Plain-text annual report
Ramsay Health Care Limited
Annual Report
2020
ARTANIA CRUISE SHIP
PASSENGER, JURGEN
SCHREYEK, GIVEN GUARD
OF HONOUR AT JOONDALUP
HEALTH CAMPUS AFTER
‘MIRACLE’ COVID-19
SURVIVAL*
www.ramsayhealth.com
ANNUAL GENERAL MEETING 2020
The 2020 Annual General Meeting of Ramsay Health Care Limited
ABN57001288768 will be held virtually. Full access details are available
in Ramsay’s Notice of Meeting.
INDICATIVE KEY DATES FOR 2021
RESULTS RELEASE DATES:
Interim Results – Thursday, 25 February 2021 at 10.30am
Preliminary Final Results – Thursday, 26 August 2021
DIVIDEND PAYMENT DATES – ORDINARY SHARES
Interim Dividend Tuesday, 31 March 2021 (Record date 9 March 2021)
Final Dividend Thursday, 30 September 2021 (Record date 7 September 2021)
DIVIDEND PAYMENT DATES – CARES
Tuesday, 20 April 2021 (Record date 29 March 2021)
Wednesday, 20 October 2021 (Record date 28 September 2021)
ANNUAL GENERAL MEETING 2021
The 2021 Annual General Meeting of Ramsay Health Care Limited is scheduled
to be held on Wednesday, 24 November at 10.30am (Sydney time). Full details
will be provided closer to the date.
FOR MORE
INFORMATION
To view our interactive Annual Report and for
more information on the Company including
market announcements and for a copy of
the Company’s Corporate Governance
Statement, visit the Investor Centre at:
www.ramsayhealth.com
Contents
2 Global Healthcare Operator
4 A letter to our Shareholders
8 Board of Directors
11 Additional Information
13 Corporate Directory
14 Financial Report
Staff bid fond farewell
Jürgen Schreyek — one of the sickest
passengers aboard the cruise ship Artania
— won the battle against COVID making
a miraculous recovery and finally headed
home to Germany on Monday 25 May.
Staff were in tears, clapping and cheering on
Mr Schreyek who was given a guard of honour
as he was discharged.
Mr Schreyek was the final Artania patient
at Joondalup Health Campus (JHC), having
arrived at the hospital on March 30 with his
wife Christina, who made a quicker recovery
and flew home several weeks prior. He spent
two weeks in ICU and a further six weeks on
the COVID ward and a rehabilitation ward,
forming strong bonds with staff at every stage
of his journey.
Speaking through a translator — JHC
registered nurse and fellow German Anne
Karow — the 70-year-old said he considered
himself incredibly lucky to be able to walk out
of the hospital and go home. But he also said
it was somewhat heartbreaking because he
now considered some of the staff, including
Ms Karow, as being like family.
Jürgen and Christina
Schreyek are
experienced cruise
passengers and were
looking forward to a
month-long tour that
would encompass Australia
and New Zealand before
island-hopping across the South-
Pacific to Peru, from where the pair intended
to fly home to Munich.
By the time the Artania arrived in Fremantle
for what was expected to be a short re-supply
stop-over, cruise ships had become the
hot-potato of the pandemic in Australia.
People were increasingly falling ill, Jürgen
was very unwell and required the support of a
ventilator while still on board.
Their fate was confirmed when the
repatriation of as many passengers as
possible was underway, and their names
were called as people identified as being too
unwell to fly.
“I already knew, like many others, that
I’d been sick somehow – probably with
Coronavirus. And when we left the ship,
there were two police buses outside…with
emergency lights on. They drove us at high
speed. I didn’t know what was going on, or
where I was going.”
Christina watched as her husband lost
consciousness during the bus ride to JHC.
*FROM COVER
IMAGE COURTESY OF: ©WESTPIX
Neither of them can clearly
recall arriving at the hospital
as they were in the grips of
the virus, but Christina does
remember being told her
beloved husband needed support
of a heart-lung machine.
Two weeks later both were recovering
in hospital and full of praise for the quality
of care they received at Joondalup Health
Campus.
“I knew it was severe. With his [Jürgen’s]
heart and the lungs and I cried a lot and I was
hugged and they cried with me. Everyone, no
matter who it was, showed me so much love.
It’s something that you cannot describe. I will
never forget in my life this,” Christina said.
“I write every day to our friends in Germany
and yesterday I wrote “you cannot imagine
how we are treated; I think in Germany not
even Angela Merkel is treated like this.” It’s
really like that, we are happy,” Christina said.
ANNUAL REPORT 2020
3
Global Healthcare Operator
Economies of scale
11
Countries
8,500,000+
Patient visits/admissions per annum
Speed to market
Innovation
Best practice
519
Locations
77,000+
Employees
Cost leadership
Summary of Core Earnings for FY2020#
12 MONTHS TO 30 JUNE
Revenue
EBITDAR
EBITDA
EBIT
Core NPAT attributable to members of the parent
Basic Core earnings per share (after CARES dividend)
Diluted Core earnings per share (after CARES dividend)
2020*
($ millions)
2019**
($ millions)
$12,395.5
$2,009.7
$1,843.9
$952.3
$336.9
156.4c
155.9c
$11,552.8
$2,161.0
$1,592.1
$1,108.0
$590.9
282.7c
281.0c
ALL NUMBERS ARE IN AUSTRALIAN DOLLARS UNLESS OTHERWISE STATED
# CORE EARNINGS ARE THE EARNINGS ATTRIBUTABLE TO MEMBERS OF THE PARENT BEFORE NET NON-CORE ITEMS & FROM CONTINUING OPERATIONS.
* RESULTS PREPARED UNDER AASB16 LEASES REFER TO OVERVIEW SECTION OF THE CONSOLIDATED FINANCIAL STATEMENTS FOR FURTHER INFORMATION.
** RESULTS PREPARED UNDER AASB117 LEASES REFER TO OVERVIEW SECTION OF THE CONSOLIDATED FINANCIAL STATEMENTS FOR FURTHER INFORMATION.
RESULTS IN 2020 INCLUDE 12 MONTHS OF CAPIO RESULTS. RESULTS IN 2019 INCLUDE CAPIO RESULTS FROM 7 NOVEMBER 2018.
Norway
Denmark
United
Kingdom
France
Sweden
Germany
Italy
Hong Kong
Malaysia
Indonesia
Australia
The Ramsay Health Care Global Network
Market leading positions:
• NUMBER 1 IN AUSTRALIA
• NUMBER 1 IN SCANDINAVIA
• NUMBER 1 IN FRANCE
Differentiated portfolio:
• DIVERSIFIED STRATEGIC PORTFOLIO
• DEEP & EXPERIENCED LEADERSHIP
• INDUSTRY LEADING QUALITY
• SCALE
A letter to our Shareholders
The last four months of FY2020 was one of the most remarkable periods
in the history of the Company. With the onset of the COVID-19
pandemic in March 2020, the sustainability of the business and
ensuring that we protected the wellbeing of our patients,
staff and doctors was overwhelmingly our primary focus.
We are extremely proud of our global teams and how
they responded to the crisis – delivering for each
other and delivering for our patients, all the while
strengthening our culture of ‘people caring for people’.
Our global business
had been tracking well
until the end of February
2020. At our interim
results we reaffirmed our
efforts during this crisis. COVID-19 has impacted
our financial result this year but, importantly, it has
reinforced our role as a leading health care and
hospital provider in our major regions.
FY’20 guidance of core
EPS growth on a like for like
basis1 of 2% to 4%. However,
the extraordinary circumstances
posed by the COVID-19 pandemic on
The period demonstrated what an incredible, and
resilient, organisation Ramsay Health Care is. We have
accomplished a lot over the period including an equity
raising, and we are well positioned for the long term.
the Company’s operations around the world
resulted in us withdrawing guidance in March 2020
and had a significant impact on the full year result.
As a result of the pandemic, elective surgery
restrictions were imposed in most regions from
March 2020 creating a significant level of uncertainty.
Ramsay led industry discussions with all levels of
government in our major regions – Australia, UK
and France – to make our facilities available to the
respective national efforts, and in return, we were
successful in securing agreements with governments
in the form of a viability guarantee.
Ramsay’s hospitals around the globe played and
are continuing to play a critical role in supporting
governments, caring for patients and our communities
and ensuring that our facilities are made available and
remain fully staffed. We are pleased to report that no
Ramsay employees were stood down because of
the pandemic.
This period has been filled with example after example
of our hospitals, doctors and staff stepping up to care
for thousands of COVID-19 patients and volunteering
to work in aged care and public facilities.
It has been an extremely challenging time for our staff
and doctors as we have pivoted to support national
RESULTS
Ramsay Health Care reported statutory net profit
after tax, attributable to members of the parent
(after adjusting for net non-core items after tax) of
$284.0 million, a decrease of 47.9% on the previous
corresponding period. On a like for like basis1 this
represented a decrease of 40.0% on the previous
corresponding period.
Group Core Net Profit After Tax (Core NPAT) of
$336.9 million, for the year ended 30 June 2020
decreased by 43.0% on the previous corresponding
period. On a like for like basis1 this represented a
decrease of 34.4% on the previous corresponding
period. Core NPAT delivered Core EPS of 155.9 cents
for the year, a decrease of 44.5% on the previous
corresponding period. On a like for like basis1 this
represented a decrease of 35.9% on the previous
corresponding period.
As previously announced, the Company will not be
paying a final dividend on ordinary shares for FY’20.
The CARES dividend due for payment on 20 October
2020 will be paid.
1 The New Lease Accounting Standard (AASB16) was adopted on 1 July 2019 and comparatives have not been restated, as permitted under the
transitional provisions in the standard. In order to make meaningful comparison of the results, commentary has been provided on a like for like
basis under the Old Lease Accounting Standard (AASB117) for FY20 and FY19
6
RAMSAY HEALTH CARE LIMITEDCaring for our patients
The period has been filled with numerous
examples of our hospitals, doctors & staff going
above and beyond including:
Joondalup
Health Campus in
Perth took in 30 patients
suffering with coronavirus
from a cruise ship & cared for
these patients without any cross
infection to staff, doctors or
other patients demonstrating
their amazing expertise &
ability to manage in a
crisis.
In Continental Europe
our hospitals have cared
for over 7000 COVID-19
patients. In the regions most
impacted our facilities responded
rapidly, expanding their intensive
care capacity & our nurses
mobilised from across the
region to assist in hot
spots.
Our flagship
hospital in Sweden,
St Goran’s, & our
Omegna Hospital in
Northern Italy, were heavily
involved in the crisis as
both these regions were
significantly impacted
by the virus.
AUSTRALIA
For the full year, revenue in
Ramsay’s Australian operations
decreased by 2.2% and EBITDAR
decreased by 23.2%.
Our Ramsay UK
hospitals assisted
NHS England performing
thousands of operations on
behalf of the public sector &
loaning staff & equipment,
allowing the NHS to focus
on caring for COVID-19
patients.
In Victoria,
Australia, our
staff are playing
a critical role caring
for COVID-19 patients,
undertaking urgent public
surgery & delivering up
to 60 shifts a day in
affected aged care
facilities.
Before the pandemic Ramsay’s Australian
division was on track to meet full year targets
but was significantly impacted by elective surgery
restrictions during the last quarter.
We entered partnership agreements with governments
in New South Wales, Queensland, Victoria and
Western Australia to maintain full capacity and make
our facilities available to assist with the national
COVID-19 response. In return, Ramsay received Net
Recoverable Costs, as defined in these agreements,
hence the business was broadly breakeven at the EBIT
level for the four-month period between March and
June 2020.
Joondalup Health Campus was one of the first
facilities in the country to treat a large cohort of
COVID-19 patients. With very little notice and over
one weekend, Joondalup took in 30 patients suffering
with coronavirus from the Artania cruise ship and
cared for these patients without any cross infection
to staff, doctors or other patients demonstrating their
amazing expertise and ability to manage in a crisis and
receiving much praise from these patients.
Most agreements were paused or ceased on 30 June
2020 as elective surgery restrictions eased. However,
elective surgery restrictions were reintroduced
in Victoria in late July and we recommenced the
agreement with the Victorian government on 23
July 2020. The rapid escalation of the crisis in
Victoria demonstrates that it is too early to make any
conclusive statements about the near term.
Through the first quarter of FY’21, our hospitals in
Victoria have been caring for COVID-19 patients and
assisting public hospitals with urgent surgery work,
©
J
U
L
I
E
N
G
U
Y
E
N
,
I
I
©
R
E
A
N
M
A
T
O
N
_
T
R
E
M
B
L
A
Y
_
C
O
M
P
L
E
M
E
N
T
while many of our staff are currently providing up to 60
shifts a day in aged care facilities.
We are experiencing additional costs associated
with increased PPE usage, more costly PPE on a per
unit basis, social distancing requirements, staff costs
involved in screening patients, staff and visitors, and
increased cleaning regimes.
Despite the current situation, we are positive about
the longer term. The relationships we have developed
with governments has put us in a strong position to
continue to support the public sector in dealing with
the backlog of work into the future.
We are very proud of how our teams in Australia have
delivered for our patients during this crisis. Our overall
Net Promoter Score (NPS) for Q4 was 77.8 - the highest
we have ever achieved. For the full year FY’20 our NPS
was 75 (up from 73 in FY’19); and in an outstanding
achievement, Ramsay Australia recorded zero sentinel
events during the whole of FY’20.
In relation to brownfield developments, the Company
remains committed to investment and in FY’20,
Ramsay Australia completed 11 projects with a total
investment of $255 million, consisting of 295 gross
beds (net 222), 11 theatres and 85 consulting suites.
During FY’20, the Board approved a further $196
million in projects including 209 net beds, 7 theatres,
13 consulting suites and a new emergency department.
I
M
A
G
E
S
O
N
T
H
E
S
E
P
A
G
E
S
:
©
A
F
P
,
I
©
S
H
O
O
T
N
G
D
U
C
K
S
,
I
©
S
M
O
N
L
A
M
B
E
R
T
,
7
ANNUAL REPORT 2020
Our response during this pandemic
has demonstrated what an incredible
& sustainable organisation we are &
one that is driven to do the right thing
for our patients, staff & doctors.
CONTINENTAL EUROPE
Ramsay Santé was on track to meet full
year targets before COVID-19 hit Europe
and was recording strong activity to that
point. However, our hospitals across the
region were heavily impacted by the
pandemic.
Our facilities in France, Italy and Sweden
have been at the forefront of the crisis,
caring for over 7,000 COVID-19 patients.
Our staff travelled from all over France to
assist at the frontline in the worst affected
areas in Paris. We commend the efforts
of these staff and doctors who worked
tirelessly while supporting the families of
the patients who died with coronavirus in
our facilities during the period.
For FY’20 Ramsay Santé’s revenues were
up 14.3% and EBITDAR was up 8.5%. For
the first half of FY’20, Ramsay Santé’s
revenues were up 44.3% and EBITDAR
was up 38% reflecting the consolidation
of an extra four months of Capio earnings
(Capio was acquired 7 November 2018).
The second half of FY’20 was negatively
impacted by COVID-19, with revenue down
5.3% and EBITDAR down 10.5%.
Ramsay Santé received a revenue
guarantee from the French government
which applies from 1 March to 31 December
2020. Sweden also received government
support during the period, specifically in
relation to St Göran’s Hospital.
In Sweden our Capio-Flow digital
consultation platform in the Proximity Care
business was well utilized during the crisis
expanding almost threefold to over 33,000
consultations per month by June.
8
There remain concerns of a second
wave in Europe and while our business
has performed well at the start of this
year, there are still many uncertainties
and it is too early to make any predictions
about FY’21.
Ramsay Santé continues to make good
progress on the integration of the Capio
business. We expect to achieve identified
synergies but the timing of the realization
of these synergies has been impacted by
the COVID-19 pandemic.
UNITED KINGDOM
On the back of a strong first half, Ramsay
UK continued to perform well at the start
of the third quarter. However, like other
regions, Ramsay UK was heavily impacted
by COVID-19 and elective surgery
restrictions. For the full year, revenue was
down 4.9% and EBITDAR was down 10.6%
on the previous year.
Ramsay UK led the industry discussions
on making hospitals available to the NHS
and an agreement was reached with
NHS England for the COVID-19 period
where Ramsay received net cost recovery
for its services, including operating costs,
overheads, use of assets, rent and interest,
less a deduction for any private revenue.
As a result, the business was broadly
break even at the EBIT level for March to
June 2020.
Most of Ramsay’s UK facilities were made
available to the national effort and we
performed 13,000 urgent operations for
the NHS by the end of June (33% of the
independent sector). In addition, our
staff volunteered to work in NHS ICU or
palliative care wards during the crisis and
we loaned ventilators to the NHS.
Importantly, the crisis has seen many new
services move into our hospitals and the
engagement built with NHS Trusts has
positioned Ramsay UK well for the future.
Uncertainties still remain in relation to the
pandemic in the UK. The agreement with
NHS England has been extended to end of
December 2020.
ASIA
There were no restrictions imposed on
elective surgery during the pandemic in
either Malaysia or Indonesia, therefore
there were no government viability
guarantees put in place. However,
movement control orders in these
countries impacted patient volumes during
the pandemic.
Our hospitals in Asia contributed to
the care of COVID-19 patients, treating
hundreds of patients during the period.
BALANCE SHEET
STRENGTH & LIQUIDITY
During the second half of FY’20 Ramsay
Health Care undertook an equity raising
of $1.5 billion. This action was taken
to strengthen Ramsay’s balance sheet
and provide financial flexibility in order
to navigate an uncertain operating
environment.
RAMSAY HEALTH CARE LIMITEDCaring for our communities
The strategic location of our facilities across regions meant
that they played a key role in supporting governments with
national & local response efforts:
Assisting
local public
hospitals/aged
care facilities with
beds, ventilators
& staff.
Leading role
in achieving
government
partnerships to assist
with national & local
COVID-19 response
efforts.
Contributing to local
businesses impacted during
the pandemic, for example
our hospitals in Australia have
purchased many thousands of
meals for our staff from local
restaurants & cafes.
Proceeds from the equity raising have
been used to partially repay Ramsay
Funding Group’s revolving debt facilities,
which remain available for redraw.
As a result of the equity raising, the Group
Consolidated Leverage Ratio has reduced
from 3.1x at 30 June 2019 to 2.0x as at
30 June 2020.
The Group has available undrawn debt
capacity and cash headroom of around
A$3 billion (equivalent). The next
scheduled debt maturity is not until
October 2022.
The equity raising puts Ramsay’s balance
sheet in a strong position to implement our
strategic objectives, including continuing
our brownfield developments and
providing the ability to take advantage
of other opportunities that may arise in
the future.
OUTLOOK
FY’20 has been an extraordinary year and
one that has highlighted the strength and
depth of Ramsay Health Care.
Our response during this pandemic has
demonstrated what an incredible and
sustainable organisation we are and one
that is driven to do the right thing for our
patients, staff and doctors.
The agreements we achieved with
governments around the world to play
our part in national efforts, not only
We would like to thank the Board for all
their input and direction throughout the
year and particualrly as we navigated
through the pandemic crisis. Most
importantly, we thank our staff and
doctor teams around the globe for your
dedication and resilience during this most
extraordinary year.
MICHAEL SIDDLE & CRAIG MCNALLY
provided us with security in the short term,
but also demonstrated the strength of the
private sector.
However, many uncertainties remain
with respect to the ongoing impact of the
pandemic. As a result, Ramsay is unable to
provide financial guidance for FY’21.
Notwithstanding the significant near-term
uncertainties, over the longer term, strong
industry fundamentals remain.
In addition to the increased demand for
healthcare generally created by ageing
populations with increased incidence of
chronic disease, there are also now longer
public waiting lists in each of our markets.
We expect to play an enhanced role in
relieving pressure on public waiting lists
into the future.
Following our recent $1.5 billion equity
raising, Ramsay is also committed to
expanding our business both in Australia
and overseas, in and out of hospital where
there is a strategic fit and it meets our strict
investment criteria. We have
a strong balance sheet to support
this growth strategy.
9
ANNUAL REPORT 2020ALISON DEANS
HENRIETTA ROWE
Board of Directors
JAMES MCMURDO
CRAIG MCNALLY
Michael Siddle
CHAIRMAN
Appointed 27/05/14
(Appointed as a Director 26/05/75)
Mr Michael Siddle was appointed as Chairman of
the Company on 27 May 2014, having formerly
been Deputy Chairman for 17 years and a
founding Director. He has built up significant
knowledge of the business and the private
hospital industry after starting with the Company
in 1968. Mr Siddle has extensive experience in
the management of private hospitals and has
been integrally involved in Ramsay Health Care’s
successful expansion through construction,
mergers and acquisitions.
