Investor Presentation • Feb 22, 2017
Investor Presentation
Open in ViewerOpens in native device viewer
Bad Homburg, 22 February 2017
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.
HELIOS internationalization: Acquisition of Quirónsalud
All business segments contributed to solid organic growth
Continued double-digit earnings growth
Positive outlook for 2017
Ambitious new mid-term targets
Pay-out ratio: 22%
1Proposal
Constant currency growth rates 2015 EBIT before special items Net income attributable to shareholders of Fresenius SE & Co. KGaA; 2015 before special items
| € m |
Q / 2 0 4 1 6 |
1 Q ∆ 4 Y Y o |
/ 2 0 F Y 1 6 |
1 ∆ F Y Y Y o |
|---|---|---|---|---|
| S l a e s |
3 8 7 7 , |
6 % |
2 9 0 8 3 , |
6 % |
| 2 E B I T |
3 1, 2 5 |
1 1 % |
3 4 2 7 , |
0 1 % |
| N i t t t e n e r e s |
1 4 9 - |
8 % - |
5 8 2 - |
5 % |
| 2 I t n c o m e a e s x |
3 0 5 - |
9 % - |
1, 0 5 1 - |
8 % - |
| 2, 3 N i t e n c o m e |
4 3 9 |
7 % |
1, 5 9 3 |
1 3 % |
1Constant currency growth rates
2015 before special items
3Net income attributable to shareholders of Fresenius SE & Co. KGaA
For a detailed overview of special items please see the reconciliation tables on slides 49–50.
2015 EBIT before special items
| l l T t o a s a e s |
1, 5 5 0 |
3 % |
6 0 0 7 , |
5 % |
|---|---|---|---|---|
| f / A i P i i L i t s a a c c a n - f i / i A A m e r c a r c a |
4 4 2 |
7 % |
1, 7 0 2 |
1 0 % |
| L i A i / A f i t a n m e r c a r c a |
1 5 5 |
8 % |
5 9 4 |
% 1 4 |
| A i P i f i s a a c c - |
2 8 7 |
6 % |
1 1 0 8 , |
8 % |
| h N A i t o r m e r c a |
5 4 2 |
1 % - |
2 1 7 0 , |
3 % |
| E u r o p e |
6 6 5 |
% 4 |
2 3 1 5 , |
3 % |
| € m |
/ Q 4 2 0 1 6 |
O i r g a n c h G t o r w |
/ F Y 2 0 1 6 |
O i r g a n c h G t o r w |
| € m |
Q / 2 0 6 4 1 |
1 ∆ Q 4 Y Y o |
/ 2 0 6 F Y 1 |
1 ∆ F Y Y Y o |
|---|---|---|---|---|
| E u r o p e Ma in rg |
0 0 1 1 7. 7 % |
8 % bp 6 0 s |
3 3 4 1 6. 1 % |
0 % bp -5 0 s |
| h i N t A o m e r r c a Ma in rg |
1 6 8 3 0 % 1. |
1 % 5 - 9 0 bp -4 s |
8 3 7 3 8. 6 % |
% 5 0 bp 5 s |
| f / / f A i P i i L i A i A i t s a a c c a n m e c a c a r r - Ma in rg |
1 0 3 2 3. 3 % |
2 1 % 2 3 0 bp s |
3 4 8 2 0. 4 % |
1 9 % 2 3 0 bp s |
| C d C & R D t t o r p o r a e a n o r p o r a e |
6 3 - |
2 % - |
3 0 4 - |
6 % 1 - |
| l T E B I T t o a in Ma rg |
3 0 8 9. 9 % 1 |
1 % - 0 0 bp -1 s |
1, 2 2 4 2 0. % 4 |
5 % 0 bp 4 s |
Constant currency growth rates
2015 before special items Margin growth at actual rates For a detailed overview of special items please see the reconciliation tables on slides 49–50.
•Improving contract manufacturing business
1 Organic sales growth
2 Before special items; primarily relating to the transaction
| € m |
/ Q 4 2 0 1 6 |
∆ Q 4 Y Y o |
/ F Y 2 0 1 6 |
∆ F Y Y Y o |
|---|---|---|---|---|
| l l T t o a s a e s |
1, 4 6 1 |
4 % |
5 8 4 3 , |
5 % |
| E B I T b l h d l f l E i i i i t t s a s e c n c p o r o o |
1 3 7 |
3 % |
6 9 7 |
6 % |
| i M a r g n |
2. 0 % 1 |
0 b 1 p s |
% 1 1. 7 |
2 0 b p s |
| / A i i i D i i t t t q s o n s e s e s c u v u r ( l d / d l d ) i i i i 1 M i t t < c o n s o a o n e c o n s o a o n y r a r g n |
2 1 0. 0 % |
-- -- |
3 6. 0 % |
-- -- |
| l T E B I T t o a M i a g n r |
1 7 5 1 2. 0 % |
4 % b 1 0 p s |
6 8 2 1 1. 7 % |
7 % b 2 0 p s |
2015 before special items
For a detailed overview of special items please see the reconciliation tables on slides 49–50.
