Investor Presentation • Feb 28, 2011
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.
5-year CAGR: 10%
EBIT5-year CAGR: 14%
Net Income5-year CAGR: 19%
Group financial results before APP-transaction-related special items
| F Y 2 0 1 0 |
F i r e s e n u s M d i l C e c a a r e |
F i r e s e n u s K b i a |
F i r e s e n u s H l i e o s |
F i r e s e n u s V d a m e |
|---|---|---|---|---|
| l S a e s h G t r o w |
\$ S 2 0 3 U 1 5 m , 7 % |
€ 3 6 7 2 m , 1 9 % |
€ 2 5 2 0 m , 4 % |
€ 7 1 3 m 1 5 % |
| E B I T h G t r o w |
\$ S 9 2 U 1 4 m , 0 1 % |
€ 7 3 7 m 2 1 % |
€ 2 3 5 m 1 5 % |
€ 4 1 m 1 4 % |
Fresenius Medical Care Fresenius excluding Fresenius Medical Care
1Net income attributable to Fresenius SE & Co. KGaA and before special items due to MEB and CVR accounting
| S i i f i g n c |
i t a n e m e r g n g |
k t m a r e p o |
t s u r e |
||
|---|---|---|---|---|---|
| F K t o n n c u r y r a |
k i S l n g e a s |
3 l C G A R o g e -y r r s a s |
f l # o e m p o e e y s |
l t p n a s |
|
| C h i n |
3 # a : |
€ 3 0 3 m |
% 1 7 |
3 6 0 0 ~ , |
4 |
| B r a z |
i l # 5 : |
€ 8 1 5 m |
6 % 1 |
0 0 1 4 ~ , |
2 |
1Based on 2009 revenues
Additional growth through small / mid-sized acquisitions
Focus on quality and cost leadership
Mid-term stretch financial goal: Group net income >€1 bn by 2014
| G i d 2 0 0 1 u a n c e |
l R t e s u |
2 0 1 0 |
|
|---|---|---|---|
| h R t e e n e g o v u r w t t t a c o n s a n c e n c u r r y |
8 9 % – |
8 % |
|
| 1 h N i t t e n c o m e g o r w t t t a c o n s a n c u r r e n c y |
2 0 % ~ |
2 3 % |
|
| C a p e x |
f l 5 % G o r o u p s a e s ~ |
5 % |
1 Net income attributable to Fresenius SE & Co. KGaA and before special items due to MEB and CVR accounting
| G i d 2 0 1 0 a n c e u |
R l t 2 0 1 0 e s u |
|||
|---|---|---|---|---|
| i F r e s e n u s K b i a |
l h S t a e s g o r w E B I T i m a r g n |
1 2 % i o g a n c r ~ 2 0 % ~ |
1 2 % i o g a n c r 2 0 % 1 |
|
| F i r e s e n u s l i H e o s |
S l h t a e s g r o w E B I T |
3 % i 5 o r g a n c – € 2 3 0 2 3 5 m – |
% i 5 o r g a n c € 2 3 5 m |
|
| F i r e s e n s u V d a m e |
S l h t a e s g r o w h E B I T t g o r w |
0 % 1 > 1 0 % > |
% 1 5 1 4 % |
|
| F i r e s e n s u B i h t o e c |
E B I T |
€ 3 0 5 4 m - – - |
€ 3 2 m - |
"_" verbal guidance → upper end; Fresenius Biotech →lower end
| € m |
/ Q 4 1 0 |
/ F Y 1 0 |
G / h F Y 1 0 Y Y t r o w o |
||
|---|---|---|---|---|---|
| l t a c u a t r a e s |
t t c o n s a n t r a e s |
||||
| l S a e s |
4 1 5 1 , |
1 5 9 7 2 , |
1 3 % |
8 % |
|
| E B I T |
6 2 4 |
2 8 4 1 , |
8 % 1 |
3 % 1 |
|
| N i t t t e n e e s r |
1 4 2 - |
5 6 6 - |
2 % |