Mr Siddle is also a Trustee of the Paul Ramsay
Foundation.
Committee memberships:
• People & Remuneration Committee (Member)
• Nomination & Governance Committee
(Member)
Independence status:
• Non-independent
Peter Evans
FCA
DEPUTY CHAIRMAN
Appointed 27/05/14
(Appointed as a Director 29/12/90)
Mr Peter Evans was appointed as Deputy
Chairman of the Company on 27 May 2014,
having formerly served as a Non-Executive
Director since his appointment to the Board in
1990. Mr Evans began working with Ramsay
Health Care in 1969. He is a Chartered
Accountant who was in public practice for over
20 years with predecessor firms of KPMG.
Mr Evans has specialised in the financial
management of hospitals and has had extensive
experience in the health care field for 50 years.
Mr Evans is also a Trustee of the Paul Ramsay
Foundation and has been actively involved with
several other charitable organisations over
many years.
Committee memberships:
• Risk Management Committee (Chair)
• Audit Committee (Member)
Independence status:
• Non-independent
Craig McNally
CEO & MANAGING DIRECTOR
Appointed 03/07/17
Mr Craig McNally was appointed Managing
Director and Chief Executive Officer of Ramsay
Health Care on 3 July 2017, after serving seven
years with Ramsay Health Care as Chief Operating
Officer and 22 years prior to this in various roles
including Head of Global Strategy and European
Operations.
Mr McNally is one of Ramsay’s longest serving
Executives having commenced with the Company
in 1988. He was initially employed as a Hospital
Executive in Ramsay’s Sydney-based mental
health facilities, before taking over divisional
responsibility for acute medical and surgical
hospitals in the early nineties.
In 1995, he became Ramsay’s Head of Strategic
Development, and for the last two decades has
been responsible for the development and
implementation of Ramsay’s growth strategy
including brownfield expansions, international
market assessments, mergers and acquisitions
and new business strategies. As the Company’s
chief negotiator and deal-maker he has been at
the forefront of all the major acquisitions and
deals completed by Ramsay Health Care. His
unique ability to assess the opportunities and
risks associated with new business ventures and
to evaluate their ‘strategic fit’, as well as his sound
judgement and insight, has ensured the
Company’s successful growth both domestically
and internationally.
In his role as head of Ramsay’s UK and European
business, Mr McNally has been responsible for
leading these teams through the challenging
acquisition and merger phases and ensuring their
successful integration with Ramsay Health Care
and adoption of The Ramsay Way culture. His
quiet but assured leadership style is well-
respected throughout the organisation.
Prior to joining Ramsay Health Care in 1988, Mr
McNally was an executive of a private hospital in
Sydney following completion of a health
administration degree at the University of New
South Wales.
He is married with three children and an
enthusiastic fan of football, baseball and rugby.
10
RAMSAY HEALTH CARE LIMITEDMICHAEL SIDDLE
KAREN PENROSE
CLAUDIA
SÜSSMUTH DYCKERHOFF
DAVID THODEY
PETER EVANS
James McMurdo
BSc (Economics), ACA
NON-EXECUTIVE DIRECTOR
Karen Penrose
B.Com (UNSW) CPA FAICD
NON-EXECUTIVE DIRECTOR
Appointed 10/09/19
Appointed 01/03/20
Mr James McMurdo has over 30 years finance
and banking experience. He has a background in
corporate advisory spanning across mergers and
acquisitions, strategic advisory and financing
with experience across multiple industries
including the healthcare sector. He has held
senior operating management roles and worked
extensively in both the Asia Pacific and
European regions.
Until July 2020, Mr McMurdo was Vice Chairman
of Investment Banking for Deutsche Bank based
in Hong Kong. He has held senior management
roles at Deutsche Bank including Global
Co-Head of Corporate Finance, Head of
Corporate and Investment Bank for Asia Pacific
and CEO for Australia and New Zealand. He sat
on the firm’s Global Executive Committee for the
Corporate and Investment Bank for four years.
Prior to this, Mr McMurdo was a Partner at
Goldman Sachs where he held senior positions
in the Investment Banking Division in Australia
and Europe.
Mr McMurdo holds a degree in Economics from
the University of Newcastle upon Tyne and is a
member of the Institute of Chartered
Accountants for England & Wales.
Committee memberships:
• Audit Committee (Member)
Independence status:
•
Independent
Ms Karen Penrose has had an extensive
executive career in leadership and CFO roles,
mainly in financial services. She is well-versed in
financial management, customer outcomes and
operating in a rapidly changing regulatory
environment which stems from 20 years in
banking with Commonwealth Bank and HSBC
and eight years as a listed-company CFO.
Ms Penrose has been a full-time director since
2014 and is an experienced committee chair of
audit and risk. In addition to being a
Non-Executive Director of Ramsay Health Care,
Ms Penrose also serves as a Director of Vicinity
Centres, Bank of Queensland, and Estia Health.
Ms Penrose is a member of Chief Executive
Women and on the Board of Marshall
Investments Pty Limited.
In the past three years, Ms Penrose has served
as a Director of the following listed companies:
• Vicinity Centres (Appointed June 2015)
• Bank of Queensland
(Appointed November 2015)
• Estia Health (Appointed October 2018)
• Spark Infrastructure Group
(Resigned May 2020)
• Future Generation Global Investment
Company Limited (Resigned October 2018)
• AWE Limited (Resigned April 2018)
Committee memberships:
• Audit Committee (Chair)
• Risk Management Committee (Member)
Independence status:
•
Independent
Alison Deans
BA, MBA, GAICD
NON-EXECUTIVE DIRECTOR
Appointed 15/11/18
Ms Alison Deans has 25 years’ experience
building technology-enabled businesses
involved in media, ecommerce, financial services
and health, and across leadership roles as an
executive, a director and in venture capital.
Ms Deans joined the Board of Ramsay Health
Care in November 2018. She is also a
Non-Executive Director of Westpac Banking
Corporation, Cochlear Limited, SCEGGS
Darlinghurst and Deputy Pty Ltd. She is also on
the Investment Committee of MainSequence
Ventures.
In her executive career Ms Deans was previously
the CEO of eBay Australia and New Zealand,
CEO of eCorp Limited, (a publicly listed portfolio
of digital businesses), CEO of Hoyts Cinemas,
and most recently CEO of netus Pty Ltd - a
technology investment company acquired by
Fairfax.
Ms Deans also spent seven years as a Consultant
with McKinsey & Company and is currently a
Senior Advisor with the firm. She holds a Master
of Business Administration from the Stanford
Graduate School of Business and a Master of
Arts from Trinity College at Cambridge
University.
In the past three years, Ms Deans has served as
a Director of the following listed companies:
• Cochlear Limited (Appointed February 2015)
• Westpac Banking Corporation
•
(Appointed April 2014)
Insurance Australia Group Limited
(Resigned October 2017)
Committee memberships:
• People & Remuneration Committee (Chair)
• Nomination and Governance Committee
(Member)
Independence status:
•
Independent
11
ANNUAL REPORT 2020Board of Directors…continued
Claudia Süssmuth
Dyckerhoff
PhD
NON-EXECUTIVE DIRECTOR
Appointed 30/10/18
Dr Claudia Süssmuth Dyckerhoff PhD joined the
Ramsay Health Care Board in October 2018,
bringing expertise in market growth strategies,
business development, and operational
performance improvement in hospitals.
Dr Süssmuth Dyckerhoff has extensive global
experience in hospitals and health care across
Europe, Asia, and the USA. She joined McKinsey
& Company in Switzerland in 1995 and was
transferred to the USA focusing on supporting
health care companies, including
pharmaceutical/medical device companies,
payor, provider and health systems in Europe
and the USA. In 2006, Dr Süssmuth Dyckerhoff
transferred to China, was elected Senior Partner
in 2010 and supported health care companies as
well as governments across Asia. She also led
McKinsey’s Asia-wide Health Systems and
Services Sector.
Dr Süssmuth Dyckerhoff also supports three
start-ups, and in September 2017 she joined the
Board of med tech start-up Cyrcadia.
Dr Süssmuth Dyckerhoff studied Business
Administration at the University of St Gallen,
Switzerland as well as at ESADE, Barcelona
where she graduated with an MBA/CEMS Master.
She also holds a PhD in Business Administration
from the University of St Gallen/University of
Michigan Ann Arbor.
In the past three years, Dr Süssmuth Dyckerhoff
has served as a Director of the following listed
companies:
• Hoffmann La Roche (Appointed March 2016)
• Clariant AG (Appointed April 2016)
Committee memberships:
• Risk Management Committee (Member)
Independence status:
•
Independent
12
Group General Counsel & Company Secretary
Henrietta Rowe
B Econ (Soc Sci) (Hons),
LLB (Hons), FGIA
GROUP GENERAL COUNSEL
& COMPANY SECRETARY
Appointed 25/06/19
Ms Henrietta Rowe was appointed Group
General Counsel & Company Secretary on
25 June 2019 and is responsible for the Group
legal and secretariat functions.
Henrietta has more than 13 years’ experience
with leading global law firm, Herbert Smith
Freehills, and in-house at the Commonwealth
Bank of Australia, specialising in corporate
governance, mergers and acquisitions, capital
management, executive remuneration, as well as
general corporate and contractual advice.
Henrietta holds a Bachelor of Economics (Social
Sciences) (Honours) and a Bachelor of Laws
(Honours) from the University of Sydney and is a
Fellow of the Governance Institute of Australia.
Retired Board Members
Rod H McGeoch AO
LLB MAICD
NON-EXECUTIVE DIRECTOR
Appointed 03/07/97 & retired 14/11/19
Kerry C D Roxburgh
BCom MBA MeSAFAA
NON-EXECUTIVE DIRECTOR
Appointed 03/07/97 & retired 14/11/19
Bruce R Soden
B.Comm CA FAICD
CFO & GROUP FINANCE DIRECTOR
Appointed 02/01/97 & retired 12/09/19
David Thodey AO
NON-EXECUTIVE DIRECTOR
Appointed 28/11/17
LEAD INDEPENDENT DIRECTOR
Appointed 01/03/20
Mr David Thodey AO is a business leader who
has had a strong executive career in the
technology and telecommunications industries,
with more than 30 years of experience creating
brand and shareholder value.
In addition to being a Non-Executive Director
and Lead Independent Director of Ramsay
Health Care, Mr Thodey is currently Chairman of
Australia’s national scientific research agency,
the Commonwealth Scientific and Industrial
Research Organisation (CSIRO), Chairman of
Tyro Payments Limited (a leading alternative
payments provider) and Xero Limited (a small
business accounting software company).
Mr Thodey also had a successful career
as CEO of Telstra, Australia’s leading
telecommunications and information services
company, and prior to that he was CEO of IBM.
Mr Thodey holds a Bachelor of Arts in
Anthropology and English from Victoria
University, Wellington, New Zealand, attended
the Kellogg School of Management postgraduate
General Management Program at Northwestern
University in Chicago, USA, and was awarded an
Honorary Doctorate in Science and Technology
from Deakin University in 2016 and an Honorary
Doctorate of Business from University of
Technology Sydney in 2018.
Mr Thodey is also a Fellow of the Australian
Academy of Technological Sciences and
Engineering (ATSE) and the Australian Institute
of Company Directors (AICD).
Mr Thodey was awarded an Order of
Australia in 2017 for his service to business
and the promotion of ethical leadership and
workplace diversity.
In the past three years, Mr Thodey has served as
a Director of the following listed companies:
• Xero Limited (Appointed June 2019)
• Tyro Payments Limited
(Appointed November 2018)
• Vodafone Group Plc (Resigned July 2020)
Committee memberships:
• Nomination and Governance Committee
(Chair)
• People & Remuneration Committee (Member)
Independence Status:
•
Independent
RAMSAY HEALTH CARE LIMITEDAdditional Information
Additional information required under ASX Listing Rule 4.10 and not shown elsewhere in this
Annual Report is as follows. This information is current as at 11 September 2020.
(a) Distribution of Shareholders – Ordinary Shareholders
Number of Shareholders
Size of Holding
Ordinary Shares
% of Issued Capital
1-1,000
1,001-5,000
5,001-10,000
10,001-100,000
100,001 and over
Totals
69,683
9,866
726
261
46
80,582
17,948,705
19,328,269
4,907,333
5,806,686
180,890,712
228,881,705
7.842
8.445
2.144
2.537
79.032
100.000
(b) Less than marketable parcels of ordinary shares
The number of shareholdings held in less than marketable parcels is 584 holders, for a total of 1,659 ordinary shares.
(c) 20 Largest Shareholders – Ordinary Shareholders
Name
Number of fully paid
Ordinary Shares
% of Issued Capital
HSBC Custody Nominees (Australia) Limited
Paul Ramsay Holdings Pty Limited
J P Morgan Nominees Australia Pty Limited
Citicorp Nominees Pty Limited
National Nominees Limited
BNP Paribas Nominees Pty Ltd
1.
2.
3.
4.
5.
6.
7. Woolwich Investments Pty Ltd
8.
BNP Paribas Nominees Pty Ltd
Custodial Services Limited
9.
10. Argo Investments Limited
11. Australian Foundation Investment Company Limited
12. Sargon Ct Pty Limited
13. Netwealth Investments Limited
14. Citicorp Nominees Pty Limited
15. HSBC Custody Nominees (Australia) Limited
16. BNP Paribas Nominees Pty Ltd HUB24 Custodial Services Limited
17. BNP Paribas Nominees (NZ) Pty Ltd
18. Australian Executor Trustees Limited
19. HSBC Custody Nominees (Australia) Limited
20. BKI Investment Company Limited
Totals
53,909,722
42,999,269
33,404,461
13,175,972
8,265,947
3,863,144
3,750,000
3,236,785
2,448,055
2,023,131
2,020,000
2,010,406
1,083,872
951,540
899,255
597,717
521,714
513,494
473,717
438,535
176,586,736
23.553%
18.787%
14.594%
5.757%
3.611%
1.688%
1.638%
1.414%
1.070%
0.884%
0.883%
0.878%
0.474%
0.416%
0.393%
0.261%
0.228%
0.224%
0.207%
0.192%
77.152%
(d) Substantial Shareholders
The names of the Substantial Shareholders listed in the Company’s Register as at 11 September 2020:
Shareholder
Number of fully paid
Ordinary Shares
% of Issued
Capital
Paul Ramsay Foundation Limited / Paul Ramsay Holdings Pty Limited
42,999,269
18.80%
(e) Voting Rights
In accordance with the Constitution each member present at a meeting whether in person, or by proxy, or by power of attorney, or by a
duly authorised representative in the case of a corporate member, shall have one vote on a show of hands, and one vote for each fully
paid ordinary share, on a poll.
13
ANNUAL REPORT 2020(f) On-market purchases
During FY2020 the Company purchased 156,000 ordinary shares on-market for the purposes of its employee and Non-Executive
Director share plans (including to satisfy the entitlements of holders of vested performance rights to acquire shares under the Executive
Performance Rights Plan), at an average price per ordinary share of $66.64.
(g) Distribution of Convertible Adjustable Rate Equity Securities (CARES) Holders
Size of Holding
1-1,000
1,001-5,000
5,001-10,000
10,001-100,000
100,001 and over
Totals
Number of
CARES Holders
3,756
236
20
9
4
4,025
CARES
1,088,809
463,173
138,328
212,326
697,364
2,600,000
% of Issued
Securities
41.877
17.815
5.320
8.166
26.822
100.000
(h) Less than marketable parcels of CARES
The number of CARES held in less than marketable parcels is 1 holder, for a total of 2 CARES.
(i) 20 Largest CARES Holders
Name
Number of fully paid
CARES
% of Issued
Capital
J P Morgan Nominees Australia Pty Limited
Citicorp Nominees Pty Limited
HSBC Custody Nominees (Australia) Limited
National Nominees Limited
BNP Paribas Nominees Pty Ltd Hub24 Custodial Serv Ltd DRP
Australian Executor Trustees Limited
Argo Investments Limited
Longhurst Management Services Pty Ltd
Navigator Australia Ltd
1.
2.
3.
4.
5.
6.
7.
8.
9.
10. Citicorp Nominees Pty Limited
11. NULIS Nominees (Australia) Limited
12. Peroda Nominees Pty Limited
13. HSBC Custody Nominees (Australia) Limited - A/C 2
14.
15. Australian Executor Trustees Limited
Jamplat Pty Ltd
16. Mutual Trust Pty Limited
17. Netwealth Investments Limited
18. Region Hall Pty Limited
19. Beth Maclaren Smallgoods Foundation Pty Limited
20. Citicorp Nominees Pty Limited
343,227
130,795
114,551
108,791
52,817
35,879
25,000
20,969
19,264
18,049
16,435
12,293
11,620
9,597
9,333
8,564
7,877
7,676
7,500
7,349
13.201%
5.031%
4.406%
4.184%
2.031%
1.380%
0.962%
0.807%
0.741%
0.694%
0.632%
0.473%
0.447%
0.369%
0.359%
0.329%
0.303%
0.295%
0.288%
0.283%
Totals
967,586
37.215%
(j) On-Market Buy-Backs
There is no current on-market buy-back in relation to the Company’s securities.
(k) Corporate Governance Statement
The Company’s 2020 Corporate Governance Statement can be found at:
ramsayhealth.com/sustainability/governance/corporategovernancestatement2020
14
RAMSAY HEALTH CARE LIMITEDCaring for our employees
& doctors during COVID-19
pandemic
We implemented
stringent new safety &
clinical quality protocols,
guidelines on social distancing
& PPE use, & adopted patient
& visitor screening & visitor
restrictions to ensure
maximum safety for our
staff, patients & doctors.
Wellbeing
& employee
assistance services
& resources launched
for our staff &
doctors.
No
employees
were stood down
because of the
pandemic.
Adopted
virtual
technology solutions
early in the pandemic
for improved
communications.
Frequent
communication
updates to staff &
doctors.
Corporate Directory As at 20 September 2020
Directors
Non Executive Directors
Michael Siddle (Chairman)
Peter Evans (Deputy Chairman)
Alison Deans
James McMurdo
Karen Penrose
Claudia Süssmuth Dyckerhoff
David Thodey AO
Executive Director
Craig McNally (Managing Director & CEO)
Group General Counsel & Company Secretary
Henrietta Rowe
Registered Office
Suite 18.03, Level 18
126 Phillip Street
Sydney NSW 2000 Australia
Email: enquiry@ramsayhealth.com
Website: www.ramsayhealth.com
Telephone: +61 2 9220 1000
Facsimile: +61 2 9220 1001
Share Registry
Boardroom Pty Limited
Level 12, Grosvenor Place
225 George Street
Sydney NSW 2000 Australia
Email: enquiries@boardroomlimited.com.au
Website: www.boardroomlimited.com.au
Telephone Enquiries (from within Australia):
1300 737 760
Telephone Enquiries (from outside Australia):
+61 2 9290 9600
Facsimile: +61 2 9279 0664
Auditor
Ernst & Young
200 George Street
Sydney NSW 2000 Australia
15
ANNUAL REPORT 2020Financial Report
FOR THE YEAR ENDED
30 JUNE 2020
Ramsay Health Care Limited & Controlled Entities
A.B.N. 57 001 288 768
Contents
15 Directors’ Report
57
Independent Audit Report
62 Directors’ Declaration
63 Consolidated Income Statement
64 Consolidated Statement of Comprehensive Income
65 Consolidated Statement of Financial Position
66 Consolidated Statement of Changes in Equity
67 Consolidated Statement of Cash Flows
68 Notes to the Consolidated Financial Statements
Overview
I. Results For
The Year
II. Capital –
Financing
III. Assets
& Liabilities
Operating &
Investing
IV. Risk
Management
V. Other
Information
Page 68
Page 76
Page 82
Page 93
Page 111
Page 116
Overview
1. Segment
6. Equity
7. Net Debt
Information
2. Revenue &
Other Income
3. Expenses
4. Dividends
5. Earnings per
Share
8. Working
Capital
16. Financial Risk
Management
17. Share Based
Payment Plans
9. Business
Combinations
10. Property, Plant
& Equipment
11. Right of Use
Assets
12. Intangible
Assets
13. Impairment
Testing
of Goodwill
14. Taxes
15. Other Assets/
(Liabilities)
18. Expenditure
Commitments
19. Subsequent
Events
20. Related Party
Transactions
21. Auditors'
Remuneration
22. Information
Relating to
Subsidiaries
23. Closed Group
24. Parent Entity
Information
25. Material
Partly-Owned
Subsidiaries
16
RAMSAY HEALTH CARE LIMITED
RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT
Your Directors submit their report for the year ended 30 June 2020.
