Factbook - hornbach-holding.de · Factbook Q4/FY 2018/19 ©HORNBACH Group 2019 Page 9...
Transcript of Factbook - hornbach-holding.de · Factbook Q4/FY 2018/19 ©HORNBACH Group 2019 Page 9...
Factbook Q4/FY 2018/19 Page 1©HORNBACH Group 2019
FactbookQ4 / Full Year 2018/19
Factbook Q4/FY 2018/19 Page 2©HORNBACH Group 2019
DIY retailer with three different business segments
▪ DIY megastores in 9 European countries and online shops focused on
retail with DIY, garden and home improvement products for private
and professional clients (HORNBACH Baumarkt AG subgroup)
▪ Builders’ merchant outlets in south-west Germany and France selling
construction materials to professional clients
(Hornbach Baustoff Union GmbH subgroup)
▪ Retail property development for the operating units
(Hornbach Immobilien AG subgroup)
48%46%
6% HORNBACH Baumarkt AG
[Germany]
HORNBACH Baumarkt AG
[International]
Hornbach Baustoff Union
GmbH
Sales split FY 2018/19
Factbook Q4/FY 2018/19 Page 3©HORNBACH Group 2019
cHORNBACH
Baustoff Union
GmbH3)
Neustadt/Weinstraße
Not listed
HORNBACH
Immobilien AG3)
Bornheim
Not listed
HORNBACH Baumarkt AG3)
Bornheim
Listed Ordinary Shares²)
(ISIN DE0006084403)
76.4% 100%100%
Free FloatHornbach Familien
Treuhand GmbH
HORNBACH
Management AG
(General Partner)
Management
100%
HORNBACH Holding AG & Co. KGaANeustadt/Weinstraße
Listed Ordinary Shares1)
(ISIN DE0006083405)
Free Float
23.6%
62.5% 37.5%
Two publicly listed corporationsSi
nce
Mar
ch 2
8, 2
017
1) Number of shares: 16,000,000 / Stock market code: HBH
2) Number of shares: 31,807,000 / Stock market code: HBM
3) plus other subsidiary companiesin Germany and abroad
Factbook Q4/FY 2018/19 Page 4©HORNBACH Group 2019
From a small craftsman business to a European DIY Group
1877Foundation of handicraft business
1968
1st DIY store with garden center Bornheim
1980
1st DIY megastore Karlsruhe
1987Going public HORNBACH Holding AG
1996-
2007
Expansion Austria (1996), Netherlands (1997), Czech
Republic (1998), Switzerland (2002), Sweden (2003), Slowakia
(2004), Romania (2007)
2010Start online shop Germany
1993
Going public HORNBACH Baumarkt AG
2013
Change in legal form of HORNBACH Holding AG in „KGaA“
2013-
2018
Roll-out international online shopsAustria (2013), Switzerland (2014), Netherlands, Czech Republic,
Luxemburg (2015), Slowakia, Sweden (2017), Romania (2018)
2003
1st DIY store with drive-through
Emission Eurobond (3.875%)
2015
Factbook Q4/FY 2018/19 Page 5©HORNBACH Group 2019
HORNBACH Baumarkt [Germany] HORNBACH Baumarkt [International] Hornbach Baustoff Union
FY 1987/88:
€ 132 million net sales
* incl. passive employees
Sales Growth since 1987/88HORNBACH Group
45%
49%
6%
FY 2018/19:
€ 4.36 bn net sales
(CAGR ~12% / 30 years)
Stationary Online
Austria 1996 2013
Netherlands 1997 2015
Luxembourg 1998 2015
Czech Republic 1998 2015
Switzerland 2002 2014
Sweden 2003 2017
Slovakia 2004 2017
Romania 2007 2018
Factbook Q4/FY 2018/19 Page 6©HORNBACH Group 2019
158 DIY megastores and garden centers across Europe+ 30 builders merchant outlets
Stat
us:
Febr
uary
28, 2
019
Germany97 stores
1,053,450 sqm
Netherlands14 stores
176,350 sqm
Luxembourg1 store
12,090 sqm
Switzerland7 stores
89,990 sqm
Austria14 stores
168,950 sqm
Sweden6 stores
78,790 sqm
Czech Republic10 stores
140,880 sqm
Slovakia3 stores
46,140 sqm
