Investor Presentation • Mar 8, 2017
Investor Presentation
Open in ViewerOpens in native device viewer
This presentation contains forward-looking statements that are subject to various risks and uncertainties. Future results could differ materially from those described in these forward-looking statements due to certain factors, e.g. changes in business, economic and competitive conditions, regulatory reforms, results of clinical trials, foreign exchange rate fluctuations, uncertainties in litigation or investigative proceedings, and the availability of financing. Fresenius does not undertake any responsibility to update the forward-looking statements contained in this presentation.
1 – Net income incl. attributable to non-controlling interest
1 – Based on market capitalization of FSE as of March 01, 2017
2 – Based on consolidated market capitalization of FSE and FME as of March 01, 2017 and Pro Forma consolidated net debt as of January 31, 2017
3 – Held by Fresenius ProServe GmbH, a wholly owned subsidiary of FSE
4 – Based on market capitalization of FME as of March 01, 2017
1 – Before special items
2 – Incl. attributable to non-controlling interest
3 – 2011 sales were adjusted by -€161 m according to a U.S. GAAP accounting change This solely relates to Fresenius Medical Care North America
1 – 2015 before special items
2 – Incl. attributable to non-controlling interest, 2015 before special items
World leader in dialysis products and services treating 308,471 patients in 3,624 clinics worldwide1 Industry Dynamics
~6% global patient growth p.a. ~3.8 million patients by 2020 expected
1 – As of December 31, 2016
| h N t A o r m |
i e r c a |
||
|---|---|---|---|
| i de Pr ov r |
ie Pa t ts n |
Co ie tr un s |
|
| 8 9, 0 0 0 1 |
2 | ||
| 1 8 8, 5 0 0 |
1 | ||
| 2 2 4, 0 0 0 |
1 | ||
| 2 1 5, 2 0 0 |
1 | ||
| 2 1 4, 2 0 0 |
1 | ||
| i L A t a n m |
i e c a r |
||
| i de Pr ov r |
ie Pa t ts n |
ie Co tr un s |
|
| 3 0, 4 0 0 |
7 | ||
| E r o p e, u |
i d d l f i M E A t, e a s r c a |
||
|---|---|---|---|
| i de Pr ov r |
ie Pa t ts n |
Co ie tr un s |
|
| 9, 8 0 0 5 |
2 6 |
||
| 2 2, 6 0 0 |
1 5 |
||
| 9, 0 0 1 5 |
1 | ||
| 1 9, 2 0 0 |
2 2 |
||
| 7, 0 0 0 |
1 | ||
| O t |
8 0 0 4, h e r |
4 | |
| 7 | 2, 3 0 0 % |
3 | |
| i de Pr ov r |
ie Pa t ts n |
ie Co tr un s |
|
|---|---|---|---|
| 2 9, 3 0 0 |
1 2 |
||
| 5, 6 0 0 |
6 | ||
| ho S i- Ka i wa |
5, 2 0 0 |
1 | |
| 1 0 0 4, |
1 | ||
| 3, 3 0 0 |
5 | ||
| 6 1 0 |
2 |
1 – Company data and internal estimates, as of December, 31 2016 (if not stated otherwise)
2 – Company data and internal estimates, as of September, 30 2016
| \$ i l l i m o n |
2 0 6 1 |
2 0 1 5 |
G h t o r w |
|---|---|---|---|
| l l T S t o e a a s |
9 1 7 1 1 , |
6 3 8 1 7 , |
1 % 7 + |
| E B I T D A |
3 4 1 3 , |
3 0 4 4 , |
1 2 % + |
| i m a r g n |
1 9 1 % |
1 8 2 % |
|
| E B I T |
2 6 3 8 , |
2 3 2 7 , |
1 3 % + |
| i m a r g n |
% 1 4 7 |
3 9 % 1 |
|
| I t t, t n e e s n e r |
4 0 6 - |
3 9 1 - |
4 % - |
| E B T |
2 2 3 2 , |
9 3 6 1 , |
% 1 5 + |
| T a e s x |
6 8 3 - |
6 2 3 - |
1 0 % - |
| l l N i i t t t o n -c o n r o n g n e r e s |
3 0 6 - |
2 8 4 - |
8 % - |
| 2 N I t e n c o m e |
2 3 1 4 , |
0 2 9 1 , |
3 2 % 1 + |
1 – 7% organic growth, 1% acquisitions, -1% currency effects