DIRECTORS
The names of the Directors of Ramsay Health Care Limited (“Ramsay” or “the Company”) in office during the financial year and until the
date of this report, unless noted otherwise, are listed below. Each Director’s beneficial interest in the share capital of the Company as at
the date of this report is as follows:
Director
Ramsay Health Care Limited
C.A. Deans
P.J. Evans
J. McMurdo (appointed 11 September 2019)
C.R. McNally
K.L.C. Penrose (appointed 1 March 2020)
M.S. Siddle
C. Süssmuth Dyckerhoff
D.I. Thodey AO
R.H. McGeoch AO (resigned 14 November 2019)*
K.C. D. Roxburgh (resigned 14 November 2019)*
B.R. Soden (resigned 12 September 2019)*
Convertible
Adjustable
Rate Equity Securities
(CARES)
1,402
-
-
-
-
-
-
700
257
-
2,000
Ordinary Shares
5,705
11,099
4,964
351,707
957
3,905,244
3,705
11,071
55,511
50,180
324,070
Rights over
Ordinary Shares
-
-
-
140,808
-
-
-
-
-
-
180,577
* Retiring Directors’ beneficial interest in the share capital of the company is provided at the date of the Director’s retirement.
Particulars of each Director’s and the Company Secretary’s experience and qualifications are set out in the Board of Directors section of
this Annual Report.
Interests in Contracts or Proposed Contracts with the Company
No Director has any interest in any contract or proposed contract with the Company other than as disclosed elsewhere in this report.
17
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW
Principal Activities
Ramsay is a global hospital group operating in approximately 500 locations across Australia, the United Kingdom, France, Sweden,
Norway, Denmark, Germany, Indonesia, Malaysia, Hong Kong and Italy. The Group is committed to being a leading provider of health care
services by delivering high quality outcomes for patients and ensuring long term profitability. Ramsay is well-respected in the health care
industry for operating quality private hospitals and for its excellent record in hospital management, staff engagement and patient care.
Ramsay facilities cater for a broad range of health care needs from day surgery procedures to highly complex surgery, as well as
psychiatric care and rehabilitation. The Group now operates across 11 countries, treating over 8.5 million patients in approximately
500 locations and employing almost 80,000 staff. Importantly, Ramsay continues to differentiate its business in terms of leadership,
focusing on quality and clinical excellence and reinvesting in its business. We maintain market leading positions in Australia, France and
Scandinavia, and we are a market leader in the private provision of services to the National Health Service (NHS) in England.
Ramsay listed on the Australian Securities Exchange in 1997 and, over the last twenty three years has developed and acquired a high
quality portfolio of strategically located assets both in Australia and overseas, which have helped to position it at the forefront of the global
health care market.
Ramsay is committed to ongoing improvement in patient care in all areas and has an excellent record in providing quality patient care and
managing clinical risk. All Ramsay facilities offer high quality health care services and are fully accredited with the relevant accreditation
bodies in their regions. Accreditation is an important driver for safety and quality improvement and ensures that Ramsay hospitals are at
the forefront of health care delivery.
Ramsay maintains a decentralised management structure which allows each of its facility managers to develop productive working
relationships with doctors. This has assisted in attracting high calibre medical practitioners to consult in its facilities. Ramsay takes
a leadership role in shaping the world that we live in through its focus on the environment, good corporate governance and societal
issues at large. Since 2011 Ramsay has been included in the FTSE4Good Index, an index which objectively measures the performance of
companies that meet globally recognised corporate responsibility standards.
The Group also commits significant funds and resources to clinical teaching and medical research believing that the private sector has an
important role to play in the training and development of the future medical and nursing workforce. To this end, through its hospitals, the
Group works closely with government and universities in the training of nursing and medical staff.
In November 2007, Ramsay Health Care acquired Capio UK and its portfolio of hospitals in England. Ramsay Health Care UK is now one
of the leading providers of independent hospital services in the UK, with a network of over 30 acute hospitals and day procedure centres
providing a comprehensive range of clinical specialties to private and self-insured patients as well as to patients referred by the NHS.
In March 2010, Ramsay Health Care purchased a 57% interest in Group Proclif SAS (Proclif), a private hospital operator based in France.
Proclif changed its name to Ramsay Santé. This was the start of several acquisitions in France, culminating in its acquisition of a controlling
interest in Générale de Santé (GdS) in October 2014. GdS was the leading operator of private hospitals in France comprising 75 facilities
(including 61 hospitals) in the fields of medicine, surgery, obstetrics and rehabilitation. On 1 July 2015, Ramsay Santé and GdS merged
and the merged entity is now known as Ramsay Santé (formerly Ramsay Générale de Santé). Ramsay owns 52.5% of this merged entity.
It is listed on Euronext. This merged entity acquired HPM, a group of nine hospitals in Lille in December 2015. In November 2018, the
merged entity acquired the share capital of Capio AB. Capio is a leading, pan-European healthcare provider offering a broad range of
healthcare services in Sweden, Norway, Denmark, France and Germany.
In July 2013, Ramsay Health Care entered into a Joint Venture arrangement with Malaysian multinational conglomerate Sime Darby
Berhad. Ramsay owns 50% of this Joint Venture. The joint venture combined Sime Darby’s portfolio of health care assets in Malaysia
(three hospitals and a nursing and health sciences college) with Ramsay’s three Indonesian hospitals, under a jointly owned company,
Ramsay Sime Darby Health Care Sdn Bhd (RSD).
Non – AASB Financial Information
The review of results of operations included in the Directors’ Report below includes a number of non-AASB financial measures. These
non-AASB financial measures are used internally by management to assess the performance of the business and make decisions on the
allocation of resources. It is the Company’s intention to no longer separate its profit between core and non-core, going forward.
18
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Financial Performance
A summary of the consolidated statutory revenue and earnings is set out below:
Summary of statutory earnings
2020
$m*
AASB16
2020
$m**
AASB117
2019
$m**
AASB117
%
Change***
AASB117
Revenue from contracts with customers and income from
government grants
Earnings before interest, tax, depreciation, amortisation and
rent (EBITDAR)
Earnings before interest, tax, depreciation and amortisation
(EBITDA)
Earnings before interest and tax (EBIT)
Statutory reported net profit after tax attributable to owners
of the parent
12,395.5
12,395.5
11,552.8
7.3%
1,974.0
1,974.0
2,092.6
(5.7%)
1,808.2
877.5
1,311.7
726.7
1,502.3
1,016.0
(12.7%)
(28.5%)
284.0^
327.1
545.5
(40.0%)
^ Percentage change between AASB 16 results for 2020 and AASB 117 results for 2019 is -47.9%.
2020*
AASB16
2020**
AASB117
2019**
AASB117
%
Change***
AASB117
Basic earnings per share (after CARES dividend)
Diluted earnings per share (after CARES dividend)
131.0c
130.5c
151.7c
151.2c
260.5c
258.9c
(41.8%)
(41.6%)
* Results prepared under AASB16 Leases refer to Overview section of the Consolidated Financial Statements for further information.
** Results prepared under AASB117 Leases refer to Overview section of the Consolidated Financial Statements for further information. Results in 2020 include 12 months of Capio
results. Results in 2019 include Capio results from 7 November 2018.
***Percentage change is calculated between the 2019 and 2020 results prepared under AASB117 Leases.
Summary of Core earnings#
Revenue from contracts with customers and income from
government grants
Core earnings before interest, tax, depreciation,
amortisation, rent and non-core items (Core EBITDAR)
Core earnings before interest, tax, depreciation and
amortisation and non-core items (Core EBITDA)
Core earnings before interest and tax and non-core items
(Core EBIT)
Core net profit after tax attributable to owners of the parent
2020
$m*
AASB16
2020
$m**
AASB117
2019
$m**
AASB117
%
Change***
AASB117
12,395.5
12,395.5
11,552.8
7.3%
2,009.7
2,009.7
2,161.0
(7.0%)
1,843.9
1,357.9
1,592.1
(14.7%)
952.3
336.9^
812.0
387.7
1,108.0
590.9
(26.7%)
(34.4%)
^ Percentage change between AASB 16 results for 2020 and AASB 117 results for 2019 is -43.0%.
2020*
AASB16
2020**
AASB117
2019**
AASB117
%
Change***
AASB117
Basic Core earnings per share (after CARES dividend)
Diluted Core earnings per share (after CARES dividend)
156.4c
155.9c
180.9c
180.2c
282.7c
281.0c
(36.0)%
(35.9)%
# Core earnings are the earnings attributable to members of the parent before net non-core items and from continuing operations.
* Results prepared under AASB16 Leases refer to Overview section of the Consolidated Financial Statements for further information.
** Results prepared under AASB117 Leases refer to Overview section of the Consolidated Financial Statements for further information. Results in 2020 include 12 months of Capio
results. Results in 2019 include Capio results from 7 November 2018.
*** Percentage change is calculated between the 2019 and 2020 results prepared under AASB117 Leases.
19
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Reconciliation of Statutory earnings to Core earnings
The reconciliation below outlines the Statutory net profit after tax, adjusted for the non-core items.
Statutory net profit after tax attributable to owners of the parent
Add: Net non-core items, net of tax, attributable to owners of the parent
Core net profit after tax attributable to owners of the parent
2020
$m
2019
$m
284.0
52.9
336.9
545.5
45.4
590.9
Reconciliation of Statutory earnings under AASB16 Leases to earnings under AASB117 Leases
The reconciliation below outlines the statutory earnings under AASB16 Leases to the earnings under AASB117 Leases.
Statutory net profit after tax attributable to owners of the parent under AASB16
Add: Amortisation of Right of Use Asset
Add: Interest in relation to Lease Liability
Less: Rent
Less: Tax impact of the above
Less: Attributable to non-controlling interests
Net profit after tax attributable to owners of the parent under AASB117
2020
$m
284.0
345.7
231.7
(496.5)
(20.7)
(17.1)
327.1
Financial Highlights
Ramsay’s statutory net profit after tax (NPAT), attributable to members of the parent (after adjusting for net non-core items after tax) was
$284.0 million, a decrease of 47.9% on the previous corresponding period. On a like for like basis, under the previous lease accounting
standard (AASB117), this represented a decrease of 40% on the previous corresponding period.
Group Core Net Profit After Tax (Core NPAT) of $336.9 million, for the year ended 30 June 2020 decreased by 43.0% on the previous
corresponding period. On a like for like basis, under the previous lease accounting standard (AASB117), this represented a decrease of
34.4% on the previous corresponding period. It is the Company's intention to no longer separate its profit between core and non-core,
going forward.
Statutory net profit after tax delivered EPS of 130.5 cents for the year, a decrease of 49.6% on the previous corresponding period. On
a like for like basis, under the previous lease accounting standard (AASB117), this represented a decrease of 41.6% on the previous
corresponding period.
Core NPAT delivered Core EPS of 155.9 cents for the year, a decrease of 44.5% on the previous corresponding period. On a like
for like basis, under the previous lease accounting standard (AASB117), this represented a decrease of 35.9% on the previous
corresponding period.
As previously announced, the Company will not be paying a final dividend on ordinary shares for FY'20. The CARES dividend due for
payment on 20 October 2020 will be paid.
The business had been tracking well until the end of February 2020, the extraordinary circumstances posed by the COVID 19 pandemic
on the Company’s operations around the world resulted in us withdrawing guidance in March 2020 and had a significant impact on the full
year result. Due to the pandemic, elective surgery restrictions were imposed in most regions from March 2020, creating a significant level
of uncertainty. Ramsay led the industry discussions with all levels of government in our major regions – Australia, UK and France – to make
our facilities available to the respective national efforts, and in return, Ramsay were successful in securing agreements with government in
the form of a viability guarantee.
Ramsay’s hospitals around the globe played, and continue to play, a critical role in supporting governments, caring for patients and our
communities and ensuring that our facilities are made available and remain fully staffed. It has been an extremely challenging time for the
Ramsay staff and doctors as the business has pivoted to support national efforts during this crisis. COVID 19 has impacted the financial
result this year but, importantly, it has reinforced the Company’s role as a leading health care and hospital provider in the major regions we
operate in.
20
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Operational Highlights – Australia
For the full year, revenue in Ramsay’s Australian operations decreased by 2.2% and EBITDAR decreased by 23.2%. Prior to the pandemic
Ramsay’s Australian division was on track to meet full year targets, but was significantly impacted by elective surgery restrictions during
the last quarter.
Ramsay Australia entered partnership agreements with governments in New South Wales, Queensland, Victoria and Western Australia
to maintain full capacity and make our facilities available to assist with the national COVID 19 response. In return, Ramsay received net
recoverable costs as defined in these agreements. This resulted in the business being broadly breakeven at an EBIT level for the four
months between March and June 2020.
Joondalup Health Campus was one of the first facilities in the country to treat a large cohort of COVID 19 patients. Joondalup took in 30
patients suffering with coronavirus from the Artania cruise ship and cared for these patients without any cross infection to staff, doctors or
other patients.
Most of these agreements were paused or ceased on 30 June 2020 as elective surgery restrictions eased. Ramsay’s Australian hospitals
experienced increased surgical demand from July as they started to ramp back up to full capacity. With the exception of Victoria, surgical
activity so far in financial year 2021 has been above last year. However, volumes in medical specialties are recovering more slowly. The
business has incurred additional costs associated with increased Personal Protective Equipment (PPE) usage, more costly PPE on a per
unit basis, social distancing requirements, staff costs involved in screening patients, staff and visitors and increased cleaning regimes.
The escalation of the crisis in Victoria demonstrated that it was too early to make any conclusive statements about the near term.
As elective surgery restrictions were reintroduced in Victoria in late July the agreement with the Victorian government was recommenced
on 23 July 2020.
Operational Highlights – Continental Europe
Overall, for the year ended 30 June 2020, Ramsay Santé’s revenues were up 14.3% and EBITDAR was up 8.5%. For the first half of financial
year 2020, Ramsay Santé’s revenues were up 44.3% and EBITDAR was up 38% reflecting the consolidation of an extra four months of
Capio earnings (Capio was acquired 7 November 2018). However, the second half of financial year 2020 was negatively impacted by
COVID 19, with revenue down 5.3% and EBITDAR down 10.5%.
Ramsay Santé was on track to meet full year targets before COVID 19 hit Europe and was recording strong activity to that point. However,
the hospitals across the region were heavily impacted by the pandemic. June activity was better than expected both in France and the
Nordics, contributing to a positive result in that month.
Ramsay Santé is receiving a revenue guarantee from the French government which applies from 1 March to 31 December 2020. Sweden
also received government support during the period, specifically in relation to St Göran’s Hospital.
Ramsay’s facilities in France, Italy and Sweden have been at the forefront of the pandemic, caring for over 7,000 COVID 19 patients. Our
staff travelled from all over France to assist at the frontline in the worst affected areas in Paris.
Surgical activity in France and the Nordics has been ramping up since June although it is now impacted by the summer vacation period.
There remain concerns of a second wave in Europe and, while the business has performed well in the first few months of this year, there
are still many uncertainties and it is too early to make any predictions about 2021.
Ramsay Santé continues to make good progress on the integration of the Capio business. It is expected that identified synergies will be
achieved but the timing of the realization of these synergies has been impacted by the pandemic.
Operational Highlights – UK
On the back of a strong first half, Ramsay UK continued to perform well at the start of the third quarter. However, like other regions,
Ramsay UK was heavily impacted by COVID 19 and elective surgery restrictions. For the full year, revenue was down 4.9% and EBITDAR
was down 10.6% on the previous year.
Ramsay UK led the industry discussions on making hospitals available to the NHS and an agreement was reached with NHS England for
the COVID 19 period where Ramsay received net cost recovery for its services, including operating costs, overheads, use of assets, rent
and interest, less a deduction for any private revenue. As a result, the business was broadly break even at the EBIT level for March to June
2020. The crisis has seen many new services move into our hospitals and the engagement built with NHS Trusts has positioned Ramsay
UK well for the future.
Most of the UK facilities were made available to the national effort and the business performed 13,000 urgent operations for the NHS by
the end of June (33% of the independent sector). In addition, our staff volunteered to work in NHS ICU or palliative care wards during the
crisis and we loaned ventilators to the NHS.
Uncertainties still remain in relation to the pandemic in the UK and the duration of the current agreement with NHS England, which
remains on foot. We are in negotiations with NHS England to extend and vary this agreement with a possible December 2020 end date.
Ramsay UK will participate in the contract tender process recently launched by the NHS to identify operators to assist with reducing
waiting lists over the next four years. More than 50,000 patients have now waited at least a year for treatment and waiting lists are
predicted to hit 10 million by December 2020.
Operational Highlights – Asia
There were no restrictions imposed on elective surgery during the pandemic in either Malaysia or Indonesia, therefore there were no
government viability guarantees put in place. However, movement control orders in these countries impacted patient volumes during the
pandemic. Patient volumes in these regions are now gradually increasing.
21
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Financial Position
A summary of the audited Statement of Financial Position is set out below:
Total assets
Total liabilities
Net assets
2020
$m
18,058.7
(13,822.8)
4,235.9
2019
$m
%
Change
12,639.8
(9,616.7)
3,023.1
42.9%
43.7%
40.1%
Ramsay’s total assets increased by 42.9% mainly due to an increase in the right of use assets. Total liabilities increased by 43.7% mainly
due to the increase in lease liabilities. These movements are in line with expectations given the implementation of AASB16 Leases which
resulted in capitalisation of the right of use asset balance of $4,548.3 million and recognition of $4,929.6 million of lease liabilities.
Ramsay’s net asset position increased by 40.1% which is largely attributable to the $1.5 billion equity raising less dividends paid to Ramsay
shareholders of $322.5 million.
Balance Sheet Strength & Liquidity
The equity raising of $1.5 billion was undertaken to strengthen Ramsay’s balance sheet and provide financial flexibility in order to navigate
an uncertain operating environment. Proceeds from the equity raising have been used to partially repay Ramsay Funding Group’s
revolving debt facilities, which remain available for redraw.
As a result of the equity raising, the Group Consolidated Leverage Ratio* has reduced from 3.1x at 30 June 2019 to 2.0x as at
30 June 2020.
The Group has available undrawn debt capacity and cash headroom of around A$3 billion (equivalent). The next scheduled debt maturity
is not until October 2022.
* Note: The Group Consolidated Leverage Ratio is presented on a pre AASB16 basis, consistent with the Ramsay Funding Group debt facility documents.
Capital Employed
Working Capital
Property, plant and equipment
Intangible assets
Current and deferred tax assets
Other assets/(liabilities)
Capital employed (before right of use assets)
Right of use assets
Capital employed
Core Return on Capital Employed (ROCE*)
(before lease accounting changes)
2020
$m
2019
$m
Variance
$m
(875.6)
4,447.2
4,246.1
143.6
(138.7)
7,822.6
4,477.9
(440.4)
4,642.8
4,263.3
15.7
(546.8)
7,934.6
-
12,300.5
7,934.6
(435.2)
(195.6)
(17.2)
127.9
408.1
(112.0)
4,477.9
4,365.9
10.4%
16.3%
(5.9%)
Core Return on Capital Employed (ROCE*)
9.4%
16.3%
(6.9%)
* ROCE = EBIT / average of opening and closing capital employed
Ongoing capital employed (before right of use assets) decreased by $112.0 million from 2019 driven by:
- Working capital decreased by $435.2 million due to revenue guarantee payments received by Ramsay Santé being in excess of
revenue guarantee accruals recognised in the period.
- Property, plant and equipment reduced by $195.6 million due to a $368.3 million transfer of assets to right of use asset with the
implementation of AASB16 Leases.
- Other assets / (liabilities) have increased $408.1 million due to the derecognition of the deferred lease provision of $294.3 million and
reclassification of the unfavourable contracts provision of $207.3 million to property, plant and equipment. Both changes were a result
of implementation of AASB 16 Leases.
22
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Cash Flow
Core EBITDA
Changes in working capital
Finance costs
Income tax paid
Movements in other items
Operating cash flow
Capital expenditure
Free cash flow
Net acquisitions
Interest and dividends received
Cashflow after investing activities
Dividends paid
Other financing cashflows
Net shares issued
Net increase/(decrease) in cash
2020*
$m
2019**
$m
Variance
$m
1,843.9
435.2
(418.8)
(203.4)
23.8
1,680.7
(680.6)
1,000.1
(22.7)
47.3
1,024.7
(335.1)
(1,363.9)
1,467.1
792.8
1,592.1
98.6
(158.8)
(253.0)
(375.6)
903.3
(593.8)
309.5
(1,167.5)
9.0
(849.0)
(321.3)
758.3
375.0
(37.0)
251.8
336.6
(260.0)
49.6
399.4
777.4
(86.8)
690.6
1,144.8
38.3
1,873.7
(13.8)
(2,122.2)
1,092.1
829.8
* 2020 cashflow is prepared under AASB 16 Leases. Net interest includes interest associated with capitalised leases under AASB16.
