Deutsche Industrie REIT-AG (DIR)
9M 2019/2020 Results
Content
- 9M 2019/2020 Highlights
- Real Estate Portfolio
- Valuation
- Acquisitions
- Financing
-
Results 9M 2019/2020
------------------------------------------------- - Appendix: Glossary, Disclaimer
2
9M 2019/2020 Highlights
Highlights 9M 2019/2020
Key figures
Pro forma | Properties | Occupancy | Commercial | Annualised | Portfolio | Land Bank | |
Space | In-Place Rent | Value | |||||
Portfolio YTD* | 73 | 88.0% | 3.1m sqm | ||||
1.30m sqm | 48.1 m€ | 582.3 m€ | |||||
Key Figures | Net rental | Revaluation | FFO | REIT equity | LTV | 2019/2020 | |
Income | gains | ratio | FFO-Guidance | ||||
9M 2019/2020 | 18.3 m€ | 38.7% | |||||
29.7 m€ | 35.4 m€ | 63.6% | 23-25 m€ | ||||
* Based on pro forma portfolio as of 13/08/2020 = including notarised properties YTD with transfer of ownership after 30/06/2020 | 4 |
Highlights 9M 2019/2020
Key figures
FFO per share (€)
0.64
0.40
9M 2018/2019 | 9M 2019/2020 | |
Avg. # of | 21,280,287 | 28,363,575 |
shares | ||
EPRA NAV per share (€)
11.53
7.74
30/09/201930/06/2020
# of shares | 23,451,945 | 32,079,505 |
Corona update
- Still no significant material impact
- Rent recivables increased from 1.2 m€ (31/03/20) to 3.6 m€ (30/06/20) mainly due to agreed deferrals
- 1.7 m€ total volume of agreed deferrals
- One major tenant (35% of deferrals) declared to skip the deferral and will pay normally from 08/2020
5
Real Estate Portfolio
Portfolio
Sustainable external and internal growth
Absolute growth year on year and pro forma1
Like-for-like development2
No. of properties
73
64
42
06/2019 06/2020 Pro forma
Occupancy (%)
88.5 86.8 88.0
Annualised in-place rent | GAV (m€) | |||
(m€) | ||||
582.3 | ||||
44.3 | 48.1 | 547.0 | ||
30.1 | 357.2 | |||
06/2019 06/2020 Pro forma 06/2019 06/2020 Pro forma
IPR (€/sqm) | WALT (years) | ||||
3.56 | 4.9 | 5.0 | 5.1 | ||
3.44 | |||||
3.43 | |||||
Annualised in-place rent | IPR (€/sqm) | |||
(m€) | ||||
30.1 | 30.5 | 3.44 | 3.54 | |
06/2019 | 06/2020 | 06/2019 | 06/2020 | |
Occupancy (%) | GAV (m€) | |||
88.5 | 87.6 | 357.2 | 380.7 | |
06/2019 06/2020 Pro forma | 06/2019 06/2020 Pro forma | 06/2019 06/2020 Pro forma |
1 Based on pro forma portfolio as of 13/08/2020= including notarised properties YTD with transfer of ownership after 30/06/2020
06/2019 06/202006/2019 06/2020
2 Based on 28 properties on both balance sheet dates | 7 |
Portfolio
Broad regional allocation
Portfolio as of 30/06/2020
Acquired properties
with transfer after 30/06/2020
Source | Google Maps
Federal State | Properties | Commercial space | Annualised rent | % of rent |
North Rhine-Westphalia | 25 | 371,460 sqm | 13,815 k€ | 28.7% |
Lower Saxony | 8 | 265,436 sqm | 7,987 k€ | 16.6% |
Bavaria | 6 | 125,109 sqm | 7,731 k€ | 16.1% |
Baden-Wurttemberg | 8 | 172,929 sqm | 7,042 k€ | 14.6% |
Mecklenburg Western Pomerania | 7 | 119,742 sqm | 3,082 k€ | 6.4% |
Brandenburg | 5 | 46,399 sqm | 2,204 k€ | 4.6% |
Saxony-Anhalt | 6 | 58,466 sqm | 1,920 k€ | 4.0% |
Thuringia | 4 | 57,150 sqm | 1,680 k€ | 3.5% |
Rhineland Palatinate | 1 | 20,905 sqm | 1,043 k€ | 2.2% |
Saarland | 1 | 44,084 sqm | 948 k€ | 2.0% |
Bremen | 1 | 9,496 sqm | 420 k€ | 0.9% |
Berlin | 1 | 8,816 sqm | 228 k€ | 0.5% |
