RAMSAY SANTE : Half-year results at end of December 2023
PRESS RELEASE
Paris,
28 February 2024
Half-year results at the end of December
2023
As a mission-driven company, Ramsay Santé
continues its support for the care of all patients and all
pathologies, both in France and in the Nordic countries, in
complementarity with public hospitals.
Ramsay Santé has maintained the
implementation of its key initiatives as part of its “Yes We Care
2025” strategy to offer integrated care to patients, by increasing
its portfolio of imaging equipment, opening new primary care
centres and new digital solutions.
Furthermore, in a context where inflation
is under-funded by governments, Ramsay Santé continued its cost
base restructuring efforts, including its portfolio of
facilities.
Group revenue increased by 7.3% to €2.4bn
supported by positive activity volume growth in all geographies and
recent acquisitions. Revenue growth on a like-for-like basis of
9.4%.
Group EBITDA decreased by 9.0% to
€284.6m, mainly impacted by lower subsidies, increased gap between
tariff increases and the inflation of our costs base, and staff
shortage challenges.
Group share of net loss after tax of €
(17.3)m compared to the prior period net profit of €43.9m from
lower operating result and increased cost of debt.
- Ramsay Santé has
maintained its actions to participate in the support of the French
and Nordic countries healthcare systems and to complement public
hospital capacity to cope with demand pressures. Continued
commitment to better care accessibility through further development
of out-of-hospital services (primary care, imaging, specialised
care consultations, home care) resulting in a 5.4% increase in
patient admissions in our hospital facilities.
- France revenue
has grown by 9.2% supported by a 5.1% increase in admissions
volumes, higher tariffs applicable since 1st March 2023
and additional medical purchases rechargeable revenue. This is
despite one business day less this semester compared to the
previous one.
- Nordic countries
revenue grew by +10.5% on a like-for-like basis, with a reported
revenue increasing by only by +3.4% penalised by unfavourable
foreign exchange rate variances versus the prior period. The growth
was mainly realised in acute care facilities in Sweden and from the
contribution of two new geriatrics care contracts in Stockholm.
- The group
consolidated EBITDA decreased by 9.0% or €28.1m to €284.6m (prior
period €312.7m) with a margin of 12.0% (prior period 14.2%). EBITDA
margin was driven down by the adverse trend on inflation not fully
covered by revenue price increases in all jurisdictions and by
lower subsidies level, despite the effect from ongoing cost control
and efficiency actions. The €51.6m decrease of Covid-related
government subsidies and of the French revenue guarantee compared
to the prior period put further strain on the viability of some
French facilities as they transition to less secure post-Covid
government financing regime.
- Total interest
expense increased by €34.8m or 52.4% including higher funding costs
for 10.5m€ and evolution of our P&L impact from our hedge mark
to market valuation. Average interest rate for our financial debt
under IFRS rules for the last semester is at 4.22%. It was 3.8% as
of June 2023.
- Group share of
net result after tax was a loss of €(17.3)m compared to the prior
period net profit of €43.9m, impacted by lower operational margins
and reflecting increased funding costs. The prior period results
included a non-recurring €31.0m (€24.2m net of tax) capital gain
for a property sale in the Oslo area.
- Ramsay Santé has
continued to invest in initiatives enabling its “Yes We Care 2025”
strategy in addition to recurring investment on maintenance,
optimisation and facilities portfolio improvement, resulting in
total capital expenditure for the period of €84.7m net of proceeds
from disposals, slightly below the prior period.
- Net cash flow
from operating activities of €149.2m versus €183.6m in the prior
period primarily reflected the dip in EBITDA generation, working
capital seasonality and French subsidies payment terms.
- Net financial
debt as at 30 June 2023 amounted to €3,869.9m, including €2,172.8m
of IFRS16 lease liabilities.
- Ramsay Santé,
now a mission-driven company, publishes its first social and
environmental performance indicators. They include an engagement
rate of its teams across Europe of 71% and a -17% reduction in its
greenhouse gases emissions, thanks in particular to a change in
anaesthetic practices in its 900 operating theatres. The Mission
committee report is expected for publication end of 2024.
