0001104659-18-030042.txt : 20180503 0001104659-18-030042.hdr.sgml : 20180503 20180503070532 ACCESSION NUMBER: 0001104659-18-030042 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20180503 FILED AS OF DATE: 20180503 DATE AS OF CHANGE: 20180503 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Fresenius Medical Care AG & Co. KGaA CENTRAL INDEX KEY: 0001333141 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MISC HEALTH & ALLIED SERVICES, NEC [8090] IRS NUMBER: 000000000 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32749 FILM NUMBER: 18801764 BUSINESS ADDRESS: STREET 1: ELSE-KROENER STRASSE 1 CITY: BAD HOMBURG STATE: 2M ZIP: 61352 BUSINESS PHONE: 011-49-6172-6090 MAIL ADDRESS: STREET 1: ELSE-KROENER STRASSE 1 CITY: BAD HOMBURG STATE: 2M ZIP: 61352 6-K 1 a18-11081_46k.htm 6-K

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

Pursuant to Rule 13a-16 or 15d-16 of the

Securities Exchange Act of 1934

 

For the month of May 2018

 

FRESENIUS MEDICAL CARE AG & Co. KGaA

(Translation of registrant’s name into English)

 

Else-Kröner Strasse 1

61346 Bad Homburg

Germany

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F   x                                                  Form 40-F  o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes  o                                                                                            No  x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82   

 

 

 



 

On May 3, 2018 Fresenius Medical Care AG & Co. KGaA (the “Company”) issued a Press Release announcing its first quarter results for the period ending March 31, 2018. A copy of the Press Release is furnished as Exhibit 99.1 and the corresponding financial figures as Exhibit 99.2.

 

The attached Press Release contains non-GAAP financial measures. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles. To supplement our first quarter 2018 consolidated financial results presented in accordance with International Financial Reporting Standards, or IFRS, we have used non-GAAP financial measure of (a) EBITDA, or operating income excluding interest, taxes, depreciation and amortization, (b) delivered operating income (earnings before interest and taxes), (c) free cash flow, and (d) results presented in constant currency. These non-GAAP measures are provided to enhance the user’s overall understanding of our current financial performance and our prospects for the future. In addition, because we have historically reported certain non-GAAP financial measures in our financial results, we believe the inclusion of these non-IFRS financial measures provides consistency and comparability in our financial reporting to prior periods for which these non-GAAP financial measures were previously reported. These non-GAAP financial measures should not be used as a substitute for or be considered superior to GAAP financial measures. Reconciliation of the non-GAAP financial measures to the most comparable IFRS financial measures are included in the attached Press Release in a separate statement setting forth the reconciliation and in the Cash Flow Statement.

 

The Exhibits attached hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, regardless of any general incorporation language in such filing.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

DATE: May 3, 2018

 

 

FRESENIUS MEDICAL CARE AG & Co. KGaA,

 

a partnership limited by shares, represented by:

 

 

 

FRESENIUS MEDICAL CARE MANAGEMENT AG, its

 

General Partner

 

 

 

 

By:

/s/ RICE POWELL

 

 

Name:

Rice Powell

 

 

Title:

Chief Executive Officer and Chairman of the Management Board of the General Partner

 

 

 

 

 

By:

/s/ MICHAEL BROSNAN

 

 

Name:

Michael Brosnan

 

 

Title:

Chief Financial Officer and Member of the Management Board of the General Partner

 

 

3


EX-99.1 2 a18-11081_4ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Press Release

Media Contact

 

Matthias Link

 

T +49 6172 609-2872

 

matthias.link@fresenius.com

 

 

 

Contact for analysts and investors

 

Dr. Dominik Heger

 

T +49 6172 609-2601

 

dominik.heger@fmc-ag.com

 

 

 

www.freseniusmedicalcare.com

 

3 May 2018

 

Fresenius Medical Care remains on track for another record year after solid first quarter 2018

 

·                  Revenue and net income growth in the first quarter impacted by significant currency headwind

 

·                  Growth delivered by Products business and International segments

 

·                  On track to achieve net income growth target

 

·                  Expected revenue growth softened due to reduced dosing of calcimimetic drugs in the United States

 

·                  Divestiture of Sound Inpatient Physicians to further focus U.S. Care Coordination activities

 

Key figures (IFRS)(1)

 

EUR million

 

Q1 2018

 

Q1 2017

 

growth

 

growth cc

 

Revenue

 

3,976

 

4,548

 

(13

)%

(1

)%

Revenue adjusted

 

3,976

 

4,409

 

(10

)%

2

%

Revenue adjusted and excluding special items

 

3,976

 

4,309

 

(8

)%

4

%

Operating income (EBIT)

 

497

 

651

 

(24

)%

(15

)%

Operating income (EBIT) adjusted

 

510

 

651

 

(22

)%

(13

)%

Operating income (EBIT) adjusted and excl. special items

 

510

 

552

 

(8

)%

3

%

Net income(2)

 

279

 

308

 

(10

)%

0

%

Net income adjusted

 

292

 

308

 

(5

)%

5

%

Net income adjusted and excluding special items

 

244

 

249

 

(2

)%

8

%

Basic earnings per share (in EUR)

 

0.91

 

1.01

 

(10

)%

0

%

 


(1) For a detailed reconciliation, please refer to the table at the end of the press release

(2) Net income attributable to shareholders of Fresenius Medical Care AG & Co. KGaA

 

1



 

“On the back of a solid first quarter, which showed healthy organic growth in our businesses, we are heading towards another record year in our company’s history. While managing the shift of the calcimimetic drugs into our clinical operations in the United States, we achieved good organic revenue growth in our Dialysis Services business and strong organic revenue growth in our Products business. This provides a solid basis to deliver on our growth targets for this year. With the planned sale of Sound Inpatient Physicians we have narrowed the focus of our Care Coordination strategy in the U.S. on areas that provide the highest contribution and the best outcomes for our patients,” said Rice Powell, Chief Executive Officer of Fresenius Medical Care. “I am proud to announce that we have just proven once again our commitment to patients. We have received the highest quality rankings in the industry from the U.S. Centers for Medicare and Medicaid Services last week.”