6 % |
|
| I t n c o m e a x e s |
3 1 7 - |
0 9 6 - |
3 2 % - |
2 6 % - |
|
| 1 i N t e n c o m e |
6 1 5 |
6 6 0 |
2 8 % |
2 3 % |
1 Net income attributable to Fresenius SE & Co. KGaA and before special items due to MEB and CVR accounting
| € m |
/ Q 4 1 0 |
2 0 1 0 |
2 0 0 9 |
G h t r o w |
|---|---|---|---|---|
| E o p e u r M i a g n r |
9 0 2 0. 5 % |
3 5 9 2 1. 1 % |
3 3 5 2 1. 4 % |
7 % |
| h N A i t o m e a r r c M i a g n r |
9 3 3 8. 0 % |
3 3 5 3 4 4 % |
2 6 1 2 9 7 % |
% 5 5 |
| / / f A P L A M A i r c a i M a r g n |
4 9 8. % 1 4 |
1 8 3 8. % 1 4 |
1 5 1 9 % 1 1 |
2 1 % |
| / C & t R D o p o a e r r |
2 5 - |
0 1 4 - |
9 5 - |
% 4 7 - |
| T l E B I T t o a |
8 1 0 |
7 3 7 |
6 0 7 |
% 2 1 |
| M i a r g n |
1 9 0 % |
2 0 1 % |
1 9 7 % |
Sales and EBIT Growth Fully in Line with Upgraded Guidance
| € m |
2 0 1 0 |
2 0 0 9 |
G h t r o w |
|---|---|---|---|
| T l l t o a s a e s |
2 5 2 0 , |
2 4 1 6 , |
% 4 |
| E B I T |
|||
| f b l h d l l E i i i i t t s a s e c n c p o o o r M i a r g n |
2 3 5 9 3 % |
1 2 0 6 8. 6 % |
1 4 % |
| / A i i i D i i t t t c q s o n s e s e s u v u r ( l i d i / d l i d i 1 ) t t < c o n s o a o n e c o n s o a o n y r |
0 | 1 1 - |
|
| T l E B I T t o a |
2 3 5 |
2 0 5 |
% 1 5 |
| M i a r g n |
9 3 % |
8 5 % |
1 Prior year EBIT split adjusted to current portfolio
| Y i f l i t e a r s n p o r o o |
||||||||
|---|---|---|---|---|---|---|---|---|
| 1 < |
1 | 2 | 3 | 4 | 5 | 5 > |
l T t o a |
|
| f l N i i o. o c n c s ( € ) R e v e n u e m |
- - |
- - |
6 1 8 6 |
4 2 6 1 |
7 1 7 5 |
- - |
2 5 1, 6 0 7 |
4 2 2, 2 2 9 |
| T t a r g e E B I T D A i ( % ) m a r g n ( € ) E B I T D A m |
- - |
3. 0 - |
6. 0 2 1 1. |
9 0 2 3. 5 |
1 2. 0 2 0. 9 |
1 5. 0 - |
1 5. 0 2 4 1. 1 |
2 9 6. 7 |
| R d t e p o r e i ( % ) E B I T D A m a r g n ( € ) E B I T D A m |
- - |
- - |
0 4 7. 5 |
1 0. 8 2 8. 2 |
1 1. 9 2 0. 8 |
- - |
1 8 5. 2 2 5 4 |
1 3. 9 3 0. 1 7 |
| f l i i N t t > o. o c n c s a r g e f l i i N t t < o. o c n c s a r g e |
- - |
- - |
3 3 |
3 1 |
4 3 |
- - |
1 4 1 1 |
2 4 8 1 |
| € m |
2 0 1 0 |
2 0 0 9 |
G h t r o w |
|---|---|---|---|
| b P j i t r o e c u s n e s s b S i i e c e s n e s s r v u |
8 4 7 2 2 6 |
2 0 4 1 9 8 |
6 % 1 1 4 % |
| l l T t o a s a e s |
7 1 3 |
8 6 1 |
% 1 5 |
| T l E B I T t o a M i a r g n |
4 1 5 8 % |
3 6 5 8 % |
1 4 % |
| 1 O d i k t r e r n a e 1 O d b k l r e r a c o g |
6 2 5 8 0 1 |
5 3 9 6 7 9 |
1 6 % 1 8 % |
1Project business only
| € m |
O p e r a |
C i F t n g |
C a p e |
( ) t x n e |
1 C F h F l r e e a s o w |
||
|---|---|---|---|---|---|---|---|
| / Q 4 1 0 |
F Y M i a r g n |
/ Q 4 1 0 |
F Y M i a r g n |
/ Q 4 1 0 |