| € m |
Q / 4 2 0 1 6 |
∆ Q 4 Y Y o |
/ F Y 2 0 1 6 |
∆ F Y Y Y o |
|---|---|---|---|---|
| P j t r o e c b i u s n e s s |
2 6 9 |
1 1 % |
5 9 4 |
3 % |
| S i e r v c e b i s n e s s u |
1 5 1 |
% 4 |
6 6 5 |
% 4 |
| l l T t o a s a e s |
4 2 0 |
2 1 0 % |
1, 1 6 0 |
2 5 % |
| T l E B I T t o a |
3 8 |
1 2 % |
6 9 |
8 % |
| 1 O d k i t r e r n a e |
3 3 4 |
2 0 % - |
0 1, 1 7 |
3 % 1 |
1Project business only
Organic sales growth
| O i t p e r a |
C F n g |
C ( a p e x |
) t n e |
C F r e e a s |
1 h l F o w |
|
|---|---|---|---|---|---|---|
| € m |
Q / 0 4 2 1 6 L |
i T M M a r g n |
Q / 0 4 2 1 6 L |
i T M M a r g n |
Q / 0 4 2 1 6 |
i L T M M a r g n |
| 3 4 5 |
6 % 1 5 |
1 1 5 - |
% 5 4 - |
2 3 0 |
% 1 1 1 |
|
| 1 8 5 |
1 0 6 % |
1 7 3 - |
5 9 % - |
1 2 |
3 4 7 % |
|
| 5 | 2 3 % |
5 - |
0 9 % - |
0 | 1 4 % |
|
| / h C O t t o p o a e e r r r |
8 | n a |
1 - |
n a |
7 | n a |
| l. C E F M x c |
5 4 3 |
2 1 3 3 % |
2 9 4 - |
5 4 % - |
2 4 9 |
2 7 9 % |
| 3 1, 1 5 |
2 3 % 1 |
5 5 1 - |
% 5 5 - |
6 7 4 |
6 8 % |
1Before acquisitions and dividends
2Margin incl. FMC dividend
3Understated: 5.4% excluding €43 million of capex commitments from acquisitions
| € h i d t t t t m 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 |
||
|---|---|---|---|---|
| l h ( i ) S t a e s g r o o r g a n c w |
6 0 0 7 , |
5 % 7 % – |
||
| h ( ) E B I T t g r o w c c |
1, 1 7 1 |
% % 5 7 – |
||
| l h ( i ) S t a e s g o o g a n c r w r |
2 5 8 4 3 , |
3 % 5 % – |
||
| S l ( d ) t a e s e p o e r r |
2 8 3 5 4 , |
b l l € 8 6 i i o n ~ ón he f Q lu d 3 ~ bi l lio t uir € 2.5 reo sa n |
||
| E B I T |
2 6 8 3 |
1, 0 2 0 1, 0 7 0 – ón 3: he f Q lu d f € 3 0 0 t uir EB IT reo sa o € 3 20 ( EB IT DA €4 8 0 t €5 0 0m to m o , n € 8 0m de ort iza tio iat ion am pr ec , €1 0 0m ) |
||
| S l h ( i ) t a e s g o o g a n c r w r |
1, 1 6 0 |
% 1 0 % 5 – |
||
| h E B I T t g r o w |
6 9 |
5 % 1 0 % – |
All data according to IFRS; for a detailed reconciliation of US-GAAP to IFRS please see slides 49-50.
2Helios Kliniken Germany, excluding Quirónsalud
11 months consolidated
| h € i t t t t m e c e p o e s e s a e x r w |
d | 1 2 0 1 6 B a s e |
1 2 0 1 7 e |
|---|---|---|---|
| l h ( ) S 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 r o w ( ) c c |
6 0 1, 5 |
% 2 0 % 1 7 – |
1 All data according to IFRS; for a detailed reconciliation of US-GAAP to IFRS please see slides 49-50.
2 Net income attributable to shareholders of Fresenius SE &Co.KGaA
•Bolt-on acquisitions
•Enter new geographic markets
Incremental pre-tax synergies of ~€50m p.a.