** 2019 cashflow is prepared under AASB 117 Leases.
Cashflow increased by $829.8 million from 2019, mainly as a result of:
- Net acquisition cash outflows decreased by $1,144.8 million. The outflow in 2019 mainly relates to the acquisition of Capio
- Other financing cash outflows increased by $2,122.2 million. The outflow in 2020 mainly relates to repayment of debt with banks and
the repayment of principal on the lease liabilities capitalised on implementation of AASB 16 Leases (previously included in Core EBITDA
as rental costs in 2019).
- Net shares issued cash inflows increased by $1,092.1 million. The inflow in 2020 is due to the equity raise and has been used in part to
pay down debt.
Business Strategies & Prospects for Future Financial Years
Ramsay’s scale and size provides the opportunity to explore greater efficiencies and to establish stronger partnerships, which
will generate earnings growth along the healthcare value chain. At the same time, we are building our capabilities in terms of
ensuring we have a workforce that is adaptable and forward thinking that we are delivering what customers want, and we are
delivering quality outcomes.
Growth is only pursued if the Group’s financial and strategic criteria and investment hurdles are satisfied. Ramsay’s growth strategy
is broken down into five key components which are discussed below.
Brownfield
Capacity
Expansion
Growth
Through
Acquisition
Creation of
Shareholder
Value
Organic
Growth
Public/Private
Collaborations
New
Growth
Platforms
Organic Growth
Organic growth is underpinned by demographics, Ramsay’s quality portfolio of hospitals and continuous business improvement.
23
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Business Strategies & Prospects for Future Financial Years (Continued)
Brownfield Capacity Expansion
During the year the Board approved $196 million in new brownfield projects which underscores the Company’s confidence in the long
term industry dynamics.
Public/Private Collaborations
A key component of Ramsay’s growth strategy is further involvement in the provision of public hospital services through “public/private
collaborations”.
Growth through Acquisition
The Company remains committed to expanding its global portfolio and will continue to search for opportunities in new and existing
markets that are a strategic fit and meet the Company’s rigorous financial hurdles.
New Growth Platforms
We are looking at areas of growth in adjacent businesses like pharmacy (in Australia) and patient transport (in France) that will supplement
our core strategy and assist in delivering improved and integrated services to patients across an increasingly disperse health ecosystem.
Material Business Risks
Ramsay faces a number of business risks that could affect the Group’s operations, business strategies and financial prospects. These are
described below, together with relevant mitigation strategies. It is not possible to identify every risk that could affect Ramsay’s business
and the actions taken to mitigate these risks cannot provide absolute assurance that a risk will not materialise.
Impact of COVID-19
The ongoing COVID-19 pandemic has had a significant impact on the global economy and the ability of businesses and governments to
operate. Across the globe, travel, trade, business, working arrangements and consumption have been materially impacted by the
COVID-19 pandemic. The impacts of COVID-19 for Ramsay include but are not limited to the following risks:
• Ramsay has observed that a growing number of countries are deferring surgeries as a result of the spread of COVID-19. Further, a
number of health authorities are either recommending or enforcing the deferral of elective surgeries in order to reduce the strain on
healthcare systems. Given the high degree of uncertainty surrounding the extent and duration of COVID-19, it is not currently possible
to assess the full impact of COVID-19 on Ramsay’s business. However, a prolonged reduction in elective surgeries across Ramsay’s key
operating geographies will materially adversely impact Ramsay’s financial performance and profitability.
• In connection with governmental requirements to maintain capacity, Ramsay has in place and continues to negotiate agreements in
each of its key operating geographies to provide Ramsay with a level of cost recovery in return for such capacity arrangements (except
for France, where there is to be a level of revenue recovery). There is no guarantee that the terms of such agreements, including the
level of financial recovery, the conditions to receiving any funds and the ability to terminate such arrangements at a time that suits
Ramsay, will be able to be obtained on terms equivalent to existing arrangements.
• COVID-19 is having an adverse impact on supply chains including the cost and global supply of Personal Protection Equipment (PPE)
used to protect health care workers.
• COVID-19 is having a significant people impact on the healthcare sector globally due to health care workers being infected and the
impacts associated with the mental health of healthcare workers. In addition, COVID-19 will continue to impact availability of staff during
the pandemic including as elective surgery increases post the pandemic.
• In the event that significant numbers of staff need to be quarantined due to exposure to COVID-19, or where they are required to assist in
clearing elective surgery backlogs, they may need to be supplemented by more expensive staff, including overtime and/or agency staff.
• Government measures and economic impacts of business shutdowns are increasing the levels of unemployment that could result in
declines of private health insurance (PHI) membership due to affordability. Significant declines in PHI membership, particularly in
Australia, would have an adverse impact on Ramsay’s revenue.
• Public perception of the safety of hospitals during the pandemic could impact the volume of returning elective surgeries as patients may
choose to delay some procedures due to the perceived risk of catching the virus while in hospital.
• COVID-19 and the responses to it may lead to accelerated shifts in site of care in some countries and changes in practices (including the
increased use of telehealth), which may adversely impact future revenues.
Government policy & regulation
Ramsay operates in the healthcare industry which is subject to extensive laws, regulations, policies and ethical standards (which may vary
by jurisdiction) relating to, among other things, the conduct of operations, the licensing and accreditation of facilities and the addition and
development of facilities and services.
There are a number of areas in which changes in the policies of governments may have a material impact on the health sectors in each of
the regions in which Ramsay operates and, more specifically, the private healthcare sector and Ramsay. Changes which could have a
material impact Ramsay include but are not limited to:
• Policies that would effectively reduce the role of the private sector in a country’s health system, including the involvement of the private
sector in the provision of healthcare to public patients
• Economic factors or regulations that impact the affordability of private health insurance (particularly in Australia) and the level of private
health insurance coverage
• Changes to patient choice, such as the legislation in the UK, which allows patients the freedom to choose private or public health
care provision
24
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Material Business Risks (Continued)
Health insurance funds
A large component of Ramsay’s revenue in Australia is derived from health insurers. Therefore, failure to reach satisfactory commercial
terms with major insurers has the potential to impact on the financial performance and operations of Ramsay.
Ramsay is also susceptible to factors adversely affecting private health funds. A decline in the profitability of health funds, a decline
in health fund membership and an inability of health funds to obtain premium increases (because of government regulation or other
restrictions) may indirectly impact the financial performance of Ramsay through pressure on rates being charged by the hospitals or fewer
patients due to declining membership.
Revenue from government sources
The majority of Ramsay’s revenue in the UK, France and Scandinavia is derived from government sources. Accordingly, Ramsay has prima
facie, significant risk exposure to adverse pricing changes as set by the respective governments. Failure to reach a satisfactory outcome
with governments has the potential to impact on the financial performance and operations of Ramsay. Failure to achieve an acceptable
outcome may be because of differences in rates, terms or conditions (including the introduction of different funding models).
Cyber Security/Information Technology
Ramsay handles and stores personal information digitally and in paper form, including health information, for its customers and
employees. With expanding information privacy and security regulations, and an increasingly hostile cyber environment, Ramsay
recognises information privacy and cyber security as an increasing risk. Any breach by Ramsay of privacy and security regulations
could expose Ramsay to penalties (including financial penalties), which could adversely affect Ramsay’s financial position or cause
reputational harm.
Any damage or interruption to Ramsay’s information systems or those provided by third party technology vendors could adversely affect
Ramsay’s service capability, its ability to conduct its business and generate revenue, as well as result in significant costs being incurred,
for example to rebuild systems, respond to regulatory inquiries or actions, pay damages, or take other remedial steps with respect to
third parties.
Industry disruption or lack of innovation
The rate of disruption and innovative changes remain a key area of risk and opportunity. The importance of latest technology and trends
to enable improved service delivery, attracting and retaining staff and adjusting to industry changes is increasing. Failure to innovate,
harness new technology (e.g. telehealth) or adapt to disruptive technologies are important risk considerations.
Acquisitions
Ramsay’s future business strategy includes the potential acquisition of additional hospitals, health services or businesses with relevant
adjacencies, including through minority investments. These acquisitions may expose Ramsay to unanticipated liabilities and losses to
the extent that operational, legal or financial due diligence fails to identify adequately key risks or where valuations are overstated. The
process of integrating acquired operations into Ramsay’s existing operations may not realise expected synergies as a result of unforeseen
operating difficulties or a failure to leverage economies of scale. Furthermore, a failure to adequately assess and integrate cultural aspects
of operations across international markets may affect the contribution of those international markets to Ramsay’s overall performance.
Ramsay’s potential to make further acquisitions may be restricted by relevant competition regulators depending on the size of the
proposed acquisition as well as the competition regulators’ interpretation of the market in which Ramsay is operating and how a proposed
acquisition may alter the competitive environment of that market. There can also be no guarantee that Ramsay will identify any future
acquisition opportunities or be able to complete future acquisition opportunities on acceptable terms or, if it does do so, that such
acquisitions will be effectively integrated into, and beneficial to, Ramsay’s business.
People/workforce
People are Ramsay’s most important asset and have been key to the organisation’s ongoing success. Managing the risks associated with
the supply of quality labour, staff retention and maintaining the Ramsay culture is a key focus and includes, but is not limited to:
• Management of nursing staff – the most significant cost in hospital operations is nursing labour. In some regions such as the UK there is
a shortage of nurses and enhanced competition to recruit and retain nursing staff which also causes additional upward pressure on
nursing costs. Should these labour costs be larger than anticipated this may impact on the financial performance and operations of
Ramsay.
• Workplace health and safety – there may be an accident or incident at one of Ramsay’s facilities that results in serious injury, or damage
to property. This may in turn result in Ramsay being fined by a regulatory authority, an interruption to Ramsay’s operations, a worker’s
compensation claim, a work health and safety claim or a damages claim against Ramsay. This may also adversely impact Ramsay’s
business reputation, operations and profitability.
• Industrial relations – Many of Ramsay’s employees are covered by enterprise bargaining agreements or other unregistered workplace
agreements, which periodically require renegotiation and renewal. Disputes may arise in the course of such renegotiations which may
lead to strikes or other forms of industrial action that could disrupt Ramsay’s operations. Further, any such renegotiation could result in
increased labour costs for Ramsay. If any of these events occur, it may have a material adverse effect on Ramsay.
• Retention – The unexpected loss of any key members of management and operating personnel could adversely impact Ramsay’s ability
to develop and implement its business strategies.
25
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
OPERATING & FINANCIAL REVIEW (Continued)
Material Business Risks (Continued)
Relationships with Doctors
The recommendation of a patient’s doctor is often the most significant factor in a patient’s choice of hospital in many of Ramsay’s regions.
Therefore, doctor engagement and working in partnership with doctors is a key factor in the success of Ramsay’s hospitals. There is no
guarantee that doctors will continue to refer their patients to Ramsay hospitals.
As virtually all of the doctors operating or working at Ramsay’s hospitals are not employees (other than in Scandinavia), they have the
choice to work in whichever location provides the best services in terms of theatres, equipment, nurses, beds and suites. Further, doctors
directly affect the efficiency and quality of service of a hospital through the number and type of patients they treat, the time they take in
theatre, their consumption of supplies and their decision on when to discharge patients.
Clinical
The delivery of high quality clinical care is fundamental to Ramsay’s success. There are many things that could threaten this objective,
including ineffective policies and practices and misbehaviour, misconduct and medical malpractice of staff and visiting medical officers or
other errors such as medication errors. Poor clinical risk management could result in reputational damage and financial loss resulting from,
among other things, potential significant medical malpractice incidents or claims, or outbreaks of infection or contamination (including, but
not limited to, as a result of the impact of the COVID-19 pandemic) at a facility.
Competition
Ramsay operates in markets with established competitors and there is a risk that the actions of existing or future competitors will have a
material adverse effect on Ramsay’s ability to implement its plans and on Ramsay’s business, results of operations or financial condition.
Financial
Ramsay’s reported revenue and earnings will fluctuate with changes in the currency exchange rates between the Australian dollar
(Ramsay’s reporting currency) and the currencies of Ramsay’s offshore operations.
Ramsay uses debt to reduce its cost of capital and to increase earnings per share. It is therefore subject to the risk of rising interest rates
(either on floating rate debt or when existing facilities expire), the future availability of funding, and potential breach of a term or condition
of its debt facilities. Ramsay has policies in place to manage liquidity, interest rate, foreign exchange and counterparty credit risk.
Sustainability
Ramsay recognises the importance that social and environmental risks have on value creation as a global company, employing over
77,000 staff and caring for over eight million patients each year. Failure to meet the expectations of our stakeholders on key areas such
as quality, safety and sustainability is a risk to the value that Ramsay creates and our reputation. The past few years have emphasised the
impacts of climate change and increasing societal pressures such as ageing populations and affordability. A refreshed strategy “Ramsay
Cares” is being implemented with a focus on three pillars – Caring for our People, Caring for our Communities and Caring for our Planet.
Legal & regulatory
Ramsay is subject to legal and compliance related risks, including but not limited to:
• Licences – hospitals are required to be licensed under various legislation in the jurisdictions within which they operate. If Ramsay is
unable to secure applicable licences for the operation of its hospitals in the future or if any of its existing hospital licences are revoked,
this may have a material adverse effect on Ramsay and its ability to operate its business.
• Disputes or litigation – Ramsay may also be involved in disputes or litigation, including disputes with patients, suppliers, funders,
government and regulatory bodies, landlords, franchisees or current or former employees (for example, industrial action or workplace
health and safety claims).
Insurance
Insurance is maintained within ranges of coverage consistent with industry practice. However, there is a risk given that such insurance
will not be available in the future on commercially reasonable terms or that any cover will be inadequate and unavailable to cover any
or all claims.
26
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
DIVIDENDS
Dividends paid or recommended for payment on ordinary shares are as follows:
Final dividend 0.0 cents per share* (2019: 91.5 cents)
Interim dividend paid during the year @ 62.5 cents per share (2019: 60.0 cents)
$0.0 million (2019: $184.9 million)
$126.3 million (2019: $121.2 million)
Dividends paid or recommended for payment on CARES are as follows:
Final dividend recommended @ $1.77 per security (2019: $2.29)
Interim dividend paid during the year @ $2.04 per security (2019: $2.44)
$4.6 million (2019: $6.0 million)
$5.3 million (2019: $6.3 million)
* No current year final dividend has been declared.
The tax rate at which paid dividends have been franked and recommended dividends will be franked is 30% (2019: 30%).
CORPORATE INFORMATION
This financial report covers the Ramsay Health Care Limited consolidated Group which comprises the Company and its subsidiaries
(‘the Group’).
The Company is a for-profit company, limited by shares that is incorporated and domiciled in Australia, whose shares are publicly traded
on the Australian Securities Exchange. The registered office is Suite 18.03, Level 18, 126 Phillip Street, Sydney NSW 2000.
The financial report of the Company for the year ended 30 June 2020 was authorised for issue on 8 September 2020 in accordance with
a resolution of the Directors.
SIGNIFICANT CHANGES IN THE STATE OF AFFAIRS
Other than as referred to in the Operating and Financial Review, there have been no significant changes in the state of the Group’s affairs
during the financial year.
PERFORMANCE RIGHTS (EQUITY)
At the date of this report there were 1,277,546 (2019: 1,085,023) ordinary shares under the Executive Performance Rights Plan that are yet
to vest. Refer to Note 17 of the financial statements for further details of any rights outstanding as at 30 June 2020.
SIGNIFICANT EVENTS AFTER THE REPORTING DATE
There have been no significant events after the reporting date that may significantly affect the Group’s operations in future years, the
results of these operations in future years or the Group’s state of affairs in future years.
LIKELY DEVELOPMENTS & EXPECTED RESULTS
Directors and management of the consolidated entity will continue to seek growth in its existing business and to ensure the operation
of high quality, cost effective facilities, in order to optimise returns to shareholders. At the same time, directors and management are
continuing to pursue opportunities, including expansion of existing facilities, further hospital acquisitions as well as other opportunities
closely aligned to the health sector, which are within the Company’s core competencies and investment criteria.
INDEMNIFICATION & INSURANCE OF DIRECTORS & OFFICERS
The Company has a Directors’ and Officers’ Liability policy covering each of the Directors and certain executive officers for liabilities
incurred in the performance of their duties and as specifically allowed under the Corporations Act 2001. The premiums in respect of the
policy are payable by the Company. The terms of the policy specifically prohibit the disclosure of any other details relating to the policy
and therefore the Directors do not intend disclosing further particulars relating thereto.
27
ANNUAL REPORT 2020
RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED
Letter to shareholders from People & Remuneration Chair
Dear Shareholders
On behalf of the Board of Ramsay Health Care, I am pleased to present you with our FY’20 Remuneration Report. Since our last AGM, and
in light of the shareholders vote against the FY'19 remuneration report, we have spent time listening to our shareholders and we have
incorporated this feedback into the ongoing evolution of our remuneration framework. In addition, we have considered the extraordinary
circumstances posed by COVID-19. We acknowledge the impact this has had on shareholders, the community and other stakeholders,
while also recognising the efforts of the Ramsay management team in effectively guiding the business through these unprecedented and
challenging times.
Feedback from Shareholders
During the past fiscal year, the Ramsay People and Remuneration Committee has reflected on the feedback from shareholders on the
FY’19 Remuneration Report. We have spent significant time meeting with proxy advisors and shareholders so that we could better
understand and incorporate their feedback into our evolving remuneration framework. We appreciate the time and thought that
shareholders have put into providing this feedback.
On the positive side, we were pleased to hear that our shareholders supported the changes to the remuneration framework that were
disclosed last year for introduction in FY’20. These changes were designed to enhance the alignment of remuneration with our strategic
imperatives, The Ramsay Way, which defines our culture and values, and the expectations of our stakeholders. The changes which were
implemented in FY'20 include:
• Enhancements to the STI framework including an individual STI modifier (0 – 100%) based on the Ramsay Way to reflect how individuals
achieve their performance goals;
• Simplified scorecards to provide clarity and transparency on performance expectations and the link to strategic goals; removing double
counting of the EPS metric between STI and LTI; and setting threshold, target and stretch performance levels for financial measures;
• Deferral of STI payments for all senior executives;
• Minimum shareholding requirements for NEDs and Executives to further enhance shareholder alignment; and
• Introduction of a formal clawback policy.
However, our shareholders also gave us clear feedback that further evolution was required in both the remuneration framework and the
application of the framework. We have sought to address this feedback in our frameworks and practices, including the following changes:
• In our assessment of performance against EPS targets, we recognise the need to ensure executives are held accountable for prior
decisions. To support this, we have established principles for how exceptions to the EPS measure will be considered on a case-by-case
basis to ensure appropriate accountability for remuneration purposes. These principles apply to consideration of achievement of EPS
targets from FY'20. We also note that from FY'21 Ramsay does not intend to report earnings on a core and non core basis.
Remuneration targets will be amended to reflect this change and the principles for considering exceptions will be updated accordingly;
• From FY'21 we will use a three year EPS growth measure relative to a target growth range for the LTI hurdle rather than the historic
practice of setting hurdles annually relative to guidance. This will enhance long term decision making and align to shareholder
expectations;
• From FY’21, we will introduce a return-based metric (ROIC) into the LTI, as a gateway to being considered for the EPS hurdled parcel of
performance rights. This is to ensure appropriate attention to capital efficiency as we pursue our growth strategy, particularly in light of
the acquisitive nature of our business;
• We have reviewed Non-Executive Director (NED) and CEO remuneration levels relative to market. As a result we will reduce NED base
fees by 20% through removal of the NED share plan, and there will be no change to CEO remuneration for FY’21;
• We have continued to refine the application of the STI performance framework and our disclosure of metrics and achievement levels to
ensure that the targets are appropriately challenging, and outcomes are more transparent. This is an ongoing process of refinement
both of target setting and clarity of disclosure.
28
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
FY’20 Performance & Remuneration Outcomes
Until late February 2020 the business had been tracking well in terms of strategic, operational and financial targets, but the extraordinary
circumstances posed by the COVID-19 pandemic in the last four months of the year has had a significant negative impact on the full year
financial performance.