F Y M i a r g n |
||
| 1 8 9 |
1 % 5 4 |
( ) 6 0 |
( ) % 4 5 |
1 2 9 |
1 0 9 % |
||
| 8 6 |
1 2 3 % |
( ) 5 0 |
( ) 6 4 % |
3 6 |
3 6 0 % |
||
| 0 4 |
6 6 % |
( 2 ) |
( 3 % ) 1 |
3 8 |
3 % 5 |
||
| Co / te rp or a O he t r |
1 - |
/ n a |
( ) 5 |
/ n a |
6 - |
/ n a |
|
| l. F M C ex c |
3 1 4 |
2 % 1 3 6 |
( ) 1 1 7 |
( ) % 5 1 |
1 9 7 |
2 % 8 6 |
|
| Gr ou p |
5 6 5 |
2 0 % 1 |
( ) 2 2 4 |
( ) % 4 6 |
3 2 3 |
% 7 4 |
1 Before Acquisitions and Dividends
2 Incl. FMC dividend
3 Understated: 8.7% excluding €70 million of Capex commitments from acquisitions
Margin = in % of sales
Debt excludes Mandatory Exchangeable Bonds
| d M t a n a o r y E h b l x c a n g e a e ( ) d B M E B o n |
1 2 0 1 1 M t A t 4 a e s g s u r u u - , f d b € 2 0 R i i 1 1 i 1 1 t t t e o n o n e e s e p e n s e m n u c r x y ~ - 1 ' k C d b 3 0 % F i i F M 5 t t t t e e n e n e p e e o e r s u s s a x c a ~ - |
|---|---|
| C i t t o n n g e n l i h V R t a e g u ( ) C V R |
2 l d d f 2 0 0 8 2 0 1 0 i A j E B I T D A t t c m a e s e o u u v u - – \$ b l \$ h h l d S 1 1 2 6 S 1 2 6 8 U U t m e o m e s o w r , , C l l h l V R i i i t t s e p e o a e w x r w u v u - l d f h 2 0 D i i M 1 1 t t e s n g e x p e c e o r a r c - |
1 Based on current calculation
2 Pursuant to the agreement governing the CVRs
| G d i 2 0 1 1 u a n c e |
C G / A R 2 0 1 0 1 1 |
d M i O l k t t e r m u o o |
||
|---|---|---|---|---|
| F i r e s e n s u b i K a |
S l h t a e s g r o w E B I T i m a g n r |
% 5 i o r g a n c ~ 1 9 0 % > |
8 9 % i o r g a n c – |
0 % 7 1 i o r g a n c – 1 8 2 0 % – |
| i F r e s e n u s H l i e o s |
l h S t a e s g r o w E B I T |
3 5 % i o r g a n c – € 2 0 2 6 0 5 m – |
4 5 % i o r g a n c – |
l S a e s € 3 b b 2 0 5 1 5 n y |
| i F r e s e n u s V d a m e |
l h S t a e s g o r w h E B I T t g r o w |
5 1 0 % – 0 % 5 1 – |
1 0 % > |
l S a e s € b b 2 0 1 1 4 n y |
| F i r e s e n u s B i h t o e c |
E B I T |
€ 3 0 m ~ - |
| G i d 2 0 1 1 u a n c e |
C G / A R 2 0 1 0 1 1 |
M i d O l k t t e r m u o o |
|
|---|---|---|---|
| h R t e v e n u e g r o w t t t a c o n s a n c u r r e n c y |
7 % ≥ |
8 % 7 – |
|
| 1 h i N t t e n c o m e g o r w t t t a c o n s a n c e n c u r r y |
8 2 % 1 – |
% 1 5 1 7 – |
h l S t t e c g o a r : € b b 2 0 1 1 4 > n y |
| C a p e x |
f % 5 o ~ G l o p s a e s r u |
1 Net income attributable to Fresenius SE & Co. KGaA and before special items due to MEB and CVR accounting
Calculation as of December 31, 2010: Δ between trading price of US\$0.30 at December 31, 2009 and trading price at December 31, 2010 of US\$0.04 multiplied by 163.3 million CVRs = US\$42.3 million = €32 million.