Building European platform for international patients
| k i f i i M E t t a e n g o s n g r x l h i V C a e a u n |
h i d i S E t t t e n g e n n g a n e n s o n r x f l h i V C o a e a u n |
i f E x p a n s o n o G h i P e o g r a p c r e s e n c e |
|
|---|---|---|---|
| d d I j t t t n e g r a e p r o e c a n • b d l i i s e c e s n e s s m o e r v u |
h d H i i g -e n s e r v c e s • |
h k F t t u r e r m a r e • i i i i t t t p e n e a o n n e s n g r x |
|
| f i l d l L e e m o e c y c s - |
l i l T t t o o p e o n a r a a • |
k t t t a g e m a e s r r |
|
| d l P P P m o e s - |
f h l h t t m a n a g e m e n o e a f l i i t i c a r e a c e s |
i i l k N t t t e w n e r n a o n a m a r e • t i e n r e s |
Mid-point of the 2017 sales guidance, adjusted for current exchange rates
Mid-point of the 2017 net income guidance, adjusted for current exchange rates
Calculated on the basis of the mid-point of the 2020 target range
At current exchange rates; excluding strategic acquisitions; at current IFRS rules
| h Q G t 4 Y Y o o r w |
h G t o r w |
F Y Y Y o |
|||||
|---|---|---|---|---|---|---|---|
| € m |
/ Q 4 2 0 1 6 |
l t a c u a t a e s r |
t t c o n s a n t a e s r |
/ F Y 2 0 1 6 |
l t a c u a t a e s r |
t t c o n s a n t a e s r |
|
| l S e a s |
7, 7 3 8 |
7 % |
6 % |
2 9, 0 8 3 |
5 % |
6 % |
|
| 1 E B I T |
2 3 1, 5 |
% 1 1 |
% 1 1 |
3 2 4, 7 |
9 % |
0 % 1 |
|
| N i t t t e n e r e s |
-1 4 9 |
-9 % |
8 % - |
-5 8 2 |
5 % |
5 % |
|
| 1 I t n c o m e a e s x |
-3 0 5 |
-9 % |
9 % - |
-1 0 5 1 |
-7 % |
8 % - |
|
| 2 N i t e n c o m e |
4 3 9 |
6 % |
7 % |
1, 5 9 3 |
1 2 % |
1 3 % |
1 2015 before special items
2Net income attributable to shareholders of Fresenius SE & Co. KGaA; before special items
For a detailed overview of special items please see the reconciliation tables on slides 49–50.
| / Q 4 2 0 1 6 |
∆ Q 4 Y Y o |
|||
|---|---|---|---|---|
| l S a e s |
\$ 6 8 U S 4 7 m , |
8 % |
||
| E B I T |
\$ S 8 6 U 7 m |
9 % 1 |
||
| S l a e s |
€ 1, 0 5 5 m |
2 % |
||
| 1 E B I T |
€ 3 0 8 m |
3 % - |
||
| l S a e s |
€ 1, 4 6 1 m |
4 % |
||
| E B I T |
€ 1 7 5 m |
4 % |
||
| l S a e s |
€ 2 0 4 m |
9 % |
||
| E B I T |
€ 3 8 m |
2 % 1 |
1 2015 before special items
For a detailed overview of special items please see the reconciliation tables on slides 49–50.
| € m |
/ F Y 2 0 1 6 |
/ F Y 2 0 1 5 |
|---|---|---|
| b f d l l E i i i t t t t a r n n g s e o r e a x a n n o n c o n r o n g n e r e s |
3 7 4 5 , |
3 2 6 2 , |
| T a e s x |
1, 0 5 1 - |
9 6 5 - |
| l l h f N i i t t t, t o n c o n r o n g n e r e s e r e o |
0 1, 1 1 - |
9 3 9 - |
| d l C b b l F i M i t i t t t i t t r e s e n u s e c a a r e n e n c o m e n o a r u a e o ( / ) F i Q 1– 4 1 6 6 9 % e s e n s r u : ~ |
6 -7 7 |
6 4 1 - |
| N l l i i h l d i F i M d i l C t t t o n c o n r o n g n e r e s o e r s n r e s e n u s e c a a r e ( Q / 6 S \$ 3 0 6 d d l C 's 1– 4 1 U i t F i M i : m a c c o r n g o r e s e n u s e c a a r e l ) F i i S t t t n a n c a a e m e n s |
-2 7 6 |
-2 5 6 |
| l l h l d b ( ), N i i i F i K i -€ 3 6 t t t o n o n o n g n e e o e n e e n m c r r s r s r s u s a i l i ( -€ 2 ), i d ( -€ 1 ) d d F H F V r e s e n u s e o s m r e s e n u s a m e m a n u e d 's 2 3 % l h ( -€ 0 ) t F i V t i 1 o r e s e n u s a m e e x e r n a o w n e r s p m |