With the onset of the pandemic, the primary focus of the Ramsay management team turned to business sustainability, ensuring that
we protect the wellbeing of our patients, staff and doctors, and responding to the healthcare crisis by assisting governments with their
response to COVID-19. Ramsay’s hospitals around the globe played a critical role in national responses by making our facilities and staff
available across Australia, the United Kingdom, France and Scandinavia. We are proud of our global teams – how they responded to the
crisis and the role they have played in each country. Over this period the teams have built on and strengthened our culture of people
caring for people.
Management have also taken decisive action to effectively manage the balance sheet through the equity raise, in order to enhance
financial flexibility during a period of uncertainty, and position Ramsay for future growth opportunities.
Given the significant impacts of COVID-19, we did not meet the FY’20 financial targets we set for either the short-term or long-term
incentive plans. We also recognise the broader impact of COVID-19 on many of our stakeholders. As a result, the Board has determined
the following outcomes for FY’20 in terms of remuneration:
• No fixed remuneration increases will be provided to senior management in Australia and the UK.
• No STI payments will be made, notwithstanding that a proportion of the non-financial scorecard targets were met. See section 4.2 for
further details.
• The FY’18 LTI will not vest as neither the TSR or EPS hurdles were met. Given that the EPS performance was well below threshold there
was no need for a review of EPS inclusions or exclusions in determining individual accountability for vesting of LTI for this year.
Conclusion
We look forward to further feedback from our shareholders on this FY’20 Remuneration Report as we continue to evolve our remuneration
framework. The Board of Ramsay remain committed to ensuring our reward outcomes align with performance for our stakeholders and
that we have remuneration structures in place which support Ramsay’s strategy and The Ramsay Way – people caring for people.
ALISON DEANS
Chair, People and Remuneration Committee
29
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
Remuneration Report Contents
29
1. Key Management Personnel
29
2. Our response to Feedback on the FY’19 Remuneration Report
31
3. Executive Remuneration Framework
37
4. FY’20: Performance & Remuneration Outcomes
42
5. Executive Service Agreements
43
6. Remuneration Governance
44
7. Non-Executive Director Fees
46
8. Statutory Disclosures
This Remuneration Report (Report) for the year ended 30 June 2020 has been prepared in accordance with section 300A of the
Corporations Act 2001 (Cth) (Act) and the Accounting Standards.
30
RAMSAY HEALTH CARE LIMITEDName
Executives
Mr Craig McNally
Mr Bruce Soden
Mr Martyn Roberts
Mr Daniel Sims
Mr Olivier Chretien
Non-Executive Directors
Mr Michael Siddle
Mr Peter Evans
Ms Alison Deans
Mr James McMurdo
Ms Karen Penrose
RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
1. Key Management Personnel
The report discloses the FY’20 remuneration arrangements and outcomes for the people listed below, who are the individuals within the
Company who have been determined to be Key Management Personnel (KMP) in the financial year to 30 June 2020. Key Management
Personnel (KMP) are those people who have the authority and responsibility for planning, directing and controlling the Group’s activities,
either directly or indirectly.
Position
Term
Managing Director and CEO
Full year
Former Group Finance Director and Chief
Financial Officer
Until 31 December 2019
Group Chief Financial Officer
From 20 April 2020
CEO Ramsay Australia
Full year
Group Chief Strategy Officer
Until 30 June 2020
Chairman
Deputy Chairman
Non-Executive Director
Non-Executive Director
Non-Executive Director
Dr Claudia Süssmuth Dyckerhoff
Non-Executive Director
Mr David Thodey AO
Mr Rod McGeoch
Mr Kerry Roxburgh
Non-Executive Director
Non-Executive Director
Non-Executive Director
Full year
Full year
Full year
From 11 September 2019
From 1 March 2020
Full year
Full year
Until 14 November 2019
Until 14 November 2019
2. Our response to feedback on our FY’19 Remuneration Report
At our FY’19 AGM, 29.23% of shareholders voted against our FY’19 Remuneration Report (A ‘First Strike’). Following this, the Ramsay
Board and People and Remuneration Committee have consulted extensively with proxy advisors, institutional investors, equity analysts
and other stakeholders. We appreciate the time and thought given by all stakeholders in this period of consultation. The feedback
received has been valuable and we have incorporated it into the ongoing evolution of our remuneration framework. Five key issues were
raised during these discussions and these are listed below together with our response.
Concern raised
Our response
Core EPS used as a performance metric in
the LTI plan without adjustment to ensure
executive accountability for past decisions
The determination of ‘Core EPS’ in our Annual Report uses a consistent and transparent
set of adjustments to statutory EPS to give a consistent measure of the underlying
profitability of the business. While this approach is appropriate for financial purposes,
the calculation may include adjustments related to decisions made in prior years that
have adverse impacts in the current year with the unintended consequence that an
executive might not be held accountable for their past decisions.
From FY'20, in determining EPS results for remuneration purposes, the Board will
consider any adjustments made in calculating the EPS metric and make adjustments
on a case-by-case basis (including attribution of individual accountability for results) to
ensure management are held accountable for their past decisions and are not unfairly
advantaged or disadvantaged by events outside their control.
To ensure any adjustments are consistently applied, five guiding principles will be
applied (please see section 3.5 for further details):
• Plan integrity and management accountability – adjustments will be made to align
with the purpose of the plan and reflect management accountability for past
decisions.
• Nature and timing of adjustments – adjustments, both positive and negative, will only
be made at the time of vesting.
• Transparency - the Company will provide a clear rationale and disclosure, for any
adjustments made, especially in cases where performance has not been achieved.
31
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
Concern raised
Our response
Core EPS used as a performance metric
in the LTI plan without adjustment to
ensure executive accountability for past
decisions…continued
• Material or significant events - adjustments will only be made for events or items over
the vesting period that have a material impact positively or negatively on the
performance outcome, and consequently reward outcome.
• Balance of interests – adjustments will be balanced to ensure outcomes are not
unfairly biased towards either shareholders or management.
From FY'21, Ramsay does not intend to report Core EPS and Non-Core EPS. The
EPS metric for remuneration purposes will reflect this change and the principles for
considering adjustments to the EPS measure will still apply.
EPS metric in the LTI plan is based on
performance relative to annual market
guidance, rather than a disclosed long
term target
From FY’21 the EPS metric used in the LTI will be based on a 3 year range for
EPS growth against threshold and stretch performance levels. This will increase
transparency for shareholders and strengthen the focus on long term performance over
the 3 year period, rather than year-on-year performance.
Absence of a return-based metric in
LTI plan
Ramsay continues to pursue a growth strategy – including significant acquisitions
as well as organic capital investment – in a capital intensive business. As such, we
recognise that it is important to ensure that management deploys capital effectively.
To reflect this, from FY’21, the EPS component of the LTI grant will only vest if a
threshold level of return on capital (ROIC) is achieved.
Lack of transparency for disclosures in
relation to STI metrics and associated
performance outcomes
In parallel with refinements of our STI scorecard in FY’20, we have sought to
improve the clarity and depth of our disclosure regarding the rationale, structure and
assessments of performance in our STI scorecard.
Specifically, we have sought to clarify the alignment between our strategy and the
measures in the scorecard. We have disclosed greater detail on the metrics used and
on performance relative to our threshold, target and stretch targets for financial metrics.
We have disclosed the specific weightings for each of the 5 key categories in our STI
scorecard and provided more detail regarding performance against each key category.
These changes provide significantly more clarity and transparency than previous years,
ensuring stakeholders can better assess the pay to performance linkage, the priority
we place on metrics and the respective outcome achieved for each metric. This will
give greater insight into the Board’s determination of the appropriate aggregate reward
outcome taking into account performance against each of the category metrics, as well
as the appropriateness of the overall performance assessment.
A review of NED “Non-Executive Director” remuneration during FY’20 highlighted an
opportunity to re-align NED fees to broader market practice. The Board has determined
to reduce NED base fees by 20% from 1 July 2020 and accordingly, it will no longer
be making the NED Share Rights Plan award equal to 20% of the relevant NED’s base
fees (excluding committee fees and superannuation). In addition, the Chairman’s fee
has been reduced by $65,100 per annum. These are permanent changes to NED and
Chairman fees. The minimum shareholding requirement introduced in FY’20 will ensure
that the interests of NEDs continue to be aligned to shareholder interests. Subject
to shareholder approval at the 2020 AGM, the Company will still provide NEDs the
opportunity to salary sacrifice a portion of their annual remuneration to be granted as
share rights if they choose to do so.
Our CEO’s pay has been benchmarked to ASX-listed companies with similar market
capitalisation, revenue and international operations. As a global organisation and
recognising that there are no direct Australian listed competitors, consideration is also
given to international healthcare organisations. There will be no change to CEO pay
for FY’21.
Perceived high levels of NED and CEO pay
relative to the market
32
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
3. Executive Remuneration Framework
3.1 Alignment of Ramsay’s strategy & remuneration framework
Our remuneration is designed to attract, motivate and retain a highly qualified and experienced group of executives. It is structured to
align executives to the creation of long term shareholder value by executing on our focused strategy and delivering on quality consumer
outcomes, in accordance with the Ramsay Way: ‘People Caring for People’.
Ramsay’s Focused Strategy
Growth
Efficiency
Sustainability
Driving stronger growth
from the core
Developing new growth
platforms
• Organic Growth
• Brownfield Capacity
• Public/Private Collaboration
• Acquisitions
•
Integrated Care
• New Models of Care
Strengthening the core
• Operational Excellence
• Digitalisation
• Global Procurement
• Capital Efficiency
Building a more
sustainable organisation
• Patient & Doctor Experience
• Clinical Excellence
•
Innovation
• Global Talent
Our Remuneration Principles
Attract, retain &
motivate
Performance
based
Simple &
transparent
Strategic
Alignment
Enabling Ramsay to
attract, motivate and
retain the best talent
globally
Provides reward
where individuals
have demonstrated
strong performance
Can be easily
explained and
understood by all
stakeholders
Drives performance
against strategy
Shareholder
Alignment
Drives long term
value for
shareholders
The Ramsay Way
Encourages the right
behaviours aligned
to “People Caring for
People”
Our Remuneration Framework
Fixed annual remuneration
Short-term incentive (STI)
Long-term incentive (LTI)
Provides competitive base pay to attract and
retain the capability required to manage and
lead a global business
Rewards performance in executing Ramsay’s
strategic priorities during the year, and
behaviour aligned to the Ramsay Way
Drives long-term value creation for
shareholders and encourages an owner’s
mindset and long-term decision making
33
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
3.2 Remuneration mix: the composition of our pay
Illustrated below are the proportions of reward for KMP that are delivered by each of the framework elements when ‘target’ and
‘maximum’ performance is achieved. The remuneration mix is weighted towards at-risk, performance-based remuneration to ensure a
focus on both short-term and long term performance, and alignment with shareholder interests.
The calculation for average KMP below excludes the CEO as that is detailed seperately.
CEO at-target mix
Target
Remuneration
27%
0%
20%
27%
40%
46%
60%
80%
100%
FIXED PAY
STI
LTI
Average KMP at-target mix
Target
Remuneration
35%
17%
48%
0%
20%
40%
60%
80%
100%
FIXED PAY
STI
LTI
CEO at-maximum mix
Maximum
Remuneration
25%
0%
20%
31%
40%
44%
60%
80%
100%
FIXED PAY
STI
LTI
Average KMP at-maximum mix
Maximum
Remuneration
33%
21%
46%
0%
20%
40%
60%
80%
100%
FIXED PAY
STI
LTI
3.3 Fixed Annual Remuneration (FAR)
FAR is set taking into account market benchmarks referenced to ASX-listed companies with similar market capitalisation, revenue and
international operations. As a global organisation and recognising that there are no direct Australian listed competitors, consideration is
also given to international healthcare organisations and other private healthcare operators in Australia. To remain market competitive,
FAR is reviewed annually against appropriate market benchmarks considering individual performance for the year and the executive’s
expertise brought to the role.
34
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
3.4 Short-Term Incentives (STI)
The STI plan is designed such that a proportion of Executives’ remuneration is at risk – to be delivered based on the achievement of
performance measures linked to annual business objectives linked to the delivery of strategy.
Component
Detail
Award Opportunity
Executives
CEO & MD
Other Executive KMP
Target Opportunity
Maximum Opportunity
100% of FAR
50% of FAR
125% of FAR
60% to 62.5% of FAR
Performance
Measures &
Weightings
Performance outcomes for all KMP are determined based on both group and individual performance, using a
scorecard, and moderated by performance aligned with the ‘Ramsay Way’ (see below).
Performance is assessed against measures aligned to five key strategic priorities – each one fundamental to
delivering on our strategy.
Rationale
Operational
Executives1
Non-Operational
Executives²
Financial
Strategy/Personal
People
Consumer
Quality
Core NPAT3, revenue and EBIT are
critical to the delivery of returns for
our shareholder.
Delivery of annual strategic
objectives that are key to
delivering the long term strategy.
Our people are our most important
asset and our culture (The Ramsay
Way of People Caring for People)
is fundamental to our ongoing
success.
Listening and responding to the
needs of our patients allows us to
continually evaluate and improve
on all aspects of our performance
ensuring ongoing competitive
advantage.
Delivering superior clinical
outcomes is critical to our
ongoing success so we focus on
maintaining the highest stands of
clinical quality and safety.
50%
10%
10%
40%
20%
20%
15%
10%
15%
10%
Includes MD & CEO and CEO Australia
1.
2. Includes CFO and CSO
3. It is our intention to no longer separate our profit between core and non core going forward so this will be NPAT for FY’21.
These priorities are all measurable over an annual cycle and fundamental to the delivery of our long term
strategy as they measure the financial outcomes and strategic foundations delivered during the year whilst also
ensuring we are continually improving our culture, consumer engagement and, our high standards of quality.
A copy of the CEO & MD’s scorecard for FY’20 can be found in section 4.2 of this report. For executives, the
scorecard cascades from the CEO.
Clear threshold and stretch performance targets have been set for financial measures, to provide greater
transparency to executives and shareholders on the performance that the Board expects to be achieved.
For non-financial metrics quantitative metrics are used wherever possible and complemented with qualitative
metrics assessed in performance appraisals undertaken by the People & Remuneration Committee and the
Board, drawing on multiple sources of feedback.
35
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
Component
Detail
‘The Ramsay Way’
Performance
Modifier
From FY’20, a performance modifier for STI has been introduced which adjusts outcomes for each individual,
based on their demonstration of ‘The Ramsay Way’ values and behaviours. ‘The Ramsay Way’ is our cultural
backbone which assists in guiding decision making that is both people and outcome focussed, while also
balancing risk behaviours in both a financial and non-financial sense. The application of this modifier can only
reduce the quantum of awards, with the modifier being a multiplier between 0 – 100%.
Calculation of
Awards
How STI performance outcome is determined:
STI Opportunity
FAR
($)
x
STI Target
Opportunity
(%)
x
Unadjusted
Outcome
Scorecard
Result
(%)
x
Ramsay Way
Modifier
‘The Ramsay
Way’
(%)
=
Performance
Outcome
Value of STI
Award
($)
In addition, the Board has discretion to adjust the performance outcomes so that it is fully reflective of the
Group and individuals’ performance over the year.
Delivery of Awards
The STI award is delivered half in cash and half in deferred equity, in the form of restricted shares.
For the CEO & MD, restricted shares, less any applicable tax, are granted and deferred for 3 years post
performance.
For other Executive KMP, the deferral period is 2 years with 50% of the deferred equity being released after the
first year, and the second 50% released at the end of the subsequent year.
The deferral of equity for KMP below the CEO & MD was introduced for FY’20 to encourage long-term decision
making and improve the alignment between Executives and Shareholders.
Deferred STI Amount
($)
Share Price
($)
Allocation of
Restricted Shares
(50% of STI Award)
/
Face value allocation
using 5 Day VWAP to STI
payment date
=
(Rounded to the nearest
whole number)
3.5 Long Term Incentive (LTI)
The LTI plan is designed to reward sustainable long term performance and align executives to shareholder outcomes whilst allowing
Ramsay to attract and retain the best talent globally.
Component
Approach
Award Opportunity
LTI opportunities have been set based on the ability of the executive to influence sustainable long-term value
creation. A face value allocation methodology is used to determine the number of rights granted.
Executives
CEO & MD
CFO
CEO Australia¹
Group CSO
Opportunity
175% of FAR
90% of FAR
243% of FAR
75% of FAR
1. This is a legacy LTI arrangement which is being progressively reduced each year.
Performance Period
3 Years (1 July 2019 – 30 June 2022)
36
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
Component
Approach
Performance
Measures &
Weightings
• 50% Relative TSR Performance Metric (rTSR)
• 50% Core EPS Performance Metric (EPS)
Relative TSR Performance Metric
The relative TSR hurdle is determined by measuring and ranking Ramsay’s TSR relative to the TSRs of a
comparator group of companies. The comparator group is comprised of the S&P/ASX100 index (excluding
companies in sectors having different drivers of operating performance being those in the real estate, finance
and resources sectors).
There is no retesting of grants from FY’19 onwards. For the FY’17 and FY’18 LTI grants, if the TSR hurdle is
not achieved on the first test date then unvested performance rights will be re-tested on two more occasions
(at 6 and 12 months following the original testing date) based on performance over the extended period. If the
TSR hurdle is not satisfied on the second and final re-test, unvested performance rights under these grants
will lapse.
The relative TSR hurdle has been chosen because it provides a direct link between executive reward and
shareholder return, relative to Ramsay’s ASX peers.
Core EPS Performance Metric
Up to and including the FY’20 LTI grants, the EPS hurdle is measured by comparing Ramsay’s aggregate Core
EPS over 3 years against an aggregate Core EPS target calculated based on Ramsay’s market guidance for Core
EPS disclosed at the start of each financial year. The annual Core EPS targets are then aggregated to provide
the threshold and maximum 3-year targets for vesting of performance rights. No re-testing of the Core EPS
hurdle is permitted.
The Core EPS hurdle has been chosen as it provides evidence of Ramsay’s growth in profitability and is linked
to shareholder returns.
In determining ‘Core EPS’ results for the LTI, the Board will consider the adjustments made in calculating the
Core EPS metric and make adjustments on a case-by-case basis (including attribution of individual
accountability for results) to ensure management are not unfairly advantaged or disadvantaged and are held
accountable for their past decisions. The principles to be applied in making these adjustments are;
• Plan integrity and management accountability – adjustments will be made to align with the purpose of the
plan and reflect management accountability for past decisions.
• Nature and timing of adjustments – adjustments, both positive and negative, will only be made at the time
of vesting.
• Transparency – the Company will provide a clear rationale and disclosure, for any adjustments made,
especially in cases where performance has not been achieved.
• Material or significant events – adjustments will only be made for events or items over the vesting period
that have a material impact on the performance outcome, and consequently reward outcome.
• Balance of interests – adjustments will be balanced to ensure outcomes are not unfairly biased towards
either shareholders or management.
From FY’21 the EPS performance metric will be updated with the introduction of a ROIC gateway and the
measurement of EPS will be based on a 3 year growth range against threshold and stretch performance hurdles.
From FY’21 Ramsay does not intend to report Core EPS and Non-Core EPS. The EPS metric will be updated to
reflect this change.
Calculation of
Awards
TSR Vesting Schedule up to and including FY’20 grants
Company’s TSR ranking against the comparator group
% of performance rights that vest
Below 50th Percentile
At 50th Percentile
Nil
50%
Between 50th and 75th Percentile
Between 50% and 100% increasing on a straight-line basis
At or above 75th Percentile
100%
EPS Vesting Schedule up to and including FY’20 LTI grant
Aggregate EPS performance over the 3 year
performance period
EPS is >1% less than lower end of market guidance
EPS is 1% below the lower end of market guidance
Lower end of market guidance achieved
Mid-point of market guidance achieved
Upper end of market guidance achieved
% of performance rights that vest
0%
25%
50%
75%
90%
1%+ above the upper end of market guidance achieved
100%
37
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
Component
Approach
Delivery of Awards
Performance rights are granted for no consideration as they form part of the remuneration package for
Executives. Each performance right is an entitlement to receive a fully paid ordinary share in Ramsay Health
Care (ASX: RHC) at no cost (or an equivalent cash payment).
Performance rights are granted at face value by dividing the individual’s LTI opportunity (as a percentage of
fixed pay) by the five-day volume weighted average price (VWAP) up to and including the first trading day of the
performance period.
Executive FAR
Amount
($)
X
LTI Opportunity
Amount
(%)
Share Price
($)
Allocation of
Performance Rights
/
Face value
allocation using 5
Day VWAP to first
day of performance
period
=
(Rounded to the
nearest whole
number)
3.6 Other
The following components apply to both the STI and LTI.
