株探米国株
英語
エドガーで原本を確認する
6-K 1 tm249581d2_6k.htm FORM 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 2024

 

Commission file number: 001-32749

 

FRESENIUS MEDICAL CARE AG

(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 ¨

 

 

 


 

On May 7, 2024, Fresenius Medical Care AG (the “Company”) issued a Press Release announcing its first quarter results for the period ending March 31, 2024. 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 2024 consolidated financial results presented in accordance with International Financial Reporting Standards, or IFRS, we have used non-GAAP financial measures, including (a) EBITDA, or operating income excluding interest, taxes, depreciation and amortization, (b) free cash flow, (c) net leverage ratio (ratio of net debt to adjusted EBITDA) and (d) results presented in constant currency and as adjusted for special items identified in the Press Release and associated tables. 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 Financial Statements. As the reconciliation of amounts stated in Constant Currency is inherent in the disclosure included in the Press Release, we believe that a separate reconciliation would not provide any additional benefit.

 

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.

 

EXHIBITS

 

The following exhibits are being furnished with this Report:

 

Exhibit 99.1 Press release issued on May 7, 2024.
 
Exhibit 99.2 Complete overview of the first quarter 2024.

 

 


 

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 7, 2024

 

  Fresenius Medical Care AG

 

  By: /s/ Helen Giza
  Name: Helen Giza
  Title: Chief Executive Officer and Chair of the Management Board

 

  By: /s/ Martin Fischer
  Name: Martin Fischer
  Title: Chief Financial Officer and member of the Management Board

 

 

 

EX-99.1 2 tm249581d2_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

Press Release Media contact
  Christine Peters
  T +49 160 60 66 770
  christine.peters@freseniusmedicalcare.com
   
  Contact for analysts and investors
  Dr. Dominik Heger
  T +49 6172 609 2601
  dominik.heger@freseniusmedicalcare.com
   
  www.freseniusmedicalcare.com

 

Fresenius Medical Care starts the year with strong earnings growth

 

· Solid revenue1 growth of 4% driven by both segments Care Delivery and Care Enablement

 

· Operating income1 margin improved in both segments

 

· Care Enablement delivered strong sequential margin improvement with significant progress towards the 2025 target margin band

 

· Execution of transformation continues at pace, contributing additional FME25 savings of EUR 52 million

 

· Portfolio optimization program progresses in Care Delivery with signed or closed divestments in all our Latin American markets, and closed divestments in Turkiye and of Cura Day Hospitals Group in Australia

 

· FY 2024 outlook confirmed

 

Bad Homburg (May 7, 2024) – Helen Giza, Chief Executive Officer of Fresenius Medical Care, said: “The first quarter of this year demonstrates that we are executing on our strategy as planned. Both segments expanded their respective margins compared to the prior year. Especially for Care Enablement, the first quarter was an inflection point as our transformation efforts, higher pricing and FME25 savings drove a solid margin improvement. We are also executing with speed our strategic portfolio optimization program. We have started the year with a slightly more favorable operating income phasing than planned and confirm our financial outlook for the full year 2024. We would not be here without the great work of our employees, whom I would like to thank for their hard work and dedication.”

 

 

1 Revenue and operating income outlook, as referred to in the 2024 outlook, are both at constant currency, excluding special items as well as the business impact from closed divestitures in 2023 and the settlement agreement with the U. S. government (Tricare) in Q4 2023. For FY 2023 and 2024, special items include costs related to the FME25 program, the Humacyte remeasurements, the legal form conversion costs and effects from legacy portfolio optimization. For further details please see the reconciliation attached to the Press Release.

 

Page 1/7


 

Key figures (unaudited)  

 

    Q1 2024     Q1 2023     Growth     Growth  
    EUR m     EUR m     yoy     yoy, cc  
Revenue     4,725       4,704       0 %     +2
on outlook base1     4,822       4,619               +4  %
                                 
Operating income     246       261       -6 %     -4 %
on outlook base1     416       338               +23
                                 
Net income2     71       86       -18 %     -17 %
on outlook base1     198       146               +35
                                 
Basic EPS (EUR)     0.24       0.29       -18 %     -17 %
on outlook base1     0.67       0.50               +35

 

yoy = year-on-year, cc = at constant currency, EPS = earnings per share

 

Focused execution against the strategic plan continues into 2024

 

Fresenius Medical Care successfully executed on its operational efficiency and turnaround plans. In the first quarter, the FME25 transformation program continued its momentum, delivering EUR 52 million additional sustainable savings while related one-time costs amounted to EUR 28 million. The Company is well on track to achieve the targeted additional sustainable savings of EUR 100 to 150 million by year end 2024, totaling to EUR 650 million by year end 2025.