2 – Net income attributable to shareholders of Fresenius Medical Care AG & Co. KGaA
3 – +16% adjusted by settlement costs for an agreement in principle related to GranuFlo in 2015 and acquisitions effects
1 – Before special items
| € i l l i m o n |
2 0 6 1 |
2 0 1 5 |
h G t o r w |
|---|---|---|---|
| l S l T t o a a e s |
6 0 0 7 , |
9 0 5 5 , |
1 % 1 + |
| 3 E B I T D A |
9 1 4 7 , |
6 1 4 4 , |
2 % + |
| i m a r g n |
% 2 4 6 |
% 2 4 3 |
|
| 3 E B I T |
2 2 1 4 , |
8 9 1 1 , |
3 % + |
| i m a r g n |
2 0 4 % |
2 0 0 % |
|
| I t t, t n e r e s n e |
9 1 4 - |
8 1 4 - |
9 1 % + |
| 3 E B T |
0 1 7 5 , |
0 0 1 5 , |
% 7 + |
| 3 T a x e s |
3 2 3 - |
3 0 6 - |
6 % - |
| l l i i N t t t o n -c o n o n g n e e s r r |
3 6 - |
3 0 - |
2 0 % - |
| 2, 3 N t I e n c o m e |
6 7 1 |
6 6 9 |
% 7 + |
1 – 5% organic growth, -1% divestitures, -3% currency effects
2 – Net income attributable to shareholders of Fresenius Kabi AG
3 – 2015 before special items
1 – German Federal Statistical Office 2015; total costs, gross of the German hospitals less academic research and teaching
2 – As of December 31, 2016
1 – Before special items
2 – EBITDA Margin
| € i l l i m o n |
2 0 6 1 |
2 0 1 5 |
h G t o r w |
|---|---|---|---|
| l S l T t o a a e s |
8 3 5 4 , |
8 5 5 7 , |
1 % 5 + |
| 3 E B I T D A |
8 7 7 |
8 3 1 |
6 % + |
| i m a r g n |
% 1 5 0 |
% 1 4 9 |
|
| 3 E B I T |
6 8 2 |
6 0 4 |
% 7 + |
| i m a r g n |
1 1 7 % |
1 1 5 % |
|
| I t t, t n e r e s n e |
3 7 - |
8 4 - |
2 3 % + |
| 3 E B T |
6 4 5 |
9 2 5 |
9 % + |
| 3 T a x e s |
1 0 0 - |
8 1 0 - |
7 % - |
| l l i i N t t t o n -c o n o n g n e e s r r |
2 - |
1 - |
1 0 0 % - |
| 2, 3 N t I e n c o m e |
3 5 4 |
8 3 4 |
2 % 1 + |
1 – 4% organic growth, 1% acquisitions
2 – Net income incl. attributable to shareholders of HELIOS Kliniken GmbH
3 – 2015 before special items
760 health care projects in 78 countries successfully completed
| i l l i € m o n |
2 0 1 6 |
2 0 1 5 |
G h t o r w |
|---|---|---|---|
| l S a e s |
2 9 0 8 3 , |
2 7 6 2 6 , |
1 5 % + |
| 2 E B I T D A |
5 5 0 0 , |
5 0 7 3 , |
8 % + |
| 2 E B I T |
4 3 2 7 , |
3 9 5 8 , |
9 % + |
| I t t, t n e e s n e r |
5 8 2 - |
6 1 3 - |
5 % + |
| 2 E B T |
3 7 4 5 , |
3 3 4 5 , |
1 2 % + |
| 2 T a x e s |
1 0 5 1 - , |
9 8 3 - |
7 % - |
| 2, 3 N I t e n c o m e |
2 6 9 4 , |
2 3 6 2 , |
1 4 % + |
| 4 l E m p o y e e s |
2 3 2 8 7 3 , |
2 2 2 3 0 5 , |
1 – 6% organic growth, 1% acquisitions, -1% divestitures, -1% currency effects
2 – Before special items
3 – Net income incl. attributable to non-controlling interest
4 – As of December, 31
Net Debt/EBITDA1
1 – At actual FX rates for both EBITDA and net debt
2 – Pro forma acquisitions, before special items
3 – Before special items
4 – Adjusted due to debt issuance cost restatement (U.S. GAAP standard ASU 2015 – 03)
5 – Pro forma excluding advances made for the acquisition of hospitals from Rhoen-Klinikum AG, before special items
6 – Pro Forma the acquisition of Quirónsalud: 3.1x (at LTM average FX rates for both net debt and EBITDA)
7 – Pro Forma acquisitions
8 – Calculated at expected annual average exchange rates, for both net debt and EBITDA; without large unannounced acquisitions
| in € i l l io m n |
3 in \$ i l l io m n |
f % o l c to ta ap |
E B I T D A L T M x |
|
|---|---|---|---|---|