Total | 73 | 1,299,991 sqm | 48,100 k€ | 100.0% |
Every location of our properties can be found here:
DIR Properties in Google maps
Pro forma portfolio as of 13/08/2020 = including notarised properties YTD with transfer of ownership after 30/06/2020
8
Portfolio
Diversified mix of uses
Type | Properties | Total rental space | Commercial rental space | IPR p. | Occupancy | WALT | Annualised rent | % of rent | GAV | yield | |
sqm | commercial | ||||||||||
Industrial park | 15 | 374,064 sqm | 354,054 sqm | 4.63 € | 77.3% | 3.6 | 15,778 k€ | 32.8% | 161,040 k€ | 9.8% | |
Logistics | 23 | 437,567 sqm | 412,374 sqm | 3.43 € | 91.2% | 4.5 | 15,546 k€ | 32.3% | 208,150 k€ | 7.5% | |
Production & logistics | 35 | 816,273 sqm | 533,562 sqm | 2.76 € | 92.6% | 6.8 | 16,775 k€ | 34.9% | 213,089 k€ | 7.9% | |
Total | 73 | 1,627,903 sqm | 1,299,991 sqm | 3.43 € | 88.0% | 5.1 | 48,100 k€ | 100.0% | 582,279 k€ | 8.3% | |
Types of use by commercial space
How is the single unit used
Production
33%
Office | |
15% | |
Logistics | Storage |
10% | |
41% | |
Other | |
commercial | |
space | |
1% |
What's the type | ||||||
of the property | ||||||
What's the | ||||||
letting structure | ||||||
of the portfolio | ||||||
Letting structure | Number of | Annualised | % of | IPR p. | Occupancy | WALT |
properties | rent | rent | sqm | commercial | ||
multi tenant | 19 | 17,304 k€ | 36.0% | 4.82 € | 71.3% | 3.8 |
dominating major tenant | 24 | 14,679 k€ | 30.5% | 2.92 € | 92.4% | 4.8 |
single tenant | 30 | 16,117 k€ | 33.5% | 3.00 € | 98.5% | 6.6 |
Total | 73 | 48,100 k€ | 100.0% | 3.43 € | 88.0% | 5.1 |
Pro forma portfolio as of 13/08/2020 = including notarised properties YTD with transfer of ownership after 30/06/2020 | 9 |
Portfolio
Well-balanced industrial sectors
Industrial sector | % of Rent |
Transport/logistics services | 18.7% |
Metalworking | 9.6% |
Mechanical and plant engineering | 6.2% |
Mail order/online trade | 6.0% |
Pharmaceutical industry | 6.0% |
Automotive | 5.0% |
Paper Processing/Paperboard/Packaging | 4.5% |
Public sector | 4.4% |
Plastics processing | 3.9% |
Air carrier | 3.7% |
Defence industry | 3.2% |
Industry/specialist/wholesale trade | 3.1% |
Textile coating | 2.4% |
Compressed air technology | 2.2% |
Retail trade | 1.9% |
Top Fifteen | 80.8% |
Cyclicality by total rent
cyclical
55.3%
non-cyclical
39.5
privat/ non commercial | public sector |
0.9% | 4.3% |
Pro forma portfolio as of 13/08/2020 = including notarised properties YTD with transfer of ownership after 30/06/2020 | 10 |
Portfolio
Solvent major tenants - adequate WALT
Tenant | Sector | % of rent |
Aenova / Haupt Pharma | Pharmaceutical Industry | 5.8% |
Versandhaus Walz GmbH, Baby Walz | Online/Mail order seller | 5.3% |
Lufthansa Group | Aerospace company | 3.4% |
DST Defence Service Tracks GmbH | Defence industry | 3.1% |
Otto ( GmbH& Co KG ) | Logistics | 3.0% |
Gabo Stahl GmbH | Metalworking | 2.6% |
Bundesanstalt für Immobilienaufgaben | German Armed Forces / Customs | 2.5% |
Sihl GmbH | Printable materials | 2.5% |
keeeper tableware GmbH | Paper processing, cardboard, packaging | 2.5% |
CompAir / Gardner Denver | Compressed air systems | 2.2% |
Top Ten Tenants | 33.0% | |