 

Moreover, Fresenius Medical Care is executing its portfolio optimization plan to exit non-core and dilutive assets. As announced during the first quarter, the Company entered into agreements to divest its dialysis clinic networks in Brazil, Colombia, Chile and Ecuador. Special items associated with portfolio optimization amounted to negative EUR 143 million in the first quarter. Subject to regulatory approvals in Brazil, Colombia and Ecuador, the transactions represent another milestone in Fresenius Medical Care’s portfolio optimization program, with each expected to close throughout 2024.

 

After further signing the divestments of its dialysis clinic networks in Guatemala, Peru and Curacao, Fresenius Medical Care has now signed or closed the exit from all of its dialysis clinics operations in Latin America. The Company moreover closed the divestment of its dialysis clinic network in Turkiye and the Cura Day Hospitals Group, Australia, during April. All transactions that are currently signed as part of the Company’s portfolio optimization plan are estimated to negatively impact Fresenius Medical Care by around EUR 250 million in the full year 2024 and will be treated as special items in operating income. The transactions listed above are expected to generate cash proceeds of around EUR 650 million upon closing.

 

 

2 Net income attributable to shareholders of Fresenius Medical Care AG

 

Page 2/7


 

Revenue development driven by solid organic growth

 

Revenue remained almost unchanged with EUR 4,725 million in the first quarter (+2% at constant currency, +5% organic). Revenue on outlook base1, i.e. at constant currency, excluding special items and the business impacts from closed divestitures during 2023, increased by 4%.

 

Care Delivery revenue increased by 1% (+3% at constant currency, +6% organic) and by 5% on outlook base1.

 

In Care Delivery U.S., revenue increased by 3% (+5% at constant currency, +6% organic) and by 6% on outlook base1. A growing value-based care business, reimbursement rate increases and a favorable payor mix had a positive impact, compensating negative exchange rate effects and the effect of closed or sold operations. In line with expectations, elevated missed treatments growth compared unfavorably to last year, in part due to adverse Q1 2024 weather events and an unusually mild 2023 flu season, capacity constraints in clinics in some metropolitan areas, and the remaining annualization effects from excess mortality, that weigh on U.S. same market treatment growth. Adjusted for the exit from less profitable acute care contracts (-0.4%), U.S. same market treatment growth came in as expected at -0.3%.

 

In Care Delivery International, revenue declined by 9% (-4% at constant currency, +4% organic), while they grew by 2% on outlook base1. The effect of closed or sold operations and a negative exchange rate effect were partially offset by organic growth. Same market treatment growth was positive at 1.4%.

 

Care Enablement revenue declined by 1% (+1% at constant currency, +2% organic), while they grew by 2% on outlook base1. Positive impacts from pricing were offset by negative exchange rate effects and negative volume growth compared to prior year, in the absence of sales of critical care products in China as part of a Covid-related government initiative in the first quarter 2023.

 

Within Inter-segment eliminations, revenue for products transferred between the operating segments at fair market value remained stable at negative EUR 360 million (+1% at constant currency).3

 

Better than expected earnings development driven by phasing of value-based care business

 

Operating income decreased by 6% to EUR 246 million (-4% at constant currency), resulting in a margin of 5.2% (Q1 2023: 5.5%). Operating income on outlook base1, i.e. at constant currency, excluding special items and the business impacts from closed divestitures during 2023, increased by 23% to EUR 416 million, resulting in a margin of 8.6% (Q1 2023: 7.3%).

 

 

3 The Company transfers products between segments at fair market value. The associated internal revenues and expenses and all other consolidation of transactions are included within “Inter-segment eliminations”.

 

Page 3/7


 

Operating income in Care Delivery decreased by 34% (-34% at constant currency), resulting in a margin of 5.0% (Q1 2023: 7.6%). Operating income on outlook base1 increased by 25%, resulting in a margin of 9.3% (Q1 2023: 7.8%). The operating income development was driven by positive effects from pricing, the value-based care business and FME25 savings, while expected labor and inflationary cost increases impacted the earnings development.

