Ephios Bondco / SYNLAB European Leader in Diagnostics · 2019. 9. 16. · in line with summer 2015...
Transcript of Ephios Bondco / SYNLAB European Leader in Diagnostics · 2019. 9. 16. · in line with summer 2015...
Confidential
This presentation is submitted by LABCO SA solely for the review and consideration of the selected party. Its content is proprietary and may not be reproduced, distributed,
or divulgated, in whole or in part, to any third party without the prior written approval of LABCO. All rights and title to its contents are retained by LABCO.
Confidential
www.labco.eu / www.synlab.com
SYNLAB European Leader in Diagnostics
FY15 Results Conference call – May 10th, 2016
Confidential
Agenda
2
2015 highlights
Full Year 2015 Financial Statements
Full Year 2015 Financial Performance
2016 Outlook
2
3
4
1
Confidential
1 – 2015 Highlights
3
Confidential
FY2015 Highlights: establishment of new Synlab group
in line with summer 2015 plans
All closing/funding transactions were fully executed by October 1st.
Integrated management team appointed and in charge since October 2015
Corporate identity clearly articulated: name and logo - selective step-by-step roll-out
throughout 24 months
Synergy plans fully laid out and set in motion to deliver initial synergy targets (initial
estimate/ 17M€ on a full year basis):
• Procurement renegotiations
• Countries with overlapping (with presence of both Labco and synlab) activities: Italy,
Belgium, UK and Switzerland
• Decision to locate central headquarters in Munich
4
Confidential
FY2015 Highlights: New Synlab group profile
5
PF Combined Revenue
Geographical Breakdown
• Reported annual sales of c. EUR 1,5 bn
• Pro Forma Combined Estimated
Adjusted EBITDA of c. €320m
• Present in 30+ countries
• c.12,8 thousand employees
• 470 + labs
• 400M + tests/year
• c.12,800 employees
Confidential
FY2015 Highlights: business environment
Volume supportive in all regions :
• strong volumes rebound in France in the 2nd half of the year
• Medical innovation driving growth in new categories of tests and services
• Continued momentum in the hospital outsourcing trend in Synlab’s main markets
Price pressure contained in main countries
• Germany quotation (reimbursement) scheme favorable in 2015
• No price reductions in France
… but:
• Budget reduction in Italy
• Tariff cuts in genetics in the Czech Republic
No major regulation / reimbursement scheme changes
VAT rate increase on healthcare supplies in Spain
6
Confidential
FY2015 Highlights: robust financial performance
Strong revenue growth for the pro-forma Synlab Group of 7,6%:
• Revenue growth 4,3% on a like-for-like basis
• All countries growing – Germany followed a selective growth approach with overall
slight contraction as a result of intended termination of non-performing hospital
contracts; growth without the impact of the termination estimated at 3,9M€
• Strong ramp up of outsourcing activities in the UK
Adjusted EBITDA growth on a pro-forma basis of 3,1%
• On a like-for-like basis Adjusted EBITDA grew by 2,5% (adjusted for start-up losses in
the UK and the one-off impact of the VAT increase in Spain)
• Labor costs have been reduced as a proportion of revenues as result of productivity
plans in various countries
• Restructuring plans being implemented in Spain (Barcelona) and Germany
Leverage at the end of the year stable compared to issuance
7
Confidential
FY2015 Highlights: intense business development activity
A total of 22 transactions closed for a combined enterprise value of 102,5M€;
15 highly synergetic buy and build transactions in Synlab’s larger countries:
• 6 in France