 

Currency headwind impacts revenue and earnings, healthy organic growth continues

 

Revenue in the first quarter 2018 was significantly impacted by a 12% negative impact resulting from foreign currency translation, declining 1% at constant currency to EUR 3,976 million. Adjusting Q1 2017 for the prior year impact from the recognition of revenue related to the agreement with the U.S. Departments of Veterans Affairs and Justice (VA Agreement) and for the IFRS 15 implementation, revenue growth in the first quarter 2018 was 4% at constant currency. Health Care Services revenue declined by 3% at constant currency (EUR 3,209 million), driven by the effect of the implementation of IFRS 15. Health Care Products revenue increased by 6% at constant currency to EUR 767 million. Organic growth for Health Care Services was at 2%, and for the Health Care Products business at 6%. Dialysis treatments increased by 3% as a result of growth in same-market treatments (2%) and contributions from acquisitions (1%).

 

Total operating income (EBIT) reached EUR 497 million (margin of 12.5%, 180 basis points below the level of last year). This development was strongly impacted by the VA Agreement and the impact from the initial increase in valuation of Sound Physicians’ share based payment program caused by the sale of Sound Physician (initial Sound valuation impact). Adjusting for the revenue impact from the implementation of IFRS 15 and excluding the VA Agreement as well as the initial Sound valuation impact, EBIT grew by 3% at constant currency and EBIT margin was stable at 12.8%.

 

Net income attributable to shareholders of Fresenius Medical Care AG & Co. KGaA remained strong with EUR 279 million, a stable development at constant currency. Adjusted for the negative impact of the initial Sound valuation impact net income grew by 5% on a constant currency basis (EUR 292 million). Excluding all special items —

 

2



 

namely the VA Agreement in Q1 2017 and the positive effect from the U.S. Tax Reform in Q1 2018 as well as the initial Sound valuation impact, net income attributable to shareholders of Fresenius Medical Care AG & Co. KGaA increased by 8% at constant currency.

 

Based on the number of approximately 306.5 million shares (weighted average number of shares outstanding), basic earnings per share (EPS) amounted to EUR 0.91, compared to EUR 1.01 for the first quarter of 2017.

 

Development of Reporting Segments

 

North America revenue, which corresponds to 70% of total revenue, was down by 5% at constant currency to EUR 2,774 million.

 

Dialysis Care revenue decreased by 16% to EUR 2,075 million, including a 13% negative impact resulting from foreign currency translation. At constant currency, Dialysis Care revenue decreased by 3%, mainly due to the implementation of IFRS 15 (EUR 88 million) and the prior-year impact from the VA Agreement (EUR 100 million). Excluding the 2017 effect from the VA Agreement and the 2017 effect from the implementation of IFRS 15, Dialysis Care revenue increased by 5% at constant currency. Same-market treatments grew by 2%, organic revenue per treatment by 2% and acquisitions contributed 1%. At constant currency, Care Coordination revenue decreased by 14%, driven by the shift of calcimimetic drugs into the clinical environment, the implementation of IFRS 15 and the impact from the Shiel Laboratories divestiture in Q4 2017.

 

As of the end of March 2018, the company was treating 197,339 patients at its 2,419 clinics in North America. Both numbers increased by 4%, while dialysis treatments increased by 3%.

 

Key figures North America (IFRS)

 

EUR million

 

Q1 2018

 

Q1 2017

 

growth

 

growth cc

 

Revenue

 

2,774

 

3,375

 

(18

)%

(5

)%

Revenue adjusted

 

2,774

 

3,236

 

(14

)%

(1

)%

Revenue adjusted and excluding special items

 

2,774

 

3,136

 

(12

)%

2

%

Operating income (EBIT)

 

362

 

526

 

(31

)%

(21

)%

Operating income (EBIT) adjusted

 

375

 

526

 

(29

)%

(19

)%

Operating income (EBIT) adjusted and excl. special items

 

375

 

427

 

(12

)%

0

%

 

In the U.S., the average revenue per treatment, adjusted for the implementation of IFRS 15 and excluding the 2017 impact of the VA Agreement, the average revenue per treatment increased by USD 6 from USD 342 to USD 348. The increase was mainly

 

3



 

driven by the announced initial introduction of calcimimetic drugs in the clinical environment, which is still in an early conversion stage. Higher implicit price concessions (IFRS 15) and, as previously indicated, lower revenue from commercial payors mitigated this effect.

 

Cost per treatment in the U.S., adjusted for the implementation of IFRS 15, increased to USD 288 (from USD 276). This development was largely a result of the announced initial introduction of calcimimetic drugs in the clinical environment, which is still in an early conversion stage, higher personnel expense, as well as increased property and other occupancy related costs and increased costs for medical supplies partially offset by lower costs for health care supplies.

 

At constant currency, Health Care Products revenue increased by 1% due to higher sales of renal pharmaceuticals, peritoneal dialysis products, hemodialysis solutions and concentrates, partially offset by lower sales of machines and dialyzers.

 

The total operating income of the North America segment was EUR 362 million (-31%), (-21% at constant currency), an operating income margin of 13.1%. Adjusted for the initial Sound valuation impact and the 2017 effects from the VA Agreement, operating income (EBIT) was EUR 375 million compared to EUR 427 million in the first quarter 2017. The respective operating income margin was 13.5% compared to 13.6% in the first quarter of 2017.

 

EMEA revenue increased by 6% at constant currency to EUR 636 million, mainly driven by positive business development in Health Care Services revenue and Health Care Products revenue, which both increased by 6% at constant currency. The increase in Health Care Services revenue was driven by acquisitions, same-market treatment growth and an increase in dialysis days. Dialysis Products revenue grew by 7% at constant currency to EUR 302 million, due to higher sales of products for acute care treatments, machines, peritoneal dialysis products and renal pharmaceuticals.

 

Non-dialysis Products revenue decreased by 6% to EUR 20 million, primarily due to lower sales of acute cardiopulmonary products. There was virtually no impact from foreign currency translation effects. Operating income was EUR 109 million. The operating income margin decreased from 18.7% to 17.1%, mainly due to unfavorable impacts from currency effects partially offset by the impact of one additional dialysis day.