 

Operating income in Care Enablement amounted to EUR 70 million (Q1 2023: EUR -24 million), resulting in a margin of 5.4% (Q1 2023: -1.9%). Operating income on outlook base1 increased by 23%, resulting in a margin of 6.0% (Q1 2023: 5.0%). The improvement compared to the previous year’s quarter was mainly driven by savings from the FME25 program and improved pricing. These positive effects were partially offset by inflationary cost increases and unfavorable foreign currency transaction effects.

 

Operating income for Corporate amounted to EUR -14 million (Q1 2023: EUR 10 million). Operating income on outlook base1 amounted to EUR -19 million (Q1 2023: EUR -5 million), mainly due to higher costs related to certain global functions.

 

Net income2 decreased by 18% to EUR 71 million (-17% at constant currency). Net income on outlook base1 increased by 35%.

 

Basic earnings per share (EPS) decreased by 18% to EUR 0.24 (-17% at constant currency). EPS on outlook base1 increased by 35%.

 


Strong cash flow development

 

In the first quarter, Fresenius Medical Care generated EUR 127 million of operating cash flow (Q1 2023: EUR 143 million), resulting in a margin of 2.7% (Q1 2023: 3.0%). The operating cash flow development was negatively impacted by EUR 58 million resulting from a cyber incident at Change Healthcare, one of our U.S. service providers, in February.

 

Free cash flow4 amounted to EUR -2 million in the first quarter (Q1 2023:EUR 2 million).

 


Outlook

 

Fresenius Medical Care confirms its outlook for fiscal 2024 and expects revenue to grow by a low- to mid-single digit percent rate compared to prior year. The Company expects operating income to grow by a mid- to high-teens percent rate compared to prior year.

 

 

4 Net cash provided by / used in operating activities, after capital expenditures, before acquisitions, investments, and dividends

 

Page 4/7


 

The expected growth rates for 2024 are at constant currency, excluding special items as well as the business impacts from closed divestitures in 2023 and the settlement agreement with the U.S. government (Tricare) in Q4 2023. The 2023 basis for the revenue outlook is EUR 19,049 million and for the operating income outlook is EUR 1,540 million.

 

The Company also reconfirms its targets to achieve an operating income margin of 10% to 14% by 2025. This excludes impacts from portfolio changes.

 


Patients, clinics and employees

 

As of March 31, 2024, Fresenius Medical Care treated 324,884 patients in 3,862 dialysis clinics worldwide and had 117,128 employees (headcount) globally, compared to 119,845 employees as of December 31, 2023.

 

Conference call

 

Fresenius Medical Care will host a conference call to discuss the results of the first quarter on May 7, 2024, at 2:00 p.m. CEST / 8:00 a.m. EDT. Details will be available on the Fresenius Medical Care website in the “Investors” section. A replay will be available shortly after the call.

 

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 of the first quarter of 2024. Our 6-K disclosure provides more details.

 

About Fresenius Medical Care:

 

Fresenius Medical Care is the world's leading provider of products and services for individuals with renal diseases of which around 4.1 million patients worldwide regularly undergo dialysis treatment. Through its network of 3,862 dialysis clinics, Fresenius Medical Care provides dialysis treatments for approx. 325,000 patients around the globe. Fresenius Medical Care is also the leading provider of dialysis products such as dialysis machines or dialyzers. 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 various factors, including, but not limited to, changes in business, economic and competitive conditions, legal changes, regulatory approvals, impacts related to the COVID-19 pandemic results of clinical studies, 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’s reports filed with the U.S. Securities and Exchange Commission. Fresenius Medical Care does not undertake any responsibility to update the forward-looking statements in this release.

 

Page 5/7


 

 

Page 6/7


 

Page 7/7

 

EX-99.2 3 tm249581d2_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

 

 

Fresenius Medical Care AG

 

COMPLETE OVERVIEW OF THE FIRST QUARTER 2024

 

May 7, 2024

 

 

Investor Relations

phone: +49 6172 609 2525

email: ir@freseniusmedicalcare.com

 

Content:  
   
Statement of earnings page 2
Segment information page 3
Balance sheet page 4
Cash flow page 5
Revenue development by segment page 6
Key metrics page 7
Reconciliation results (outlook base) page 8
Outlook 2024 page 9

 

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 various factors, including, but not limited to, changes in business, economic and competitive conditions, legal changes, regulatory approvals, impacts related to COVID-19, results of clinical studies, 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’s reports filed with the U.S. Securities and Exchange Commission. Fresenius Medical Care AG does not undertake any responsibility to update the forward-looking statements in this release.

