Earnings Release • Jun 14, 2012
Earnings Release
Open in ViewerOpens in native device viewer
© Fresenius Medical Care I June 2012 3
| \$ in m | Q1 2011 | Q1 2012 | Growth in % |
|---|---|---|---|
| Net revenue | 2,984 | 3,249 | 9 |
| Net income attributable to FMC AG & Co. KGaA | 221 | 370 | 68 |
| Earnings per share | 0.73 | 1.22 | 67 |
| Excluding investment gain: | |||
| Net income attributable to FMC AG & Co. KGaA | 221 | 244 | 10 |
| Earnings per share | 0.73 | 0.80 | 10 |
Total revenue improved 9% (10%cc) to \$ 3,249 m*
| Same market treatment |
|||||
|---|---|---|---|---|---|
| \$ in m | Q1 2011 | Q1 2012 | Growth in % |
Growth in % cc |
growth in % |
| North America | 1,730 | 1,918 | 11 | 11 | 3 |
| International | 503 | 560 | 11 | 16 | 5 |
| Total | 2,233 | 2,478 | 11 | 12 | 4 |
cc = constant currency
Global total product growth of 6% cc (incl. internal)
| \$ in m | Q1 2011 | Q1 2012 | Growth in % |
Growth in % cc |
|---|---|---|---|---|
| Total product revenue | 1,025 | 1,061 | 4 | 6 |
| External revenue | 751 | 771 | 3 | 5 |
| North America | 195 | 187 | (4) | (4) |
| International | 552 | 576 | 4 | 8 |
| cc = constant currency |
Maintaining or growing market position
Growth (Q1 2012 /Q1 2011)
| North America |
+ 9% |
|---|---|
| Services |
+11% |
| Products (Total Revenue (North America) |
|
| HD& PD disposables |
+6.0% |
| Total Renal Products (excl. Pharma) |
+3.5% |
| Total RTG Products |
-1.6% |
| Products (External Revenue (North America adj.*) |
|
| HD& PD disposables |
+6.3% |
| Total Renal Products (excl. Pharma) |
+1.6% |
| Total RTG Products |
-2.5% |
*Adjusted to exclude Liberty/RAI from External Revenue
| \$ in m | Q1 2011 | Q1 2012 | Growth in % |
|
|---|---|---|---|---|
| Operating cash flow | 175 | 481 | 174 | Favorable DSO development globally |
| % of revenue | 6 | 15 | ||
| Capital expenditures, net* | (113) | (122) | ||
| Free cash flow | 62 | 359 | 477 | |
| Acquisitions and investments, net of divestitures* |
(339) | (1,526) | Liberty acquisition closed Feb. 28, 2012 |
|
| Free cash flow after acquisitions and investments |
(277) | (1,167) | 322 | |
* A reconciliation to the most directly comparable U.S. GAAP financial measures is provided in the attachments
| in \$ m | in € m | % of total capitalization |
PF EBITDAx1 LTM March 12 |
|
|---|---|---|---|---|
| Cash and cash equivalents | 580 | 434 | 1.95% | |
| Revolving credit facility | 7 0 |
5 2 |
0.24% | |
| Term Loan A | 1,185 | 887 | 3.98% | |
| Term Loan B | 1,518 | 1,136 | 5.10% | |
| Total bank debt | 2,773 | 2,076 | 9.32% | 0.9x |
| Existing 6.875 % senior notes | 495 | 371 | 1.66% | |
| Existing 5.500 % senior notes | 331 | 248 | 1.11% | |
| Existing 5.750 % senior notes | 645 | 483 | 2.17% | |
| Existing 5.250 % senior notes | 735 | 550 | 2.47% | |
| Existing 6.500 % senior notes | 922 | 691 | 3.10% | |
| Existing 5.625 % senior notes | 800 | 599 | 2.69% | |
| Existing 5.875 % senior notes | 700 | 524 | 2.35% | |
| Floating Rate Notes | 134 | 100 | 0.45% | |
| Euro notes | 267 | 200 | 0.90% | |
| EIB agreements | 352 | 263 | 1.18% | |
| A/R facility | 201 | 151 | 0.68% | |
| Other2 | 455 | 340 | 1.53% | |
| Total net debt | 8,228 | 6,161 | 27.64% | 2.8x |
| Market capitalization3 | 21,537 | 16,125 | 72.36% | |
| Total capitalization | 29,765 | 22,286 | 100.00% |
1 Based on March LTM 2012 Pro forma EBITDA of \$2,919 m I 2 Consists of other bank debt (incl. short term debt), capital lease obligations 3 Based on market capitalization for FMC as of March 31, 2012 I Based on exchange rate of USD / EUR of 1.3356 as of March 31, 2012
| Revenue growth in constant currency | • 13 -15% |
|---|---|
| Revenue | 1) • ~ \$ 14.0 bn |
| EBIT-Margin | • ~ 16.9% |
| Net income, attributable to shareholders of FMC AG & Co. KGaA | • ~ \$ 1.14 bn |