Romania 6 stores
86,430 sqm
Zwolle - opened
Mar 14, 2018
Alzey – closed
Apr 28,.2018
Affoltern - opened
May 26, 2018
Boras - opened
Sep 27, 2018
28 x
2 x
30 Builders
merchant outlets
sales area
1.85 Mio. sqm
store size:
Ø 11,700 sqm
158 DIY megastores
+ 9 Online Shops
Factbook Q4/FY 2018/19 Page 7©HORNBACH Group 2019
Project DIY store for DIY fans and professionals
▪ Expert advisors with project
competence
▪ In-store services, e.g. Tradesman
service, rental service, financing,
repairs
▪ Centralized customer service
▪ Digital planning tools and
configurators for DIY projects
▪ Broad and deep product range:
More than 50,000 articles stocked
in sufficient quantities at stores
▪ Extended product range at online
shop (about 170,000 SKUs)
▪ Price leadership online and at
store with equal prices across all
channels
Assortment and priceleadership
Competent advice and services for all aspects of DIY projects
▪ Homogeneous store network and uniform presentation of themerchandise
▪ High standards for quality oflocations
▪ Organic growth
▪ Productivity per sqm above sectoraverage
Large store format in
attractive locations
Factbook Q4/FY 2018/19 Page 8©HORNBACH Group 2019
HORNBACH invests in Interconnected Retail (ICR)
*Interconnected Retail
▪ Identical prices in store and online shop
▪ Select your level of store contact:
▪ Click & collect at store
▪ Direct delivery to home / building site
▪ Delivery to store
▪ Additional services:
▪ Product availability and location within store
▪ Central customer service center
▪ Planning tools for DIY projects / configurators, online
paint mix service etc.
▪ Product finder with image recognition
▪ Online shop rolled out to all HORNBACH countries
Factbook Q4/FY 2018/19 Page 9©HORNBACH Group 2019
Interconnected Retail (ICR) in all regions
Germanysince December 2010
173,000 items
Luxemburg since December 2015
107,000 items
Netherlandssince March 2015
77,000 items
Switzerlandsince November 2014
119,000 items
Swedensince October 2017
52,000 items
Czech Republicsince December 2015
56,000 items
Austriasince January 2013
124,000 items
Slovakiasince August 2017
40,000 items
Romaniasince January 2018
47,000 items
Stat
us:
Febr
uary
28, 2
019
2010 2013 2014 2015 2017 2018
Factbook Q4/FY 2018/19 Page 10©HORNBACH Group 2019
Private labels offer added value
▪ Private labels differentiate us from competitors and
boost customer retention
▪ Less dependency on manufacturers’ brands for
innovation and quality (specification, certifications,
auditing)
▪ Full control over brand launch and positioning
▪ Ability to actively manage product lifecycle
▪ Significantly higher gross margins while offering very
good value for money
▪ No direct price competition
18.9%21.9% 23.4% 24.0%
30.0%
2015/16 2016/17 2017/18 2018/19 medium-term
target
Share of Sales
Factbook Q4/FY 2018/19 Page 11©HORNBACH Group 2019
Logistics network for store deliveries (B2B)
▪ Soltau (56,000 sqm)2012 Central WH
2017 Extension
▪ Lehrte (55,000 sqm)1994 Regional WH
1999 Extension cross-docking
2011 Extension regional WH
▪ Berlin (5,200 sqm)2015 Cross-docking
▪ Castrop-Rauxel (11,400 sqm)2015 Cross-docking
▪ Lorsch (24,700 sqm)2015 Regional WH & Cross Docking
▪ Essingen (26,900 sqm)1999 Regional WH & Cross Docking
▪ Vilshofen (30,300 sqm)2005 Regional WH & Cross Docking
2018 Extension Cross Docking