Component
Approach
Board Discretion
The Board, in conjunction with the People & Remuneration Committee may exercise judgement and apply
discretion as is required to ensure that outcomes appropriately reflect the performance of the individual and the
Company, as well as aligning to the expectations of Ramsay’s stakeholders.
Leavers
The Board retains absolute discretion in determining STI payments for a leaving executive. However, if an
executive ceases employment with Ramsay before KPI targets are achieved, then they will generally not be
entitled to receive any STI. However, if cessation of employment is due to retirement, illness, disability or death
or is a Company-initiated termination other than for cause, the Executive may receive a pro-rata STI payment for
the portion of the performance period they were employed.
LTI Performance Rights may remain on foot with hurdles tested at the same time as other participants in the plan
if cessation of employment is due to retirement, illness, disability or death or is a Company-initiated termination
other than for cause.
Malus & Clawback
provisions
The Board may take action to reduce, recoup or otherwise adjust “at risk” remuneration including in-year
incentives, unvested incentives and previously awarded incentives (cash or equity) where, in the opinion of
the Board:
• the employee:
– has acted fraudulently or dishonestly;
– has engaged in gross misconduct;
– has engaged in an act which has brought the Group into disrepute or has acted or failed to act in a way that
has contributed to, or is likely to contribute to, material reputational damage to the Group;
– has breached his or her duties or obligations to the Group (including acting in breach of the terms and
conditions of their employment and/or Ramsay’s Code of Conduct for Employees, as amended or replaced
from time to time);
– is convicted of an offence or has a judgement entered against them in connection with the affairs of the
Group;
• “at risk” remuneration vests as a result of a Financial Misstatement Circumstance or the fraud, dishonesty,
negligence or breach of duties or obligations of any other person and, in the opinion of the Board, the
remuneration would not have otherwise vested;
• adverse outcomes have arisen after vesting of “at risk” remuneration (including during the deferral period)
that cause a re-evaluation of the original assessment of performance generating the award;
any other circumstances exist or have occurred which the Board determines in good faith to have resulted in the
employee receiving an unfair benefit.
The ability of the Board to apply the policy is broad and includes (but is not limited to) lapsing or requiring
repayment of awards, and for unvested equity re-setting performance conditions or amending the terms on
which they are disposed.
38
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
MINIMUM SHAREHOLDING REQUIREMENTS
From FY’20, a Minimum Shareholding Requirement (MSR) has been introduced. This requires all Executives and NEDs to obtain and hold
Ramsay Health Care shares in line with the detail below:
Position
MD & CEO
Minimum Shareholding Requirement
Timeframe to Acquire
200% of Fixed Annual Remuneration
5 years from time of appointment (or implementation of
policy for individuals in role at 1 July 2019)
Executive KMP
100% of Fixed Annual Remuneration
Non-Executive Directors
100% of Base Annual Fees
4. FY'20: Performance & Remuneration Outcomes
This section provides a summary of Ramsay’s performance in FY’20, and the actual remuneration outcomes that this delivered for
our executives.
4.1 FAR adjustments
The FAR increases that were committed to in the prior year were implemented in FY’20, ranging from 0 - 2.25%. For FY’21, there will be no
increase to fixed remuneration for executives.
4.2 Actual STI outcomes
For FY’20 the Board applied discretion to adjust all STI outcomes to zero reflecting the material negative impact of COVID-19 on
financial outcomes.
Below is a summary of the performance achieved against the scorecard as approved by the Board at the commencement FY’20.
Measure
Financial
• Core NPAT
• Revenue
• EBIT
Strategic
Weighting
Achievement Commentary on performance
50%
• On track to February 2020
• Significantly negatively impacted by COVID-19 for March-June
2020 and therefore significantly below threshold performance
• Growth Investment
• Business Model Transformations
• New Models of Care
10%
• Growth investment spend and new spend approved, both
above target
• Business model transformation delivered against plans but with
some delays due to COVID-19
• Good progress in developing new models of care
• Progress behind expectation on development of global strategy
People
• Executive Leadership Capability
• Employee Engagement
• Workplace fatalities = 0
• Lost time injury rate 5% better
than comparable national
benchmarks
Consumer
• NPS
Quality
• Hospital accreditation
• Never events
• Infection rates
• Unplanned readmissions
• Unplanned return to theatre
10%
• Executive capability strengthened through leadership team
renewal and enhanced leadership programs
• Employee engagement action plans implemented and
measurement system in place
• LTIFR 5% better than national benchmarks where available and
generally improved on prior year
• NPS exceeded target and improved year on year in all major
regions
• Quality measures improved year on year, and exceeded targets
set relative to external benchmarks where available and
industry standards
• All hospital accreditations achieved
15%
15%
NOT MET
PARTIALLY MET
MET
EXCEEDED
39
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
The key financial metrics introduced for FY’20 for the STI were Core NPAT, Revenue and EBIT. Until the end of February 2020, financial
performance had been tracking well but the COVID-19 pandemic significantly impacted the full year financial performance. Elective
surgery ceased in most of our markets and the private health sector moved to provide capacity and capability in collaboration with the
public sector in the fight against COVID-19. As a result of this transition, core NPAT and EBIT were significantly impacted for FY’20 as
demonstrated in the charts below.
Revenue ($bn)
EBIT ($m)
Core NPAT ($m)
16.0
12.0
8.0
4.0
0.0
1,200
900
600
300
0
800
600
400
200
0
FY'16
FY'17
FY'18
FY'19
FY'20
FY'16
FY'17
FY'18
FY'19
FY'20
FY'16
FY'17
FY'18
FY'19
FY'20
4.3 LTI Performance
The FY’18 grant was due to vest at the end of FY’20 for the MD & CEO, the former Group Finance Director and Chief Financial Officer and
the CEO Australia. This grant will not vest as the relative TSR and the EPS performance metrics were not met.
Measure
Weighting
Threshold
Actual
Result
Proportion
of award
vested
Commentary
808.7 cps
712.0 cps
Nil
50%
45.83%
Nil
FY’18 Plan
Core EPS
Relative TSR
MD & CEO &
Former Group
Finance Director
and Chief
Financial Officer:
50%
CEO Australia:
33.33%
MD & CEO &
Former Group
Finance Director
and Chief
Financial Officer:
50%
CEO Australia:
33.33%
Business unit
performance
CEO Australia:
33.33%
Budget
Nil
Actual
EBIT
less than
budget
FY’17 Plan
Relative TSR
50%
50%
31.92%
Nil
40
Our EPS performance was significantly below guidance
for FY’20. As a result, the EPS performance hurdle was
not met and the rights subject to this performance hurdle
will not vest. Further details are set out below.
The unvested FY’18 performance rights that were subject
to the EPS hurdle have also lapsed.
Ramsay’s relative TSR percentage ranking at 30
June 2020 testing date resulted in no vesting of TSR
performance rights.
These performance rights are subject to re-testing
on 31 December 2020 and if some or all of the FY’18
performance rights do not vest then a third and final
re-testing of the unvested FY’18 performance rights will
take place on 30 June 2021.
The retesting will be undertaken on the basis of
Ramsay’s performance over the extended period – i.e.
from 1 July 2017.
The CEO Australia is the only KMP with FY’18
performance rights that are subject to a business unit
performance hurdle.
The impact of COVID-19 on financial performance will
also mean that Australia’s EBIT performance will not
meet budget for the three years to 30 June 2020 and
therefore the rights subject to business unit performance
will not vest.
The third and final TSR test of unvested FY’17 rights,
has been completed for the four years ending 30 June
2020, Ramsay Health Care was ranked 33rd against the
Comparator Group, with an overall percentile ranking
of 31.92%. While this result was a slight improvement
over the previous tests it was still well below the 50%
threshold ranking for vesting. These performance rights
will now lapse.
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
EPS PERFORMANCE
The FY’18 performance rights that were subject to the EPS performance hurdle were measured by reference to Ramsay’s market guidance
for core EPS each year. These performance rights were subject to the vesting scale on a ‘step’ basis as follows:
Aggregate EPS performance over the 3 year performance period
Percentage of Performance Rights
subject to the EPS hurdle that vest
EPS well short of the market guidance
EPS just below the lower end of market guidance
Lower end of market guidance is achieved
Mid-point of market guidance is achieved
Upper end of market guidance is achieved
Well above the upper end of market guidance achieved
0%
25%
50%
75%
90%
100%
No additional rights will vest for EPS performance that is between the above specified points.
As set out below with reference to the core EPS performance hurdle criteria, none of the FY’18 performance rights subject to this hurdle
vested and have lapsed.
<1% below guidance
Lower end of guidance
Middle of guidance
Upper end of guidance
>1% above guidance
Actual EPS Achieved
& Vesting Outcome
FY’18
8%-10%
(cps)
274.8
277.6
280.2
282.7
285.6
275.1
FY’19
0%-2%
(cps)
272.4
275.1
277.9
280.6
283.4
281.0
FY’20
-6% to 4%
(cps)
Aggregate
EPS
(cps)
% of
Performance
Rights to Vest
261.5
264.2
267.0
269.8
272.5
155.9
808.7
816.9
825.0
833.1
841.5
712.0
25%
50%
75%
90%
100%
0%
EPS calculations above consider the recent capital raise and thus bonus share issue adjustments have been made for prior years.
The FY’20 EPS performance was significantly impacted by COVID-19 notwithstanding performance until February 2020 was on track to
meet guidance. The Board has determined no adjustment will be made to the FY’20 EPS outcome meaning that the FY’18 EPS component
will vest at nil.
The EPS performance for the last five years is detailed in the graph below:
Core EPS (cents/share)
300.0
250.0
200.0
150.0
100.0
50.0
0.0
FY'16
FY'17
FY'18
FY'19
FY'20
41
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
TSR PERFORMANCE
The FY’18 performance rights that were subject to the relative TSR performance hurdle were tested against the S&P/ASX100 index
(excluding companies in sectors having different drivers of operating performance being those in the real estate, finance and resource
sectors). These performance rights were subject to the vesting scale on a ‘step’ basis as follows:
Company’s TSR ranking against the comparator group
Below 50th percentile
At 50% percentile
Between 50th and 75th percentile
Above 75th percentile
Percentage of Performance Rights
subject to the TSR hurdle that vest
Nil
50%
Between 50% and 100% increasing on a
straight line basis
100%
As noted in Ramsay’s FY’19 Remuneration Report, the portion of Ramsay’s FY’17 LTI grant that was subject to the relative TSR performance
hurdle did not vest and was subject to retesting. Retesting of these performance rights was performed at 31 December 2019 and 30 June
2020. No unvested FY’17 performance rights vested following retesting and the remaining unvested rights have all now lapsed.
The below table sets out the outcomes achieved for previous LTI grants tested against a TSR hurdle in each of the past three years.
There will be a re-testing of the FY’18 Rights subject to the TSR performance condition at 31 December 2020 and if some or all FY’18
Rights do not vest, a third and final re-testing of the unvested FY’18 Rights will take place at 30 June 2021. If there are any unvested FY’18
Rights remaining at 30 June 2021 they will automatically lapse. Retesting no longer applies to LTI grants from FY’19.
Year of grant
Testing date
(30 June)
FY’18
FY’17
FY’16
2020
2019
2018
TSR percentile
ranking for vesting to
commence
TSR percentile
ranking for full
vesting
Actual TSR
percentile ranking
achieved
TSR component
vesting under LTI
programme
50%
50%
50%
75%
75%
75%
45.83%
20.41%
21.83%
0%
0%
0%
The three year relative TSR performance over the last five years is detailed below:
TSR Percentile Ranking
100%
80%
60%
40%
20%
0%
42
FY'16
FY'17
FY'18
FY'19
FY'20
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
4.4 Five year Group Performance Correlated to Variable Reward Outcomes
The graph and table below summarises STI and LTI outcomes over the past five years together with share price dividend and NPAT
performance demonstrating the alignment of at risk reward outcomes and shareholder outcomes.
100%
80%
60%
40%
20%
0%
FY'16
FY'17
FY'18
FY'19
FY'20
PERCENTAGE
STI
LTI
DIVIDEND
CORE EPS
STI
LTI
FY'16
100%
100%
FY'17
96%
97%
FY'18
69%
41%
FY'19
87%
34%
FY'20
0%
0%
Closing Share Price
$71.76
$73.60
$53.98
$72.24
$66.52
Dividend
$1.1900
$1.3450
$1.4400
$1.5150
$0.6250
NPAT ($m)
$481.4
$542.7
$579.3
$590.9
$336.9
300.0
250.0
200.0
150.0
100.0
50.0
0.0
CENTS
PER SHARE
43
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
4.5 Actual remuneration – Non Statutory
The below table shows what executive KMP actually received in FY’20: amounts that are paid or vested to executives in FY’20 with FY’19
for comparison.
Executive
FAR¹
Other
payments²
Mr Craig McNally
FY’20
$2,141,654
Managing Director and CEO
FY’19
$2,091,064
$0
$0
STI³
$0
Vested LTI⁴
Total Actual
Remuneration
$0
$2,141,654
$2,295,000
$1,312,802
$5,698,866
Mr Bruce Soden
FY’20
$785,311
$2,284,971
$0
$0
$3,070,282
Former Group Finance Director and
Chief Financial Officer
FY’19
$1,600,538
$0
$711,000
$2,078,636
$4,390,174
Mr Martyn Roberts⁵
FY’20
$240,929
Group Chief Financial Officer
FY’19
$0
Mr Daniel Sims
FY’20
$985,596
CEO Ramsay Australia
FY’19
$940,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$240,929
$0
$985,596
$376,000
$875,239
$2,191,239
Mr Olivier Chretien
FY’20
$1,021,003
$528,319
$0
Group Chief Strategy Officer
FY’19
$1,000,482
$0
$375,000
$0
$0
$1,549,322
$1,375,482
1. FAR includes cash salary, superannuation and non-monetary benefits such as private health insurance cover and motor vehicle running costs.
2. The Former Group Finance Director and Chief Financial Officer received a payment in lieu of notice equivalent to 4 months fixed pay; in addition to any accrued annual leave and
long service leave, and the Group Chief Strategy Officer received a payment in lieu of notice equivalent to 6 months fixed pay in addition to any accrued annual leave.
3. STI earned for performance in FY’19 and paid in FY’20. The Managing Director is obliged to accept 50% of his STI in cash (paid at the same time as for other Executives) and the
remaining 50% of his STI is delivered in shares purchased on-market, which are subject to disposal restrictions for 3 years.
4. There was no vesting of LTI in FY’20 as both the TSR and EPS hurdle were not met. FY’19 LTI vested represents the market value of the Performance Rights that vested during
FY’19 based on multi-year performance between 1 July 2015 and 30 June 2018. The value is calculated by multiplying the number of vested rights by the 5-day volume weighted
average price of Ramsay shares up to and including the date of vesting on 31 August 2018 ($55.9902). Note that the LTI grants made to Mr McNally that vested during FY’19 were
made whilst he held the position of Group Chief Operating Officer.
5. Martyn Roberts commenced 20 April 2020 so amounts for FY'20 relate to the period 20 April to 30 June 2020.
5. Executive Service Agreements
The below details the key terms of the Executive Service Agreement for Craig McNally – Managing Director & CEO, and Martyn Roberts –
Group CFO.
Duration
Ongoing
Termination by employee
6 months notice. Company may elect to make payment in lieu of notice.
Employee may terminate the employment agreement without notice if a fundamental change occurs
in his role or responsibilities.
Termination by Company
12 months notice (CEO) or 6 months (CFO) or payment in lieu of notice.
Ramsay Health Care may summarily terminate employment without notice in certain circumstances.
Restraint Period
12 month restraint provision applies.
The Managing Director, Group Chief Financial Officer and Group Chief Strategy Officer have written service contracts. The CEO – Ramsay
Health Care Australia does not have written service agreements and therefore his employment continues until termination by either the
Executive or Ramsay. On termination, reasonable notice will apply, and the Executive will be entitled to any benefits that they have earned
prior to termination (including statutory entitlements) and any applicable payments under Ramsay’s policies.
The Group Chief Strategy Officer’s Executive Service Agreement provides that 6 months’ notice must be provided for termination by
either party and a 6 month restraint provision applies. The Group Chief Strategy Officer left the business as at 30 June 2020.
APPOINTMENT OF GROUP CFO: ADDITIONAL TERMS
In joining Ramsay, the Group CFO Martyn Roberts forfeited unvested equity from his prior role. In recognition of this, the Group CFO has
been provided with performance rights equivalent to $1m that vest subject to meeting individual performance requirements and service
conditions over the 3 years from his employment anniversary. The vesting of the performance rights is weighted to the longer-term with
vesting in tranches of 20%, 30% and 50% over 3 years.
44
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
6. Remuneration Governance
6.1 Remuneration Governance
The Board oversees the Ramsay people strategy, both directly and through the People & Remuneration Committee of the Board. The
People & Remuneration Committee seeks input from the MD & CEO and the Group Chief People Officer, who attend Committee meetings,
except where matters relating to their own remuneration are considered.
Board
The remuneration related responsibilities of the Board include:
• satisfying itself that the Group’s remuneration framework is aligned
with the Group’s purpose, values, strategic objectives and risk
appetite;
• setting performance targets for the MD & CEO and members of the
senior executive team, considering performance against those
targets and determining remuneration outcomes; and
• determining the remuneration of the MD & CEO.
People & Remuneration Committee
Primarily responsible for the consideration and recommendation of
alternative remuneration practices, to the Board. Consideration is given
to the many stakeholders in which the committee regularly interacts
with, including management, shareholders and external advisors.
Responsibilities include:
• reviewing and making recommendations to the Board on the
remuneration arrangements of the CEO, and CFO, and equity-based
incentives across the Group;
• reviewing and approving remuneration arrangements for the senior
executive team, and remuneration policies and people practices for
the Group including monitoring the Group’s remuneration framework
for alignment to values, strategic objectives, long-term financial
soundness and risk appetite;
• review of remuneration by gender, effectiveness of people policies,
engagement survey results and succession planning;
• reviewing and recommending to the Board in relation to Director
fees, travel and other benefits.
Management
Provides information relevant to the remuneration decisions and makes
recommendations to the People & Remuneration Committee. The MD &
CEO recommends the remuneration arrangements and performance
assessment of his direct reports.
Consultation with
Shareholders & other
external stakeholders
Continued regular consultation with
shareholders and proxy advisors to ensure
remuneration practices are aligned to
market expectations.
Remuneration
Consultants & Other
External Advisors
Support the People & Remuneration
Committee by providing independent
advice on matters including:
• objective benchmarking data;
• market practices of other listed
companies;
legal, tax and accounting advice; and
•
• alternatives for incentives plans.
45
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
6.2 Management of Risk & Remuneration
Our remuneration framework has been structured to encourage strategic decision making from all of our leaders, ensuring that company
and shareholder outcomes are at the heart of all decisions. A key determinant in this is the ability to mitigate excessive risk taking or
short-term oriented behaviours by executives. Structurally, this is achieved through the use of deferred equity in both the short and long
term incentive plans, combined with scorecard metrics that retain a core focus on strategic direction, as well as shareholder and customer
outcomes together with the introduction of malus and clawback provisions (see below).
BOARD DISCRETION
The Board, in conjunction with the People & Remuneration Committee, has the ability to exercise discretion to ensure the quantum of
executive remuneration is appropriate in light of individual and Company performance, for example by amending STI and LTI vesting
outcomes. This discretion ensures that the quantum of executive remuneration is appropriate. This is also detailed in section 3.6 above.
MALUS & CLAWBACK PROVISION
The malus and clawback provision introduced during the reporting period gives the Board the ability to reduce and/or withhold any
variable remuneration awards that have been awarded but remain unvested or unpaid, as well as recoup amounts that have previously
been paid. This is described in section 5.1 and applies equally to incentive awarded under STI and LTI plans.
MINIMUM SHAREHOLDING REQUIREMENT
Minimum shareholding requirements for NEDs and Executives introduced this year further enhances shareholder alignment as detailed in
section 3.6 above.
6.3 Engagement of Remuneration Consultants & Other External Advisors
The People & Remuneration Committee, in accordance with its Charter can engage with remuneration consultants, according to
specific guidelines.
Ramsay did not receive any ‘remuneration recommendations’ as defined under the Corporations Act 2001 (Cth) in FY’20.
6.4 Security Trading Policy
All Ramsay Directors and employees are subject to the Securities Trading Policy, a copy of which is available on our website.
This policy prohibits:
• the dealing (or procurement of another person to deal) with Ramsay’s securities or the securities of another company where they are in
possession of inside information;
• dealing with Ramsay securities during blackout periods;
• short term dealing (eg buying and selling securities within a 12-month period or entering into forward contracts); and
• hedging Ramsay securities.
