciation and amortization

 

 

 

 

 

 

 

-42.2

Income from other investments

 

 

 

 

 

 

 

-9.3

Interest income

 

 

 

 

 

 

 

14.7

Interest expenses

 

 

 

 

 

 

 

-215.1

Other financial result

 

 

 

 

 

 

 

4.2

EBT

 

 

 

 

 

 

 

2,442.0

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

-823.9

Profit for the period

 

 

 

 

 

 

 

1,618.1

*

The revenue for the Rental, Value-add, Recurring Sales and Development segments constitutes income that is regularly reported to the Management Board as the chief operating decision-maker and that reflects Vonovia’s sustainable business. The revenue/costs in the “Other” and “Consolidation” columns are not part of the Management Board’s segment management.

**

Adjusted (see note [A2] Adjustment to Prior-Year Figures in the interim financial statements of June 30, 2021).

The reporting of segment revenue was adjusted with the switch to the new internal reporting system. The corresponding prior-year figures have been adjusted. The main adjustments compared with the prior-year reporting period were as follows:

  • The amount disclosed for external Value-add revenue (previously € 131.2 million) has been reduced by revenue charged to the Rental segment in connection with services and passed on to tenants in the ancillary costs bills (€ 96.1 million).
  • Ancillary cost revenue is shown under external income in the Other category in full. Previously, these amounts were reported under Value-add (€ 96.1 million) and Consolidation (€ 290.5 million).
  • The internal Value-add income has been reduced by the revenue from the management of subcontractors in the amount of € 229.3 million, and increased by revenue charged to the Rental segment in connection with services and passed on to tenants in the ancillary costs bills (€ 96.1 million).
  • In the Development segment, the fair value (€ 144.7 million) for completed new buildings is shown as internal income. The corresponding production costs are reported under costs of Development to hold (€ 118.2 million).
  • The internal income is completely eliminated in the “Consolidation” column. The ancillary cost income is matched by an identical value under costs, as the ancillary costs balance is allocated to operating expenses in the Rental segment. The operating expenses of the segments have been adjusted in line with the changes to the reporting of revenue in each case. This means that the changes in revenue reporting do not result in any changes to the Adjusted EBITDA reported for each segment in general.

The following table gives a detailed list of the non-recurring items for the reporting period:

in € million

Jan. 1–
June 30, 2020

Jan. 1–
June 30, 2021

 

 

 

Transactions*

22.1

89.2

Personnel matters

7.2

-0.5

Business model optimization

8.6

3.7

Research & development

2.2

Refinancing and equity measures

-2.9

Total non-recurring items

37.9

91.7

*

Including one-time expenses in connection with acquisitions, such as HR measures relating to the integration process and other follow-up costs.

The breakdown of non-Group revenue from contracts with customers (pursuant to IFRS 15.114f.) and its allocation to the segments referred to above is as follows:

in € million

Rental

Value-add

Recurring Sales

Develop­ment

Other

Consoli­dation

Total

 

 

 

 

 

 

 

 

Jan. 1–June 30, 2021

 

 

 

 

 

 

 

Revenue from ancillary costs (IFRS 15)

299.3

299.3

Income from the disposal of investment properties

130.0

16.5

146.5

Income from disposal of real estate inventories (Development)

191.7

191.7

Other revenue from contracts with customers

27.3

10.6

37.9

Revenue from contracts with customers

27.3

130.0

191.7

315.8

10.6

675.4

thereof period-related

187.0

187.0

thereof time-related

27.3

130.0

4.7

315.8

477.8

Income from rental income (IFRS 16)

1,170.5

0.6

0.5

0.1

1,171.7

Revenue from ancillary costs (IFRS 16)*

98.9

98.9

Income from sale of assets held for sale (IFRS 5)

197.8

12.6

210.4

Other revenue

1,170.5

0.6

197.8

0.5

111.6

1,481.0

Revenues

1,170.5

27.9

327.8

192.2

427.4

10.6

2,156.4

 

 

 

 

 

 

 

 

Jan. 1–June 30, 2020**

 

 

 

 

 

 

 

Revenue from ancillary costs (IFRS 15)

289.3

289.3

Income from the disposal of investment properties

104.5

48.7

153.2

Income from disposal of real estate inventories (Development)

107.5

107.5

Other revenue from contracts with customers

24.2

0.2

11.1

35.5

Revenue from contracts with customers

24.2

104.5

107.7

338.0

11.1

585.5

thereof period-related

74.5

74.5

thereof time-related

24.2

104.5

33.2

338.0

511.0

Income from rental income (IFRS 16)

1,132.9

0.9

0.4

1,134.2

Revenue from ancillary costs (IFRS 16)*

97.3

97.3

Income from sale of assets held for sale (IFRS 5)

90.5

73.9

164.4

Other revenue

1,132.9

0.9

90.5

0.4

171.2

1,395.9

Revenues

1,132.9

25.1

195.0

108.1

509.2

11.1

1,981.4

*

Includes land tax and buildings insurance.

**

The reporting of segment revenue was adjusted with the switch to the new internal reporting system. The corresponding prior-year figures have been adjusted. See explanation of segment reporting.

External income and non-current assets, excluding financial instruments, deferred taxes, post-employment benefits and rights under insurance contracts, are distributed among Vonovia’s country of origin and other countries as follows. The revenue and the assets are allocated based on the registered office of the unit providing the service.

 

External income

Assets

in € million

Jan. 1–
June 30, 2020

Jan. 1–
June 30, 2021

Dec. 31, 2020

June 30, 2021

 

 

 

 

 

Germany

1,648.6

1,739.9

49,902.9

56,598.1

Austria

168.2

236.3

3,189.9

3,259.5

Sweden

164.5

180.1

7,294.5

7,928.3

France

0.0

0.0

110.7

110.7

Other countries

0.1

0.1

117.5

146.9

Total

1,981.4

2,156.4

60,615.5

68,043.5

 

 

 

 

 

Fair Value
Fair value is particularly relevant with regard to valuation in accordance with IAS 40 in conjunction with IFRS 13. The fair value is the amount for which an asset could be exchanged between knowledgeable, willing parties in an arm’s length transaction.