▪ Enzersdorf a/d Fischa (5,200 sqm)2018 Cross-docking bulk
▪ 8 logistics sites
▪ 150,000 storage spaces
▪ 215,000 sqm warehouse space
Factbook Q4/FY 2018/19 Page 12©HORNBACH Group 2019
Logistics to customers (B2C)HORNBACH Baumarkt Subgroup
▪ Click and Collect in store
▪ Pick-up of online orders in store
Direct delivery
Fulfillment Partner
HORNBACH Delivery Center
Pick-up store Delivery
Online sales: 3 delivery optionsThe store as a partner for e-commerce
HORNBACHDVZ
Fulfillment Centre
SupplierDV
Factbook Q4/FY 2018/19 Page 13©HORNBACH Group 2019
43
50
50
11 4
Property HI Property HBM
Operating Leases Finance Lease
Others
Sales area in %No. of stores
Stat
us:
Febr
uary
28, 2
019
Property ownership and hidden reserves
27%
32%
31%
8%2%
Hidden reserves in retail properties1)
FY 2018/19
(€ million)
Book
valueYield value
(x13)2)
Hidden
reserves
(x13)2)
HORNBACH
Baumarkt
Subgroup (HBM)
733 1,052 319
HORNBACH
Immobilien
Subgroup (HI)
403 790 387
HORNBACH Group 1,136 1,842 706
1) based on our own assumptions and calculations
2) Long-term average; in the past 3 years HORNBACH stores have been sold by third parties with multiples between 15 and 23
Factbook Q4/FY 2018/19 Page 14©HORNBACH Group 2019
Market position
Factbook Q4/FY 2018/19 Page 15©HORNBACH Group 2019
18,932*
13,521
6,4265,543
4,0962,626 2,340* 2,318* 2,278 2,151*
Adeo Kingfisher Tengelmann (OBI) Bauhaus HORNBACH Hagebau Rautakesko Bricomarché REWE (Toom/ B1) Stark Group
[Source: Dähne, HORNBACH]
Top 10 Ranking: European DIY Retail GroupsHORNBACH Baumarkt Subgroup
Gro
up n
etsa
les
in €
mil
lion
Aki, Bricocenter,
Bricoman, Bricomart,
Dom Pro, Khane, Leroy
Merlin, Weldom,, Zodio
Bricodepot, B&Q,
Castorama, Koctas,
Kingfisher, Praktiker,
Screwfix
Byggmakker, K-
Rauta, Oma,
Rautia, Senukai
Hagebau, Cactus,
Werkers Welt,
Knauber, Leitermann
Toom, B1 Discount
RO (DE)
RO
AT
CH
CZ
DE
AT
CH
CZ
DE
LU
NL
SE
SK
AT
CH
CZ
DE
LU
NL
RO
SE
SK
SEAT
DE
LU
DE
Presence in HORNBACH regions
SE
Beijer Byggmaterial,
Neumann Bygg, STARK
# 5 in Europe
# 3 in Germany
*Revenue of 2017
Factbook Q4/FY 2018/19 Page 16©HORNBACH Group 2019
21.7 22.223.2 23.1
22.521.3 21.8 22.1 22.4 22.8
8.7% 8.8% 8.9% 9.0% 9.7%11.0%11.0%11.0%11.0%11.1%
0%
10%
20%
30%
40%
50%
60%
0
5.000
10.000
15.000
20.000
25.000
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Core DIY market volume in Germany (€ bn)
Gross sales HORNBACH
Market share HORNBACH
22.846.4
16.5
7.2
DIY stores Specialist retailers Small scale formats Total DIY core market
HORNBACH market share in Germany (2018) HORNBACH Baumarkt Subgroup
Gro
sssa
les
in €
bil
lion
of which online:
~ 390 € million
of which online:
~ 250 € million
[Source: BHB, GfK, IFH , Teipel Retail & Consulting, HORNBACH]
of which online:
~1.36 € million
HORNBACH
▪ Market share stationary: 11.1%▪ Market share online: ~30%
Core DIY market volume in Germany in 2018 Market share HORNBACH (10 years)
of which online:
~ 710 € million
Factbook Q4/FY 2018/19 Page 17©HORNBACH Group 2019
1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
1998
= 1
00%
DIY sector (GER) HORNBACH (GER)
Growth above the sector averageHORNBACH Baumarkt Subgroup
Like-for-like sales in
Germany
[Source: BHB/GfK DIY-Panel (bis 2013), GfK DIY-TSR (ab 2014), HORNBACH]
+38%
-10%
Calendar Year 2018
HORNBACH +1.7%
DIY Sector +1.3%
Insolvency of