| d lve ( \$ ) F S E 2 0 1 3 Cr i t Ag t: Re €, U S- e re em en vo r |
3 0 0 |
4 3 1 6 |
0. 4 % |
|
| S 2 0 1 3 Cr d i ( €, S- \$ ) F E t Ag t: Te Lo A U e re em en rm an |
2, 8 4 7 |
2, 6 2 2 |
3. 2 % |
|
| ( \$ ) Se io No €, U S- te n r s |
5, 3 6 9 |
5, 6 5 9 |
6. 9 % |
|
| Co b le ds t i Bo nv er n |
9 7 7 |
0 3 0 1, |
3 % 1. |
|
| hu l ds he Sc in Lo c an s |
2, 1 8 9 |
2, 3 0 7 |
2. 8 % |
|
| l Co ia Pa m m er c p er |
8 1 7 |
8 8 1 |
0. 2 % |
|
| O he de b les l de b iss t t to ta t ts r s ua nc e co s g ro ss , |
4 9 6 |
5 2 3 |
0. 6 % |
|
| l b ( S l. C ), To ta De t F E F M ex c g ro ss |
9 9 6 1 1, |
2, 6 1 4 5 |
% 1 5. 4 |
|
| h ( l. ) Ca F M C s ex c |
7 9 6 |
8 3 9 |
1. 0 % |
|
| To l de b ( F S E l. F M C ), ta t t ex c ne |
1 1, 2 0 0 |
1 1, 8 0 6 |
1 4. 4 % |
|
| l de b To ta F M C t, t ne |
2 3 7, 4 |
8 2 7, 5 |
9. 6 % |
|
| Co l i da io A d j t tm ts ns o n us en |
( 1 2 ) |
( 1 3 ) |
||
| l c l i da d de b To ta te t, t on so ne |
8, 6 1 1 1 |
9, 6 8 1 1 |
2 0 % 4. |
3. 1x |
| ke l Ma i iza io 1 t c ta t r ap n |
5 9, 0 6 6 |
6 2, 2 1 5 |
7 6. 0 % |
9. 9x |
| l c i l iz io To ta ta t ap a n |
6 7 7, 7 7 |
8 1, 8 3 3 |
1 0 0. 0 % |
1 3. 0x |
| 2 P F S E G E B I T D A Fo ro up ro rm a |
5, 9 5 8 |
1 – Based on market capitalization for FSE and FMC as of March 01, 2017
2 – Before special items; pro forma acquisition of Quironsalud and FME acquisitions
3 – Exchange rate of 1.0541 as of December 31, 2016, except for market capitalization which uses exchange rate as of March 01, 2017
4 - Pro Forma the acquisition of Quironsalud: €2.6bn Senior Notes, €1.2bn Incremental credit facilities, €1.0bn Schuldschein loans, €500 million Synthetic Convertible bonds, €110 million cash. Subject to working capital adjustments
1 – Based on utilization of major financing instruments
Commercial Papers Equity-neutral convertible bonds Credit Agreement Schuldschein Loans Senior Notes
1 – Based on utilization of major financing instruments
2 – Pro Forma the acquisition of Quironsalud: €2.6bn Senior Notes, €1.2bn Incremental credit facilities, € 1.0bn Schuldschein loans and €500 million Synthetic Convertible bonds
1 – Based on utilization of major financing instruments
2 – Pro Forma the acquisition of Quironsalud: €2.6bn Senior Notes, €1.2bn Incremental credit facilities, € 1.0bn Schuldschein loans and €500 million Synthetic Convertible bonds
1 – Pro Forma the acquisition of Quirónsalud: €2.6bn Senior Notes, €1.2bn Incremental credit facilities, € 1.0bn Schuldschein loans and €500 million Synthetic Convertible bonds
1 – Pro Forma the acquisition of Quirónsalud: €2.6bn Senior Notes, €1.2bn Incremental credit facilities, € 1.0bn Schuldschein loans and €500 million Synthetic Convertible bonds
Market leader in size and quality with excellent growth prospects
Strong management team with proven track recordand ongoing commitment to Fresenius
Combination forms powerful platform for knowledge & best practice transfer
Substantialcost and growth synergies
Health care expenditure per capita in Spain below EU average
Close dovetailing of inpatient and outpatient care
Public – NHS (PPPs)
Expansion of existing facilities
Greenfield projects
Acquisition of private hospitals
| l i d i T t t o a c o n s e r a o n |
€ 6 b ( h d d b f b ) 5 7 i t- n o n n e e e a c a s a r a s s • 1 A 1 0 8 E B I T D A 2 0 1 7 p p r o x x e • |