Pascal Roché, CEO of Ramsay Santé says:
“Ramsay Santé is committed to improving
health of everyone through constant innovation. Being a mission
driven company, we intend to generate profit with purpose. We want
to do well financially by doing good to society. This led the Group
to pursue its strategy of developing access to healthcare
everywhere and for everyone by accelerating its range of
out-of-hospital services and better care accessibility (primary
care, imaging, specialized care consultations, home care).
Consequently, the Group revenue increased by 7.3%. This increase in
sales was unfortunately offset by the significant gap between the
continuing high inflation in our base costs and price increases,
resulting in a 9% drop in EBITDA during the semester.”
The Board of Directors that met on 28 February
2024 approved the consolidated financial statements for the
six-month period ended 31 December 2023. The consolidated financial
statements have been subject to a limited review by the statutory
auditors.
Summary of results
P&L – in € millions |
From 1 July 2023 to 31 December 2023 |
From 1 July 2022 to 31 December 2022 |
Variation |
Revenue |
2,370.1 |
2,209.5 |
+7.3% |
EBITDA |
284.6 |
312.7 |
-9.0% |
As a % of revenue |
+12.0% |
+14.2% |
-2.2 pts |
Current Operating Result |
78.2 |
113.1 |
-30.9% |
As a % of revenue |
+3.3% |
+5.1% |
-1.8 pts |
Operating Profit |
85.9 |
134.7 |
-36.2% |
As a % of revenue |
+3.6% |
+6.1% |
-2.5 pts |
Net income, Group Share |
(17.3) |
43.9 |
-139.4% |
Earnings per share (in €) |
(0.16) |
0.40 |
-140.0% |
Net Financial Debt – in € millions |
31 December 2023 |
30 June 2023 |
Non-current financial liabilities |
1,876.6 |
1,893.8 |
Non-current lease liability |
1,942.9 |
1,928.0 |
Current lease liability |
229.9 |
213.5 |
Current financial liabilities |
60.1 |
58.8 |
(Cash and cash equivalents) |
(188.6) |
(352.2) |
Other financial (assets) & liabilities |
(51.0) |
(71.9) |
Net financial debt |
3,869.9 |
3,670.0 |
Cash Flow Statement – in € millions |
From 1 July 2023 to 31 December 2023 |
From 1 July 2022 to 31 December 2022 |
EBITDA |
284.6 |
312.7 |
Change in working capital requirements |
(114.5) |
(83.5) |
Net cash flow from operating activities |
149.2 |
183.6 |
Net cash flow from/(used in) investing activities |
(94.9) |
(96.9) |
Net cash flow from/(used in) financing activities |
(224.5) |
10.8 |
Change in net cash position |
(170.2) |
97.5 |
Closing cash and cash equivalents |
188.6 |
220.9 |
Breakdown of revenue by operating segment
In € million |
From 1 July 2023 to 31 December 2023 |
From 1 July 2022 to 31 December 2022 |
Variation |
Île-de-France |
573.7 |
517.9 |
+10.8% |
Auvergne-Rhône-Alpes |
321.5 |
295.2 |
+8.9% |
Hauts de France |
208.9 |
190.9 |
+9.4% |
Occitanie |
142.2 |
134.8 |
+5.5% |
Other regions |
377.9 |
349.1 |
+8.2% |
Nordic countries |
745.9 |
721.6 |
+3.4% |
Reported Revenue |
2,370.1 |
2,209.5 |
+7.3% |
Note: The table above details the contributions of
the various operating segments to the Group's consolidated
revenue.
Changes in reported turnover from
the half-year ended 31 December 2022 to the half-year
ended
31 December 2023.
31 December 2022
6 months |
Changes in FX rates |
Acquisitions and disposals |
Organic growth |
31 December 2023
6 months |
Variation |
In € millions |
2,209.5 |
(57.6) |
9.8 |
208.4 |
2,370.1 |
160.6 |
|
-2.6% |
0.4% |
9.4% |
|
7.3% |
Significant events of the half-year:
France
Ramsay Santé's hospitals in France continued to
operate under the French government's revenue guarantee
arrangements, which supported the business for the use of its
facilities and services during the Covid pandemic and continued to
help offsetting its negative effects on activity after that crisis
period.