Praktiker/Max Bahr
Start
HORNBACH
Online ShopVAT rise from
16% to 19%
Factbook Q4/FY 2018/19 Page 18©HORNBACH Group 2019
Highest productivity in the German DIY SectorHORNBACH Baumarkt Subgroup
OBI
BAUHAUSHORNBACH
HAGEBAU/ZEUS
TOOM
EUROBAUSTOFF
GLOBUS
BAUVISTA
HELLWEG
0
2000
4000
6000
8000
10000
12000
14000
16000
500 700 900 1.100 1.300 1.500 1.700 1.900 2.100 2.300 2.500
Aver
age
sto
re s
ize
(in
sqm
)
Net sales per sqm
Megastore
[Source: Dähne, HORNBACH]
Sales per sqm (€)
1282
1667
2210
1105 1049
1833
9.6
20.2
25.9
4.96.9
16.2
Sales per store (€ million)
Factbook Q4/FY 2018/19 Page 19©HORNBACH Group 2019
Highly satisfied customers across EuropeHORNBACH Baumarkt Subgroup
#1 Overall satisfactionin Austria, Netherlands, Sweden
#1 Product range, selection, offeringin Germany, Austria, Switzerland, Netherlands
#1 Product qualityin Germany, Switzerland, Netherlands, Sweden
#1 Price compared to competitorsin Germany, Austria, Netherlands
Sources: Kundenmonitor Germany/Austria/Switzerland, ABN AMRO Retailer of the Year (Netherlands), Svenskt
Kvalitetsindex/evimetrix (Sweden)
(Statements based on studies in Germany, Switzerland, Austria, Netherlands, Sweden.
No information collected for Czech Republic, Romania, Slovakia, Luxembourg)
Factbook Q4/FY 2018/19 Page 20©HORNBACH Group 2019
Financial Year 2018/19
Factbook Q4/FY 2018/19 Page 21©HORNBACH Group 2019
Financial year 2018/19: Highlights and lowlightsHORNBACH Group
Pleasing like-for-like sales growthInternational + 6.5 %
Germany + 2.2 %
Adjusted EBIT significantly below
previous year at 134.9 € million
+4.2%
+3 stores-18.6%
-34.4%Share price performance of
HORNBACH Holding
+5.3%
14.3 € millionNon-operating earnings held back by
one-off write-downs and provisions
+6.8%Personnel and material expenses
showed clearly disproportionate growth
compared with sales
Stable dividend
New stores in Zwolle (NL), Affoltern
(CH), Borås (SE)
Group sales at 4.4 € bn
2,210 €/qm #1 of Top 10 German DIY retailers
Factbook Q4/FY 2018/19 Page 22©HORNBACH Group 2019
Sales Growth – 5 YearsHORNBACH Group
€ m
illio
n
Rounding differences
213 218 229 248 265
13901524
16701820
1977
19662011
20402071
2118
2014/15 2015/16 2016/17 2017/18 2018/19
Hornbach Baustoff Union HORNBACH Baumarkt AG [International] HORNBACH Baumarkt AG [Germany]
+8.6%
+2.3%
+5.3%
+6.7%
3,5723,755
3,9414,141
4,362
Factbook Q4/FY 2018/19 Page 23©HORNBACH Group 2019
1130
1043
937
781
11621088
1006
840
Q 1 Q 2 Q 3 Q4
2017/18 2018/19
1196
1115
1007
823
12271163
1085
887
Q 1 Q 2 Q 3 Q 4
2017/18 2018/19
HORNBACH Group HORNBACH Baumarkt Subgroup
Quarterly Sales Growth
+2.7%+4.4%
+7.7%
+7.7%
+2.8%+4.3%
+7.5%
+7.5%
Factbook Q4/FY 2018/19 Page 24©HORNBACH Group 2019
Like-for-like Sales*HORNBACH Baumarkt Subgroup
* In constant currencies; all DIY retail stores that have been in operation for at least 1 year and all online sales
FY
2017/18
Q 1
2018/19
Q 2
2018/19
Q 3
2018/19
Q4
2018/19
FY
2018/19
Total 3.6 2.3 3.4 6.2 5.9 4.2
Previous year 3.0 5.4 2.6 2.7 3.3 3.6
Germany 1.5 -0.2 1.2 4.4 4.7 2.2
Previous year 1.4 3.8 0.3 0.5 0.9 1.5
International 6.1 5.2 5.8 8.2 7.1 6.5
Previous year 5.1 7.5 5.3 5.4 6.2 6.1
Factbook Q4/FY 2018/19 Page 25©HORNBACH Group 2019
87.4 76.8 76.592.6
78.9
65.4 74.4 75.4
81.781.9
34.521.3 30.0
28.8
19.7
-20.7 -21.3 -22.1-37.5 -45.7