Overview – Calculation of Noncontrolling Interest
| € m |
2 0 0 1 |
2 0 0 9 |
|---|---|---|
| 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 |
1 7 8 6 , |
1 4 4 3 , |
| T e a x s |
8 5 1 - |
2 4 5 - |
| l l h f i i N t t t, t o n c o n o n g n e e s e e o r r r |
8 3 5 - |
9 4 7 - |
| i d i l C i F M t t r e s e n u s e c a a r e n e n c o m e n o b b l ( ) i F i 6 5 % t t t t a r u a e o r e s e n u s ~ |
6 4 7 - |
4 1 1 - |
| l l h l d d l C N i i i F i M i 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 ( / \$ / \$ d F Y 2 0 0 9 U S 7 4 F Y 2 0 1 0 U S 8 7 i m m a c c o n g : : r , d l 's l ) F i M i C F i i S t t t t o e s e n s e c a a e n a n c a a e m e n s r u r |
6 6 - |
3 5 - |
| l l h l d b N i i i F i K i t t t o n c o n o n g n e e s o e s n e s e n s a r r r r u ( € 2 2 ), l ( € 2 ) d d F i H i 1 t m r e s e n u s e o s m a n u e o - - d 's l h ( ) F i V 2 3 % i € 7 t 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 1 - |
3 3 - |
| b b l S & C G N i i F i E K A t t t t t e n c o m e a a e o e s e n s o a r u r u |
6 2 2 |
9 4 4 |
| € m |
2 0 1 0 |
L T M M i a r g n |
2 0 0 9 |
L T M M i a r g n |
G h t r o w Y Y o |
|---|---|---|---|---|---|
| O i C h F l t p e r a n g a s o w |
1 9 1 1 , |
1 2 0 % |
1 5 5 3 , |
1 1 0 % |
2 3 % |
| C ( ) t a p e x n e |
7 3 3 - |
4 6 % |
6 6 2 - |
4 7 % |
1 1 % - |
| C h l F F r e e a s o w ( b f d d d d ) i i t i i i e o e a c q s o n s a n e n s r u v |
1 1 7 8 , |
% 7 4 |
8 9 1 |
% 6 3 |
% 3 2 |
| ( ) A i i t i t c q s o n s n e u |
0 5 4 - |
2 2 7 - |
2 2 % 1 - |
||
| d d D i i v e n s |
3 2 9 - |
2 7 5 - |
2 0 % - |
||
| C F h F l r e e a s o w ( f d d d d ) i i i i i t t a e r a c q u s o n s a n v e n s |
3 4 5 |
2 2 % |
3 8 9 |
2 7 % |
1 1 % - |
| € m |
O p e r a |
( ) C C C i F F h F l t t n g a p e x n e r e e a s o |
1 w |
|||
|---|---|---|---|---|---|---|
| 2 0 1 0 |
M i a r g n |
2 0 1 0 |
M i a r g n |
2 0 1 0 |
M i a r g n |
|
| 6 5 7 |
1 % 5 4 |
( ) 1 6 6 |
( ) % 4 5 |
0 1 4 |
1 0 9 % |
|
| 3 1 1 |
1 2 3 % |
( ) 1 6 1 |
( ) 6 4 % |
1 5 0 |
3 6 0 % |
|
| 4 7 |
6 6 % |
( 9 ) |
( 3 % ) 1 |
3 8 |
3 % 5 |
|
| Co / te rp or a O he t r |
4 6 - |
/ n a |
( ) 1 4 |
/ n a |
6 0 - |
/ n a |
| l. F M C ex c |
8 7 9 |
2 % 1 3 6 |
( ) 3 5 0 |
( ) % 5 1 |
5 2 9 |
2 % 8 6 |
| Gr ou p |
9 1 1 1 , |
2 0 1 |
( ) 3 3 7 |
( ) % 4 6 |
8 1 1 7 , |
% 7 4 |
1 Before Acquisitions and Dividends
2 Incl. FMC dividend
3 Understated: 8.7% excluding €70 million of Capex commitments from acquisitions
Margin = in % of sales
1Based on utilization of major financing instruments; excl. Fresenius Medical Care's accounts receivable facility
| € m |
2 0 1 0 |
2 0 0 9 |
O i r g a n c G h t r o w |
|---|---|---|---|