 

Rounding adjustments applied to individual numbers and percentages may result in these figures differing immaterially from their absolute values. Furthermore, totals and subtotals in tables may differ slightly from unrounded figures due to rounding in accordance with commercial rounding conventions.

 

Copyright by Fresenius Medical Care AG 1 Outlook base as referred to the 2024 outlook, presented at constant currency, excluding special items, business impacts from closed divestitures in 2023 and the Tricare settlement in Q4 2023.

 

 


 

 

 

Statement of earnings

 

in € million, except share data, unaudited   Three months ended March 31,  
    2024     2023     Change     Change
at cc
 
Total revenue     4,725       4,704       0.4 %     2.5 %
Total revenue (outlook base) 1     4,822       4,619               4.4 %
                                 
Costs of revenue     3,551       3,555       -0.1 %     1.9 %
Selling, general and administrative expense     776       782       -0.8 %     0.7 %
Research and development expense     48       56       -14.3 %     -13.9 %
Income from equity method investees     (29 )     (28 )     4.8 %     4.8 %
Other operating income     (113 )     (117 )     -3.4 %     -3.9 %
Other operating expense     246       195       26.2 %     30.5 %
Operating income     246       261       -5.7 %     -4.4 %
Operating income (outlook base) 1     416       338               23.0 %
                                 
Interest income     (16 )     (12 )     29.6 %     37.0 %
Interest expense     104       95       9.7 %     12.6 %
Interest expense, net     88       83       6.8 %     9.1 %
Income before income taxes     158       178       -11.5 %     -10.6 %
Income tax expense     40       45       -11.2 %     -10.8 %
Net income     118       133       -11.6 %     -10.6 %
Net income attributable to noncontrolling interests     47       47       -0.3 %     0.9 %
Net income attributable to shareholders of FME AG     71       86       -17.8 %     -16.9 %
Net income attributable to shareholders of FME AG (outlook base) 1     198       146                  
                                 
Weighted average number of shares     293,413,449       293,413,449               35.3 %
                                 
Basic earnings per share   0.24     0.29       -17.8 %     -16.9 %
Basic earnings per ADS   0.12     0.15       -17.8 %     -16.9 %
                                 
Operating income     246       261       -5.7 %     -4.4 %
Depreciation, amortization and impairment loss     512       438       17.0 %     20.7 %
EBITDA     758       699       8.5 %     11.3 %
                                 
In percent of revenue                                
Operating income margin     5.2 %     5.5 %                
Operating income margin (outlook base) 1     8.6 %     7.3 %                
EBITDA margin     16.1 %     14.9 %                

 

For a reconciliation please refer to the table on page 8.

 

Statement of earnings page 2 of 9 May 7, 2024


 

 

 

Segment information

 

unaudited   Three months ended March 31,  
    2024     2023     Change     Change
at cc
 
Total                                
Revenue in € million     4,725       4,704       0.4 %     2.5 %
Revenue in € million (outlook base) 1     4,822       4,619               4.4 %
Operating income in € million     246       261       -5.7 %     -4.4 %
Operating income in € million (outlook base) 1     416       338               23.0 %
Operating income margin     5.2 %     5.5 %                
Operating income margin (outlook base) 1     8.6 %     7.3 %                
                                 
Days sales outstanding (DSO) 2     76       76                  
Employees (headcount)     117,128       125,231                  
                                 
Care Delivery segment                                
Revenue in € million     3,788       3,756       0.9 %     2.7 %
Revenue in € million (outlook base) 1     3,859       3,669               5.2 %
Operating income in € million     189       284       -33.7 %     -33.6 %
Operating income in € million (outlook base) 1     357       287               24.5 %
Operating income margin     5.0 %     7.6 %                
Operating income margin (outlook base) 1     9.3 %     7.8 %                
                                 