Top Twenty Tenants | 489 Tenants in total | 48.8% |
- Annualised in-place rents split by remaining lease duration
WALT: 5.1 Years
13.402 k€
9.668 k€
5.008 k€ | ||||||||||||
4.659 k€ | ||||||||||||
4.085 k€ | 4.092 k€ | |||||||||||
4.036 k€ | ||||||||||||
3.151 k€ | ||||||||||||
up to 1 year up to 2 years up to 3 years up to 4 years up to 5 years 5 to 10 years >10 years | no fixed |
expiration |
Pro forma portfolio as of 13/08/2020 = including notarised properties YTD with transfer of ownership after 30/06/2020 | 11 |
Portfolio
Valuation potential - share price trades at attractive ~5.4 yield
Annualised total | Hypothetical | Portfolio value (m€) | EPRA | Number of | Hypothetical | |||||
(book value incl. | Net debt | premium/discount at | ||||||||
portfolio rent | valuation | Yield | Net LTV | NAV | shares | NAV per | ||||
38.8 m€ from | outstanding | share price of 17.8 € | ||||||||
(m€) | multiple | (m€) | million | share (€) | ||||||
leaseholds) | ||||||||||
Portfolio as of 30/06/2020 (IFRS) | 44,3 | 13,1 | 7,6% | 581,8 | 39% | 231,6 | 369,9 | 32,0 | 11,56 | 54% |
48,1 | 14,0 | 6,8% | 708,2 | 45% | 318,7 | 389,5 | 32,0 | 12,17 | 46% | |
48,1 | 15,0 | 6,4% | 756,3 | 42% | 318,7 | 437,6 | 32,0 | 13,68 | 30% | |
48,1 | 16,0 | 6,0% | 804,4 | 40% | 318,7 | 485,7 | 32,0 | 15,18 | 17% | |
48,1 | 17,0 | 5,6% | 852,5 | 37% | 318,7 | 533,8 | 32,0 | 16,68 | 7% | |
Assumptions | ||||||||||
48,1 | 17,5 | 5,5% | 876,6 | 36% | 318,7 | 557,9 | 32,0 | 17,43 | 2% | |
based on pro forma portfolio | ||||||||||
48,1 | 18,0 | 5,3% | 900,6 | 35% | 318,7 | 581,9 | 32,0 | 18,18 | -2% | |
48,1 | 19,0 | 5,1% | 948,7 | 34% | 318,7 | 630,0 | 32,0 | 19,69 | -10% | |
48,1 | 20,0 | 4,8% | 996,8 | 32% | 318,7 | 678,1 | 32,0 | 21,19 | -16% | |
48,1 | 21,0 | 4,6% | 1044,9 | 30% | 318,7 | 726,2 | 32,0 | 22,69 | -22% | |
- Premium reflects market expectation on strong rentand valueupside potential
- Assumptions based on annualised in-place rent for the proforma portfolio
Current share price level
12
Portfolio
Individual properties
- Detailed information of all our properties can be found here:
- https://deutsche-industrie-reit.de/en/property/portfolio/
13
Valuation
Portfolio
Valuation as of 30 June 2020
Commercial | Annualised | GAV | Fair Value per sqm | Valuation | ||
Type | rental space | Yield | ||||
in sqm | rent in k€ | in k€ * | commercial space | change | ||
Industrial park | 354,054 | 15,778 | 161,040 | 455 | 9.8% | 8.2% |
Logistics | 372,516 | 14,401 | 197,230 | 529 | 7.3% | 12.6% |
Production & logistics | 443,770 | 14,137 | 188,707 | 425 | 7.5% | 9.3% |
Total | 1,170,341 | 44,316 | 546,977 | 467 | 8.1% | 10.1% |
- Highest valuation change in production & logistics and logistic market segment, shows the yield compression in this both asset classes
- Positive portfolio valuation uplift reflects the market development in the light industrial sector
- Valuation was done by CBRE
- Booked valuation result for 9M 2019/2020 = 35.4 m€
9.8% | |
9.0% | |
8.5% | 8.4% |
8.0% | 8.1% |
7.5% | |
7.3% |
Logistics | Production & | Industrial park | Total | ||||
logistics | |||||||
Yield before revaluation | Yield as of 30/06/2020 | ||||||
- Based on valuation results as of 30/06/2020, includes only properties with transfer of ownership until 30/06/2020,