 

As of the end of March 2018, the company had 63,114 patients (5% increase) being treated at 754 clinics (4% increase) in the EMEA region. Dialysis treatments increased by 5%.

 

Asia-Pacific revenue grew by 14% at constant currency to EUR 392 million. In the region, Health Care Services revenue increased 9% (20% at constant currency) to EUR 184 million. Care Coordination activities contributed EUR 46 million to Health Care

 

4



 

Services revenue. With growth of 8% in constant currency to EUR 208 million, the Health Care Products business showed a solid sales performance, mainly driven by higher sales of chronic hemodialysis products and products for acute care treatments. Operating income reached EUR 74 million (Q1 2017: EUR 82 million). The operating income margin decreased to 19.0% in Q1 2018 (Q1 2017: 21.7%). This was primarily driven by foreign currency transaction effects and delayed product sales.

 

As of the end of March 2018, the company had 30,194 patients (2% increase) being treated at 385 clinics in Asia-Pacific. Dialysis treatments increased by 2%, impacted by same market treatment growth of 4% partially offset by the effect of sold or closed clinics.

 

Latin America delivered revenue of EUR 170 million, a significant improvement of 17% at constant currency. This growth was mainly driven by an increase in organic revenue per treatment. Health Care Products revenue grew by 25% at constant currency based on higher sales of dialyzers, machines, products for acute treatments and peritoneal dialysis products. With an operating income of EUR 14 million the segment generated an operating income on previous year’s level. Operating income margin increased slightly to 8.3% in Q1 2018 (Q1 2017: 8.1%).

 

As of the end of March 2018, the company was treating 31,606 patients (5% increase) at 232 clinics in Latin America. Dialysis treatments increased by 4%.

 

Net interest expense was EUR 80 million compared to EUR 92 million in the first quarter of 2017, a decrease of 14% (5% at constant currency). The decrease was driven by the lower leverage level and a repayment of high interest-bearing senior notes. Income tax expense was EUR 87 million for the first quarter of 2018, which translates into an effective tax rate of 20.9%, compared to last year’s Q1 with a tax rate of 32.5%. The strong reduction was largely driven by the U.S. Tax Reform.

 

Cash flow with normalized development

 

In the first quarter of 2018, the company used EUR 45 million in net cash from operating activities, compared to EUR 170 million provided by operating activities in last year’s Q1. The decrease in net cash provided by operating activities was largely driven by the positive impact from the 2017 cash inflow related to the VA Agreement, a higher impact from seasonality in invoicing and increased inventory levels, partially offset by a positive impact from lower income tax payments. The number of days sales outstanding (DSOs) increased sequentially by 10 days compared with Q4 2017 to reach 85 days driven by the above mentioned seasonality in invoicing. Free cash flow (Net cash used in operating activities, after capital expenditures, before acquisitions and

 

5



 

investments) amounted to EUR (263 million) and EUR (25 million) for the three months ended March 31, 2018 and March 31, 2017, respectively. Free cash flow in percent of revenue was (6.6%) and (0.6%) for the three months ended 2018 and 2017, respectively.

 

Focusing the profile in U.S. Care Coordination portfolio

 

On April 21, Fresenius Medical Care announced to divest its controlling interest in Sound Inpatient Physicians to an investment consortium for total transaction proceeds of USD 2.15 billion (EUR 1.76 billion(3)). The divestment is expected to generate a pre-tax book gain of approximately EUR 800 million(3),(4). Closing of the transaction is subject to regulatory approvals and anticipated late in 2018.

 

Employees

 

As of March 31, 2018, Fresenius Medical Care had 114,831 employees (full-time equivalents) worldwide, compared to 110,530 employees at the end of March 2017. This increase was mainly attributable to our continued organic growth and acquisitions.

 

Outlook 2018

 

The company expects revenue(5) growth between 5% and 7% at constant currency. Adjusted net income(6) is expected to increase by 13% to 15% at constant currency and excluding special items(7) to increase by 7% to 9%.

 

The targets exclude effects from major transactions such as the planned acquisition of NxStage Medical and the planned divestiture of Sound Physicians.

 

Conference call

 

Fresenius Medical Care will host a conference call to discuss the results of the first quarter today at 3:30 p.m. CEDT / 9:30 a.m. EDT. Details will be available on the company’s website www.freseniusmedicalcare.com in the “Investors/Events” section. A replay will be available shortly after the call.

 


(3) EUR/USD 1.22

(4) Based on the company’s latest available valuation of the North American operating segment

(5) 2017 adjusted for the effect of IFRS 15 implementation

(6) Attributable to shareholders of Fresenius Medical Care AG & Co. KGaA, adjusted for the Sound valuation impact

(7) VA Agreement, Natural Disaster Costs, FCPA related charge, U.S. Tax Reform

 

6



 

Please refer to our statement of earnings included at the end of this news and to the attachments as separate PDF-files for a complete overview of the results for the first quarter 2018.

 

Fresenius Medical Care is the world’s largest provider of products and services for individuals with renal diseases of which around 3.2 million patients worldwide regularly undergo dialysis treatment. Through its network of 3,790 dialysis clinics, Fresenius Medical Care provides dialysis treatments for 322,253 patients around the globe. Fresenius Medical Care is also the leading provider of dialysis products such as dialysis machines or dialyzers. Along with its core business, the company provides related medical services in the field of Care Coordination. Fresenius Medical Care is listed on the Frankfurt Stock Exchange (FME) and on the New York Stock Exchange (FMS).

 

For more information visit the Company’s website at www.freseniusmedicalcare.com.

 

Disclaimer

 

This release contains forward-looking statements that are subject to various risks and uncertainties. Actual results could differ materially from those described in these forward-looking statements due to certain factors, including changes in business, economic and 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 detailed in Fresenius Medical Care AG & Co. KGaA’s reports filed with the U.S. Securities and Exchange Commission. Fresenius Medical Care AG & Co. KGaA does not undertake any responsibility to update the forward-looking statements in this release.