-4 9 |
-4 2 |
| i i b b l i S & C G N t t t t t F E K A e n c o m e a a e o e s e n s o a r u r u |
9 3 1, 5 |
3 8 1, 5 |
| € m |
/ 2 0 6 F Y 1 |
L T M M i a r g n |
/ 2 0 F Y 1 5 |
L T M M i a r g n |
∆ Y Y o |
|---|---|---|---|---|---|
| i h l O t C F p e r a n g a s o w |
3 5 7 4 , |
2 3 % 1 |
3 3 2 7 , |
2 0 % 1 |
% 7 |
| C ( ) t a p e x n e |
1, 6 0 3 - |
5 5 % - |
1, 4 6 2 - |
5 2 % - |
1 0 % - |
| h l F C F e e a s o r w ( be fo d d de ds ) is i t io iv i re cq ns n n a u a |
9 1, 7 1 |
6 8 % |
8 6 1, 5 |
6 8 % |
6 % |
| ( ) A i i t i t c q u s o n s n e |
8 -4 5 |
-3 2 |
-- | ||
| d d D i i e n v s |
-7 3 8 |
-6 3 9 |
-1 5 % |
||
| C h l F F r e e a s o w ( f is i io d d iv i de ds ) te t a r a cq u ns a n n |
7 4 8 |
2 6 % |
1, 1 9 4 |
4 3 % |
3 7 % - |
| O t p e r a |
i C F n g |
C ( ) t a p e x n e |
1 F C h F l r e e a s o w |
|||
|---|---|---|---|---|---|---|
| € m |
/ F Y 2 0 1 6 |
L T M M i a g n r |
/ F Y 2 0 1 6 |
L T M M i a g n r |
/ F Y 2 0 1 6 |
L T M M i a g n r |
| 9 9 1 |
1 6 5 % |
3 2 3 - |
5 4 % - |
6 6 8 |
1 1 1 % |
|
| 6 2 2 |
1 0 6 % |
3 4 9 - |
5 9 % - |
2 7 3 |
3 4 7 % |
|
| 2 7 |
2 3 % |
1 1 - |
0 9 % - |
6 1 |
% 1 4 |
|
| C / O h t t o r p o r a e e r |
1 | n a |
6 - |
n a |
5 - |
n a |
| l. E F M C x c |
1, 7 1 7 |
2 3 3 % 1 |
6 8 9 - |
% 5 4 - |
0 2 8 1, |
2 9 % 7 |
| 3 5 7 4 , |
2 3 % 1 |
6 0 3 1 - |
% 5 5 - |
9 1, 7 1 |
6 8 % |
Before acquisitions and dividends
2Margin incl. FMC dividend
3Understated: 5.4% excluding €43 million of capex commitments from acquisitions
*At annual average FX rates for both EBITDA and net debt
1Pro forma acquisitions; before special items
2Adjusted due to debt issuance cost restatement (U.S. GAAP standard ASU 2015-03)
3Pro forma excluding advances made for the acquisition of hospitals from Rhön-Klinikum AG; before special items
4Before special items
5Pro forma acquisitions
6Pro forma Quirónsalud: 3.1
7Calculated at expected annual average exchange rates, for both net debt and EBITDA; without large unannounced acquisitions
1 Net debt at year-end exchange rate; EBITDA at LTM average exchange rates 2 Pro forma Quirónsalud: 3.2
Based on utilization of major financing instruments
Pro Forma the acquisition of Quironsalud: €2.6bn Senior Notes, €1.2bn Incremental facilities, € 1.0bn Schuldschein loans and €500 million Synthetic Convertible bonds
Senior Notes46%Syndicated senior secured credit facilities21%Schuldscheinloans18%Equity neutral convertible bond9%Total debt financed volume€5.3bnAverage interest rate/cost of debt 1.7% p.a. Financing mix 02004006008001,000 1,200 1,400 1,600 2020 2021 2022 2023 2024 2025 2026 2027 2032Syndicated senior secured credit facilities Schuldschein loanEquity-neutral convertible bond Senior NotesAverage maturity 7.0 years. €mMaturity profile 11 Outstanding amount after amortization
| l l T t o a s a e s |
0 1, 5 5 |
3 % |
0 0 6 7 , |
5 % |
|---|---|---|---|---|
| f h l T i T a n s s o n e c n o o g r u y |
||||
| d l / M i D i e c a e v c e s |
2 6 2 |
9 % - |
1, 0 3 9 |
1 % |
| l l C i i N i i t t n c a u r o n |
0 3 4 |
% 7 |
6 1, 5 7 |