The structure of the arrangements up until 31
December 2022 were similar to previous periods, however from the
calendar year 2022 mental health services are excluded as they are
now reimbursed under a bundled payment structure. The French
Government prolonged its support to the industry through a modified
revenue guarantee scheme for the calendar year up to 31 December
2023. This new guarantee amounts to 70% of the 2022 guarantee
(tariff adjusted) plus 30% of the period billings.
The amount of the revenue guarantee recognised
by the Group for the half year ending 31 December 2023 amounts to
€38.9 million (€62.2 million for the previous period) and was
reported as “Other operating income”.
Furthermore, significant grants recognised in
the prior period as “Other operating income” have been either
discontinued, such as compensation grants for additional costs
related to COVID (prior period €20m) or transferred into an
increase in tariffs since March 2023, such as specific grants
funding inflation and mandated salary increases (prior period
€45m).
The group continued its expansion in its core
strategic development areas:
-
The first day mental health facility opened in Orleans in January
2024, to be followed shortly by a second one in the Ile de France
region.
-
A further 6 new imaging equipment have been installed and started
their activity during the semester.
Nordic countries
Patient demand continued to underpin the growth
of the nordic countries facilities, with higher activity volumes
and cost inflation remediation measures supporting the revenue and
operating profit of the acute care facilities in Sweden. Capio has
started operating two new geriatrics care contracts in Stockholm on
1st May 2023 representing an annual turnover of approximately €50m,
and St Göran has opened its new maternity ward in Stockholm on 1st
April 2023, supporting further organic growth in this half-year.
Denmark revenue has been negatively impacted by new public contract
tariffs effective since June 2023 and disappointing volumes. Norway
is focusing on cost control actions and have been able to apply
inflation increases in their revenue rates.
Scope of consolidation
Ramsay Santé completed 2 small acquisitions in
Denmark in connection with the activity of its existing subsidiary
WeCare. Moreover, Ramsay Santé has increased its shareholding to
70% in WeCare by buying back minority partners. WeCare was already
fully consolidated.
Comments on the half-year
accounts
Activity and
revenue:
Activity and revenue in France and the Nordic
countries have grown across the board reflecting sustained patient
demand and the capacity of the group’s facilities to provide more
care services despite staffing challenges from competition for
nursing staff in Europe. Ramsay Santé Group reported a consolidated
revenue of €2,370.1m for the half-year ended 31 December 2023, up
7.3% on a reported basis. Adjusted for changes in the consolidation
scope and at constant currency exchange rates, revenue for the half
year ended 31 December 2023 was up with a solid 9.4% organic sales
growth.
France revenue has grown by 9.2%, reflecting in
part the March 2023 tariff increase, supported by an increase in
volumes and in revenue medical purchases rechargeable revenue, and
despite 1 less business day this semester compared to last year’s
and the continuing shift towards a greater ambulatory care mix.
France total admissions in our hospitals rose by
5.1%, extending and confirming the contribution of the group’s
facilities to address the post-Covid backlog of elective hospital
care:
- +4.7% in MSO (medicine, surgery and
obstetrics)
- +12.3% in FCR (follow-up care and
rehabilitation)
- -1.2% in mental health
Our French facilities managed approximately
350,000 emergency presentations this semester, confirming their
important role in delivering on public service missions.
Nordic countries reported revenue grew by +3.4%
and was penalised by foreign exchange fluctuation by €57.6m by
unfavourable foreign exchange rate. Organic revenue growth in the
Nordic countries for the half year ending 31 December 2023 was
+10.5% on a like-for-like basis from continued positive revenue
growth acute care facilities in Sweden, together with the
contribution of new contracts. Patients listed in our
proximity care centres increased by 1% on the prior period.