Days sales outstanding (DSO) 2     71       71                  
                                 
Care Enablement segment                                
Revenue in € million     1,297       1,311       -1.0 %     1.5 %
Revenue in € million (outlook base) 1     1,330       1,303               2.1 %
Operating income in € million     70       (24 )     n.a.       n.a.  
Operating income in € million (outlook base) 1     80       65               22.7 %
Operating income margin     5.4 %     -1.9 %                
Operating income margin (outlook base) 1     6.0 %     5.0 %                
                                 
Days sales outstanding (DSO) 2     92       92                  
                                 
Inter-segment eliminations 3                                
Revenue in € million     (360 )     (363 )     -0.3 %     1.4 %
Revenue in € million (outlook base) 1     (367 )     (353 )             3.9 %
Operating income in € million     1       (9 )     n.a.       n.a.  
Operating income in € million (outlook base) 1     (2 )     (9 )             -73.5 %
                                 
Corporate                                
Operating income in € million     (14 )     10       n.a.       n.a.  
Operating income in € million (outlook base) 1     (19 )     (5 )             271.9 %

 

1 Outlook base as referred to the 2024 outlook, presented at constant currency, excluding special items, business impacts from closed divestitures in 2023 and the Tricare settlement in Q4 2023. For a reconciliation please refer to the table on page 8. 

2 Includes receivables related to assets held for sale.

3 The Company transfers products between segments at fair market value. The associated internal revenues and expenses and all other consolidation of transactions are included within “Inter- segment eliminations”.

 

cc = constant currency. Changes in revenue, operating income and net income attributable to shareholders of FME AG include the impact of changes in foreign currency exchange rates. We calculate and present these financial measures using both IFRS Accounting Standards and at constant exchange rates to show changes in these metrics and other items without giving effect to period-to-period currency fluctuations. Under IFRS Accounting Standards, 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".

 

Segment information page 3 of 9 May 7, 2024


 

 

 

Balance sheet

 

in € million, except for net leverage ratio, unaudited   March 31,     December 31,  
    2024     2023  
Assets                
Cash and cash equivalents     1,148       1,403  
Trade accounts and other receivables from unrelated parties     4,000       3,471  
Inventories     2,216       2,179  
Other current assets     1,919       1,648  
Goodwill and intangible assets     16,036       16,012  
Right-of-use assets     3,634       3,671  
Other non-current assets     5,383       5,546  
Total assets     34,336       33,930  
                 
Liabilities and equity                
Accounts payable to unrelated parties     725       762  
Other current liabilities     5,479       5,350  
Non-current liabilities     13,000       12,991  
Total equity     15,132       14,827  
Total liabilities and equity     34,336       33,930  
                 
Equity/assets ratio     44 %     44 %
                 
Debt and lease liabilities                
Short-term debt from unrelated parties     109       457  
Current portion of long-term debt     796       487  
Current portion of lease liabilities from unrelated parties     592       593  
Current portion of lease liabilities from related parties     25       24  
Long-term debt, less current portion     7,017       6,960  
Lease liabilities from unrelated parties, less current portion     3,386       3,419  
Lease liabilities from related parties, less current portion     106       110  
Debt and lease liabilities included within liabilities directly associated with assets held for sale     162       137  
Total debt and lease liabilities     12,193       12,187  
Minus: Cash and cash equivalents1     (1,192 )     (1,427 )
Total net debt and lease liabilities     11,001       10,760  
                 
Reconciliation of annualized adjusted EBITDA and net leverage ratio to the most directly comparable IFRS Accounting Standards financial measures                
Net income     717       732  
Income tax expense     296       301  
Interest income     (92 )     (88 )
Interest expense     434       424  
Depreciation and amortization     1,588       1,613  
Adjustments2     502       409  
Annualized adjusted EBITDA     3,445       3,391  
                 
Net leverage ratio     3.2       3.2  

 

1      Includes cash and cash equivalents included within assets held for sale.

2     Acquisitions and divestitures made for the last twelve months with a purchase price above a €50 M threshold as defined in the Syndicated Credit Facility (2024: -€14 M; 2023: -€35 M), non-cash charges, primarily related to pension expense (2024: €56 M; 2023: €56 M), impairment loss (2024: €238 M; 2023: €139 M) and special items, including costs related to the FME25 Program (2024: €108 M; 2023: €106 M), Legal Form Conversion Costs (2024: €30 M; 2023: €30 M), Legacy Portfolio Optimization (2024: €95 M; 2023: €128 M) and Humacyte Remeasurements (2024: -€11 M; 2023: -€15 M).