in addition 34.8 m€ balanced leaseholds results in the investment property of 581.8 in the balance sheet | 15 |
Acquisitions
Acquisitions
Track record
Financial Year | Properties | Commercial space | Purchase price | Current Fair Value | Rent at acquisition | current in-place rent | Yield on PP | Yield on FV |
before 2017/2018 | 4 | 138,524 sqm | 28.8 m€ | 43.6 m€ | 4.3 m€ | 4.4 m€ | 14.9% | 10.1% |
2017/2018 | 17 | 333,201 sqm | 116.0 m€ | 158.5 m€ | 12.0 m€ | 12.5 m€ | 10.4% | 7.9% |
2018/2019 | 28 | 438,476 sqm | 174.4 m€ | 218.6 m€ | 16.4 m€ | 16.5 m€ | 9.4% | 7.5% |
Transfered in 9M 2019/2020 | 15 | 260,141 sqm | 104.9 m€ | 126.3 m€ | 11.2 m€ | 10.9 m€ | 10.7% | 8.6% |
Signed, transfer expected in | 9 | 129,650 sqm | 32.9 m€ | 35.3 m€ | 3.8 m€ | 3.8 m€ | 11.5% | 10.7% |
Q4 2019/2020 | ||||||||
Total Portfolio End of | 73 | |||||||
2019/2020 | 1,299,991 sqm | 457.0 m€ | 582.3 m€ | 47.8 m€ | 48.1 m€ | ~10.5% | ~8.3% | |
Track record of acquisitions
(purchase price in m€)
closed | signed |
17
Acquisitions
Track record / Pipeline insight
Comparing DIR to market (01/10/2019 - 30/06/2020):
- Investment opportunities of DIR:
• | Period: | 01/10/2019 - 30/06/2020 |
• | Offerings: | 386 |
• | Asking price vol.: | 2.63 billion EUR |
• | Rental space: | 4.9 million sqm |
Adjusted by duplicates1 and validity2:
Type | Offerings | Rental space | Asking price | €/sqm | Average |
(million sqm) | vol. (billion €) | Multiple | |||
Industrial park | 67 | 1.2 | 0.69 | 592 | 18.5 |
Logistics | 64 | 0.7 | 0.46 | 649 | 15.3 |
Production & | 165 | 2.1 | 1.17 | 571 | 14.5 |
logistics | |||||
Total | 296 | 4.0 | 2.33 | 591 | 15.7 |
- Assets offered more than once
- Considering only offers with valid price, space & rent data
Asking vs. purchase price EUR/sqm
591 | |
307 | |
Market | DIR |
Asking vs. purchase price yield
10.7% | |
6.4% | |
Market | DIR |
18
Acquisitions
Selected deals
Euskirchen | Adolf-Halstrick-Str. 6 | Oschersleben | Anderslebener Straße 159 | Bielefeld | Gustav-Winkler-Str. 17 | ||
Acquired | 17/06/2020 | Acquired | 18/06/2020 | Acquired | 06/07/2020 | ||
Type | Production & logistics | Type | Logistics | Type | Logistics | ||
Rental space | 39,445 sqm | Rental space | 15,000 sqm | Rental space | 12,655 sqm | ||
Annualised in-place rent | 1,206 k€ | Annualised in-place rent | 378 k€ | Annualised in-place rent | 360 k€ | ||
WALT | 10.0 years | WALT | 1.5 years | WALT | 2.7 years | ||
Occupancy commercial | 100.0% | Occupancy commercial | 100.0% | Occupancy commercial | 89.1% | ||
Purchase price | 9,572 k€ | Purchase price | 3,000 k€ | Purchase price | 3,600 k€ | ||
Yield | 12.6% | Yield | 12.6% | Yield | 10.0% | ||
Sector(s) | Paper processing, cardboard | Sector(s) | Logistics | Sector(s) | Beverage wholesale | ||
19
Financing
Financing
Debt structure
Loan | Loan | Fixed interest | ||||
# | Lender | Interest | Amortisation | Duration | ||
nominal | (years) | |||||
(years) | ||||||
1 | Secured Corporate bond | 4.00% | 0.00% | 118.0 m€ | 2.2 | 2.2 |
1 | Convertible bond | 2.00% | 0.00% | 41.6 m€ | 6.0 | 6.0 |
14 | Savings Banks | 1.88% | 5.16% | 115.5 m€ | 10.5 | 8.1 |