 

7



 

Reconciliation of non-IFRS financial measures to the most directly comparable IFRS financial measures

 

 

 

Three months ended
March 31

 

in € million, unaudited

 

2018

 

2017

 

 

 

 

 

 

 

Operating performance excluding special items

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

3,976

 

4,548

 

Effect from IFRS 15 implementation

 

 

 

(139

)

Revenue adjusted

 

3,976

 

4,409

 

VA Agreement(1)

 

 

 

(100

)

Revenue adjusted and excluding special items

 

3,976

 

4,309

 

 

 

 

 

 

 

Operating income (EBIT)

 

497

 

651

 

Initial Sound valuation impact(2)

 

13

 

 

 

Operating income (EBIT) adjusted

 

510

 

651

 

VA Agreement

 

 

 

(99

)

Operating income (EBIT) adjusted and excluding special items

 

510

 

552

 

 

 

 

 

 

 

Net income(3)

 

279

 

308

 

Initial Sound valuation impact

 

13

 

 

 

Net income(3) adjusted

 

292

 

308

 

VA Agreement

 

 

 

(59

)

U.S. Tax Reform(4)

 

(48

)

 

 

Net income(3) adjusted and excluding special items

 

244

 

249

 

 


(1) VA Agreement: Agreement with the United States Departments of Veterans Affairs and Justice

(2) Initial increase in valuation of Sound Pysicians’ share based payment program caused by sale of Sound Physicians

(3) Attributable to shareholders of FMC AG & Co. KGaA

(4) U.S. Tax Reform: impacts from the U.S. tax reform

 

8



 

Statement of earnings

 

 

 

Three months ended
March 31

 

in € million, except share data, unaudited

 

2018

 

2017

 

Change

 

Change
at cc

 

 

 

 

 

 

 

 

 

 

 

Health Care Services

 

3,209

 

3,769

 

-14.9

%

-2.8

%

Health Care Products

 

767

 

779

 

-1.5

%

6.4

%

Revenue

 

3,976

 

4,548

 

-12.6

%

-1.2

%

Revenue adjusted

 

3,976

 

4,409

 

-9.8

%

1.9

%

Revenue adjusted and excluding special items

 

3,976

 

4,309

 

-7.7

%

4.3

%

 

 

 

 

 

 

 

 

 

 

Costs of revenue

 

2,773

 

2,956

 

-6.2

%

6.6

%

Gross profit

 

1,203

 

1,592

 

-24.4

%

-15.7

%

Selling, general and administrative

 

692

 

924

 

-25.1

%

-16.2

%

Research and development

 

32

 

32

 

-0.7

%

5.0

%

Income from equity method investees

 

(18

)

(15

)

20.3

%

21.7

%

Operating income (EBIT)

 

497

 

651

 

-23.7

%

-15.2

%

Operating income (EBIT) adjusted

 

510

 

651

 

-21.7

%

-12.9

%

Operating income (EBIT) adjusted and excluding special items

 

510

 

552

 

-7.6

%

2.8

%

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

80

 

92

 

-13.8

%

-4.8

%

Income before taxes

 

417

 

559

 

-25.4

%

-16.9

%

Income tax expense

 

87

 

182

 

-52.0

%

-47.1

%

Net income

 

330

 

377

 

-12.5

%

-2.4

%

Less: Net income attributable to non-controlling interests

 

51

 

69

 

-25.7

%

-14.4

%

Net income(1)

 

279

 

308

 

-9.6

%

0.3

%

Net income(1) adjusted

 

292

 

308

 

-5.4

%

5.2

%

Net income(1) adjusted and excluding special items

 

244

 

249

 

-2.2

%

8.4

%

 

 

 

 

 

 

 

 

 

 

Operating income (EBIT)

 

497

 

651

 

-23.7

%

-15.2

%

Depreciation and amortization

 

175

 

190

 

-7.9

%

2.1

%

EBITDA

 

672

 

841

 

-20.1

%

-11.3

%

EBITDA margin

 

16.9

%

18.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares

 

306,453,070

 

306,241,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

0.91

 

1.01

 

-9.7

%

0.2

%

Basic earnings per ADS

 

0.45

 

0.50

 

-9.7

%

0.2

%

 

 

 

 

 

 

 

 

 

 

In percent of revenue

 

 

 

 

 

 

 

 

 

Costs of revenue

 

69.7

%

65.0

%

 

 

 

 

Gross profit

 

30.3

%

35.0

%

 

 

 

 

Operating income (EBIT)

 

12.5

%

14.3

%

 

 

 

 

Net income(1)

 

7.0

%

6.8

%

 

 

 

 

 


(1) Attributable to shareholders of FMC AG & Co. KGaA

 

9


EX-99.2 3 a18-11081_4ex99d2.htm EX-99.2

Exhibit 99.2

 

 

Fresenius Medical Care AG & Co. KGaA

 

COMPLETE OVERVIEW OF THE RESULTS FOR THE FIRST QUARTER 2018

 

May 3, 2018

 


 

Investor Relations
phone: +49 6172 609 2525
fax: +49 6172 609 2301
email: ir@fmc-ag.com

 

Content:

 

 

 

 

 

Statement of earnings

 

page 2

Segment information

 

page 3

Balance sheet

 

page 4

Cash flow

 

page 5

Revenue development

 

page 6

Key metrics

 

page 7

Quality data

 

page 8

Reconciliation

 

page 9

Reconciliation excluding special items

 

page 10

 

Disclaimer

 

This release contains forward-looking statements that are subject to various risks and uncertainties. Actual results could differ materially from those described in these forward-looking statements due to certain factors, including changes in business, economic and 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 detailed in Fresenius Medical Care AG & Co. KGaA’s reports filed with the U.S. Securities and Exchange Commission. Fresenius Medical Care AG & Co. KGaA does not undertake any responsibility to update the forward-looking statements in this release.