Results:
EBITDA reached €284.6m for the half year ending
31 December 2023, down €28.1m or 9.0% on the prior period on a
reported basis.
The Group's EBITDA as at 31 December 2023
includes €38.9 million (€62.2 million for the previous period)
related to the revenue guarantee described in the paragraph
“Significant events of the half-year”. With Covid
abating to a mainstream endemic status in 2023, no Covid costs
compensations grants were received in the period (€28.4m prior
period).
EBITDA and margins were also driven down by
inflationary pressures sustained from the impact of the effort made
on the compensations and benefits made to our medical staff as well
as overall operating expenditure price increases, in particular on
energy and outsourced services. Ramsay Santé received funding
through French tariff increases and Nordics agreements indexation
with various public payors which only partially covered procurement
and wages inflation.
Cost control measures were sustained to adapt
activities to the current inflation environment and resources
allocation are also revisited as a consequence.
Underlying current operating profit amounted to
€85.9m for the half year ended 31 December 2023 (or 3.6% of
revenue), down 36.2% on the previous period.
Other non-current income and expenses represent
a net income of €7.7m for the half year ending 31 December 2023
(prior period €21.6m), consisting mainly of a €15.1m profit on the
remeasurement of options to buy back minority interests in the
Nordic countries, in particular reflecting updated agreements
further to the increase in shareholding in WeCare in Denmark.
The cost of net financial debt amounted to
€87.3m for the half year ending 31 December 2023, compared with
€68.7m in the previous period, driven by higher funding costs. The
impact of financial instruments recorded in P&L was a €11.9m
expense (€10.8m income in the prior period), contributing a further
€22.7m increase in the net interest expense on the prior period. In
accordance with IFRS 16, the Group recorded a financial interest
expense of €39.9m related to lease debt (€37.0m the previous
period).
The group share of net income after tax for the
half year ended 31 December 2023 was a loss of €(17.3)m compared to
the prior period net profit of €43.9m
Impact from IFRS16
Lease:
Reported EBITDA of €284.6m in accordance with
IFRS16 excludes contracted lease expenses for €125.8m which are
instead recorded as amortisation of the right-of-use asset and
interest on the lease debt as outlined in the table
below. The increase in the lease accounting impact on
the prior period primarily came from the effect of price indexation
mechanism.
EUR millions
|
31 December 2023 |
31 December 2022 |
Δ |
IFRS16 |
Impact |
Pre-IFRS16 |
IFRS16 |
Impact |
Pre-IFRS16 |
Impact |
EBITDA |
284.6 |
125.8 |
158.8 |
312.7 |
117.1 |
195.6 |
8.7 |
Depreciation & amortisation |
(206.4) |
(101.1) |
(105.3) |
(199.6) |
(94.6) |
(105.0) |
(6.5) |
EBIT before non-current items |
78.2 |
24.7 |
53.5 |
113.1 |
22.5 |
90.6 |
2.2 |
Net interest expense |
(101.4) |
(37.7) |
(63.7) |
(66.5 |
(35.7 |
(30.8) |
(2.0) |
Net profit after tax |
(13.4) |
(9.3) |
(4.1) |
47.0 |
(9.8) |
56.8 |
0.5 |
Cash-flow and
financing:
Reported net financial debt on 31 December 2023
was €3,869.9m compared with €3,670.0m on 30 June 2023. IAS 17 Net
debt includes €1,876.6m in non-current borrowings and €60.1m in
current borrowings, offset by €188.6m in cash and cash
equivalents.
The application of IFRS 16 to leases contributed
€2,172.8m to net financial debt as of 31 December 2023, of which
€1,942.9m was non-current lease debt and €229.9m was current lease
debt.
Net cash decreased by €163.6m over the
half-year, which is seasonally generates lower liquidity from
operations than the January to June period. This includes net
borrowings repayments of €21.0m. The cash flow from operating
activities was subdued from an unfavourable working capital
variation encompassing the absence of collection of accrued revenue
guarantee income, and higher interest paid.