7. Non-Executive Director Fees
7.1 Policy & Approach
NEDs fees are reviewed annually and are set at a level that is sufficient to attract and retain high calibre directors with skills and
experience required to oversee a business of Ramsay’s size and complexity.
The current annual aggregate fee pool for NEDs is capped at $3,500,000 (including statutory superannuation contributions), as
approved by shareholders at the AGM held on 12 November 2014. No increase is proposed for FY’21. Importantly, no portion of the NEDs’
remuneration is at risk in order to preserve Non-Executives’ impartiality.
To create alignment between the interests of NEDs and shareholders, all NEDs are subject to a Minimum Shareholding Requirement equal
to 100% of their annual base fee. This requirement must be satisfied within 5 years of appointment, for newly appointed NEDs.
7.2 Board & Committee Fees
For FY’20, Non-Executive Director fees and Committee fees did not increase from FY’19 levels, which marks the third consecutive year
that Non-Executive Director fees have been retained at these levels. All fees shown in the table below are inclusive of superannuation.
Position
Board
Audit Committee
Risk Management Committee
Remuneration Committee
Nomination Committee
Chair ($‘000s)
Member ($‘000s)
725
56
50
41
284
28
25
21
No fee provided for this committee
The Deputy Chairman receives a fee of $339,593.
46
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
7.3 Preserved Benefits
NEDs appointed prior to October 2003 (being, Michael S Siddle & Peter J Evans) remain entitled to retirement benefits under the, now
frozen, Directors’ Retirement Benefits Plan. Under the plan, retirement benefits previously accrued on a pro-rata basis over a period of
nine years, commence after a minimum service period of three years.
Entitlements are indexed in line with the one-year Commonwealth Government Bond Rate and are adjusted twice a year. No adjustments
are made based on increases in Directors’ fees or years of service. The indexation of retirement benefits occurs simply to preserve the
real value of existing entitlements and not to enhance any Director’s remuneration, and as such, is not counted towards the aggregate
fee pool.
The value of the frozen benefits as at 30 June 2020, to which participating NEDs are entitled upon retirement are set out below:
Total Frozen Benefit
31 Dec 09
Total Provision
30 June 2019
Benefits paid
in FY’20¹
Total Bond Rate
Adjustment
Total Provision
30 June 2020
2,879,813
2,252,974
1,021,148
12,269
1,244,095
1. Benefits paid to Mr McGeoch and Mr Roxburgh in FY’20
7.4 Proposed changes to NED remuneration for FY’21
For FY’21, to align with market practice the Board has determined to reduce NED base fees by 20%. Accordingly, it will no longer be
making the NED Share Rights Plan award that was equal to 20% of the NED’s base fees (excluding committee fees and superannuation).
The Chairman fee will also reduce from $725,000 (FY’20) to $659,900 (FY’21) to better align to market practice. These changes are made
to ensure that NED remuneration is more aligned to market practice. The introduction of the minimum shareholding requirements for
NEDs ensures that NEDs continue to be appropriately aligned with shareholders. Subject to shareholder approval at the 2020 AGM, the
Company will provide NEDs the opportunity to salary sacrifice a portion of their fees to be granted as share rights if they choose to do so.
In addition for FY’21, there will be a travel allowance equivalent to $10,000 per meeting for internationally based NEDs for travel in excess
of nine hours for attendance at Board meetings.
47
ANNUAL REPORT 2020l
a
t
o
T
e
c
n
a
m
r
o
f
r
e
P
d
e
t
a
e
R
l
d
e
s
a
B
e
r
a
h
S
s
a
s
t
n
e
m
y
a
P
l
a
t
o
T
f
o
%
a
n
o
i
t
a
r
e
n
u
m
e
R
t
n
e
m
e
r
i
t
e
R
⁵
s
t
h
g
R
i
I
T
S
d
e
r
r
e
f
e
D
s
t
n
e
m
e
l
t
i
t
n
E
⁴
I
T
S
d
e
u
r
c
c
A
³
y
r
a
t
e
n
o
M
-
n
o
N
n
o
i
t
a
u
n
n
a
r
e
p
u
S
²
s
e
e
F
&
d
e
u
r
c
c
A
l
a
t
o
T
/
n
o
i
t
a
n
m
r
e
T
i
d
e
s
a
B
e
r
a
h
S
I
T
L
e
c
i
v
r
e
S
g
n
o
L
e
v
a
e
L
l
y
r
a
a
S
h
s
a
C
n
o
i
t
a
r
e
n
u
m
e
R
n
o
i
t
a
r
e
n
u
m
e
R
$
⁶
s
t
i
f
e
n
e
B
$
$
$
$
$
$
$
¹
e
m
a
N
s
t
i
f
e
n
e
B
m
r
e
T
-
g
n
o
L
s
t
i
f
e
n
e
B
m
r
e
T
-
t
r
o
h
S
n
o
i
t
a
r
e
n
u
m
e
R
d
e
x
i
F
r
e
c
i
f
f
O
e
v
i
t
u
c
e
x
E
i
f
e
h
C
&
r
o
t
c
e
r
i
i
D
g
n
g
a
n
a
M
y
l
l
a
N
c
M
.
.
R
C
.
d
e
t
a
t
s
e
s
w
i
r
e
h
t
o
s
s
e
n
u
l
)
$
(
s
r
a
l
l
o
D
n
a
i
l
a
r
t
s
u
A
n
i
e
r
a
s
e
u
a
v
l
l
l
A
.
l
w
o
e
b
t
u
o
t
e
s
e
r
a
)
s
d
r
a
d
n
a
t
S
g
n
i
t
n
u
o
c
c
A
e
b
a
c
l
i
l
p
p
a
e
h
t
h
t
i
w
e
c
n
a
d
r
o
c
c
a
n
i
l
d
e
t
a
u
c
a
c
(
l
'
0
2
Y
F
r
o
f
n
o
i
t
a
r
e
n
u
m
e
r
’
s
P
M
K
e
h
t
f
o
h
c
a
e
f
o
s
l
i
a
t
e
D
'
l
0
2
Y
F
r
o
f
e
b
a
T
n
o
i
t
a
r
e
n
u
m
e
R
y
r
o
t
u
t
a
t
S
1
.
8
)
d
e
u
n
i
t
n
o
C
(
I
D
E
T
D
U
A
–
T
R
O
P
E
R
N
O
T
A
R
E
N
U
M
E
R
I
l
s
e
r
u
s
o
c
s
i
D
y
r
o
t
u
t
a
t
S
.
8
)
d
e
u
n
i
t
n
o
C
(
T
R
O
P
E
R
’
S
R
O
T
C
E
R
D
I
I
I
D
E
T
M
L
E
R
A
C
H
T
L
A
E
H
Y
A
S
M
A
R
48
)
%
4
1
(
%
8
6
%
9
2
-
)
%
3
3
1
(
%
0
7
)
%
8
8
2
(
%
9
6
)
%
1
(
%
5
3
)
%
4
1
(
%
4
3
%
9
2
-
)
%
3
3
1
(
%
0
6
)
%
8
8
2
(
%
7
5
)
%
1
(
%
1
1
)
%
6
3
(
)
%
6
3
(
,
8
4
0
8
3
9
,
1
,
6
5
6
7
9
6
6
,
5
2
2
5
4
3
,
-
-
-
-
-
)
,
5
7
3
3
6
2
(
,
3
5
5
6
5
2
2
,
6
9
4
0
0
1
,
-
,
8
1
6
4
6
5
2
3
3
,
1
3
5
)
5
2
0
2
5
7
,
(
9
4
9
,
1
9
8
5
,
,
8
5
4
9
5
2
0
9
4
,
1
8
0
3
,
-
-
-
,
0
5
4
9
3
5
3
,
)
5
4
0
7
4
7
,
(
,
3
4
4
5
4
7
,
1
2
7
1
,
1
6
5
,
1
-
,
4
8
4
7
2
5
,
1
0
0
0
0
0
5
,
)
1
8
5
0
1
(
,
5
9
8
7
6
1
,
,
3
3
8
4
3
6
4
,
2
3
3
,
1
3
0
,
1
)
,
0
3
5
2
7
6
,
1
(
%
7
6
%
5
4
7
6
2
,
2
3
2
7
1
,
-
,
1
4
3
9
0
7
7
,
-
-
-
-
-
-
-
-
-
-
-
-
9
6
7
9
5
,
9
3
0
5
5
,
0
2
8
3
,
-
-
r
e
c
i
f
f
O
l
-
,
0
0
0
5
9
2
2
,
-
-
1
5
7
4
3
,
3
3
5
0
3
,
r
e
c
i
f
f
O
l
-
-
i
i
a
c
n
a
n
F
f
e
h
C
p
u
o
r
G
i
3
0
0
,
1
2
1
3
5
0
2
,
,
0
0
9
5
8
0
2
,
,
0
0
0
0
4
0
2
,
s
t
r
e
b
o
R
.
M
'
0
2
Y
F
9
1
'
Y
F
6
1
2
4
,
-
,
3
9
6
6
3
2
-
'
0
2
Y
F
9
1
'
Y
F
i
i
i
a
c
n
a
n
F
f
e
h
C
&
r
o
t
c
e
r
i
D
l
i
i
a
c
n
a
n
F
p
u
o
r
G
r
e
m
r
o
F
)
D
E
R
T
E
R
I
(
⁷
n
e
d
o
S
.
.
R
B
1
6
9
0
4
,
0
0
0
,
1
1
7
-
9
2
3
,
1
5
8
3
5
0
2
,
1
0
5
0
1
,
1
3
5
0
2
,
,
1
8
4
3
2
7
'
0
2
Y
F
,
9
6
4
9
5
5
,
1
9
1
'
Y
F
7
0
9
0
2
,
7
4
0
0
2
,
2
6
0
7
1
,
5
9
7
7
1
,
0
0
0
6
7
3
,
-
-
6
9
5
5
2
,
3
0
0
,
1
2
1
3
5
0
2
,
,
7
9
9
8
3
9
9
6
4
9
1
9
,
'
0
2
Y
F
9
1
'
Y
F
-
0
0
0
5
7
3
,
-
-
3
0
0
,
1
2
1
3
5
0
2
,
,
0
0
0
0
0
0
,
1
'
0
2
Y
F
,
1
5
9
9
7
9
9
1
'
Y
F
r
e
c
i
f
f
O
y
g
e
t
a
r
t
S
i
f
e
h
C
p
u
o
r
G
⁸
n
e
i
t
e
r
h
C
.
O
a
i
l
a
r
t
s
u
A
e
r
a
C
h
t
l
a
e
H
y
a
s
m
a
R
–
r
e
c
i
f
f
O
e
v
i
t
u
c
e
x
E
i
f
e
h
C
s
m
S
i
.
A
D
.
8
5
5
,
1
0
1
-
6
7
6
,
1
1
1
6
2
7
7
7
,
,
1
7
0
5
8
9
4
,
2
4
8
3
3
1
,
,
0
0
0
7
5
7
3
,
1
7
0
,
1
5
4
2
1
,
2
8
,
9
8
8
8
9
4
5
,
–
l
a
t
o
T
'
0
2
Y
F
–
l
a
t
o
T
9
1
'
Y
F
RAMSAY HEALTH CARE LIMITED
l
a
t
o
T
e
c
n
a
m
r
o
f
r
e
P
d
e
t
a
e
R
l
d
e
s
a
B
e
r
a
h
S
s
a
s
t
n
e
m
y
a
P
l
a
t
o
T
f
o
%
a
n
o
i
t
a
r
e
n
u
m
e
R
t
n
e
m
e
r
i
t
e
R
⁵
s
t
h
g
R
i
I
T
S
d
e
r
r
e
f
e
D
s
t
n
e
m
e
l
t
i
t
n
E
⁴
I
T
S
d
e
u
r
c
c
A
³
y
r
a
t
e
n
o
M
-
n
o
N
n
o
i
t
a
u
n
n
a
r
e
p
u
S
²
s
e
e
F
&
d
e
u
r
c
c
A
l
a
t
o
T
/
n
o
i
t
a
n
m
r
e
T
i
d
e
s
a
B
e
r
a
h
S
I
T
L
e
c
i
v
r
e
S
g
n
o
L
e
v
a
e
L
l
y
r
a
a
S
h
s
a
C
n
o
i
t
a
r
e
n
u
m
e
R
n
o
i
t
a
r
e
n
u
m
e
R
$
⁶
s
t
i
f
e
n
e
B
$
$
$
$
$
$
$
¹
e
m
a
N
s
t
i
f
e
n
e
B
m
r
e
T
-
g
n
o
L
s
t
i
f
e
n
e
B
m
r
e
T
-
t
r
o
h
S
n
o
i
t
a
r
e
n
u
m
e
R
d
e
x
i
F
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2
0
6
,
1
3
7
,
8
1
0
6
3
7
,
6
7
7
3
7
4
2
8
4
9
7
4
,
6
6
8
8
1
3
,
6
1
3
,
1
9
1
8
9
3
2
5
2
,
-
4
0
8
9
8
,
-
0
5
3
0
1
3
,
0
2
1
,
5
0
2
3
8
3
8
3
3
,
6
6
9
0
2
3
,
1
2
4
5
,
3
2
3
0
1
,
8
4
8
6
,
0
4
0
3
1
,
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3
0
0
,
1
2
1
3
5
0
2
,
n
a
m
r
i
a
h
C
8
7
1
,
5
0
7
4
6
1
,
5
0
7
'
0
2
Y
F
9
1
'
Y
F
l
e
d
d
S
i
.
.
S
M
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
s
n
a
e
D
.
A
C
.
n
a
m
r
i
a
h
C
y
t
u
p
e
D
s
n
a
v
E
.
J
.
P
3
0
0
,
1
2
1
3
5
0
2
,
5
2
9
5
4
4
,
,
1
1
9
5
4
4
'
0
2
Y
F
9
1
'
Y
F
3
0
0
,
1
2
0
1
9
2
1
,
3
6
8
7
9
2
,
6
0
4
8
7
1
,
'
0
2
Y
F
9
1
'
Y
F
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
o
d
r
u
M
c
M
.
J
9
1
9
6
1
,
,
9
7
4
5
3
2
-
-
'
0
2
Y
F
9
1
'
Y
F
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
e
s
o
r
n
e
P
.
K
1
0
0
7
,
-
3
0
8
2
8
,
-
'
0
2
Y
F
9
1
'
Y
F
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
h
t
u
m
s
s
ü
S
.
.
R
C
f
f
o
h
r
e
k
c
y
D
3
0
0
,
1
2
5
6
1
,
2
1
,
7
4
3
9
8
2
5
5
9
2
9
1
,
'
0
2
Y
F
9
1
'
Y
F
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
O
A
y
e
d
o
h
T
J
.
D
3
0
0
,
1
2
1
3
5
0
2
,
0
8
3
7
1
3
,
,
5
3
4
0
0
3
'
0
2
Y
F
9
1
'
Y
F
49
)
d
e
u
n
i
t
n
o
C
(
I
D
E
T
D
U
A
–
T
R
O
P
E
R
N
O
T
A
R
E
N
U
M
E
R
I
)
d
e
u
n
i
t
n
o
C
(
T
R
O
P
E
R
’
S
R
O
T
C
E
R
D
I
I
I
D
E
T
M
L
E
R
A
C
H
T
L
A
E
H
Y
A
S
M
A
R
ANNUAL REPORT 2020
l
a
t
o
T
e
c
n
a
m
r
o
f
r
e
P
d
e
t
a
e
R
l
d
e
s
a
B
e
r
a
h
S
s
a
s
t
n
e
m
y
a
P
l
a
t
o
T
f
o
%
a
n
o
i
t
a
r
e
n
u
m
e
R
t
n
e
m
e
r
i
t
e
R
⁵
s
t
h
g
R
i
I
T
S
d
e
r
r
e
f
e
D
s
t
n
e
m
e
l
t
i
t
n
E
⁴
I
T
S
d
e
u
r
c
c
A
³
y
r
a
t
e
n
o
M
-
n
o
N
n
o
i
t
a
u
n
n
a
r
e
p
u
S
²
s
e
e
F
&
d
e
u
r
c
c
A
l
a
t
o
T
/
n
o
i
t
a
n
m
r
e
T
i
d
e
s
a
B
e
r
a
h
S
I
T
L
e
c
i
v
r
e
S
g
n
o
L
e
v
a
e
L
l
y
r
a
a
S
h
s
a
C
n
o
i
t
a
r
e
n
u
m
e
R
n
o
i
t
a
r
e
n
u
m
e
R
$
⁶
s
t
i
f
e
n
e
B
$
$
$
$
$
$
$
¹
e
m
a
N
s
t
i
f
e
n
e
B
m
r
e
T
-
g
n
o
L
s
t
i
f
e
n
e
B
m
r
e
T
-
t
r
o
h
S
n
o
i
t
a
r
e
n
u
m
e
R
d
e
x
i
F
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
⁹
O
A
h
c
o
e
G
c
M
.
H
R
.
)
d
e
u
n
i
t
n
o
C
(
I
D
E
T
D
U
A
–
T
R
O
P
E
R
N
O
T
A
R
E
N
U
M
E
R
I
)
d
e
u
n
i
t
n
o
C
(
T
R
O
P
E
R
’
S
R
O
T
C
E
R
D
I
I
I
D
E
T
M
L
E
R
A
C
H
T
L
A
E
H
Y
A
S
M
A
R
50
-
-
-
-
-
-
-
-
6
4
7
2
2
1
,
,
5
5
7
4
3
3
4
0
2
7
2
1
,
,
4
5
4
8
4
3
-
0
1
8
8
,
-
7
5
5
0
1
,
9
2
1
,
5
6
7
2
,
9
6
2
,
2
1
1
1
1
,
6
1
6
2
,
0
3
7
2
4
,
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
:
'
0
2
Y
F
f
l
o
e
o
h
w
e
h
t
r
o
f
n
o
i
t
i
l
s
o
p
d
e
m
a
n
r
i
e
h
t
d
e
h
e
v
o
b
a
e
b
a
t
e
h
t
n
l
-
-
-
-
-
-
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
0
1
h
g
r
u
b
x
o
R
.
.
D
C
K
.
1
5
7
8
,
1
3
5
0
2
,
5
9
9
3
1
1
,
,
4
1
4
5
0
3
'
0
2
Y
F
9
1
'
Y
F
)
D
E
R
T
E
R
I
(
1
5
7
8
,
1
3
5
0
2
,
7
3
4
6
4
1
,
0
3
7
7
2
1
,
i
d
e
t
s
i
l
P
M
K
e
h
t
f
o
h
c
a
e
3
5
4
8
1
1
,
6
6
3
7
1
3
,
,
3
2
4
6
0
6
2
,
,
1
5
6
5
4
4
2
,
'
0
2
Y
F
9
1
'
Y
F
–
l
a
t
o
T
'
0
2
Y
F
–
l
a
t
o
T
1
1
9
1
'
Y
F
)
D
E
R
T
E
R
I
(
,
P
M
K
g
n
w
o
i
l
l
o
f
e
h
t
r
o
f
t
p
e
c
x
E
.
1
t
a
t
e
k
r
a
m
-
n
o
d
e
r
i
u
q
c
a
,
y
a
s
m
a
R
n
i
s
e
r
a
h
s
y
r
a
n
d
r
o
n
i
i
%
0
5
r
e
h
t
o
e
h
t
d
n
a
h
s
a
c
n
i
%
0
5
d
e
r
e
v
i
l
e
d
s
a
w
9
1
'
Y
F
r
o
f
y
l
l
a
N
c
M
r
M
o
t
d
a
p
i
I
T
S
e
h
T
0
2
Y
F
n
'
i
i
d
a
p
I
T
S
9
1
'
Y
F
r
a
e
y
e
h
t
r
o
f
I
T
S
d
e
u
r
c
c
a
s
e
v
’
i
t
u
c
e
x
E
e
h
t
t
n
e
s
e
r
p
e
r
s
t
n
u
o
m
a
9
1
'
Y
F
e
h
T
.