 

Copyright by Fresenius Medical Care AG & Co. KGaA

 

1



 

Statement of earnings

 

 

 

Three months ended March 31

 

 

 

 

 

 

 

 

 

Change

 

in € million, except share data, unaudited

 

2018

 

2017

 

Change

 

at cc

 

Health Care Services

 

3,209

 

3,769

 

-14.9

%

-2.8

%

Health Care Products

 

767

 

779

 

-1.5

%

6.4

%

Total revenue

 

3,976

 

4,548

 

-12.6

%

-1.2

%

 

 

 

 

 

 

 

 

 

 

Costs of revenue

 

2,773

 

2,956

 

-6.2

%

6.6

%

Gross profit

 

1,203

 

1,592

 

-24.4

%

-15.7

%

Selling, general and administrative

 

692

 

924

 

-25.1

%

-16.2

%

Research and development

 

32

 

32

 

-0.7

%

5.0

%

Income from equity method investees

 

(18

)

(15

)

20.3

%

21.7

%

Operating income (EBIT)

 

497

 

651

 

-23.7

%

-15.2

%

 

 

 

 

 

 

 

 

 

 

Interest income

 

(24

)

(29

)

-15.8

%

-13.6

%

Interest expense

 

104

 

121

 

-14.2

%

-6.9

%

Interest expense, net

 

80

 

92

 

-13.8

%

-4.8

%

Income before taxes

 

417

 

559

 

-25.4

%

-16.9

%

Income tax expense

 

87

 

182

 

-52.0

%

-47.1

%

Net income

 

330

 

377

 

-12.5

%

-2.4

%

Less: Net income attributable to noncontrolling interests

 

51

 

69

 

-25.7

%

-14.4

%

Net income attributable to shareholders of FMC AG & Co. KGaA

 

279

 

308

 

-9.6

%

0.3

%

 

 

 

 

 

 

 

 

 

 

Operating income (EBIT)

 

497

 

651

 

-23.7

%

-15.2

%

Depreciation and amortization

 

175

 

190

 

-7.9

%

2.1

%

EBITDA

 

672

 

841

 

-20.1

%

-11.3

%

EBITDA margin

 

16.9

%

18.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares

 

306,453,070

 

306,241,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

0.91

 

1.01

 

-9.7

%

0.2

%

Basic earnings per ADS

 

0.45

 

0.50

 

-9.7

%

0.2

%

 

 

 

 

 

 

 

 

 

 

In percent of revenue

 

 

 

 

 

 

 

 

 

Costs of revenue

 

69.7

%

65.0

%

 

 

 

 

Gross profit

 

30.3

%

35.0

%

 

 

 

 

Operating income (EBIT)

 

12.5

%

14.3

%

 

 

 

 

Net income attributable to shareholders of FMC AG & Co. KGaA

 

7.0

%

6.8

%

 

 

 

 

 

2



 

Segment information

 

 

 

Three months ended March 31

 

 

 

 

 

 

 

 

 

Change

 

unaudited

 

2018

 

2017

 

Change

 

at cc

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Revenue in € million

 

3,976

 

4,548

 

-12.6

%

-1.2

%

Operating income (EBIT) in € million

 

497

 

651

 

-23.7

%

-15.2

%

Operating income margin in %

 

12.5

%

14.3

%

 

 

 

 

Delivered EBIT in € million

 

446

 

582

 

-23.5

%

-15.3

%

Days sales outstanding (DSO)(1)

 

85

 

81

 

 

 

 

 

Employees (full-time equivalents)

 

114,831

 

110,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

 

 

 

 

 

 

 

Revenue in € million

 

2,774

 

3,375

 

-17.8

%

-5.1

%

Operating income (EBIT) in € million

 

362

 

526

 

-31.1

%

-21.4

%

Operating income margin in %

 

13.1

%

15.6

%

 

 

 

 

Delivered EBIT in € million

 

314

 

459

 

-31.7

%

-22.3

%

Days sales outstanding (DSO)(1)

 

73

 

68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

 

 

 

 

 

 

 

Revenue per dialysis treatment in US$(2)

 

348

 

342

 

1.5

%

n.a.

 

Cost per dialysis treatment in US$(3)

 

288

 

276

 

4.2

%

n.a.

 

 

 

 

 

 

 

 

 

 

 

EMEA

 

 

 

 

 

 

 

 

 

Revenue in € million

 

636

 

614

 

3.6

%

5.9

%

Operating income (EBIT) in € million

 

109

 

114

 

-4.8

%

-4.3

%

Operating income margin in %

 

17.1

%

18.7

%

 

 

 

 

Delivered EBIT in € million

 

108

 

114

 

-4.8

%

-4.2

%

Days sales outstanding (DSO)(1)

 

103

 

102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia-Pacific

 

 

 

 

 

 

 

 

 

Revenue in € million

 

392

 

378

 

3.7

%

13.5

%

Operating income (EBIT) in € million

 

74

 

82

 

-9.3

%

-3.8

%

Operating income margin in %

 

19.0

%

21.7

%

 

 

 

 

Delivered EBIT in € million

 

72

 

80

 

-10.0

%

-4.7

%

Days sales outstanding (DSO)(1)

 

117

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

Revenue in € million

 

170

 

177

 

-4.0

%

17.4

%

Operating income (EBIT) in € million

 

14

 

14

 

-2.0

%

10.2

%

Operating income margin in %

 

8.3

%

8.1

%

 

 

 

 

Delivered EBIT in € million

 

14

 

14

 

-1.9

%

10.3

%

Days sales outstanding (DSO)(1)

 

129

 

133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

Revenue in € million

 

4

 

4

 

-21.4

%

-20.9

%

Operating income (EBIT) in € million

 

(62

)

(85

)

-26.6

%

-23.8

%

Delivered EBIT in € million

 

(62

)

(85

)

-26.6

%

-23.8

%

 


(1) Concurrent with the implementation of IFRS 15 and IFRS 9 prior year data has been adjusted to conform to the current year’s presentation.

(2) Excl. the effects from the VA Agreement and IFRS 15 implementation, incl. these adjustments revenue per dialysis treatment was $371 for the three months ended March 31, 2017.

(3) Excl. the effects from IFRS 15 implementation, incl. IFRS 15 cost per dialysis treatment was $290 for the three months ended March 31, 2017.