Total capital expenditure for the period of
€84.7m was slightly below last year’s €91.0m and included
maintenance and optimisation, as well as improvement on our
portfolio of clinics. Significant effort is sustained to roll out
our strategy to increase Ramsay Santé’s imaging assets portfolio,
to invest on digital tools, and to acquire new equipment.
About Ramsay Santé
Ramsay Santé is the leader in private
hospitalisation and primary care in Europe. The Group has 38,000
employees and works with nearly 9,300 practitioners to treat more
than 12 million patients per year in its 465 facilities and 5
countries: France, Sweden, Norway, Denmark and Italy. Ramsay Santé
offers almost all medical and surgical specialities in three
domains: Medicine, Surgery, Obstetrics (MSO), Follow-up Care and
Rehabilitation (FCR) and Mental Health.
Legally, Ramsay Santé is a mission-driven
company committed to constantly improving the health of all
patients through innovation. Wherever it operates, the Group
contributes to public health service missions and the healthcare
network. Through its actions and the constant dedication of its
teams, Ramsay Santé is committed to ensuring the entire patient
care journey, from prevention to follow-up care.
Every year, the group invests over 200 million
euros to support the evolution and diversity of care pathways, in
medical, hospital, digital, and administrative aspects. Through
this commitment, our Group enhances access to care for all, commits
to provides best-in-class healthcare, systematically engages in
dialogue with stakeholders and strives to protect the planet to
improve health.
Facebook: https://www.facebook.com/RamsaySante
Instagram: https://www.instagram.com/ramsaysante
Twitter: https://twitter.com/RamsaySante
LinkedIn: https://www.linkedin.com/company/ramsaysante
YouTube: https://www.youtube.com/c/RamsaySante
Code ISIN and Euronext Paris:
FR0000044471
Website:
www.ramsaysante.fr
Investor / Analyst
Relations Press
Relations
Jérôme
Brice Brigitte
Cachon
Tel. +33 1 87 86 21
88 Tel. +33 1 87 86
22 11
Jerome.brice@ramsaysante.fr brigitte.cachon@ramsaysante.fr
Glossary
Constant perimeter, or like-for-like comparison
- The restatement of the scope of
consolidation of the incoming entities is as follows:
- For current year
entries into the consolidation scope, subtract the contribution
from the acquisition of current year aggregates;
- For acquisitions
in the previous year, deduct in the current year the contribution
of the acquisition of the aggregates of the months preceding the
month of acquisition.
- The restatement
of the scope of consolidation of entities leaving the Group is as
follows:
- For current year
deconsolidations, the contribution of the deconsolidated entity is
deducted from the previous year from the month of
deconsolidation.
- In the case of
deconsolidation in the previous year, the contribution of the
deconsolidated entity for the entire previous year is
deducted.
The change at constant exchange rates reflects a
change after translation of the current period's foreign currency
figure at the exchange rates of the comparative period.
The change on a constant accounting basis
reflects a change in the figure excluding the impact of changes in
accounting standards during the period.
Current operating income refers to operating
income before other non-recurring income and expenses consisting of
restructuring costs (charges and provisions), gains or losses on
disposals or significant and unusual impairments of non-current
assets, whether tangible or intangible; and other operating income
and expenses such as a provision relating to a major dispute.
EBITDA corresponds to current operating income
before depreciation (expenses and provisions in the income
statement are grouped according to their nature).
Net financial debt is gross financial debt less
financial assets.
- The gross
financial debts are made up of:
- loans from
credit institutions, including interest incurred;
- loans under
finance leases, including accrued interest;
- lease
liabilities arising from the application of IFRS 16;
- fair value hedging instruments
recorded in the balance sheet, net of tax;
- current financial liabilities
relating to financial current accounts with minority
investors;
- bank overdrafts.
- Financial assets consist of:
- the fair value
of fair value hedging instruments recognized in the balance sheet,
net of tax;
- current
financial receivables relating to financial current accounts with
minority investors;
- Cash and cash
equivalents, including treasury shares held by the Group
(considered as marketable securities);
- financial
assets directly related to the loans contracted and recorded in
gross financial debt.