% 7 |
| f h I i T n s o n e a p u r y |
2 2 5 |
% 7 |
8 6 1 |
6 % |
| I V D g s r u |
6 6 0 |
5 % |
2 5 3 1 , |
5 % |
| € m |
Q / 2 0 6 4 1 |
O i r g a n c h G t r o w |
/ 2 0 6 F Y 1 |
O i r g a n c h G t r o w |
| € m |
2 0 6 1 |
2 0 1 5 |
k 2 0 6 R 1 e m a r s |
|---|---|---|---|
| l S a e s |
0 0 6 7 , |
9 0 5 5 , |
h 5 % ic t o rg a n g ro w |
| E B I T D A i % m a g n r |
1, 4 7 9 2 4 6 |
1, 4 4 6 2 4 3 |
|
| E B I T i % m a r g n |
2 2 1, 4 2 0 4 |
8 9 1, 1 2 0. 0 |
|
| N i t t t e n e e s r |
1 4 9 - |
1 8 4 - |
|
| b f E i t a n n g s e o e a e s r r x d l l i i t t t a n n o n c o n r o n g n e r e s |
0 1, 7 5 |
0 0 1, 5 |
|
| I t n c o m e a x e s T % t a a e x r |
3 2 3 - 3 0 0 |
3 0 6 - 3 0 4 |
|
| l l i i N t t t o n o n o n g n e e c r r s |
3 6 - |
3 0 - |
|
| 1 N i t e n c o m e |
6 7 1 |
6 6 9 |
2015 before special items
1Attributable to shareholders of Fresenius Kabi AG
| € m |
2 0 1 6 |
2 0 1 5 |
k R 2 0 1 6 e m a s r |
|---|---|---|---|
| 1 N i t e n c o m e ( l. l l ) i i i t t t n n o n o n o n g n e e c c r r s |
7 5 2 |
6 1 0 |
|
| / D i i i i t t t e p r e c a o n a m o r z a o n |
2 5 5 |
2 5 7 |
|
| h k l C i i i t a n g e n o n g c a p a w r |
1 6 - |
4 6 |
|
| C h f l f t i a s o w r o m o p e r a o n s i % M a r g n |
9 9 1 6 1 5 |
9 3 1 3 1 5. |
|
| C A P E X t n e , |
3 2 3 - |
3 2 4 - |
d ( ) 6 6 % isc t io 2 0 1 5: 6 7 % re na ry -d ( ) 3 4 % isc io 2 0 1 5: 3 3 % t n on re na ry |
| f C h l o a s w b f d i i t i e o r e a c q u s o n s a n d d d i i v e n s |
6 6 8 |
8 9 5 |
|
| A i i i t t c q u s o n s, n e |
1 1 4 - |
1 6 - |
|
| f h l F e e o r c a s w f ( b d i i d d ) e o r e v e n s |
5 5 4 |
3 5 7 |
1After special items
| € m |
2 0 6 1 |
2 0 1 5 |
k 2 0 6 R 1 e m a r s |
|---|---|---|---|
| b l A i t c c o u n s r e c e v a e |
6 9 7 |
7 4 7 |
S O 2 0 6: da ( 2 0 6 ) D 1 4 7 1 5: 4 s y |
| I i t n e n o e s v r |
1, 3 5 4 |
1, 2 0 2 |
da ( ) S O I 2 0 1 6: 1 5 2 2 0 1 5: 1 3 5 y s |
| d F i t x e a s s e s |
6 3 7 7 , |
2 7 7 7 , |
Go dw i l l ( 3 1, 2 0 1 6 ) € 2 bn De 5. o c : |
| h O t t e a s s e s r |
1, 3 6 5 |
1, 1 6 9 |
|
| l T t t o a a s s e s |
2 1 1, 1 5 |
0 3 9 1 5 , |
|
| b D t e |
5 1 5 5 , |
5 2 3 4 , |
|
| O h l i b i l i i t t e r a e s |
2 2 6 5 , |
2 0 3 5 , |
|
| ( l. l l ) E i i i i t t t. q n c n o n c o n o n g n u y r |
3 7 1 4 , |
3 1 0 8 , |
|
| l l i b i l i i d T t t o a a e s a n h h l d ' i t s a e o e s e q r r u y |
1 1, 1 2 5 |
1 0 3 9 5 , |
| l S l T t o e a a s |
6 1, 4 1 |
% 4 |
8 3 5 4 , |
% 5 |
|---|---|---|---|---|
| A i i i t c q u s o n s ( l d ) i t i 1 < c o n s o a o n y r |
2 0 |
n a |
0 5 |
n a |
| b l h d l f l E i i i i t t s a s e c n c p o o o r |
1, 4 4 1 |
2 % |
5 7 9 3 , |
4 % |
| € m |
/ Q 4 2 0 1 6 |
∆ Q 4 Y Y o |
/ F Y 2 0 1 6 |
∆ F Y Y Y o |
For a detailed overview of special items please see the reconciliation tables on slides 49–50.
| / F Y 2 0 1 6 |
/ F Y 2 0 1 5 |
h C a n g e |
|
|---|---|---|---|
| f h l N i t A l i i t o o o s p a s c u e c a r e c n c s l P t- t i i o s a c u e c a r e c n c s - |
1 1 2 8 8 2 4 |
1 1 1 8 7 2 4 |
1 % % 1 0 % |
| f b d N o o e s l A i i t c e c a e c n c s u r - P l i i t- t o s a c u e c a r e c n c s - |