• 3 in Italy, building on Synlab’s strong presence in Lombardy and Campania
• 4 in Germany
• Other geographies: 2
• Post-synergy multiple at c. 4.3x
Selective inroads in new high-growth markets: Cyprus, Ghana, Romania
3 high-profile acquisitions in France:
• Technipath extends the network of European anatomo-pathology to France
• Alpigène to become Synlab’s platform for developing French genetic testing business
• Unibionor acquisition in Lille reinforcing Synlab leadership in the North of France
8
Confidential
2 – Full Year 2015 Financial Statements
9
Confidential
10
Please note:
- P&L comprises the former Labco perimeter starting
07/08/2015 and synlab perimeter starting from the
01/10/2015 onwards
- No comparative data for the prior year presented in
financial statements due to newly founded parent
company/group
M€Full Year
2015
% of
Revenue
Revenue 493 100%
Materials and related expenses (113) -23%
Payroll and related expenses (194) -39%
Other operating expenses (114) -23%
Other operating income 10 2%
Depreciation and amortisation (32) -6%
Operating profit before acq. and restr. 51 10%
Restructuring and other significant items (8) -2%
Acquisitions related expenses (25) -5%
Impairment and reversal of impairment 0 0%
Operating profit 17 3%
Share of profit of associates (1) 0%
Finance income 7 1%
Finance costs (77) -16%
Loss before taxes (54) -11%
Income tax expenses (8) -2%
Deferred taxes 0%
Net loss for the period (62) -13%
Synlab Bondco: FY 2015 P&L
Confidential
M€ Sep'15 Dec'15
Goodwill 2.172
Intangib le assets 834
Property, Plant and Equipment 194
Other Non-Current Assets 31
Non Current Assets 1.284 3.230
Other Current Assets (A) 131 295
Cash & Cash Eq. (B) 1.387 95
Total Assets 2.803 3.620
Equity 379 1.089
Financial Liabilities (C) 2.194 1.987
Current Liabilities (D) 183 290
Other Non Current Liabilities 47 254
Total Equity & Liabiltities 2.803 3.620
Net Financial Debt (C)-(B) 807 1.893
Cur. Asset - Cur. Lia (A)-(D) -52 6
11
Please note:
- Balance sheet for new group as of Dec’15 takes
into account Purchase Price Accounting
treatment for both Labco and Synlab acquisitions
Synlab Bondco: Balance Sheet
M€ Dec'15
SSN (net of issuance costs) 882
SSFRN (net of issuance costs) 573
RCF (net of issuance costs) 95
Finance Lease 56
Other 13
Total Net Debt (excl. SN) 1.617
SN I/CO loan 370
Total Net Debt 1.987
Cash 95
Total Net Debt (Bondco) 1.893
Confidential
3 – Full Year 2015 Financial Performance
12
Confidential
Key Financials
13
7,6%
PF Combined
Revenue (m€)
PF Combined
AEBITDA (m€)
3,1%
Please note: FY‘14 Combined PF includes SDN group since 01/01/2014. (see July OM p.122)
Confidential
Synlab Bondco PF P&L Statement
14
Consolidated Statement of Income in M€
PF
Combined
2015
%
PF
Combined
2014
% Var %
Revenue 1 479 100,0% 1 374 100,0% 105 7,6%
Materials and related expenses ( 342) -23,1% ( 317) -23,1% ( 24) 7,7%
Payroll and related expenses ( 582) -39,3% ( 548) -39,9% ( 33) 6,1%
Other operating expenses ( 317) -21,5% ( 280) -20,4% ( 37) 13,3%
Other operating income 27 1,8% 26 1,9% 1 2,7%
EBITDA 265 17,9% 255 18,5% 11 4,2%
Depreciation and amortisation ( 134) -9,0% ( 89) -6,5% ( 45) 50,9%
Operating profit before acquis. and restructuring exp. 131 8,9% 166 12,1% ( 35) -20,8%
Expenses for restructuring and other significant items ( 16) -1,1% ( 30) -2,2%
Acquisitions related expenses ( 30) -2,0% 3 0,2%
Impairment and reversal of imp. of non-current assets 0 0,0% 18 1,3%
Operating profit 86 5,8% 157 11,4%
Please note: FY‘14 Combined PF includes SDN group since 01/01/2014. (see July OM p.122)
Confidential
Consolidated Statement of Income (in M€)
PF
Combined
2015
%
of Rev.