Annual financial results for 31 December 2023
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME |
(In millions of euros) |
From 1 July 2023 to
31 December 2023 |
From 1 July 2022 to
31 December 2022 |
REVENUE |
2,370.1 |
2,209.5 |
Personnel expenses and profit sharing |
(1,233.6) |
(1,214.4) |
Purchased consumables |
(507.1) |
(443.7) |
Other operating income and expenses |
(232.5) |
(131.0) |
Taxes and duties |
(70.8) |
(68.1) |
Rent |
(41.5) |
(39.6) |
EBITDA |
284.6 |
312.7 |
Depreciation and amortisation |
(206.4) |
(199.6) |
Current operating profit |
78.2 |
113.1 |
Restructuring costs |
(4.9) |
(6.6) |
Result of the management of real estate and financial assets |
12.6 |
28.2 |
Other non-current income and expenses |
7.7 |
21.6 |
Operating profit |
85.9 |
134.7 |
Cost of gross financial debt |
(60.2) |
(32.1) |
Income from cash and cash equivalents |
12.8 |
0.4 |
Financial interests related to the lease liabilities (IFRS16) |
(39.9) |
(37.0) |
Cost of net financial debt |
(87.3) |
(68.7) |
Other financial income |
0.9 |
11.1 |
Other financial expenses |
(15.0) |
(8.9) |
Other financial income and expenses |
(14.1) |
2.2 |
Corporate income tax |
2.0 |
(21.2) |
Share of net result of associates |
-- |
-- |
CONSOLIDATED NET PROFIT |
(13.5) |
47.0 |
Income and expenses recognised directly in equity |
|
|
- Foreign exchange translation differences |
38.3 |
(25.9) |
- Actuarial gains and losses relating to post-employment
benefits |
(9.9) |
23.7 |
- Change in fair value of hedging instruments |
(19.3) |
6.1 |
- Other |
0.1 |
1.7 |
- Income tax effects on other comprehensive income |
-- |
(7.1) |
Results recognised directly in equity |
9.2 |
(1.5) |
TOTAL COMPREHENSIVE INCOME |
(4.3) |
45.5 |
RESULT ATTRIBUTABLE TO (in millions of euros) |
From 1 July 2023 to
31 December 2023 |
From 1 July 2022 to
31 December 2022 |
- Net income, Group share |
(17.3) |
43.9 |
- Non-controlling interests |
3.8 |
3.1 |
NET INCOME |
(13.5) |
47.0 |
NET EARNINGS PER SHARE (in euros) |
(0.16) |
0.40 |
DILUTED NET EARNINGS PER SHARE (in euros) |
(0.16) |
0.40 |
TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO (In millions of
euros) |
From 1 July 2023 to
31 December 2023 |
From 1 July 2022 to
31 December 2022 |
- Comprehensive income, Group share |
(8.1) |
42.4 |
- Non-controlling interests |
3.8 |
3.1 |
TOTAL COMPREHENSIVE INCOME |
(4.3) |
45.5 |
CONSOLIDATED BALANCE SHEET - ASSETS |
(In millions of euros) |
31-12-2023 |
30-06-2023 |
Goodwill |
2,083.0 |
2,062.7 |
Other intangible assets |
221.6 |
213.8 |
Property, plant and equipment |
994.5 |
991.2 |
Right of use (IFRS16) |
2,065.5 |
2,047.1 |
Investments in associates |
0.2 |
0.2 |
Other non-current financial assets |
143.2 |
170.2 |
Deferred tax assets |
80.2 |
106.4 |
NON-CURRENT ASSETS |
5,588.2 |
5,591.6 |
Inventories |
121.7 |
118.2 |
Trade and other operating receivables |
510.9 |
538.6 |
Other current assets |
418.5 |
329.0 |
Current tax assets |
9.6 |
17.5 |
Current financial assets |
23.6 |
10.7 |
Cash and cash equivalents |
188.6 |
352.2 |
CURRENT ASSETS |
1,272.9 |
1,366.2 |
TOTAL ASSETS |