3 0 6 4 7 , 2 9, 6 1 8 5, 0 8 8 |
3 0 6 4 7 , 2 8, 9 1 4 5, 1 6 2 |
2 % 2 % -1 % |
| d A i i m s s o n s A ( i i ) t t t c u e c a r e n p a e n - |
1, 2 2 9, 1 2 5 |
1, 1 9 3, 4 2 3 |
3 % |
| O c c u p a n c y P t- t o s a c u e c a r e - |
8 2 % |
8 2 % |
|
| l h f ( d ) A t t v e r a g e e n g o s a y a y s 1 A t e e c u c a r - P t- t o s a c u e c a r e - |
6. 4 2 6. 1 |
6. 4 2 6. 4 |
|
| d d b f l B t a e o s a e s |
0 3 % |
0 2 % |
1 German average (2015): 7.3
| € m |
2 0 1 6 |
2 0 1 5 |
k R 2 0 1 6 e m a r s |
|---|---|---|---|
| l S a e s |
5 8 4 3 , |
5 5 7 8 , |
les h 4 % ic t o rg an sa g ro w |
| E B I T D A i % M a r g n / D i i i i t t t e p r e c a o n a m o r z a o n |
8 7 7 0 1 5. 1 9 5 - |
8 3 1 9 1 4 1 9 1 - |
|
| E B I T M i % a g n r |
6 8 2 1 1. 7 |
6 4 0 1 1. 5 |
|
| N t i t t e n e r e s |
3 7 - |
8 4 - |
|
| b f d E i t a r n n g s e o r e a x e s a n l l i i t t t n o n c o n o n g n e e s r r |
6 4 5 |
5 9 2 |
|
| I t n c o m e a e s x T % t a x r a e |
1 0 0 - 1 5. 5 |
1 0 8 - 1 8. 2 |
|
| l l N i i t t t o n c o n r o n g n e r e s |
2 - |
1 - |
|
| 1 N i t e n c o m e |
5 4 3 |
4 8 3 |
Before special items
1Attributable to shareholders of HELIOS Kliniken GmbH
| € m |
2 0 1 6 |
2 0 1 5 |
k R 2 0 1 6 e m a s r |
|---|---|---|---|
| 1 i N t e n c o m e ( i l. l l i i ) t t t n c n o n c o n r o n g n e r e s |
5 4 5 |
0 8 5 |
|
| / D i i i i t t t e p r e c a o n a m o r z a o n |
9 1 5 |
9 1 1 |
|
| h k l C i i i t a n g e n o n g c a p a w r |
1 1 8 - |
8 0 - |
|
| h f l f C i t a s o w r o m o p e r a o n s % M i a r g n |
2 2 6 0. 6 1 |
8 6 1 1 1. 1 |
|
| C A P E X t n e , |
3 4 9 - |
2 7 1 - |
|
| C h f l a s o w b f d d d d i i t i i i e o r e a c q u s o n s a n v e n s |
2 3 7 |
3 4 7 |
|
| A i i i t t c q s o n s, n e u |
4 8 - |
4 7 |
|
| f h l F ( b f d d d ) i i r e e c a s o w e o r e v e n s |
2 2 5 |
3 9 4 |
1After special items
| € m |
2 0 1 6 |
2 0 1 5 |
k 2 0 1 6 R e m a r s |
|---|---|---|---|
| b l A i t c c o u n s r e c e v a e |
9 7 4 |
6 3 5 |
S O 2 0 6: da ( 2 0 3 ) D 1 4 7 1 5: 4 s y |
| l d P i t t t o p e p a n a n e q p m e n r r y, u ( ) t n e |
2 6 2 9 , |
2 5 3 8 , |
|
| G d i l l o o w |
4 5 4 4 , |
3 4 4 4 , |
|
| h O t t e a s s e s r |
7 7 9 |
7 9 6 |
|
| l T t t o a a s s e s |
8 0 1 7 , |
8 3 0 4 , |
|
| b D t e |
1, 4 0 6 |
1, 2 8 2 |
l. de b fro In t 2 0 0 5 H E L I O S c m ( ) is i io € 6 0 0 t ac q u n m |
| O h l i b i l i i t t e e r a s |
1, 0 4 4 |
1, 1 5 4 |
|
| E i t q u y ( l. l l ) i t i i t t n c n o n c o n r o n g n e r e s |
8 5 5 5 , |
6 3 5 4 , |
|
| l l i b i l i i d T t t o a a e s a n h h l d ' i t s a e o e s e q r r u y |
8 0 1 7 , |
8 3 0 4 , |
| € m |
Q / 2 0 1 6 4 |
h G t o r w Q 4 Y Y o |
/ 2 0 1 6 F Y |
h G t o r w F Y Y Y o |
|---|---|---|---|---|
| b P j t i r o e c u s n e s s |
2 6 9 |
% 1 1 |
9 5 4 |
3 % |
| b S i i e c e s n e s s r v u |
1 5 1 |
4 % |
5 6 6 |
4 % |
| l l T t o a s a e s |
2 0 4 |
9 % |
6 0 1, 1 |
% 4 |
| l T E B I T t o a M i a g n r |
3 8 9 0 % |
1 2 % b 2 0 p s |
6 9 5. 9 % |
8 % b 2 0 p s |
| 1 O d i k t r e r n a e |
3 3 4 |
2 0 % - |
0 1, 1 7 |
3 % 1 |
| 1 d b k l O e a c o g r r |
1, 9 6 1 |
1 9 % |