PF
Combined
2014
%
of Rev.Var %
EBITDA 265,1 17,9% 254,5 18,5% 10 602 4,2%
Non-recurring items included in EBITDA to be adjusted :
Income and expenses from asset disposals 0,1 (1,0)
Share based payments 1,4 2,0
Other 1,7 (3,3)
Severance payments (0,9) 8,0
Mobilization costs (incuding start up losses) 0,1 1,5
Penalties paid due to cancellations of contracts 0,4 (2,0)
PF Combined Adjusted EBITDA 267,8 18,1% 259,7 18,9% 8 093 3,1%
Synlab Bondco PF Adjusted EBITDA
15
*
* Other include primarily restructuring costs in 2015 as well as consultancy expenses passed on to former shareholders in 2014
Please note: FY‘14 Combined PF includes SDN group since 01/01/2014. (see July OM p.122)
Confidential
Synlab: Revenue FY’15 vs FY’14
16
6,9%
Perimeter Dec’14 excl. disposals
4,3%
7,6%
Please note: FY‘14 Combined PF includes SDN group since 01/01/2014. (see July OM p.122)
Confidential
Synlab: Like-for-like Revenue FY’15 vs FY’14
17
4,3%
Perimeter Dec’14 excl. disposals
3,0%
* Rest includes other operating units and holdings
Please note: FY‘14 Combined PF includes SDN group since 01/01/2014. (see July OM p.122)
Confidential
Synlab : Adjusted EBITDA FY’15 vs FY’14
18
3,1%
4,2%
Perimeter Dec’14 excl. disposals
Please note: FY‘14 Combined PF includes SDN group since 01/01/2014. (see July OM p.122)
2,5%
• UK: Start-up losses (-4,9m)
• ES: VAT increase (-2,4m)
Confidential
19
Pro Forma Combined Estimated Adjusted EBITDA
Please note: December ’15 PF Run Rate Adjusted EBITDA amounts to 317,7m€ vs. 305,6m€ LTM March ’15 ( in July‘15 OM)
Confidential
Leverage Dec’15
20
M€ Dec’15 Leverage
Cash -95
Super Senior RCF (€250mm) 100
Senior Secured FRN 585
Senior Secured Notes 900
Other Bank Debt 11
Bank Overdraft 1
Finance Lease 56
Adjusted Net Senior Debt 1.558 4,9x
Adjustment : Deferred Consideration for Acquisitions 18
Senior Notes 375
Adjusted Net Total Debt 1.951 6,1x
PF Combined Estimated Adjusted EBITDA 317,7
Confidential
4 – 2016 Outlook
10/05/2016 21
Confidential
Outlook 2016 (I)
Business environment:
• Volumes to remain supportive in main markets
• Reimbursement/Regulatory environment to remain stable overall:
− Limited tariff cuts in larger countries: Germany, France
− Italy:”Lorenzin” decree expected to smooth budgets in Campania over the year;
− Price reduction expected in Belgium in H2;
Revenues organic growth expected in all countries:
• Commercial momentum in referent based BtoB markets (Germany,
Switzerland,…);
• Italy driven by marketing push in out-of-pockets segments;
22
Confidential
Outlook 2016 (II)
Adjusted EBITDA growth to be at least double that of revenue:
• Operating leverage;
• Legacy efficiency plans expected to yield benefits:
− Barcelona new central Lab / Spanish concentration;
− Roadmap in Germany;
• Synlab/Labco related synergies to be delivered in 2016:
− Largely driven by Procurement;
− Headquarters and overlapping countries synergies effect back-end loaded in the
year as execution of plans is still ongoing;
Framework in place for continued execution of business development strategy:
• Reinforced base of strategically aligned investors:
• Ample liquidity available for execution of external growth;
23
Confidential
Update on integration (I)
24
Corporate / Headquarters:
• All corporate teams to be transferred to Munich new headquarters by 1st of
July;
• Former Labco headquarters in Paris to be closed by end of May;
• P. Charrier stepped down as Synlab Ltd Chairman at the end of March;
Overlapping countries:
• UK operations fully integrated: Former Synlab Christies JV to be fully
consolidated starting H2;
• Italy:
− Legal restructuring completed through merger of Synlab and Labco
entities in Lombardy;
− Integration of headquarters and labs in Lombardy completed since the
beginning of May;
• Belgium : required management changes enacted – full synergy scoping
still ongoing
Confidential
Update on integration (II)
25