2014/15 2015/16 2016/17 2017/18 2018/19
Q1 Q2 Q3 Q4
Adjusted EBITHORNBACH Group
110.0
5.5
54.2
81.9
3.6
53.3
HBM HBU HI
2017/18
2018/19
HBM: HORNBACH Baumarkt AG
HBU: HORNBACH Baustoff Union GmbH
HI: HORNBACH Immobilien AG
FY 2018/19 - Segments
165.6
159.8151.2
166.6134.9
Rounding differences
€ m
illio
n
Factbook Q4/FY 2018/19 Page 26©HORNBACH Group 2019
73.0 65.2 61.677.5
64.9
49.4 57.2 57.9
64.065.5
19.45.0 13.8
12.2
4.0
-26.6 -28.1 -30.4-43.7 -52.5
2014/15 2015/16 2016/17 2017/18 2018/19
Q1 Q2 Q3 Q4
Adjusted EBIT HORNBACH Baumarkt Subgroup
110.0
102.899.3
115.2
FY 2018/19 – Segments
81.9
Rounding differences
48.0
74.3
18.0
74.7
Retail Real Estate
2017/18
2018/19
€ m
illio
n
Factbook Q4/FY 2018/19 Page 27©HORNBACH Group 2019
rounding differences
EBIT adjusted
FY 2017/18 FY 2018/19 FY 2017/18 FY 2018/19
EBIT 161.2 120.6 102.5 67.2
Non-operating
Earnings-2.7 -4.4 -0.2 -4.3
Non-operating
Expenses+7.2 +18.7 +7.8 +19.0
EBIT adjusted 165.6 134.9 110.0 81.9
€ m
illio
n
-25.2%
-18.6%
-34.5%
-25.6%
HORNBACH Group HORNBACH Baumarkt Subgroup
Factbook Q4/FY 2018/19 Page 28©HORNBACH Group 2019
Cost structure in % of salesHORNBACH Group
27.9% 28.5% 27.9% 27.8% 28.2%
4.6% 4.9%4.9% 5.2% 5.2%
37.3% 37.0% 36.6% 36.6% 36.0%
32.9%33.3% 33.0% 33.0% 33.5%
2014/15 2015/16 2016/17 2017/18 2018/19
General and administration
expenses
Pre-opening expenses
Selling and store expenses
Gross margin
Expense ratio
Factbook Q4/FY 2018/19 Page 29©HORNBACH Group 2019
Gross Margin
36.1
36.6 36.636.5
36.6
37.3
37.0
36.6 36.6
36.0
36.8
37.4 37.437.3
37.4
38.0
37.7
37.2 37.3
36.7
2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19
HORNBACH Group
HORNBACH Baumarkt Subgroup
Factbook Q4/FY 2018/19 Page 30©HORNBACH Group 2019
81
525941
2017/18 2018/19
Earnings before taxes Net income
132
999675
2017/18 2018/19
Earnings before taxes Net income
Earnings before Taxes and Net Income (before Minority Interests)
HORNBACH Group HORNBACH Baumarkt Subgroup
20.7%27.5%23.7%27.2% Tax rateTax rate
-21.5% -30.2%-25.1% -36.2%
Factbook Q4/FY 2018/19 Page 31©HORNBACH Group 2019
Cash Flow Statement
2017/18 2018/19 2017/18 2018/19
Cash flow from operating activities 182.2 54.0 134.1 3.7
of which: funds from operations 200.1 181.8 145.3 128.8
of which: change in working capital -17.9 -127.8 -11.2 -125.1
Cash flow from investing activities -108.8 -190.7 -96.2 -179.6
Cash flow from financing activities -98.0 288.9 -47.7 316.3
Cash-effective change in cash and cash
equivalents -24.6 152.2 -9.8 140.4
Change in cash and cash equivalents due to
changes in exchange rates -1.4 0.0 -1.1 0.0
Cash and cash equivalents at March 1 190.1 164.1 113.0 102.1
Cash and cash equivalents end of February 164.1 316.3 102.1 242.5
rounding differences
HORNBACH Group HORNBACH Baumarkt AG Subgroup
€ m
illio
n
Factbook Q4/FY 2018/19 Page 32©HORNBACH Group 2019
129
184
2017/18 2018/19
HORNBACH Immobilien
HORNBACH Baustoff Union
HORNBACH Baumarkt
94%
4%
2%
CAPEXHORNBACH Group
Olomouc
148
€ m
illio
n
196
CAPEX split in 2018/19 – HORNBACH Group
29%
40%
29%
2%
Buyback of stores (Berlin-Vogelsdorf, Potsdam, Bielefeld)
Other investments in land and buildings
Plant and office equipment
Intangible assets
Factbook Q4/FY 2018/19 Page 33©HORNBACH Group 2019
▪ Focus on big catchment areas
▪ Large store format: 85% of stores > 10,000 sqm