1Project business only
| € m |
2 0 1 6 |
2 0 1 5 |
k R 2 0 1 6 e m a s r |
|---|---|---|---|
| S l a e s |
6 0 1, 1 |
8 1, 1 1 |
h 5 % i t o g a n c g o r r w |
| E B I T D A i % M a r g n |
8 0 6 9 |
7 5 6. 7 |
|
| E B I T M i % a r g n |
6 9 5 9 |
6 4 5. 7 |
|
| N t i t t e n e r e s |
2 - |
3 - |
|
| b f E i t a n n g s e o e a e s r r x d l l i i t t t a n n o n c o n o n g n e e s r r |
6 7 |
6 1 |
|
| I t n c o m e a x e s T % t a a e x r |
2 1 - 3 1. 0 |
6 1 - 2 6. 2 |
|
| N l l i i t t t o n o n o n g n e e c r r s |
1 - |
1 - |
|
| 1 N i t e n c o m e |
4 5 |
4 4 |
|
| ( b f ) R O E % t e o e a e s r x |
1 9 6 |
1 9 4 |
|
| 1 |
1Attributable to shareholders of Vamed AG
| € m |
2 0 1 6 |
2 0 1 5 |
k R 2 0 1 6 e m a s r |
|---|---|---|---|
| i N t ( l. l l ) i t i i t t e n c o m e n c n o n c o n r o n g n e r e s |
6 4 |
4 5 |
|
| / D i t i t i t i e p r e c a o n a m o r z a o n |
1 1 |
1 1 |
|
| h k l C i i i t a n g e n o n g c a p a w r |
3 0 - |
3 - |
|
| f f C h l i t a s o w r o m o p e r a o n s % M i a r g n |
2 7 2 3 |
3 5 4 7 |
|
| C A P E X t n e , |
1 1 - |
1 1 - |
|
| C h f l ( b f d d d d ) i i t i i i a s o w e o r e a c q u s o n s a n v e n s |
6 1 |
2 4 |
|
| A i i t i t c q u s o n s, n e |
0 | 4 - |
|
| h f l F ( b f d d d ) i i e e c a s o r w e o r e v e n s |
1 6 |
3 8 |
| € m |
2 0 1 6 |
2 0 1 5 |
k R 2 0 1 6 e m a s r |
|---|---|---|---|
| b l A i t c c o u n s r e c e v a e |
2 0 9 |
9 8 1 |
O 2 0 6 6 6 d D S 1 a s : y ( ) 2 0 1 5 6 5 : |
| l d P i t t t o p e p a n a n e q p m e n r r y, u |
7 2 |
7 1 |
|
| b l I i t t n a n g e a s s e s |
0 3 1 |
0 1 4 |
|
| h O t t e a s s e s r |
7 2 4 |
6 1 5 |
|
| l T t t o a a s s e s |
0 8 1, 1 |
9 8 8 |
|
| b D t e |
1 7 6 |
1 6 1 |
|
| h l b l O i i i i t t e r a e s |
5 9 1 |
5 1 3 |
|
| E i t ( i l. l l i i ) t t t q u y n c n o n c o n r o n g n e r e s |
3 4 1 |
3 1 4 |
|
| l l i b i l i i d T t t o a a e s a n h h l d ' i t s a r e o e r s e q u y |
0 8 1, 1 |
9 8 8 |
| h d € i t t t t m e e p o e e e x c r w s s a |
2 0 1 6 d i t o n g o a c c r U S G A A P |
∆ | 2 0 1 6 d i t o n g o a c c r I F R S |
||
|---|---|---|---|---|---|
| S l a e s |
6 0 0 7 , |
-- | 6 0 0 7 , |
||
| E B I |
T | 1, 2 2 4 |
1 5 3 - |
1, 1 7 1 |
|
| S l a e s |
2 8 3 5 4 , |
-- | 2 8 3 5 4 , |
||
| E B I T |
2 6 8 2 |
1 | 2 6 8 3 |
||
| l S 1, 1 6 0 a e s |
-- | 1, 1 6 0 |
|||
| E B I T |
6 9 -- |
6 9 |
1 Under IFRS, research and development expenses include non-recurring valuation losses on capitalized development expenses. These relate to in-process R&D of product approval projects which were bought with the acquisition of Fresenius Kabi USA, Inc. Under US-GAAP these expenses were already recognized at the time of acquisition. Moreover differences stem from the timing of accruals.
Helios Kliniken Germany, excluding Quirónsalud
| € m |
d 2 0 1 6 i t a c c o n g o r U S G A A P |
∆ | d 2 0 1 6 i a c c o n g r I F R S t o |
|
|---|---|---|---|---|
| S l a e s |
2 9 0 8 3 , |
1 3 8 8 |
2 9 4 7 1 , |
|
| 2 i N t e n c o m e |
1, 5 9 3 |
3 3 3 |
1, 5 6 0 |
1Under U.S. GAAP, certain value adjustments for receivables at Fresenius Medical Care North America were directly deducted from sales.