5 | Cooperative Banks | 1.30% | 5.75% | 16.8 m€ | 15.8 | 8.7 |
1 | Private Bank | 2.25% | 0.00% | 10.0 m€ | 4.7 | 4.7 |
21 | Total | 2.71% | 2.30% | 301.9 m€ | 6.7 | 5.4 |
Loan allocation (% initial nominal loan amount)
Private
Bank
3%
Savings banks
38%
Corporate Bond
39%
Convertible Bond
- Further diversification of financial instruments
- Long term maturity profile
- Cost of debt down to 2.71% (3.09%, 30/06/19)
- Average interest rate of bank loans at 1.8%
- ICR of 6.65 times (EBITDA/Net interests)
- Current loan pipeline ∿18.6 m€ at ∿0.96%
Maturity profile (m€ initial nominal loan amount)
120 m€ |
110 m€ |
100 m€ |
90 m€ |
80 m€ |
70 m€ |
60 m€ |
50 m€ |
Cooperative
banks
6%
14%
40 m€ |
30 m€ |
20 m€ |
10 m€ |
0 m€ |
2020 2021 2022 2024 2025 2026 2028 2029 2030 2035 2036 2037 2038
21
Results
9M 2019/2020
Financial Results 9M 2019/2020
Condensed IFRS balance sheet
Including balanced leaseholds of 34.8 m€. Nominal FV of the properties is 547.0 m€
Fair value of financial derivatives (interest SWAP)
Liquidity management by financial investments
k€ | 30/06/2020 | 30/09/2019 | k€ | 30/06/2020 | 30/09/2019 | ||||||||||||
Assets | Equity and liabilities | ||||||||||||||||
Investment properties | 581,779.3 | 392,849.0 | Issued share capital | 32,079.5 | 23,451.9 | ||||||||||||
Intangible assets | 0.7 | 1.8 | Capital reserve | 230,015.8 | 89,530.2 | ||||||||||||
Property, plant and equipment | 1,061.2 | 1,051.9 | Other reserves | 50.0 | 50.0 | ||||||||||||
Derivative financial instruments | 208.6 | 0.0 | Other Comprehensive Income | 208.6 | 0.0 | ||||||||||||
Other financial assets | 25,308.5 | 0.0 | Retained earnings | 107,585.3 | 68,431.1 | ||||||||||||
Other non-current assets | 16,466.1 | 38,886.2 | Total equity | 369,939.2 | 181,463.2 | ||||||||||||
Total non-current assets | 624,824.6 | 432,788.9 | Liabilities to banks | 127,319.2 | 67,526.5 | ||||||||||||
Trade and other receivables | 2,954.4 | 815.9 | Corporate bonds | 121,564.9 | 117,904.0 | ||||||||||||
Other current assets | 88,665.7 | 2,883.7 | Convertible bonds | 49,091.0 | 41,184.0 | ||||||||||||
Cash and cash equivalents | 360.2 | 2,065.7 | Other non-current liabilities | 34,776.5 | 1,530.1 | ||||||||||||
Total current assets | 91,980.3 | 5,765.2 | Total non-current liabilities | 332,751.5 | 228,144.6 | ||||||||||||
Financial liabilities | 7,261.4 | 3,956.9 | |||||||||||||||
Non-current assets held for sale | 435.0 | Liabilities to other creditors | 0.0 | 20,177.7 | |||||||||||||
Other current liabilities | 6,852.7 | 5,246.7 | |||||||||||||||
Total current liabilities | 14,114.1 | 29,381.2 | |||||||||||||||
Total assets | 716,804.9 | 438,989.1 | Total equity and liabilities | 716,804.9 | 438,989.1 | ||||||||||||
Capital increases in 11/19 (at
16.25 €) and 6/20 (at 20.0 €) from 23.5m to 32.1m shares
Corporate bond
nominal 118.0 m€
Convertible bond
nominal 41.6 m€
Mainly liabilities from
leaseholds
23
Financial Results 9M 2019/2020
NAV, LTV and REIT equity ratio
EPRA NAV:
k€ | 30/06/2020 | 30/09/2019 | ||||
Total equity | 369,939.2 | 181,463.2 | ||||
NAV | 369,939.2 | 181,463.2 | ||||
Fair value of derivative instruments | -208.6 | - | ||||
Deferred taxes | - | - | ||||
Interest SWAP | ||||||
EPRA NAV | 369,730.6 | 181,463.2 | ||||