Procurement synergies potential upsized post full review of supplier
base:
• Final plan involves:
− A combination of change/no change scenario (leaving incumbent in place);
− Assuming full ownership of some equipment;
• Pricing upside to be fully reflected in contracts once contracts are signed;
• New wave of supplier optimization started targeting combined Group’s indirect spend;
Other synergy pools being systematically investigated:
• Plan for insourcing most on currently farmed-out specialty testing onto Synlab central
labs in Germany and Spain;
• Opportunities for cross-selling innovative testing (Neobona, Nutritional tests) being
explored;
• Optimization study for IT systems/infrastructure ongoing
Confidential
Update on integration: synergies upside
26
Savings Estimate
(M€)
Related Net Cash
Outflow (M€)
Procurement
Confidential
Projected M&A landing 2016:
• 34 deals
• In 10 different geographies
• Potentially adding up to 24M€ EBITDA (pre-syn)
• Total expected spend (EV) of 160 to 190M€
Signed as of today:
• 8 deals
• Total EV: c. 70M€
• Post-synergy multiple below 4.8x
Closed in 2016:
• 5 bolt-on acquisitions in three geographies
• Total EV: c. 15M€
• Post-synergy multiple below 4.0x
Outlook 2016: M&A
27
Confidential
Outlook 2016: Germany
- Market:
• Total market expected to continue growth at ~2% p.a., e.g., driven by prevalence of
chronic diseases
• Accessible part of market expected to growth at ~3% p.a., mainly driven by decreasing
# of self-referrals and outsourcing.
• Development of EBM and GOÄ to be in line with budget expectations
- Growth levers:
• Expansion through new referring customers as well as new contracts in the hospital
outsourcing business
- Performance levers:
• German “Roadmap”-restructuring project continued
• Full year effect of cancellation of loss-making hospital contracts
28
Confidential
Outlook 2016: France
- Market:
• Market is expected to grow by 1,5% in value if the government would respect the 3
years agreement
• Potential new long term tariff discussion with the government at the end of 2016
- Growth levers:
• Labco 3.0:
− Prescriber/patient marketing & communication – newsletter, POS material,
websites
- Performance levers:
• Implementation of new reagent prices obtained from the merger with synlab
29
Confidential
Outlook 2016: Italy
- Market:
• NHS tariffs are expected to stay stable except in Veneto, Liguria
• Impact of “Lorenzin” decree
• Solid growth of out-of-pocket across all business segments, also driven by new
projects
- Growth levers:
• Continuous growth in NIPT
• Out of pocket
• Development of Hospital & Clinic business
• Opening/relocation of BCPs
- Performance levers:
• Implementation of new company structure (Gemini)
30
Confidential
Outlook 2016: Spain
- Market:
• Volume increases in private sector in line with past years around 3-4%
• Price pressure
- Performance levers
• Barcelona location concentration
• Accreditation: Prepare for full Accreditation of BCN to allowing sourcing from
other countries
31
Confidential
Outlook 2016: Switzerland
- Market:
• Demographic growth for 2016: 1%
• Clear differences in market trends between the regions
• Many doctors retiring & younger doctors move away from traditional one-man doctors’
offices towards cooperative private practices with group of doctors
- Growth levers:
• Introduction of new products such as NIPT (NeoBona), cystatin C and ANA screen
- Performance levers
• FYE of project “Refresh”
• Due to stringent focus and control, reduction of the bad debt for 2016
32
Confidential
Guidance Q1 2016
33
Performance in Q1** expected to be robust both topline & bottom line
• Revenue growth of around 4,0% (approximately 1,5% on an organic basis)
• “Adjusted” EBITDA growth of around 7% (nearly 3% on an organic basis)
Synergy effect from the combination of Labco/Synlab will only be visible from Q2’16
**Source Management accounts. These accounts have not been subject to any external review