 

Balance sheet page 4 of 9 May 7, 2024


 

 

 

Cash flow statement

 

in € million, unaudited   Three months ended March 31,  
    2024     2023  
Operating activities                
Net income     118       133  
Depreciation, amortization and impairment loss     512       438  
Change in trade accounts and other receivables from unrelated parties     (669 )     (406 )
Change in inventories     (41 )     (88 )
Change in other working capital and non-cash items     207       66  
Net cash provided by (used in) operating activities     127       143  
In percent of revenue     2.7 %     3.0 %
                 
Investing activities                
Purchases of property, plant and equipment and capitalized development costs       (134 )       (142 )
Proceeds from sale of property, plant and equipment     5       1  
Capital expenditures, net     (129 )     (141 )
                 
Free cash flow     (2 )     2  
In percent of revenue     0.0 %     0.0 %
                 
Acquisitions and investments, net of cash acquired, and purchases of intangible assets       0          (4 )
Investments in debt securities     0       (45 )
Proceeds from divestitures     40       12  
Proceeds from sale of debt securities     21       15  
Free cash flow after investing activities     59       (20 )

 

Cash flow page 5 of 9 May 7, 2024


 

 

 

 

Revenue development by segment

 

                                  Same market  
                      Change     Organic     treatment  
in € million, unaudited   2024     2023     Change     at cc     growth     growth 1  
Three months ended March 31,                                                
Total revenue     4,725       4,704       0.4 %     2.5 %     4.8 %        
Care Delivery segment     3,788       3,756       0.9 %     2.7 %     5.9 %     0.0 %
Thereof: U.S.     3,102       3,003       3.3 %     4.5 %     6.2 %     -0.7 %
Thereof: International     686       753       -8.8 %     -4.4 %     4.4 %     1.4 %
                                                 
Care Enablement segment     1,297       1,311       -1.0 %     1.5 %     1.6 %        
                                                 
Inter-segment eliminations     (360 )     (363 )     -0.3 %     1.4 %                

 

1 Same market treatment growth = organic growth less price effects          

 

Health care services and health care products revenue by segment

 

    2024   2023  
        Care   Inter-           Care   Inter-      
in € million, unaudited   Care Delivery segment   Enablement segment   segment eliminations   Total   Care Delivery segment   Enablement segment   segment eliminations   Total  
Three months ended March 31,                                                  
Health care services revenue     3,748             3,748     3,713             3,713  
Health care products revenue     40     937         977     43     948         991  
Inter-segment revenue         360     (360 )           363     (363 )    
Revenue     3,788     1,297     (360 )   4,725     3,756     1,311     (363 )   4,704  

 

Revenue development by segment page 6 of 9 May 7, 2024

 

 

 

Key metrics Care Delivery segment

 

unaudited   Three months ended March 31, 2024  
        Growth
in %
    Net change in       Growth
in %
        Growth
in %
 
    Clinics     yoy     clinics 1     Patients     yoy     Treatments     yoy  
Total     3,862       -5 %     (63 )     324,884       -5 %     12,277,650       -4 %
Thereof: U.S.     2,617       -1 %     2       205,610       0 %     7,630,349       -1 %
Thereof: International     1,245       -13 %     (65 )     119,274       -13 %     4,647,301       -9 %

 

1 Net change in clinics (acquired, de novo, combined, closed and sold) in comparison to December 31, 2023.

 

yoy = year-on-year

 

Key metrics page 7 of 9 May 7, 2024


 

 

 

Reconciliation of non-IFRS financial measures to the most directly comparable IFRS Accounting Standards financial measures for comparability with the Company´s outlook (outlook base)

 

      Special items                     Special items                  
in € million, except share data, unaudited   Results
2024
  FME25
Program
  Legal
Form
Conversion
Costs
  Legacy
Portfolio
Optimization1
  Humacyte
Remeasurements
  Sum of
special
items
  Results
2024
excl.
special
items
  Currency
translation
effects
  Results
2024
(outlook
base)
  Results
2023
  FME25
Program
  Legal
Form
Conversion
Costs
  Legacy
Portfolio
Optimization1
  Humacyte
Remeasurements
  Divestitures2   Sum of
special
items
and
divestitures
  Results
2023
(outlook
base)
  Change
at cc
(outlook
base)
 