|---|---|
| i i F n a n c n g |
f 6 h l d I 1 t s s a n c e o m s a e s a e a u r v u • ~ d € 4 0 0 V i M t t m o c o r a e r a l f h h d b f i d B i t t a a n c e o e p c a s e p c e e n a n c e u r r • - |
| d b / N E B I T D A t t e e |
f 2 0 1 6 3 1 p r o o r m a x ~ • b k h b h l f f 2 0 1 7 i i 2 5 3 0 t t t e a c n o o m a o x a n g e w r • ‒ |
1 – Based on mid-point of projected 2017 EBITDA range of €520m ‒ €550m
| S o c e s u r |
€ i l l i m o n |
U s e s |
€ i l l i m o n |
|---|---|---|---|
| 1 E i t q u y |
4 0 0 |
2 h P P i c a s e c e u r r |
5 7 6 0 , |
| i l C i b l E t t t q -n e o n e e u y u r a v r |
0 0 5 |
i C T t t n o n o r a s a c s s |
0 5 |
| S i N t e n o o e s r |
2 6 0 0 , |
||
| S h l d h i L e n o n c u s c a |
1, 0 0 0 |
||
| d d S i S C i t e n o r e c u r e r e l F i i i t a c e s |
1, 2 0 0 |
||
| h C a s |
1 1 0 |
||
| l T t o a |
5 8 1 0 , |
G t e s a m |
5 8 1 0 , |
1 – As portion of the purchase price payment
2 – Subject to working capital adjustments
| € l l h d i i t t i t t m o n e x c e p o e r w s e s a e |
1 2 0 1 6 B a s e |
1 2 0 1 7 e |
||
|---|---|---|---|---|
| 4 S l h ( ) t a e s g r o w c c |
1 6, 7 5 0 |
8 % 1 0 % – |
||
| 4, 5 N i h ( t t e n c o m e g r o w c |
) 1, 1 4 4 c |
7 % 9 % – |
||
| l h ( i ) S t a e s g o o g a n c r w r |
6, 0 0 7 |
5 % 7 % – |
||
| h ( ) E B I T t g o c c r w |
1, 1 7 1 |
5 % 7 % – |
||
| l h ( i ) S t a e s g r o o r g a n c w |
2 5, 8 4 3 |
3 % 5 % – |
||
| S l ( d ) t a e s r e p o r e |
2 8 3 5, 4 |
b l l € 8. 6 i i o n ~ uiró the f Q lud 3 ~ €2 .5 b illio reo nsa n |
||
| E B I T |
2 6 8 3 |
1, 0 2 0 –1 0 7 0 , uiró the f Q lud 3: E of €30 0 to €3 20m BIT reo nsa (EB ITD A € 480 to €50 0m ort izat ion €8 0m , am , dep iati €10 0m ) rec on |
||
| l h ( i ) S t a e s g o o g a n c r w r |
1, 1 6 0 |
5 % 1 0 % – |
||
| h E B I T t g r o w |
6 9 |
% 0 % 5 1 – |
||
| 1 – A l l da din IFR S ta to ac co r g ón 2 – He lio s K lin i ke n G lu din Qu ir lu d er ma ny , e xc g sa 3 – hs li da d 11 t te m on co ns o |
f fec f t 4 – Ex lu din he wi h t ts nt t c g e o ag ree me A f fai d J tic rs an us e t i i bu b le ha ho l de 5 – Ne ttr ta to nc om e a s re rs o |
f V he U .S. D art nts ete ep me o ran s f F ius dic l C & C KG M aA res en e a are o. |
| l l h d € i i i t t t t m o n e c e p o e s e s a e x r w |
1 2 0 1 6 B a s e |
1 2 0 1 7 e |
|
|---|---|---|---|
| S l h ( ) t a e s g r o w c c |
2 9 4 7 1 , |
% % 1 5 1 7 – |
|
| 2 i h ( ) N t t e n c o m e g o c c r w |
1, 5 6 0 |
1 7 % 2 0 % – |
1 – All data according to IFRS
2 – Net income attributable to shareholders of Fresenius SE &Co.KGaA
• Aging population and higher incidence of chronic diseases World population age 60+ will reach >2bn by 2050 (WHO)
• By 2022, one third of all global health expenditure will occur in Emerging Economies 21/3
1 World Bank: Health expenditure per capita
1 – Mid-point of the 2017 sales guidance, adjusted for current exchange rates
2 – Mid-point of the 2017 net income guidance, adjusted for current exchange rates
3 – Calculated on the basis of the mid-point of the 2020 target range
At current exchange rates; excluding strategic acquisitions; at current IFRS rules
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.