2 Net income attributable to shareholders of Fresenius SE &Co.KGaA
3 Under IFRS, research and development expenses include non-recurring valuation losses on capitalized development expenses. These relate to in-process R&D of product approval projects which were bought with the acquisition of Fresenius Kabi USA, Inc. Under US-GAAP these expenses were already recognized at the time of acquisition. Moreover differences stem from the timing of accruals.
| € m |
F Y / 2 0 1 6 S G U A A P |
/ F Y 2 0 1 6 S I F R |
|---|---|---|
| S l a e s |
2 9 0 8 3 , |
2 9 4 7 1 , |
| E B I T |
4 3 2 7 , |
4 3 0 2 , |
| N i t t t e n e e s r |
5 8 2 - |
5 8 2 - |
| N i t e n c o m e |
1 1, 5 9 3 |
1 1, 5 6 0 |
| h f l O i t p e a n g c a s o r w |
3 5 7 4 , |
3 5 8 5 , |
| l h l B t t t a a n c e s e e o a |
6 4 4 4 7 , |
6 6 9 4 7 , |
1Net income attributable to shareholders of Fresenius SE & Co. KGaA
The Group's U.S. GAAP financial results as of December 31, 2016 do not include special items, whereas the U.S. GAAP financial results as of December 31, 2015 include special items. Net income attributable to shareholders of Fresenius SE& Co.KGaA was adjusted for these special items. The table below shows the special items and the reconciliation from net income (before special items) to earnings according to U.S.GAAP.
| Ne in i bu b le t t tr ta co m e a ha ho l de f Fr iu S E & Co K Ga A to s re rs o es en s |
4 1 4 |
-5 5 |
0 | 0 | 3 5 9 |
|---|---|---|---|---|---|
| No l l in in tr te t nc on o g re s |
-2 7 8 |
-2 7 8 |
|||
| Ne in t co m e |
6 9 2 |
-5 5 |
0 | 0 | 6 3 7 |
| In ta co m e xe s |
-2 8 0 |
-2 8 0 |
|||
| fo Ne in be t ta co m e re xe s |
9 7 2 |
-5 5 |
0 | 0 | 9 1 7 |
| l In te t r t re s es u |
-1 3 7 |
-1 3 7 |
|||
| E B I T |
1, 1 0 9 |
-5 5 |
0 | 0 | 1, 0 5 4 |
| le Sa s |
7, 2 5 7 |
7, 2 5 7 |
|||
| €m | Q / 2 0 4 1 5 be fo ia l re s p ec i te m s |
f f ic ie e nc y p ro g ra m K A B I |
in io te t g ra n fo ts co s r ire d R h ön ac q u ho ls i ta sp |
d isp l g in os a a s fro tw m o H E L I O S ho ls i ta sp |
Q / 2 0 4 1 5 d in to ac co r g U. S. G A A P ( in l. ia l c sp ec ) i te m s |
The special items are reported in the Group Corporate/Other segment.
The Group's U.S. GAAP financial results as of December 31, 2016 do not include special items, whereas the U.S. GAAP financial results as of December 31, 2015 include special items. Net income attributable to shareholders of Fresenius SE& Co.KGaA was adjusted for these special items. The table below shows the special items and the reconciliation from net income (before special items) to earnings according to U.S.GAAP.
| in i bu b le Ne t t tr ta co m e a ha ho l de f iu S & Co Ga to Fr E K A s re rs o es en s |
1, 4 2 3 |
-8 9 |
-1 0 |
3 4 |
1, 3 5 8 |
|---|---|---|---|---|---|
| l l No tr in in te t nc on o g re s |
-9 3 9 |
-9 3 9 |
|||
| in Ne t co m e |
2, 3 6 2 |
-8 9 |
0 -1 |
3 4 |
2, 2 9 7 |
| In ta co m e xe s |
-9 8 3 |
6 1 |
2 | -9 6 5 |
|
| in be fo Ne t ta co e re xe m s |
3, 3 4 5 |
-1 0 5 |
-1 2 |
3 4 |
3, 2 6 2 |
| l In te t r t re s es u |
-6 1 3 |
-6 1 3 |
|||
| E B I T |
3, 9 5 8 |
-1 0 5 |
-1 2 |
3 4 |
3, 8 7 5 |
| le Sa s |
2 7, 6 2 6 |
2 7, 6 2 6 |
|||
| €m | / 2 0 F Y 1 5 be fo ia l re s p ec i te m s |
f f ic ie e nc y p ro g ra m K A B I |
in io te t g ra n fo ts co s r ire d R h ön ac q u ho ls i ta sp |
d isp l g in os a a s fro tw m o H E L I O S ho ls i ta sp |
/ 2 0 F Y 1 5 d in to ac co r g U. S. G A A P ( in l. ia l c sp ec ) i te m s |
The special items are reported in the Group Corporate/Other segment.
| 0 3 0 2 0 5 1 7 |
t 2 0 R 1 1 7 t s t e p o r o n q u a r e r |
|---|---|
| 1 2 0 5 2 0 1 7 |
l l k f / A G M i F M i t t n n a e n e a e e n g a n a n u r r u r , |
| 0 0 8 2 0 1 1 7 |
d 2 2 0 R t t 1 7 n e p o r o n q u a r e r |
| 0 2 1 1 2 0 1 7 |
d R 3 2 0 1 7 t t r e p o r o n q u a r e r |
Please note that these dates could be subject to change.
Investor RelationsFresenius SE & Co. KGaAphone: +49 6172 608-2485 e-mail: [email protected] For further information and current news: www.fresenius.com
Follow us on Twitter www.twitter.com/fresenius_ir and LinkedIn: www.linkedin.com/company/fresenius-investor-relations
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.