Three months ended March 31,                                                                                                                  
Total revenue     4,725                         4,725     97     4,822     4,704                     (85 )   (85 )   4,619     4.4 %
Care Delivery segment     3,788                         3,788     71     3,859     3,756                     (87 )   (87 )   3,669     5.2 %
Thereof: U.S.     3,102                         3,102     37     3,139     3,003                     (41 )   (41 )   2,962     6.0 %
Thereof: International     686                         686     34     720     753                     (46 )   (46 )   707     1.7 %
Care Enablement segment     1,297                         1,297     33     1,330     1,311                     (8 )   (8 )   1,303     2.1 %
Inter-segment eliminations     (360 )                       (360 )   (7 )   (367 )   (363 )                   10     10     (353 )   3.9 %
                                                                                                               
EBITDA     758     26     1     27     (15 )   39     797     19     816     699     22     2     60     (19 )   (16 )   49     748     9.1 %
                                                                                                               
Total operating income     246     28     1     143     (15 )   157     403     13     416     261     26     2     84     (19 )   (16 )   77     338     23.0 %
Care Delivery segment     189     12         147         159     348     9     357     284     17         1         (15 )   3     287     24.5 %
Care Enablement segment     70     16         0     (10 )   6     76     4     80     (24 )   10         83         (4 )   89     65     22.7 %
Inter-segment eliminations     1             (4 )       (4 )   (3 )   1     (2 )   (9 )                           (9 )   -73.5 %
Corporate     (14 )   0     1     0     (5 )   (4 )   (18 )   (1 )   (19 )   10     (1 )   2         (19 )   3     (15 )   (5 )   271.9 %
                                                                                                               
Interest expense, net     88                         88     2     90     83                     0     0     83     8.8 %
                                                                                                               
Income tax expense     40     8     0     36     (4 )   40     80     0     80     45     6     1     23     (5 )   (5 )   20     65     22.9 %
                                                                                                               
Net income attributable to noncontrolling interests     47                         47     1     48     47                     (3 )   (3 )   44     9.2 %
                                                                                                               
Net income3     71     20     1     107     (11 )   117     188     10     198     86     20     1     61     (14 )   (8 )   60     146     35.3 %
                                                                                                               
Basic earnings per share   0.24   0.07   0.00   0.37   (0.04 ) 0.40   0.64   0.03   0.67   0.29   0.07   0.00   0.21   (0.04 ) (0.03 ) 0.21   0.50     35.3 %

 

1 2024: mainly comprise the impairment of intangible and tangible assets resulting from the measurement of assets held for sale (primarily Brazil, Colombia, Ecuador, Turkiye) as well as losses from divestitures (driven by the divestment of Chile renal dialysis operations); 2023: mainly comprise the derecognition of capitalized development costs and the impairment of intangible assets (licenses and distribution rights) as well as termination costs (including certain contractual obligation expenses) related to a dialysis cycler development program which was discontinued in the first quarter of 2023.

 

2 Business impacts from closed divestitures in 2023.

 

3 Attributable to shareholders of FME AG.

 

Reconciliation results (outlook base) page 8 of 9 May 7, 2024


 

 

 

Outlook 2024

 

              Outlook 2024
        Results 2023     (at Constant Currency)
Revenue1       €19,049 M     Low to mid-single digit percentage rate growth
Operating income1       €1,540 M     Mid to high-teens percentage rate growth

 

1 Outlook 2024 is based on the assumptions outlined in the earnings release for the fourth quarter and full year of 2023 and excludes special items. Special items include the costs related to the FME25 Program, the Legal Form Conversion Costs, the impacts from Legacy Portfolio Optimization, the Humacyte Remeasurements and other effects that are unusual in nature and have not been foreseeable or not foreseeable in size or impact at the time of providing the outlook. The growth rates are based on the results 2023 excluding the costs related to the FME25 Program (€ 153 M for operating income), the Legal Form Conversion Costs (€30 M for operating income), the impacts from Legacy Portfolio Optimization (€204 M for operating income) and the Humacyte Remeasurements (-€15 M for operating income). Additionally, the results 2023 were adjusted for the Tricare settlement (-€191 M for revenue and -€181 M for operating income) and for the business impacts from closed divestitures in 2023 (-€214 M for revenue and -€20 M for operating income).

 

Outlook 2024 page 9 of 9 May 7, 2024