| f h I i T n u s o n e r a p y |
8 3 4 |
2 7 1 |
6 % |
| I V D r u g s |
3 2 8 1 , |
0 2 1 7 , |
2 3 % |
| C l l i i N i i t t n o n c a u r |
0 6 2 1 , |
9 2 4 |
9 % |
| d i l i / M D e c a e c e s v f h l T i T r a n s u s o n e c n o o g y |
3 9 4 |
2 3 4 |
% 1 |
| T l l t o a s a e s |
3 6 2 7 , |
3 0 8 6 , |
1 2 % |
| € m |
2 0 1 0 |
2 9 0 0 |
O i r g a n c G h t r o w |
|---|---|---|---|
| E o p e u r |
0 2 1 7 , |
6 6 1 5 , |
6 % |
| h N A i t o r m e r c a |
9 7 5 |
2 8 7 |
2 6 % |
| f A i P i i s a a c c - |
5 9 3 |
4 8 2 |
1 3 % |
| f / L i A i A i t a n m e c a c a r r |
0 2 4 |
3 0 1 |
0 % 1 |
| T l l t o a s a e s |
3 6 7 2 , |
3 0 8 6 , |
1 2 % |
| € m |
2 0 1 0 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| l S a e s f d l d C t o s o g o o s s o G f i t o p o r s s r f l % o s a e s |
3 6 7 2 , 1 9 6 1 - , 1 7 1 1 , 4 6 6 |
3 0 8 6 , 1 6 4 2 - , 1 4 4 4 , 4 6. 8 |
1 2 % i h t o r g a n c g r o w |
| S G & A f l % o s a e s |
8 3 1 - 2 2 6 |
0 8 7 - 2 2. 9 |
|
| & R D e p e n s e s x f l % o s a e s |
3 1 4 - 3 9 |
2 9 1 - 4 2 |
|
| E B I T D A |
8 9 3 |
2 7 4 |
|
| i % m a r g n |
2 4 3 |
2 0 4 |
| € m |
2 0 1 0 |
2 0 0 9 |
k R 2 0 1 0 e m a r s |
|---|---|---|---|
| E B I T i % m a g n r |
7 3 7 2 0 1 |
6 0 7 1 9 7 |
|
| N i t t t e n e r e s |
2 7 9 - |
3 0 2 - |
|
| b f E i t a r n n g s e o r e a x e s d l l i t a n n o n c o n o n g r i t t n e r e s |
4 5 8 |
3 0 5 |
|
| I t n c o m e a e s x T % t a a e x r |
1 4 2 - 3 1. 0 |
8 9 - 2 9 2 |
b D i U S i r v e n y e a r n n g s |
| l l N i i t t t o n c o n r o n g n e r e s |
2 2 - |
1 6 - |
b i i i t t c o n o n c a n g a r u r r y h i h t t g e r a x r a e |
| 1 N i t e n c o m e |
2 9 4 |
2 0 0 |
Attributable to Fresenius Kabi AG
| € m |
2 0 0 1 |
2 0 0 9 |
k R 2 0 1 0 e m a r s |
|---|---|---|---|
| N i t e n c o m e ( l. l l ) i i i t t t n c n o n c o n r o n g n e r e s |
3 1 6 |
2 6 1 |
|
| / D i i i i t t t e p r e c a o n a m o r z a o n |
1 5 6 |
1 3 5 |
|
| h k l C i i i t a n g e n o n g c a p a w r |
9 5 |
4 6 |
|
| h f l f C i t a s o w r o m o p e r a o n s M i |
5 6 7 |
3 9 7 1 2. 9 |
|
| % a r g n |
1 5 4 |
||
| C A P E X t n e , |
1 6 6 - |
1 2 5 - |
d 7 2 % i i t e o n s c r a r y, |
| h f l C a s o w |
0 4 1 |
2 2 7 |
2 8 % d i i t n o n- s c r e o n a r y |
| b f d d d d i i i i i t e o e a c q s o n s a n e n s r u v |
|||
| A i i i t t c q u s o n s n e , |
1 9 - |
2 6 - |
|
| h f l F ( b f d d d ) r e e c a s o w i i e o r e v e n s |
3 8 2 |
2 4 6 |
| € m |
2 0 1 0 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| b l A i t c c o u n s r e c e v a e |
6 8 1 |
6 1 2 |
D S O 2 0 1 0 6 9 d ( 2 0 0 9 7 3 ) : a y s : |
| I i t n e n o e v r s |