# of shares | 32,079,505 | 23,451,945 | ||||
NAV per share - undiluted (€) | 11.53 | 7.74 | ||||
REIT equity ratio
k€ | 30/06/2020 | 30/09/2019 |
Total equity | 369,939.2 | 181,463.2 |
Investment properties | 581,779.3 | 392,849.0 |
REIT-Equity ratio | 63.6% | 46.2% |
REIT criteria fulfilled (45% by law)
LTV*:
k€ 30/06/2020 | 30/09/2019 | |
Liabilities to banks | 127,319.2 | 67,526.5 |
Liabilities from corporate bonds | 121,564.9 | 117,904.0 |
Liabilities from convertible bonds | 49,088.0 | 41,184.0 |
Other non-current liabilities | 34,776.5 | 1,527.1 |
Non-current financial liabilities | 332,748.5 | 228,141.6 |
Liabilities to banks | 7,261.4 | 3,956.9 |
Liabilities to other creditors | 0.0 | 20,177.7 |
Current financial liabilities | 7,261.4 | 24,134.6 |
Other non-current financial assets | -25,308.5 | 0.0 |
Cash and cash equivalents | -360.2 | -2,065.7 |
Trust accounts | -382.1 | -459.0 |
Short-term loans | -82,378.5 | 0.0 |
Current financial assets | -83,120.8 | -2,524.7 |
Net debt | 231,580.6 | 249,751.5 |
Investment properties | 581,779.3 | 392,849.0 |
Advance payments on investment properties | 16,466.1 | 38,886.2 |
Non-current assets held for sale | 0.0 | 435.0 |
Total Investment properties | 598,245.5 | 432,170.2 |
Net LTV | 38.7% | 57.8% |
24
Financial Results 9M 2019/2020
Condensed IFRS income statement
Operating expenses | 9M-2019/2020 | 9M-2018/2019 |
Recoverable operating | ||
and ancillary costs | -7.291,7 | -2.776,5 |
Maintanance | -2.086,0 | -1.464,0 |
Property management | -906,4 | -567,0 |
Asset management | -1.832,8 | -1.072,3 |
Other operating | ||
expenses | -279,9 | -165,1 |
Total | -12.396,8 | -6.044,9 |
k€ 01/10/2019 - 30/06/2020 01/10/2018 - 30/06/2019* | |||||||
Gross Rental income | 29,680.8 | 17,764.4 | |||||
Income from operating and ancillary costs | 6,474.8 | 2,814.6 | |||||
Operating expenses | -12,396.8 | -6,044.9 | |||||
Net rental income (NRI) | 23,758.8 | 14,534.1 | |||||
Other income | 130.0 | 309.4 | |||||
Result from the revaluation of investment properties | 35,429.6 | 36,607.0 | |||||
Personnel expenses | -630.3 | -627.5 | |||||
Depreciation of assets | -120.7 | -84.5 | |||||
Impairment loss of inventories and receivables | -1,905.6 | -295.4 | |||||
Other operating expenses | -1,695.5 | -1,188.2 | |||||
EBIT | 54,966.3 | 49,254.9 | |||||
Valuation result of financial liabilities | -7,904.0 | 0.0 | |||||
Interest income | 3,306.3 | 71.7 | |||||
Interest expenses | -6,548.2 | -4,796.1 | |||||
EBT | -11,145.9 | 44,530.5 | |||||
Income and other taxes | -0.1 | 22.3 | |||||
Net income | 43,820.3 | 44,552.8 | |||||
Regular valuation in 06/2020
- 50.2m€ higher market values vs. capex and transaction costs
Mainly a IFRS- Valuation effect from financial investments amounting to 1.6 m€
* Note: There were minor changes for 9M 2018/2019 in the context of the auditor's review for the preparation of the securities prospectus. | 25 |
Financial Results 9M 2019/2020
FFO / aFFO reconciliation
FFO/aFFO:
k€ 01/10/2019 - 30/06/2020 01/10/2018 - 30/06/2019* | |||||
Net income | 43,820.3 | 44,552.8 | |||
Adjustment amortisation and depreciation | 120.7 | 84.5 | |||
Adjustment revaluation result | -35,429.6 | -36,607.0 | |||