6,861.1 |
6,957.8 |
CONSOLIDATED BALANCE SHEET – LIABILITIES AND
EQUITY |
(In millions of euros) |
31-12-2023 |
30-06-2023 |
Share capital |
82.7 |
82.7 |
Share premium |
611.2 |
611.2 |
Consolidated reserves |
561.2 |
502.6 |
Net income. Group share |
(17.3) |
49.4 |
Equity. group share |
1,237.8 |
1,245.9 |
Non-controlling interests |
30.9 |
31.0 |
TOTAL EQUITY |
1,268.7 |
1,276.9 |
Borrowings and financial debt |
1,876.6 |
1,893.8 |
Debt on commitment to purchase minority interests |
25.7 |
46.3 |
Non-current lease liability (IFRS16) |
1,942.9 |
1,928.0 |
Provisions for post-employment benefits |
110.8 |
105.4 |
Non-current provisions |
147.0 |
155.3 |
Other non-current liabilities |
18.1 |
6.7 |
Deferred tax liabilities |
16.8 |
52.8 |
NON-CURRENT LIABILITIES |
4,137.9 |
4,188.3 |
Current provisions |
36.2 |
39.9 |
Trade and other accounts payable |
477.6 |
471.9 |
Other current liabilities |
640.0 |
699.6 |
Current tax liabilities |
3.3 |
1.6 |
Current financial debts |
60.1 |
58.8 |
Debt on commitment to purchase minority interests |
7.4 |
7.3 |
Current lease liability (IFRS16) |
229.9 |
213.5 |
CURRENT LIABILITIES |
1,454.5 |
1,492.6 |
TOTAL EQUITY AND LIABILITIES |
6,861.1 |
6,957.8 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
(In millions of euros) |
SHARE CAPITAL |
SHARE PREMIUM |
RESERVES |
RESULTS DIRECTLY RECORDED IN EQUITY |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
EQUITY, GROUP SHARE |
NON-CONTROLLING INTEREST |
SHAREHOLDERS’ EQUITY |
Equity equity at June 30, 2022 |
82.7 |
611.2 |
447.8 |
(47.7) |
118.4 |
1,212.4 |
26.3 |
1,238.7 |
Capital increase (including net fees) |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
Treasury shares |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
Stocks options and free share |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
Prior year appropriation of earnings |
-- |
-- |
118.4 |
-- |
(118.4) |
-- |
-- |
-- |
Distribution of dividends |
-- |
-- |
-- |
-- |
-- |
-- |
(3.5) |
(3.5) |
Change in consolidation scope |
-- |
-- |
-- |
-- |
-- |
-- |
0.9 |
0.9 |
Total comprehensive income for the period |
-- |
-- |
-- |
(1.5) |
43.9 |
42.4 |
3.1 |
45.5 |
Equity at December 31, 2022 |
82.7 |
611.2 |
566.2 |
(49.2) |
43.9 |
1,254.8 |
26.8 |
1,281.6 |
Equity at 30 June 2023 |
82.7 |
611.2 |
566.2 |
(63.6) |
49.4 |
1,245.9 |
31.0 |
1,276.9 |
Capital increase (after deduction of issue costs net of tax) |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
Treasury shares |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
Stock options and free shares |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
Prior year result to be allocated |
-- |
-- |
49.4 |
-- |
(49.4) |
-- |
-- |
-- |
Dividend distribution |
-- |
-- |
-- |
-- |
-- |
-- |
(4.3) |
(4.3) |
Change in scope of consolidation |
-- |
-- |
-- |
-- |
-- |
-- |
0.4 |
0.4 |
Total comprehensive income for the year |
-- |
-- |
-- |
9.2 |
(17.3) |
(8.1) |
3.8 |
(4.3) |
Equity at 31 December 2023 |
82.7 |
611.2 |
615.6 |
(54.4) |
(17.3) |
1,237.8 |
30.9 |
1,268.7 |
CONSOLIDATED STATEMENT OF CASH FLOWS |
(In millions of euros) |