| Acquisitions | • ~ \$ 1.8 bn |
| Capex | • ~ \$ 0.7 bn |
| Total debt / EBITDA | • < 3.0 |
1) US-GAAP revenue following first time adoption of Accounting Standards Codification 954-605 where patients service revenues is reduced for bad debt. The comparable revenue for the fiscal year 2011 is \$12,571 million
© Fresenius Medical Care I June 2012 17
We lead in every major market, treating more than 253,041 patients worldwide
| Rank 1 | Rank 2 | |
|---|---|---|
| Dialyzers | FME | Gambro |
| Dialysis machines | FME | Nikkiso |
| Hemodialysis concentrates | FME | Fuso |
| Bloodlines | FME | Gambro |
| Peritoneal dialysis products | Baxter | FME |
Sold around 93,000,000 dialyzers in 2011
© Fresenius Medical Care I June 2012 22
© Fresenius Medical Care I June 2012 24
25 © Fresenius Medical Care I June 2012
Reconciliation of non-US-GAAP financial measures to most comparable US-GAAP measure
All numbers are in \$ m
| External revenue Q1 (excl. \$8 m Corporate) | Q1 2011 | Q1 2012 | Growth in % |
Growth in % cc |
|---|---|---|---|---|
| International product revenue | 644 | 682 | 6 | 10 |
| - Internal revenue |
(92) | (106) | ||
| = International external revenue | 552 | 576 | 4 | 8 |
| North America product revenue | 377 | 371 | (2) | (2) |
| - Internal revenue |
(181) | (184) | ||
| = North America external revenue | 195 | 187 | (4) | (4) |
| Total product revenue | 1,025 | 1,061 | 4 | 6 |
| - Internal revenue |
(274) | (290) | ||
| Total external revenue | 751 | 772 | 3 | 5 |
| Capital expenditure, net | Q1 2011 | Q1 2012 | ||
| Purchase of property, plant and equipment | (117) | (124) | ||
| - Proceeds from sale of property, plant and equipment |
4 | 2 | ||
| = Capital expenditure, net | (113) | (122) |
Reconciliation of non-US-GAAP financial measures to most comparable US-GAAP measure
All numbers are in \$ m
| Cash Flow | Q1 2011 | Q1 2012 | |
|---|---|---|---|
| Acquisitions, investments and net purchases of | (339) | (1,703) | |
| intangible assets | |||
| + Proceeds from divestitures | - | 177 | |
| = Acquisitions and investments, net of divestitures |
(339) | (1,526) |
| Patients, treatments, clinics – Q1 2012 |
Clinics | Patients | Treatments in million |
|---|---|---|---|
| North America | 2,053 | 161,656 | 5,75 |
| Growth in % | 13 | 17 | 10 |
| International | 1,066 | 91,385 | 3,47 |
| Growth in % | 13 | 16 | 18 |
| Europe | 604 | 48,452 | 1.84 |
| Latin America | 219 | 25,759 | 0.99 |
| Asia-Pacific | 243 | 17,174 | 0.63 |
| TOTAL | 3,119 | 253,041 | 9.21 |
| Growth in % | 13 | 17 | 13 |
Reconciliation of non-US-GAAP financial measures to most comparable US-GAAP measure
| Debt | Q1 2012 | FY2011 | FY 2010 | FY 2009 | FY 2008 |
FY 2007 |
|---|---|---|---|---|---|---|
| Short term borrowings (incl. A/R program1) | 104 | 99 | 671 | 316 | 684 | 217 |
| + Short term borrowing from related parties | 15 | 28 | 10 | 10 | 1 | 2 |
| + Current portion of long-term debt and capital lease obligations |
3,107 | 1,589 | 264 | 158 | 455 | 85 |
| + Current portion of trust preferred securities | - | - | 625 | - | - | 670 |
| + Long-term debt and capital lease obligations less current portion |
5,583 | 5,495 | 4,310 | 4,428 | 3,957 | 4,004 |
| + Trust preferred securities less current portion |
- | - | - | 656 | 641 | 664 |
| TOTAL debt | 8,809 | 7,211 | 5,880 | 5,568 | 5,738 | 5,642 |
| EBITDA | Q1 2012 | FY2011 | FY 2010 | FY 2009 | FY 2008 |
FY 2007 |
| Last twelve months operating income (EBIT) | 2,284 | 2,075 | 1,924 | 1,756 | 1,672 | 1,580 |
| + Last twelve months depreciation and amortization |
635 | 557 | 503 | 457 | 416 | 363 |
| + Non-cash charges | 56 | 54 | 45 | 50 | 44 | 41 |
| EBITDA (annualized) | 2,975 | 2,686 | 2,472 | 2,263 | 2,132 | 1,984 |
| Total Debt / EBITDA | 2.96 | 2.69 | 2.38 | 2.46 | 2.69 | 2.84 |