▪ Homogeneous store network: Economies of scale in store operation and store development
▪ Meets customers needs and provides superior shopping experience
Selling Space(BHB weighted)
CapEx1)
8,500 – 10,999 sqm
incl. drive through15 – 20 € million
11,000 – 14,999 sqm 20 – 25 € million
≥ 15,000 sqm
incl. drive through25 – 30 € million
1) average CapEx for property and building
HORNBACH4
HORNBACH5
HORNBACH6
Investment in prime locationsHORNBACH Baumarkt Subgroup
Factbook Q4/FY 2018/19 Page 34©HORNBACH Group 2019
1704 1773
800922
164
316
February 28, 2018 February 28, 2019
1507 1463
700 693
804
512
February 28, 2019 February 28, 2018
Group Balance Sheet Structure (IFRS) HORNBACH Group
Liquid funds
Non-current assets Shareholders‘ equity
Current liabilities
Non-current liabilities
Rounding differences
Inventories, accounts
receivable and other
assets
2,668 3,011
50.0%
2,6683,011Total
Assets
Total Equity
and liabilities
54.8%
Factbook Q4/FY 2018/19 Page 35©HORNBACH Group 2019
1173 1262
722
834
102
243
February 28, 2018 February 28, 2019
1069 1049
531 496
738
453
February 28, 2019 February 28, 2018
Group Balance Sheet Structure (IFRS) HORNBACH Baumarkt Subgroup
1,998 2,338
45.7%
1,9982,338
52.5%
Total
Assets
Total Equity
and liabilities
Liquid funds
Non-current assets Shareholders‘ equity
Current liabilities
Non-current liabilities
Inventories, accounts
receivable and other
assets
Rounding differences
Factbook Q4/FY 2018/19 Page 36©HORNBACH Group 2019
Employees*HORNBACH Group
11380 12129
82348926
February 28, 2018 February 28, 2019
Germany International
21,05519,614
* incl. passive employees
HORNBACH Group HORNBACH Baumarkt Subgroup
10520 11225
82018893
February 28, 2018 February 28, 2019
Germany International
20,11818,721
Factbook Q4/FY 2018/19 Page 37©HORNBACH Group 2019
5.11
4.08
1.50 1.50
2017/18 2018/19
Earnings per share Dividend
1.84
1.290.68 0.68
2017/18 2018/19
Earnings per share Dividend
Earnings per share, dividend* and payout ratio
Payout ratio
HORNBACH Holding Group HORNBACH Baumarkt Subgroup
Payout ratio29.4% 37.0%36.7% 52.7%
*proposed dividend
Factbook Q4/FY 2018/19 Page 38©HORNBACH Group 2019
Outlook FY 2019/20
Factbook Q4/FY 2018/19 Page 39©HORNBACH Group 2019
New Store Openings and Outlook 2019/20
Sales and earnings forecast
HORNBACH Group for FY 2019/20
HORNBACH
Group
HORNBACH
Baumarkt Subgroup
Sales 2019/20 Sales to increase in a medium single-digit
percentage range
Sales 2018/19 4,362 € million 4,096 € million
Adjusted EBIT
2019/20
More than 15% More than 30%
above previous year‘s level*
Adjusted EBIT
2018/19
135 € million 82 € milion
Capex 2019/20 110 - 130 € million 100 - 120 € million
Capex 2018/19 196 € million 184 € million
*including effects from initial application of IFRS 16
Takeover of 3 Builders‘ merchant outlets in Baden-Württemberg
as of April 1, 2019
Duiven (Q4)
Kristianstad (Q3)
Prešov (Q3)
Factbook Q4/FY 2018/19 Page 40©HORNBACH Group 2019
First-time application of IFRS 16: lease accounting
▪ No impact on operating business, liquidity situation, or
financial management
▪ Material impact on:
▪ Balance sheet: recognition of right-of-use assets
and lease liabilities
▪ Income statement: recognition of depreciation on
right-of-use assets and interest expenses (instead
of rental expenses)
▪ First-time application in 2019/20 financial year, i.e.