6 6 0 |
6 0 5 |
d ( ) S O I 2 0 1 0 1 4 2 2 0 0 9 1 4 1 a s : y : |
| d F i t x e a s s e s |
4 9 7 2 , |
4 6 3 3 , |
G d i l l ( D 3 1, 2 0 1 0 ) € 3, 7 0 7 o o w e c : m |
| O h t t e a s s e s r |
5 4 7 |
3 0 5 |
|
| T l t t o a a s s e s |
6 8 6 0 , |
6 3 3 5 , |
|
| b D t e |
4 2 9 8 , |
4 1 8 4 , |
|
| O h l i b i l i i t t e a e s r |
2 0 1 1 , |
0 0 0 1 , |
|
| E i t ( l. l l ) q u y i i i t t. n c n o n c o n r o n g n |
1 3 6 1 , |
1 1 5 1 , |
|
| T l l i b i l i i d 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 |
8 6 6 0 , |
3 3 6 5 , |
| € m |
2 0 0 1 |
2 0 0 9 |
G h t r o w |
|---|---|---|---|
| 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 |
2 2 0 5 , |
1 2 0 4 5 , |
% 5 |
| A i i i t c q s o n s ( l i d i ) u t 1 < c o n s o a o n y r |
|||
| D i i t t v e s u r e s ( d l i d i 1 ) t < e c o n s o a o n y r |
0 | 1 1 1 |
|
| T l l t o a s a e s |
2 5 2 0 , |
2 4 1 6 , |
4 % |
1Prior year sales split adjusted to current portfolio
| 2 0 1 0 |
2 0 0 9 |
C h a n g e |
|
|---|---|---|---|
| f h l N i t o o o s p a s l A i i t c u e c n c s - 1 P l i i t- t o s a c u e c a r e c n c s - |
6 2 4 2 2 0 |
6 2 4 3 1 9 |
0 % -2 % 5 % |
| f b d N o o e s l A i i t c u e c n c s - l P i i t- t o s a c u e c a r e c n c s - |
1 8 5 6 4 , 1 5, 0 9 7 3, 4 6 7 |
1 8 5 8 3 , 1 5, 1 1 6 3, 4 6 7 |
0 % 0 % 0 % |
| 2 d A i i m s s o n s ( ) A i i t t t e a e n p a e n c u c r - |
6 0 6, 8 8 0 |
5 8 6, 1 2 3 |
4 % |
| 2 O c c u p a n c y P t- t o s a c e c a e u r - |
8 0 % |
8 3 % |
|
| 2 l h f ( d ) A t t v e r a g e e n g o s a y a y s A t c e c a e u r - P t- t o s a c e c a e u r - |
6. 9 2 9 5 |
7. 1 2 9 7 |
|
| d d b % f l B i t a e n o s a e s |
0 2 % |
0 2 % |
1Reporting change: one additional post-acute care clinic formerly shown as part of an acute clinic. 2 Clinics in Germany
| i i i A t c q s o n s u |
l i d l A n n a e s a e s u z |
|||
|---|---|---|---|---|
| n o n e |
||||
| D i i t t v e s u r e s |
||||
| l d i H t D o s p a e s e n r |
€ 1 1 m ~ |
d l d d f i 1 2 0 1 0 t J e c o n s o a e a s o a n , |
||
| i i i A 2 0 1 1 t c q s o n s u |
||||
| l l d H i H t t t o s p a e m s e |
€ 3 2 m ~ |
l d d f i J 1 2 0 1 1 t c o n s o a e a s o a n , |
| € m |
2 0 1 0 |
2 0 0 9 |
k R 2 0 1 0 e m a r s |
|---|---|---|---|
| l S a e s |
2 2 0 5 , |
2 6 4 1 , |
|
| O i t p e n g e p e n e r a x s s : f S l i d b i t a a r e s, w a g e s a n e n e s |
1 4 9 0 - , |
6 1, 4 4 - |
|
| l S i p p e s u |
4 9 1 - |
9 4 4 - |
|
| h O t e s r |
2 2 1 - |
9 0 1 - |
|
| E B I T D A M i % a g n r |
3 1 8 1 2 6 |
2 8 6 1 1. 8 |
|
| / 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 3 - |
8 1 - |
|
| E B I T % M i a r g n |
2 3 5 9 3 |