| 1 2006 - 2010 |
Investor Relations Else-Kröner-Str. 1 61352 Bad Homburg v.d.H.
| Ticker: | FME or FMS (NYSE) |
|---|---|
| WKN: | 578 580 |
| ISIN: | DE00057858002 |
Aug 01, 2012 Report on 1st – 2nd quarter 2012
Oct 31, 2012 Report on 1st – 3rd quarter 2012
* Please notice that these dates might be subject to change
Constant Currency: Changes in revenue include the impact of changes in foreign currency exchange rates. We use the non-GAAP financial measure "at constant exchange rates" in our filings to show changes in our revenue without giving effect to period-to-period currency fluctuations. Under U.S. GAAP, revenues received in local (non-U.S. dollar) currency are translated into U.S. dollars at the average exchange rate for the period presented. When we use the term "constant currency," it means that we have translated local currency revenues for the current reporting period into U.S. dollars using the same average foreign currency exchange rates for the conversion of revenues into U.S. dollars that we used to translate local currency revenues for the comparable reporting period of the prior year. We then calculate the change, as a percentage, of the current period revenues using the prior period exchange rates versus the prior period revenues. This resulting percentage is a non-GAAP measure referring to a change as a percentage "at constant exchange rates."
We believe that revenue growth is a key indication of how a company is progressing from period to period and that the non-GAAP financial measure constant currency is useful to investors, lenders, and other creditors because such information enables them to gauge the impact of currency fluctuations on its revenue from period to period. However, we also believe that data on constant currency period-over-period changes have limitations, particularly as the currency effects that are eliminated could constitute a significant element of our revenue and could significantly impact our performance. We therefore limit our use of constant currency period-over-period changes to a measure for the impact of currency fluctuations on the translation of local currency revenue into U.S. dollars. We do not evaluate our results and performance without considering both constant currency period-over-period changes in non-U.S. GAAP revenue on the one hand and changes in revenue prepared in accordance with U.S. GAAP on the other. We caution the readers of this report to follow a similar approach by considering data on constant currency period-over-period changes only in addition to, and not as a substitute for or superior to, changes in revenue prepared in accordance with U.S. GAAP. We present the fluctuation derived from U.S. GAAP revenue next to the fluctuation derived from non-GAAP revenue. Because the reconciliation is inherent in the disclosure, we believe that a separate reconciliation would not provide any additional benefit.
Safe Harbor Statement: This presentation includes certain forward-looking statements within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended, and Section 21E of the U.S. Securities Act of 1934, as amended. Actual results could differ materially from those included in the forward-looking statements due to various risk factors and uncertainties, including changes in business, economic competitive conditions, regulatory reforms, foreign exchange rate fluctuations, uncertainties in litigation or investigative proceedings and the availability of financing. These and other risks and uncertainties are discussed in detail in Fresenius Medical Care AG & Co. KGaA's (FMC AG & Co. KGaA) reports filed with the Securities and Exchange Commission (SEC) and the German Exchange Commission (Deutsche Börse).
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.