first publication based on IFRS 16 is the Quarterly
Statement on June 28, 2019
▪ Modified retrospective method: figures for 2018/19 not
adjusted – conversion items recognized as adjustment
to revenue reserves in opening balance sheet as of
March 1, 2019.
All rental relationships previously classified as operating leases are affected:
Rented storesLogistics centers
Advertising space
…
Factbook Q4/FY 2018/19 Page 41©HORNBACH Group 2019
2.28.2019 3.1.2019 2.28.2019 3.1.2019
Property, plant,
& equipment
1,709.7 € million 2,377.2 € million
Plus 667.5 € million
1,221.7 € million 2,388.0 € million
Plus 1,166.3 € million
Financial debt 939.9 € million 1,629.9 € million
Plus 690.0 € million
762.1 € million 1,953.7 € million
Plus 1,191.6 € million
IFRS 16 - Restatement Effect on Balance Sheet and P&L
HORNBACH Group HORNBACH Baumarkt Subgroup
2018/19 IMPACT 2019/20e 2018/19 IMPACT 2019/20e
Depreciation &
Amortization
115.1 € million IFRS16 Effect:
Plus 77.0 € million
93.0 € million IFRS16 Effect:
Plus 139.5 € million
Adjusted EBIT 134.9 € million IFRS16 Effect:
Plus 12.7 € million
81.9 € million IFRS16 Effect:
Plus 21.5 € million
EBT 98.5 € million IFRS16 Effect:
Minus 7.1 € million51.6 € million IFRS16 Effect:
Minus 13.3 € million
Balance sheet
P&L
Factbook Q4/FY 2018/19 Page 42©HORNBACH Group 2019
Financial Calendar 2019/20HORNBACH Group
ContactInvestor Relations
Axel Müller
(+49) 0 63 48 / 60 – 2444
Anne Spies
(+49) 0 63 48 / 60 – 4558
www.hornbach-group.com
June 28, 2019 Financial Update 1st Quarter of 2019/20 as of May 31, 2019
July 4/5, 2019 Annual General Meeting of HORNBACH Baumarkt AG and
HORNBACH Holding AG & Co. KGaA
September 26, 2019 Half-year Report 2019/20 as of August 31, 2019
DVFA Analysts‘ Conference HORNBACH Holding AG & Co. KGaA
December 19, 2019 Financial Update 3rd Quarter of 2019/20 as of November 30, 2019
DISCLAIMER
This presentation is to be read in the context of the audited financial data of the HORNBACH Holding Group and the disclosures made in the notes to the
consolidated financial statements contained in the annual report. It contains statements relating to the future based on assumptions and estimates made by
HORNBACH’s Board of Management. Forward-looking statements are only valid at the time at which they are made. Although we assume that the expectations
reflected in these forecast statements are realistic, the company can provide no guarantee that these expectations will turn out to be accurate. The assumptions
may involve risks and uncertainties which could result in actual events differing significantly from the forecast statements. Such factors include those discussed
in the “Risk Report” and “Outlook” of the annual report. We do not assume any obligation to update the forward-looking statements contained in this
presentation.