 

3



 

Balance sheet

 

 

 

March 31

 

December 31

 

 

 

2018

 

2017

 

in € million, except net leverage ratio

 

(unaudited)

 

(audited)

 

Assets

 

 

 

 

 

Current assets

 

6,844

 

6,374

 

Goodwill and intangible assets

 

12,517

 

12,787

 

Other non-current assets

 

4,796

 

4,864

 

Total assets

 

24,157

 

24,025

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

Current liabilities

 

5,428

 

5,300

 

Non-current liabilities

 

7,818

 

7,897

 

Total equity

 

10,911

 

10,828

 

Total liabilities and equity

 

24,157

 

24,025

 

 

 

 

 

 

 

Equity/assets ratio

 

45

%

45

%

 

 

 

 

 

 

Debt

 

 

 

 

 

Short-term debt

 

1,011

 

760

 

Short-term debt from related parties

 

41

 

9

 

Current portion of long-term debt and capital lease obligations

 

872

 

884

 

Long-term debt and capital lease obligations, less current portion

 

5,797

 

5,795

 

Total debt

 

7,721

 

7,448

 

Cash and cash equivalents

 

846

 

978

 

Total net debt

 

6,875

 

6,470

 

 

 

 

 

 

 

Annualized EBITDA(1)

 

 

 

 

 

Operating income (EBIT)

 

2,199

 

2,372

 

Depreciation and amortization

 

717

 

731

 

Non-cash charges

 

51

 

51

 

Annualized EBITDA

 

2,967

 

3,154

 

 

 

 

 

 

 

Net leverage ratio

 

2.3

 

2.1

 

 


(1) EBITDA : including largest acquisitions and divestitures.

 

4



 

Cash flow statement

 

 

 

Three months ended

 

 

 

March 31

 

in € million, unaudited

 

2018

 

2017

 

Operating activities

 

 

 

 

 

Net income

 

330

 

377

 

Depreciation / amortization

 

175

 

190

 

Change in working capital and other non-cash items

 

(550

)

(397

)

Net cash provided by, (used in) operating activities

 

(45

)

170

 

In percent of revenue

 

-1.1

%

3.7

%

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchases of property, plant and equipment

 

(221

)

(197

)

Proceeds from sale of property, plant and equipment

 

3

 

2

 

Capital expenditures, net

 

(218

)

(195

)

 

 

 

 

 

 

Free cash flow

 

(263

)

(25

)

In percent of revenue

 

-6.6

%

-0.6

%

 

 

 

 

 

 

Acquisitions and investments, net of cash acquired, and purchases of intangible assets

 

(181

)

(160

)

Proceeds from divestitures

 

 

 

Acquisitions and investments, net of divestitures

 

(181

)

(160

)

Free cash flow after investing activities

 

(444

)

(185

)

 

5



 

Revenue development

 

 

 

 

 

 

 

 

 

 

 

 

 

Same

 

 

 

 

 

 

 

 

 

 

 

 

 

market

 

 

 

 

 

 

 

 

 

Change

 

Organic

 

treatment

 

in € million, unaudited

 

2018

 

2017

 

Change

 

at cc

 

growth

 

growth(1)

 

Three months ended March 31

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

3,976

 

4,548

 

-12.6

%

-1.2

%

2.8

%

 

 

Health Care Services

 

3,209

 

3,769

 

-14.9

%

-2.8

%

2.0

%

2.3

%

Thereof Dialysis Care revenue

 

2,648

 

3,058

 

-13.4

%

-1.3

%

4.2

%

2.3

%

Thereof Care Coordination revenue

 

561

 

711

 

-21.2

%

-9.3

%

-7.9

%

 

 

Health Care Products

 

767

 

779

 

-1.5

%

6.4

%

6.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

2,774

 

3,375

 

-17.8

%

-5.1

%

1.3

%

 

 

Health Care Services

 

2,590

 

3,165

 

-18.2

%

-5.5

%

1.3

%

2,3

%

Thereof Dialysis Care revenue

 

2,075

 

2,474

 

-16.1

%

-3.2

%

4.0

%

2,3

%

Thereof Care Coordination revenue

 

515

 

691

 

-25.5

%

-14.0

%

-8.7

%

 

 

Health Care Products

 

184

 

210

 

-12.1

%

1.4

%

1.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EMEA

 

636

 

614

 

3.6

%

5.9

%

4.1

%

 

 

Health Care Services

 

314

 

303

 

3.6

%

5.7

%

1.7

%

2.4

%

Health Care Products

 

322

 

311

 

3.6

%

6.2

%

6.4

%

 

 

Thereof Dialysis Products

 

302

 

290

 

4.2

%

7.0

%

7.3

%

 

 

Thereof Non-Dialysis Products

 

20

 

21

 

-6.1

%

-5.7

%

-5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia-Pacific

 

392

 

378

 

3.7

%

13.5

%

7.0

%

 

 

Health Care Services

 

184

 

169

 

8.5

%

20.0

%

5.5

%

4.2

%

Thereof Dialysis Care revenue

 

138

 

149

 

-7.6

%

2.3

%

4.0

%

4.2

%

Thereof Care Coordination revenue

 

46

 

20

 

129.6

%

153.6

%

15.7

%

 

 

Health Care Products

 

208

 

209

 

-0.2

%

8.3

%

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

170

 

177

 

-4.0

%

17.4

%

15.8

%

 

 

Health Care Services

 

121

 

132

 

-8.4

%

14.7

%

12.4

%

1.1

%

Health Care Products

 

49

 

45

 

8.7

%

25.4

%

25.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

4

 

4

 

-21.4

%

-20.9

%

 

 

 

 

 


(1) same market treatment growth = organic growth less price effects

 

cc = constant currency. Changes in revenue, operating income, net income attributable to shareholders of FMC-AG & Co. KGaA and other items include the impact of changes in foreign currency exchange rates. We calculate these non-IFRS financial measures at constant exchange rates to show changes in our revenue, operating income, net income attributable to shareholders of FMC-AG & Co. KGaA and other items without giving effect to period-to-period currency fluctuations. Under IFRS, amounts received in local (non-euro) currency are translated into euro at the average exchange rate for the period presented. Once we translate the local currency for the constant currency, we then calculate the change, as a percentage, of the current period using the prior period exchange rates versus the prior period. The single quarter results are calculated as the variance between the current year-to-date results less the preceding quarter’s year-to-date which makes the single quarter subject to further foreign exchange fluctuation. This resulting percentage is a non-IFRS measure referring to a change as a percentage at constant currency. These currency-adjusted financial measures are identifiable by the designated term “Constant Currency”.