Adjustment revaluation result financial liabilities | 7,904.0 | 0.0 | |||
Adjustment sales result | 0.0 | 0.0 | |||
Adjustment for special effects / non-cash expenses + income | 1,556.7 | 193.1 | |||
Adjustment for one-off expenses/income | 321.5 | 373.7 | |||
FFO | 18,293.6 | 8,597.1 | |||
FFO per share undiluted (€) | 0.64 | 0.40 | |||
FFO per share diluted (€) | 0.62 | 0.37 | |||
- Capex | -5,852.3 | -2,789.3 | |||
aFFO | 12,441.3 | 5,807.8 | |||
aFFO per share undiluted (€) | 0.44 | 0.27 | |||
FFO per share diluted (€) | 0.43 | 0.25 | |||
Avg. # of shares for the period | 28,363,575 | 21,280,287 | |||
Adjustment | k€ |
Increase / decrease in individual value | 1,116.9 |
adjustments for financial receivables | |
Increase / decrease in individual value | 326.7 |
adjustments for rent receivables | |
Valuation adjustments for interest expenses | 113.1 |
Increase of FFO per share +60%
* Note: There were minor changes for 9M 2018/2019 in the context of the auditor's review for the preparation of the securities prospectus. | 26 |
Financial Results 9M 2019/2020
Outlook
- Acquisition volume of ~ 140 m€
-
Based on current projections DIR expects still
an FFO between 23 m€ and 25 m€for the Financial Year 2019/2020 - FFO run rate between 27 m€ and 29 m€ by the end of FY 2019/2020
27
Appendix
Financial calendar & IR contact
We keep you informed
IR contact: | Financial calendar | ||
René Bergmann (CFO) | 20/08/2020 | Hamburg Investors Day, Hamburg | |
August-Bebel-Str. 68 | |||
21/09/2020 | Berenberg-Goldman Sachs, German Corporate Conference, virtual | ||
D-14482 Potsdam | |||
E-Mail:rb@deutsche-industrie-reit.de | 23/09/2020 | Baader Investment Conference, virtual | |
Tel: | +49 (0) 331 / 740 076 535 | 17/11/2020 | Deutsches Eigenkapitalforum 2020, virtual |
Fax: | +49 (0) 331 / 740 076 520 | ||
18/12/2020 | Annual report for the financial year 2019/2020 | ||
Further Information about our share, analyst coverage or financial calendar
you'll find here:
https://www.deutsche-industrie-reit.de/en/investor-relations/
29
Appendix
Glossary
# | Glossary | |
1 | Commercial units | e.g. logistics, production, warehouse, office or similar without parking and other units (for example antennas, open spaces, apartments) |
2 | Total rental space | Also contains ancillary areas such as open spaces, ancillary rooms (corridors, sanitary facilities, common areas), apartments, owner- |
occupied space (concierge or similar) | ||
3 | Commercial rental space | e.g. logistics, production, warehouse, office or similar without parking and other units (for example antennas, open spaces, apartments) |
4 | Annualised in-place rent | Contractual net cold rent p.a. for all units (includes also antennas, parking lots, open spaces, apartments etc.) |
5 | Vacancy commercial | Vacant commercialspace divided by (total) commercialspace |
6 | WALT | Weighed average lease terms - only contracts with an agreed fixed term have been considered |
7 | IPR commercialper sqm | Rent of leased commercialunits divided by space of leased commercialunits |
8 | Current market value | Value determined by means of market value appraisal or, where this is not yet available, the purchase price |