2 0 5 8. 5 |
| € m |
2 0 0 1 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| N i t t t e n e r e s |
5 5 - |
5 5 - |
|
| 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 |
1 8 0 |
0 1 5 |
|
| I t n c o m e a x e s % T t a x r a e |
3 7 - 2 0 6 |
3 2 - 2 3 1. |
|
| l l N i i t t t o n c o n r o n g n e r e s |
1 2 - |
1 1 - |
|
| 1 N i t e n c o m e |
1 3 1 |
0 1 7 |
Attributable to Helios Kliniken GmbH
| € m |
2 0 1 0 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| N i t e n c o m e ( l. l l ) i i i t t t n c n o n c o n o n g n e e s r r |
3 1 4 |
8 1 1 |
|
| / D i i i i t t t e p e c a o n a m o a o n r r z |
8 3 |
8 1 |
|
| C h k l i i i t a n g e n o n g c a p a w r |
8 5 |
2 0 |
|
| f f C h l i t a s o o m o p e a o n s w r r M i % a r g n |
3 1 1 1 2 3 |
2 9 1 9 1 |
|
| C A P E X t n e , |
1 6 1 - |
1 2 4 - |
|
| h f l C 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 |
1 5 0 |
9 5 |
|
| i i i A t t c q s o n s n e u , |
3 1 - |
6 2 - |
|
| h f l F e e c a s o ( b f d d d ) r w i i e o r e v e n s |
3 1 7 |
3 3 |
| € m |
2 0 1 0 |
2 0 0 9 |
k R 2 0 1 0 e m a r s |
|---|---|---|---|
| b l A i t c c o u n s r e c e v a e |
2 6 1 |
2 3 9 |
d ( ) D S O 2 0 1 0 3 8 2 0 0 9 3 6 a s : y : |
| l d ( ) P i t t t t r o p e r y p a n a n e q u p m e n n e , |
0 8 8 1 , |
0 0 0 1, |
|
| d l l G i o o w |
1 5 9 9 , |
1, 5 9 8 |
l. d l l f h I i H E L I O S t n c g o o w r o m e ( ) i i i i 2 0 0 5 € 1, 1 6 6 t a c q s o n n m u |
| h O t t e a s s e s r |
3 2 2 |
3 6 2 |
|
| l T t t o a a s s e s |
3 2 7 0 , |
3 1 9 9 , |
|
| b D t e |
1 0 9 6 , |
0 9 9 1, |
l. d b f O S i i i I t H E L I t n c e r o m a c q u s o n i 2 0 0 ( € 6 0 0 ) 5 n m |
| O h l b l t i i i t i e r a e s |
3 7 7 |
7 7 1 |
|
| 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 |
1 4 0 1 , |
1, 3 2 9 |
E i i 4 2. 8 % t t q a o u y r : |
| 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 |
3 2 7 0 , |
3 1 9 9 , |
| € m |
2 0 1 0 |
2 0 0 9 |
C h a n g e |
|---|---|---|---|
| b P j i t o e c s n e s s r u M i a r g n |
2 3 4 7 % |
8 1 4 3 % |
2 8 % |
| S b i i e e n e r v c u s s s M i a r g n |
1 8 8. 0 % |
1 8 9 1 % |
0 % |
| T l E B I T t o a |
4 1 |
3 6 |
% 1 4 |
| M i a r g n |
% 5 8 |
% 5 8 |
|
| 1 N i t e n c o m e |
3 0 |
2 7 |
1 1 % |
Attributable to Vamed AG
| € m |
2 0 1 0 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| l S a e s |
1 3 7 |
6 1 8 |
O h % i t 1 5 r g a n c g r o w : |
| f d l d C t o s o g o o s s o |
6 0 4 - |
5 2 3 - |
|
| f G i t o s s p o r r M i % a g n r |
1 0 9 1 5 3 |
9 5 1 5. 4 |
|
| S G & A % f l o s a e s |
6 8 - 9 5 |
9 5 - 9 5 |
|
| E B I T D A M i % a g n r |
4 9 6 9 |
4 2 6. 8 |
|
| E B I T M i % a r g n |