 

We believe that the non-IFRS 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 a company’s revenue, operating income, net income attributable to shareholders of FMC-AG & Co. KGaA and other items from period to period. However we 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 into euro. We do not evaluate our results and performance without considering both Constant Currency period-over-period changes in non-IFRS revenue, operating income, net income attributable to shareholders of FMC-AG & Co. KGaA and other items and changes in revenue, operating income, net income attributable to shareholders of FMC- AG & Co. KGaA and other items prepared in accordance with IFRS. 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, operating income, net income attributable to shareholders of FMC-AG & Co. KGaA and other items prepared in accordance with IFRS. We present the growth rate derived from IFRS measures next to the growth rate derived from non-IFRS measures such as revenue, operating income, net income attributable to shareholders of FMC-AG & Co. KGaA and other items. As the reconciliation is inherent in the disclosure, we believe that a separate reconciliation would not provide any additional benefit.

 

6



 

Key metrics North America segment

 

 

 

Three months ended March 31

 

 

 

 

 

 

 

 

 

Change

 

unaudited

 

2018

 

2017

 

Change

 

at cc

 

 

 

 

 

 

 

 

 

 

 

Dialysis

 

 

 

 

 

 

 

 

 

Revenue in € million

 

2,259

 

2,684

 

-15.8

%

-2.8

%

Operating income (EBIT) in € million

 

349

 

527

 

-33.7

%

-24.4

%

Operating income margin in %

 

15.4

%

19.6

%

 

 

 

 

Delivered EBIT in € million

 

304

 

467

 

-34.9

%

-25.9

%

 

 

 

 

 

 

 

 

 

 

Care Coordination

 

 

 

 

 

 

 

 

 

Revenue in € million

 

515

 

691

 

-25.5

%

-14.0

%

Operating income (EBIT) in € million

 

13

 

(1

)

-1684.8

%

-1929.5

%

Operating income margin in %

 

2.6

%

-0.1

%

 

 

 

 

Delivered EBIT in € million

 

10

 

(8

)

-228.3

%

-248.1

%

 

Key metrics Care Coordination

 

 

 

Three months ended March 31

 

 

 

 

 

 

 

 

 

Change

 

unaudited

 

2018

 

2017

 

Change

 

at cc

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

 

 

 

 

 

 

 

Member months under medical cost management(1)

 

165,672

 

141,950

 

16.7

%

 

 

Medical cost under management (in € million)(1)

 

1,186

 

1,004

 

18.1

%

36.3

%

Care Coordination patient encounters(1)

 

1,957,694

 

1,608,179

 

21.7

%

 

 

 


(1) The metrics may be understated due to a physician mapping issue related to the BPCI program within a CMS system which has not yet been resolved. Additionally, data presented for the BPCI and ESCO metrics are subject to finalization by CMS, which may result in changes from previously reported metrics.

 

Key metrics Dialysis Care Services

 

 

 

Three months ended March 31, 2018

 

 

 

 

 

Growth

 

 

 

 

 

Growth

 

 

 

Growth

 

unaudited

 

Clinics

 

in %

 

De novos

 

Patients

 

in %

 

Treatments

 

in %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,790

 

4

%

35

 

322,253

 

4

%

12,154,164

 

3

%

North America

 

2,419

 

4

%

24

 

197,339

 

4

%

7,473,764

 

3

%

EMEA

 

754

 

4

%

2

 

63,114

 

5

%

2,387,160

 

5

%

Asia-Pacific

 

385

 

2

%

9

 

30,194

 

2

%

1,060,114

 

2

%

Latin America

 

232

 

0

%

 

 

31,606

 

5

%

1,233,126

 

4

%

 

7



 

Quality data(1)

 

 

 

North America

 

EMEA

 

Latin America

 

Asia-Pacific

 

in % of patients

 

Q1 2018

 

Q1 2017

 

Q1 2018

 

Q1 2017

 

Q1 2018

 

Q1 2017

 

Q1 2018

 

Q1 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kt/v > 1.2

 

98

 

98

 

95

 

95

 

92

 

93

 

96

 

96

 

Hemoglobin = 10-12 g/dl

 

72

 

72

 

83

 

82

 

52

 

52

 

57

 

59

 

Calcium = 8.4-10.2 mg/dl

 

85

 

84

 

80

 

77

 

78

 

78

 

74

 

75

 

Albumin > 3.5 g/dl

 

79

 

78

 

88

 

88

 

90

 

90

 

89

 

87

 

Phosphate < 5.5 mg/dl

 

62

 

63

 

81

 

79

 

76

 

75

 

68

 

67

 

Patients without catheter (after 90 days)

 

82

 

83

 

80

 

81

 

80

 

81

 

87

 

89

 

in days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Days in hospital per patient year

 

10.2

 

10.2

 

7.6

 

7.9

 

4.0

 

4.0

 

3.6

 

4.0

 

 


(1) Definitions cf. Annual Report 2017, Section “Non-Financial Group Report”

 

8



 

Reconciliation of non-IFRS financial measures to the most directly comparable IFRS financial measures

 

 

 

Three months ended

 

 

 

March 31

 

in € million, unaudited

 

2018

 

2017

 

Delivered EBIT reconciliation

 

 

 

 

 

Total

 

 

 

 

 

Operating income (EBIT)

 

497

 

651

 

less noncontrolling interests

 

(51

)

(69

)

Delivered EBIT

 

446

 

582

 

 

 

 

 

 

 

North America

 

 

 

 

 

Operating income (EBIT)

 

362

 

526

 

less noncontrolling interests

 

(48

)

(67

)

Delivered EBIT

 

314

 

459

 

 

 

 

 

 

 