9 | Date of transfer | Transfer of ownership (benefits and encumbrances) |
10 | EPRA NAV per share | Total equity modified according to EPRA guidelines divided by number of shares |
11 | FFO | Funds From Operation - Recurring and one-off adjusted result from the operation of the property portfolio |
12 | GAV | Gross Asset Value - Value of investment properties in the balance sheet |
13 | Net-LTV | Net loan-to-value - debt (financial liabilities minus cash) divided by GAV |
30
Disclaimer
The material in this presentation has been prepared by Deutsche Industrie REIT-AG (Deutsche Industrie) and is general background information about Deutsche Industrie's activities current as at the date of this presentation. This information is given in summary form and does not purport to be complete. Information in this presentation, including forecast financial information, should not be considered as advice or a recommendation to investors or potential investors in relation to holding, purchasing or selling securities or other financial products or instruments and does not take into account your particular investment objectives, financial situation or needs. Before acting on any information you should consider the appropriateness of the information having regard to these matters. Any relevant offer document and in particular, you should seek independent financial advice. All securities and financial product or instrument transactions involve risks, which include (among others) the risk of adverse or unanticipated market, financial or political developments and, in international transactions, currency risk.
This presentation may contain forward looking statements including statements regarding our intent, belief or current expectations with respect to Deutsche Industrie REIT-AG businesses and operations, market conditions, results of operation and financial condition, capital adequacy, specific provisions and risk management practices. Readers are cautioned not to place undue reliance on these forward looking statements. Deutsche Industrie REIT-AG does not undertake any obligation to publicly release the result of any revisions to these forward looking statements to reflect events or circumstances after the date hereof to reflect the occurrence of unanticipated events. While due care has been used in the preparation of forecast information, actual results may vary in a materially positive or negative manner. Forecasts and hypothetical examples are subject to uncertainty and contingencies outside Deutsche Industrie REIT-AG control. Past performance is not a reliable indication of future performance.
The individual financial statements comprise the balance sheet, statement of comprehensive income, statement of changes in equity, cash flow statement and are prepared in Euros (EUR). All amounts are presented in thousands of Euros (kEUR) (exceptions are indicated), which may result in rounding differences.
Unless otherwise specified all information are for the financial quarter ended 30 June 2020.
31
Attachments
- Original document
- Permalink
Disclaimer
Deutsche Industrie REIT AG published this content on 27 November 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 November 2020 14:46:00 UTC