4 1 5 8 |
3 6 5. 8 |
| € m |
2 0 1 0 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| N i t t t e n e e s r |
2 | 3 | d I i t t t t n e e s n c o m e e o p e p a m e n s r u r y |
| f b E i t a n n g s e o e a e s r r x d l l i t a n n o n c o n r o n g i t t n e e s r |
3 4 |
3 9 |
|
| I t n c o m e a e s x T % t e a x r a |
2 1 - 2 8 3 |
1 2 - 2 9 9 |
|
| l l N i i t t t o n c o n r o n g n e r e s |
1 - |
0 | |
| 1 N i t e n c o m e |
3 0 |
2 7 |
|
| ( b f ) R O E % t e o e a e s r x |
2 1 9 |
2 2 0 |
Attributable to Vamed AG
| € m |
2 0 1 0 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| N i t e n c o m e ( l. l l ) i i i t t t n c n o n c o n o n g n e e s r r |
3 1 |
2 7 |
|
| / D i i i i t t t e p e c a o n a m o a o n r r z |
8 | 6 | |
| C h k l i i i t a n g e n o n g c a p a w r |
8 | 4 - |
|
| f f C h l i t a s o o m o p e a o n s w r r M i % a r g n |
4 7 6 6 |
2 9 4 7 |
|
| C A P E X t n e , |
9 - |
5 - |
|
| h f l C 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 |
3 8 |
2 4 |
|
| i i i A t t c q s o n s n e u , |
4 - |
1 - |
|
| h f l F e e c a s o ( b f d d d ) r w i i e o r e v e n s |
3 4 |
2 3 |
| € m |
2 0 1 0 |
2 0 0 9 |
R k 2 0 1 0 e m a r s |
|---|---|---|---|
| b l A i t c c o n s e c e a e u r v |
8 5 |
7 8 |
d ( ) D S O 2 0 1 0 4 1 2 0 0 9 4 4 : a y s : |
| l d P i t t t r o p e r y p a n a n e q u p m e n , |
2 6 |
2 6 |
|
| b l I t i t n a n g e a s s e s |
3 5 |
8 4 |
|
| O h t t e e r a s s s |
3 8 5 |
3 0 4 |
C h & C h i l t a s a s e q u v a e n s |
| T l t t o a a s s e s |
5 4 9 |
4 5 6 |
( 3 2 0 0 ) € 9 D 1, 1 7 e c : m |
| b D t e |
1 6 |
2 | |
| O h l b l i i i i t t e r a e s |
3 3 7 |
2 7 7 |
|
| E i t ( l. l l ) i t i i t t q u y n c n o n c o n r o n g n e r e s |
9 1 6 |
1 7 7 |
( ) E i R i D 3 1, 2 0 1 0 3 5. 7 % t t q a o e c u y : |
| T l l i b i l i i d 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 |
5 4 9 |
4 5 6 |
| € m |
2 0 1 0 U S G A A P |
2 0 1 0 I F R S |
|---|---|---|
| S l a e s |
9 2 1 5 7 , |
1 5 9 7 2 , |
| E B I T |
2 1 8 4 , |
2 0 4 1 , |
| N i t t t e n e r e s |
5 6 6 - |
5 6 6 - |
| 1 N i t e n o m e c |
6 2 2 |
9 6 1 |
| 2 N i t e n c o m e |
6 6 0 |
6 5 7 |
| h f l O i C t p e r a n g a s o w |
1 9 1 1 , |
1 9 2 1 , |
| l h l B t t t a a n c e s e e o a |
2 3 5 7 7 , |
2 3 8 3 1 , |
1Net income attributable to Fresenius SE & Co. KGaA
2Net income attributable to Fresenius SE & Co. KGaA before special items due to MEB and CVR accounting
Birgit Grund SVP Investor Relations Fresenius SE & Co. KGaA Telephone: +49 6172 608-2485 e-mail: [email protected]
For further information and current news: http://www.fresenius.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.