Dialysis

 

 

 

 

 

Operating income (EBIT)

 

349

 

527

 

less noncontrolling interests

 

(45

)

(60

)

Delivered EBIT

 

304

 

467

 

 

 

 

 

 

 

Care Coordination

 

 

 

 

 

Operating income (EBIT)

 

13

 

(1

)

less noncontrolling interests

 

(3

)

(7

)

Delivered EBIT

 

10

 

(8

)

 

 

 

 

 

 

EMEA

 

 

 

 

 

Operating income (EBIT)

 

109

 

114

 

less noncontrolling interests

 

(1

)

0

 

Delivered EBIT

 

108

 

114

 

 

 

 

 

 

 

Asia-Pacific

 

 

 

 

 

Operating income (EBIT)

 

74

 

82

 

less noncontrolling interests

 

(2

)

(2

)

Delivered EBIT

 

72

 

80

 

 

 

 

 

 

 

Dialysis

 

 

 

 

 

Operating income (EBIT)

 

68

 

79

 

less noncontrolling interests

 

(2

)

(2

)

Delivered EBIT

 

66

 

77

 

 

 

 

 

 

 

Care Coordination

 

 

 

 

 

Operating income (EBIT)

 

6

 

3

 

less noncontrolling interests

 

0

 

0

 

Delivered EBIT

 

6

 

3

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

Operating income (EBIT)

 

14

 

14

 

less noncontrolling interests

 

0

 

0

 

Delivered EBIT

 

14

 

14

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

Operating income (EBIT)

 

(62

)

(85

)

less noncontrolling interests

 

0

 

0

 

Delivered EBIT

 

(62

)

(85

)

 

 

 

 

 

 

Reconciliation of net cash provided by operating activities to EBITDA(1)

 

 

 

 

 

Total EBITDA

 

672

 

841

 

Interest expense, net

 

(80

)

(92

)

Income tax expense

 

(87

)

(182

)

Change in working capital and other non-cash items

 

(550

)

(397

)

Net cash provided by operating activities

 

(45

)

170

 

 


(1) EBITDA is the basis for determining compliance with certain covenants in Fresenius Medical Care’s long-term debt instruments.

 

9



 

Reconciliation of non-IFRS financial measures to the most directly comparable IFRS financial measures

 

 

 

Three months ended

 

 

 

March 31

 

in € million, unaudited

 

2018

 

2017

 

 

 

 

 

 

 

Operating performance excluding special items

 

 

 

 

 

Revenue

 

 

 

 

 

Total

 

 

 

 

 

Revenue

 

3,976

 

4,548

 

VA Agreement(1)

 

 

 

(100

)

Effect from IFRS 15 implementation

 

 

 

(139

)

Revenue adjusted and excluding special items

 

3,976

 

4,309

 

 

 

 

 

 

 

Health Care Sevices revenue

 

3,209

 

3,769

 

VA Agreement

 

 

 

(100

)

Effect from IFRS 15 implementation

 

 

 

(139

)

Health Care Services revenue adjusted and excluding special items

 

3,209

 

3,530

 

 

 

 

 

 

 

North America

 

 

 

 

 

Revenue

 

2,774

 

3,375

 

VA Agreement

 

 

 

(100

)

Effect from IFRS 15 implementation

 

 

 

(139

)

Revenue adjusted and excluding special items

 

2,774

 

3,136

 

 

 

 

 

 

 

Health Care Sevices revenue

 

2,590

 

3,165

 

VA Agreement

 

 

 

(100

)

Effect from IFRS 15 implementation

 

 

 

(139

)

Health Care Services revenue adjusted and excluding special items

 

2,590

 

2,926

 

 

 

 

 

 

 

Dialysis Care Services revenue

 

2,075

 

2,474

 

VA Agreement

 

 

 

(100

)

Effect from IFRS 15 implementation

 

 

 

(88

)

Dialysis Care Services revenue adjusted and excluding special items

 

2,075

 

2,286

 

 

 

 

 

 

 

Care Coordination revenue

 

515

 

691

 

Effect from IFRS 15 implementation

 

 

 

(51

)

Care Coordination revenue adjusted

 

515

 

640

 

 

 

 

 

 

 

Operating income (EBIT)

 

 

 

 

 

Total

 

 

 

 

 

Operating income (EBIT)

 

497

 

651

 

VA Agreement

 

 

 

(99

)

Initial Sound Valuation Impact (2)

 

13

 

 

 

Operating income (EBIT) adjusted and excluding special items

 

510

 

552

 

 

 

 

 

 

 

North America

 

 

 

 

 

Operating income (EBIT)

 

362

 

526

 

VA Agreement

 

 

 

(99

)

Initial Sound Valuation Impact

 

13

 

 

 

Operating income (EBIT) adjusted and excluding special items

 

375

 

427

 

 

 

 

 

 

 

Dialysis operating income (EBIT)

 

349

 

527

 

VA Agreement

 

 

 

(99

)

Dialysis operating income (EBIT) excluding special items

 

349

 

428

 

 

 

 

 

 

 

Care Coordination operating income (EBIT)

 

13

 

(1

)

Initial Sound Valuation Impact

 

13

 

 

 

Care Coordination operating income (EBIT) adjusted

 

26

 

(1

)

 

 

 

 

 

 

Net income (3)

 

279

 

308

 

VA Agreement

 

 

 

(59

)

U.S. Tax Reform(4)

 

(48

)

 

 

Initial Sound Valuation Impact

 

13

 

 

 

Net income(3) adjusted and excluding special items

 

244

 

249

 

 


(1) VA Agreement: Agreement with the United States Departments of Veterans Affairs and Justice

(2) Initial increase in valuation of Sound Pysicians`share based payment program caused by sale of Sound Physicians

(3) Attributable to shareholders of FMC AG & Co. KGaA

(4) U.S. Tax Reform: impacts from U.S. tax reform

 

10


GRAPHIC 4 g110814mm01i001.gif GRAPHIC begin 644 g110814mm01i001.gif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end GRAPHIC 5 g110814mo01i001.gif GRAPHIC begin 644 g110814mo01i001.gif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end