From 1 July 2023 to
31 December 2023 |
From 1 July 2022 to
31 December 2022 |
Net result of the consolidated group |
(13.5) |
47.0 |
Depreciation and amortisation |
206.4 |
199.6 |
Other non-current income and expenses |
(7.7) |
(21.6) |
Share of net result of associates |
-- |
-- |
Other financial income and expenses |
14.1 |
(2.2) |
Financial interest related to the lease liability (IFRS16) |
39.9 |
37.0 |
Cost of net financial debt excluding financial interest related to
lease liability |
47.4 |
31.7 |
Income tax |
(2.0) |
21.2 |
EBITDA |
284.6 |
312.7 |
Non-cash items relating to recognition and reversal of provisions
(non-cash transactions) |
(10.9) |
14.5 |
Other non-current income and expenses paid |
(6.0) |
5.0 |
Change in other non-current assets and liabilities |
(6.8) |
(47.6) |
Cash flow from operations before cost of net financial debt
and tax |
260.9 |
284.6 |
Income tax paid |
2.8 |
(17.5) |
Change in working capital requirements |
(114.5) |
(83.5) |
NET CASH FLOWS FROM OPERATING ACTIVITIES: (A) |
149.2 |
183.6 |
Investment in tangible and intangible assets |
(85.7) |
(91.0) |
Disposal of tangible and intangible assets |
1.0 |
-- |
Acquisition of entities |
(11.5) |
(6.7) |
Disposal of entities |
1.2 |
0.5 |
Dividends received from non-consolidated companies |
0.1 |
0.3 |
NET CASH USED IN INVESTING ACTIVITIES: (B) |
(94.9) |
(96.9) |
Capital increase and share premium increases: (a) |
-- |
-- |
Capital increase of subsidiaries subscribed by third parties
(b) |
-- |
0.5 |
Dividends paid to minority shareholders of consolidated companies:
(c) |
(4.3) |
(3.5) |
Interest paid: (d) |
(60.2) |
(32.1) |
Financial income received and other financial expenses paid:
(e) |
12.9 |
(5.9) |
Financial interest related to lease liability (IFRS16): (f) |
(39.9) |
(37.0) |
Debt issue costs: (g) |
-- |
-- |
Cash flow before change in borrowings: (h)
= (A+B+a+b+c+d+e+f+g) |
(37.2) |
8.7 |
Increase in borrowings: (i) |
3.8 |
194.5 |
Repayment of borrowings: (j) |
(24.8) |
3.8 |
Decrease in lease liability (IFRS16): (k) |
(112.0) |
(109.5) |
NET CASH USED IN FINANCING ACTIVITIES: (C) = a + b + c + d
+ e + f + i + j + k |
(224.5) |
10.8 |
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS: ( A +
B + C ) |
(170.2) |
97.5 |
Foreign exchange translation differences on cash and cash
equivalents held |
6.6 |
(9.1) |
Cash and cash equivalents at beginning of year |
352.2 |
132.5 |
Cash and cash equivalents at end of year |
188.6 |
220.9 |
Net indebtedness at beginning of year |
3,670.0 |
3,709.9 |
Cash flow before change in borrowings: (h) |
37.2 |
(8.7) |
Capitalisation of loan issue costs |
1.0 |
1.0 |
Fair value of financial hedging instruments |
23.1 |
(12.5) |
Changes in scope of consolidation and other |
8.9 |
(38.7) |
Lease liability (IFRS16) |
129.7 |
169.4 |
Net indebtedness at end of year |
3,869.9 |
3,820.4 |
- Ramsay Santé - Half-year results as at end of December
2023
Ramsay Generale De Sante (LSE:0OD6)
Historical Stock Chart
From Oct 2024 to Nov 2024
Ramsay Generale De Sante (LSE:0OD6)
Historical Stock Chart
From Nov 2023 to Nov 2024