'
0
2
Y
F
n
i
d
e
r
e
v
i
l
e
d
e
r
e
w
s
d
r
a
w
a
I
T
S
o
N
.
e
c
i
r
p
t
e
k
r
a
m
e
h
t
.
l
y
r
a
a
s
h
s
a
c
s
P
M
K
e
h
t
’
f
o
t
r
a
p
m
r
o
f
t
o
n
o
d
t
a
h
t
l
i
i
s
t
s
o
c
g
n
n
n
u
r
e
c
h
e
v
r
o
t
o
m
d
n
a
r
e
v
o
c
e
c
n
a
r
u
s
n
i
h
t
l
a
e
h
s
a
h
c
u
s
s
t
i
f
e
n
e
b
y
r
a
t
e
n
o
m
-
n
o
n
s
t
n
e
s
e
r
p
e
r
e
r
u
g
i
f
i
s
h
T
.
l
i
n
a
P
s
t
h
g
R
e
r
a
h
S
s
D
E
N
e
h
t
r
e
d
n
u
s
t
h
g
R
e
r
a
h
S
i
f
o
m
r
o
f
e
h
t
n
i
i
d
e
v
e
c
e
r
s
e
e
f
s
e
d
u
c
n
l
i
t
n
u
o
m
a
s
h
t
i
,
s
D
E
N
o
t
t
c
e
p
s
e
r
h
t
i
W
.
2
.
3
.
4
e
h
t
i
t
a
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
e
h
t
f
l
o
e
u
a
v
r
i
a
f
e
h
T
.
t
s
e
v
s
t
n
e
m
u
r
t
s
n
i
y
t
i
u
q
e
e
h
t
d
u
o
h
s
e
s
l
i
l
l
a
e
r
y
e
t
a
m
i
t
l
u
y
a
m
s
e
v
i
t
u
c
e
x
E
t
a
h
t
)
y
n
a
f
i
(
t
i
f
e
n
e
b
e
h
t
f
o
e
v
i
t
a
c
d
n
i
i
r
o
o
t
d
e
t
a
e
r
l
t
o
n
s
i
n
o
i
t
a
r
e
n
u
m
e
r
s
a
d
e
d
u
c
n
l
i
t
n
u
o
m
a
e
h
T
.
d
o
i
r
e
p
g
n
i
t
s
e
v
e
h
t
r
e
v
o
d
e
t
a
c
o
l
l
a
y
e
v
l
i
s
s
e
r
g
o
r
p
s
i
d
n
a
e
t
a
d
t
n
a
r
g
e
h
t
t
a
s
a
d
e
n
m
r
e
t
e
d
s
i
i
l
e
u
a
v
r
i
a
f
e
h
T
i
.
r
a
e
y
e
h
t
g
n
i
r
u
d
g
n
d
n
a
t
s
t
u
o
r
o
d
e
t
n
a
r
g
e
m
m
a
r
g
o
r
p
I
T
L
e
h
t
r
e
d
n
u
d
e
d
r
a
w
a
s
t
h
g
R
e
c
n
a
m
r
o
i
f
r
e
P
e
h
t
f
l
o
e
u
a
v
r
i
a
f
e
h
t
f
o
n
o
i
t
r
o
p
o
r
p
a
s
e
d
u
c
n
l
i
n
o
i
t
a
r
e
n
u
m
e
r
e
h
t
,
s
d
r
a
d
n
a
t
S
g
n
i
t
n
u
o
c
c
A
e
h
t
f
o
s
t
n
e
m
e
r
i
u
q
e
r
e
h
t
h
t
i
w
e
c
n
a
d
r
o
c
c
a
n
I
.
5
.
s
t
n
e
m
e
t
a
t
s
l
i
a
c
n
a
n
i
f
e
h
t
o
t
6
1
e
t
o
n
n
i
l
t
u
o
t
e
s
e
r
a
s
n
o
i
t
a
u
a
v
e
s
e
h
t
g
n
n
n
p
r
e
d
n
u
n
o
i
t
p
m
u
s
s
a
e
h
T
i
i
.
i
l
l
s
e
d
o
m
n
o
i
t
a
u
m
S
o
l
r
a
C
e
t
n
o
M
d
n
a
s
e
o
h
c
S
-
k
c
a
B
e
h
t
g
n
y
p
p
a
2
B
S
A
A
h
t
i
l
l
l
i
w
e
c
n
a
d
r
o
c
c
a
n
i
i
d
e
n
m
r
e
t
e
d
n
e
e
b
s
a
h
t
n
a
r
g
r
i
e
h
t
f
o
e
t
a
d
e
v
i
t
a
g
e
n
e
h
t
g
n
i
t
c
e
l
f
e
r
0
2
Y
F
n
'
i
k
c
a
b
n
e
t
t
i
r
w
n
e
e
b
s
a
h
s
r
a
e
y
r
o
i
r
p
n
i
s
t
n
a
r
g
e
s
e
h
t
o
t
n
o
i
t
a
e
r
n
l
i
n
o
i
t
a
s
i
t
r
o
m
a
,
i
l
y
g
n
d
r
o
c
c
A
.
t
s
e
v
l
l
i
w
9
1
'
Y
F
d
n
a
8
1
'
Y
F
n
i
d
e
t
n
a
r
g
s
t
h
g
i
r
e
c
n
a
m
r
o
f
r
e
p
t
a
h
t
y
e
k
l
i
l
l
n
u
y
g
n
s
a
e
r
c
n
i
i
s
i
t
i
’
0
2
Y
F
n
i
e
c
n
a
m
r
o
f
r
e
p
S
P
E
e
r
o
C
s
’
y
n
a
p
m
o
C
e
h
t
f
o
t
l
u
s
e
r
a
s
A
.
l
e
v
o
b
a
e
b
a
t
e
h
t
n
i
n
w
o
h
s
s
t
l
u
s
e
r
r
a
e
y
e
h
t
r
o
f
j
t
n
e
m
t
s
u
d
a
e
t
a
r
d
n
o
b
e
h
t
t
n
e
s
e
r
p
e
r
s
t
n
u
o
m
a
e
s
e
h
T
.
e
c
i
f
f
o
m
o
r
f
t
n
e
m
e
r
i
t
e
r
n
o
p
u
o
t
d
e
l
t
i
t
n
e
e
b
l
l
i
i
w
D
E
N
e
h
t
h
c
h
w
s
t
i
f
e
n
e
b
t
n
e
m
e
r
i
t
e
r
l
a
u
t
c
a
r
t
n
o
c
e
h
t
o
t
n
o
i
t
a
e
r
n
l
i
r
a
e
y
l
i
a
c
n
a
n
i
f
e
h
t
g
n
i
r
u
d
y
a
s
m
a
R
y
b
r
o
f
i
d
e
d
v
o
r
p
s
t
n
u
o
m
a
s
e
t
u
t
i
t
s
n
o
c
s
h
t
i
,
s
D
E
N
o
t
t
c
e
p
s
e
r
h
t
i
W
.
6
i
n
a
d
e
v
e
c
e
r
n
e
d
o
S
r
M
t
n
e
m
e
r
i
t
e
r
i
s
h
n
o
p
U
.
9
1
0
2
r
e
b
m
e
c
e
D
i
1
3
g
n
d
u
c
n
l
i
d
n
a
o
t
p
u
n
w
o
h
s
s
i
0
2
0
2
Y
F
n
'
i
i
d
e
v
e
c
e
r
n
e
d
o
S
r
M
n
o
i
t
a
r
e
n
u
m
e
r
y
r
o
t
u
t
a
t
s
e
h
T
.
9
1
0
2
r
e
b
m
e
c
e
D
1
3
n
o
r
e
c
i
f
f
O
l
i
i
i
a
c
n
a
n
F
f
e
h
C
d
n
a
r
o
t
c
e
r
i
D
e
c
n
a
n
F
p
u
o
r
i
G
s
a
n
o
i
t
i
i
s
o
p
s
h
m
o
r
f
d
e
r
i
t
e
r
n
e
d
o
S
r
M
.
7
.
]
e
v
o
b
a
7
n
o
i
t
c
e
s
[
n
i
t
u
o
t
e
s
s
a
9
1
0
2
r
e
b
m
e
c
e
D
1
3
m
o
r
f
t
c
e
f
f
e
h
t
i
w
r
e
c
i
f
f
O
l
i
i
i
a
c
n
a
n
F
f
e
h
C
d
n
a
r
o
t
c
e
r
i
D
e
c
n
a
n
F
p
u
o
r
i
G
s
a
d
e
r
i
t
e
r
n
e
d
o
S
r
M
.
0
2
0
2
h
c
r
a
M
1
m
o
r
f
t
c
e
f
f
e
h
t
i
i
w
D
E
N
a
s
a
d
e
t
n
o
p
p
a
s
a
w
e
s
o
r
n
e
P
s
M
.
9
1
0
2
r
e
b
m
e
t
p
e
S
1
1
m
o
r
f
t
c
e
f
f
e
h
t
i
i
w
D
E
N
a
s
a
d
e
t
n
o
p
p
a
s
a
w
o
d
r
u
M
c
M
r
M
.
9
1
0
2
r
e
b
m
e
v
o
N
4
1
m
o
r
f
t
c
e
f
f
e
h
t
i
w
D
E
N
a
s
a
d
e
r
i
t
e
r
h
c
o
e
G
c
M
r
M
.
9
1
0
2
r
e
b
m
e
v
o
N
4
1
m
o
r
f
t
c
e
f
f
e
h
t
i
w
D
E
N
a
s
a
d
e
r
i
t
e
r
h
g
r
u
b
x
o
R
r
M
.
0
2
0
2
e
n
u
J
0
3
m
o
r
f
t
c
e
f
f
e
h
t
i
w
t
n
a
d
n
u
d
e
r
e
d
a
m
s
a
w
r
e
c
i
f
f
O
y
g
e
t
a
r
t
S
p
u
o
r
G
s
a
e
o
r
l
’
s
n
e
i
t
e
r
h
C
r
M
.
0
2
0
2
l
i
r
p
A
0
2
n
o
r
e
c
i
f
f
O
l
i
i
a
c
n
a
n
F
f
e
h
C
p
u
o
r
i
l
G
s
a
t
n
e
m
y
o
p
m
e
d
e
c
n
e
m
m
o
c
s
t
r
e
b
o
R
r
M
•
•
•
•
•
•
•
.
,
7
3
6
6
5
5
$
f
o
t
i
f
e
n
e
B
,
.
1
1
5
4
6
4
$
f
o
t
i
f
e
n
e
B
t
n
e
m
e
r
i
t
e
R
d
e
u
r
c
c
a
s
h
d
e
v
e
c
e
r
h
c
o
e
G
c
M
i
i
r
M
t
n
e
m
e
r
i
t
e
r
i
s
h
n
o
p
U
.
9
1
0
2
r
e
b
m
e
v
o
N
4
1
n
o
M
G
A
9
1
0
2
s
’
y
a
s
m
a
R
g
n
w
o
i
l
l
o
f
d
r
a
o
B
e
h
t
m
o
r
f
d
e
r
i
t
e
r
h
c
o
e
G
c
M
r
M
i
t
n
e
m
e
r
i
t
e
R
d
e
u
r
c
c
a
s
h
d
e
v
e
c
e
r
h
g
r
u
b
x
o
R
r
i
M
t
n
e
m
e
r
i
t
e
r
i
s
h
n
o
p
U
.
9
1
0
2
r
e
b
m
e
v
o
N
4
1
n
o
M
G
A
9
1
0
2
s
’
y
a
s
m
a
R
g
n
w
o
i
l
l
o
f
d
r
a
o
B
e
h
t
m
o
r
f
d
e
r
i
t
e
r
h
g
r
u
b
x
o
R
r
M
.
0
1
.
,
6
2
3
9
1
2
$
s
a
w
9
1
'
Y
F
n
i
i
d
a
p
n
o
i
t
a
r
e
n
u
m
e
r
l
a
t
o
t
r
i
e
h
T
.
9
1
'
Y
F
n
i
d
e
r
i
t
e
r
o
h
w
e
a
e
S
l
.
.
L
M
d
n
a
z
t
n
a
p
o
k
A
i
.
.
E
P
r
o
f
s
t
n
u
o
m
a
e
d
u
c
n
l
i
t
o
n
s
e
o
d
l
a
t
o
t
i
s
h
T
.
1
1
.
e
v
a
e
l
l
a
u
n
n
a
d
e
u
r
c
c
a
o
t
n
o
i
t
i
d
d
a
n
i
y
c
n
a
d
n
u
d
e
r
i
s
h
n
o
0
0
0
0
0
5
$
,
f
i
o
t
i
f
e
n
e
b
n
o
i
t
a
n
m
r
e
t
a
d
e
v
e
c
e
r
n
e
i
t
e
r
h
C
i
r
M
.
0
2
0
2
e
n
u
J
0
3
m
o
r
f
t
c
e
f
f
e
h
t
i
w
y
a
s
m
a
R
t
f
e
l
n
e
i
t
e
r
h
C
r
M
,
,
.
1
7
9
4
8
2
2
$
s
a
w
e
v
a
e
l
e
c
i
v
r
e
s
g
n
o
l
d
n
a
l
a
u
n
n
a
d
e
u
r
c
c
a
g
n
d
u
c
n
l
i
i
t
i
f
e
n
e
b
t
n
e
m
e
r
i
t
e
r
l
a
t
o
t
i
s
H
.
2
3
3
,
1
3
5
$
f
o
t
n
e
m
y
a
p
a
i
t
a
r
g
-
x
e
.
8
.
9
RAMSAY HEALTH CARE LIMITED
i
s
t
h
g
R
f
o
r
e
b
m
u
N
7
,
6
d
e
s
p
a
L
/
d
e
t
i
e
f
r
o
F
i
s
t
h
g
R
f
o
r
e
b
m
u
N
R
S
T
o
t
j
t
c
e
b
u
S
⁵
g
n
i
t
s
e
t
e
R
i
s
t
h
g
R
f
o
e
u
a
V
l
⁸
d
e
s
p
a
L
/
d
e
t
i
e
f
r
o
F
,
9
6
3
7
0
4
$
1
0
1
,
7
9
5
,
1
$
,
8
1
7
6
7
5
,
1
$
-
-
,
2
6
9
4
4
6
$
,
1
7
7
8
2
5
2
$
,
0
1
1
,
6
1
2
2
$
,
-
-
,
0
4
7
7
5
3
,
1
$
,
6
5
7
4
6
0
,
1
$
1
0
1
,
6
6
8
,
1
$
-
-
-
3
7
0
6
,
9
8
2
4
2
,
9
7
9
3
2
,
-
-
5
1
6
9
,
8
5
4
8
3
,
3
0
7
3
3
,
-
-
1
4
2
0
2
,
3
9
1
,
6
1
0
8
3
8
2
,
-
-
-
,
2
0
0
2
8
6
$
2
7
3
0
1
,
-
-
r
e
p
e
u
a
v
r
i
a
l
f
e
g
a
r
e
v
a
d
e
t
h
g
e
w
e
h
T
i
.
l
i
n
s
i
s
d
r
a
w
a
I
T
L
f
o
e
u
a
v
l
l
9
8
2
4
2
,
9
7
9
3
2
,
-
-
8
5
4
8
3
,
3
0
7
3
3
,
-
-
3
9
1
,
6
1
3
9
1
,
6
1
1
9
1
,
4
1
-
-
-
-
-
i
s
t
h
g
R
f
o
e
u
a
V
l
⁴
d
e
s
i
c
r
e
x
E
/
d
e
t
s
e
V
$
i
s
t
h
g
R
f
o
r
e
b
m
u
N
³
d
e
s
i
c
r
e
x
E
/
d
e
t
s
e
V
²
e
t
a
D
g
n
i
t
s
e
V
6
0
9
,
1
2
2
,
1
$
6
1
2
8
1
,
-
-
-
-
-
-
-
-
,
1
5
7
4
3
9
,
1
$
3
4
8
8
2
,
-
-
-
-
-
-
-
-
,
4
0
6
4
1
8
$
4
4
1
,
2
1
-
-
-
-
-
-
-
-
-
-
-
-
-
-
9
1
-
g
u
A
-
1
3
0
2
-
g
u
A
-
1
3
0
2
-
g
u
A
-
1
3
1
2
-
g
u
A
-
1
3
2
2
-
g
u
A
-
1
3
9
1
-
g
u
A
-
1
3
9
1
-
g
u
A
-
1
3
0
2
-
g
u
A
-
1
3
1
2
-
g
u
A
-
1
3
2
2
-
g
u
A
-
1
3
9
1
-
g
u
A
-
1
3
0
2
-
g
u
A
-
1
3
0
2
-
g
u
A
-
1
3
1
2
-
g
u
A
-
1
3
2
2
-
g
u
A
-
1
3
1
2
-
g
u
A
-
1
3
2
2
-
g
u
A
-
1
3
0
1
d
e
r
e
g
g
a
t
S
f
o
r
e
b
m
u
N
s
t
h
g
R
i
¹
d
e
t
n
a
r
G
t
n
a
r
G
f
o
e
t
a
D
e
m
a
N
8
7
5
8
4
,
6
1
-
v
o
N
-
0
1
8
5
9
7
4
,
6
4
3
6
6
,
3
8
4
0
5
,
7
1
-
v
o
N
-
7
1
8
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
7
1
6
1
9
6
7
,
6
1
-
v
o
N
-
0
1
6
0
4
7
6
,
3
1
7
4
7
,
-
7
1
-
v
o
N
-
7
1
8
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
7
1
8
7
5
8
4
,
6
1
-
v
o
N
-
0
1
1
7
5
2
4
,
6
8
1
,
7
4
2
2
9
,
1
3
8
3
9
3
1
,
2
7
3
0
1
,
2
7
3
5
1
,
7
1
-
v
o
N
-
7
1
8
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
7
1
8
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
7
1
0
2
-
r
p
A
-
0
2
'
t
e
y
d
n
a
0
2
0
2
Y
F
g
n
i
r
u
d
d
e
t
a
c
o
l
l
a
s
d
r
a
w
a
y
t
i
u
q
e
e
h
t
f
o
e
u
a
v
l
l
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
y
l
l
a
N
c
M
.
.
R
C
d
e
l
t
t
e
S
y
t
i
u
q
E
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
d
e
l
t
t
e
S
y
t
i
u
q
E
⁹
n
e
d
o
S
.
.
R
B
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
d
e
l
t
t
e
S
y
t
i
u
q
E
s
m
S
i
.
A
D
.
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
d
e
l
t
t
e
S
y
t
i
u
q
E
n
e
i
t
e
r
h
C
.
O
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
d
e
l
t
t
e
S
y
t
i
u
q
E
s
t
r
e
b
o
R
.
M
l
i
a
t
o
t
e
b
s
s
o
p
m
u
m
x
a
m
d
e
i
i
l
p
m
i
e
h
T
.
1
l
i
a
t
o
t
e
b
s
s
o
p
m
u
m
n
m
e
h
T
i
i
.
s
e
r
a
h
s
y
a
s
m
a
R
f
o
e
c
i
r
p
e
r
a
h
s
t
n
e
r
r
u
c
e
h
t
y
b
d
e
t
n
a
r
g
s
t
h
g
R
e
c
n
a
m
r
o
i
f
r
e
P
f
i
l
o
r
e
b
m
u
n
e
h
t
g
n
y
p
i
t
l
u
m
y
b
d
e
n
m
r
e
t
e
d
e
b
n
a
c
t
s
e
v
o
t
i
.
r
a
e
y
l
i
a
c
n
a
n
i
f
i
s
u
o
v
e
r
p
e
h
t
r
o
f
s
t
l
u
s
e
r
r
a
e
Y
l
l
u
F
s
’
y
a
s
m
a
R
f
o
e
s
a
e
e
r
e
h
t
l
f
o
t
n
e
m
e
c
n
u
o
n
n
a
e
h
t
r
e
t
f
a
r
u
c
c
o
y
n
o
l
l
l
i
w
g
n
i
t
s
e
V
.
t
e
m
n
e
e
b
e
v
a
h
s
e
d
r
u
h
e
c
n
a
m
r
o
l
f
r
e
p
e
b
a
c
l
i
l
p
p
a
e
h
t
h
c
h
w
o
t
i
i
t
n
e
t
x
e
e
h
t
d
e
n
m
r
e
t
e
d
s
a
h
d
r
a
o
B
e
h
t
e
c
n
o
r
u
c
c
o
l
l
i
i
w
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
f
o
g
n
i
t
s
e
V
.
l
y
n
o
e
t
a
d
e
v
i
t
a
c
d
n
i
i
n
a
s
i
e
t
a
d
g
n
i
t
s
e
v
s
h
T
i
.
e
s
p
a
l
l
l
i
w
s
t
h
g
i
r
e
h
t
,
i
d
e
v
e
h
c
a
t
o
n
s
i
s
t
h
g
i
r
e
c
n
a
m
r
o
f
r
e
p
d
e
t
s
e
t
e
r
e
s
e
h
t
f
o
g
n
i
t
s
e
v
r
o
f
l
d
o
h
s
e
r
h
t
l
t
n
a
v
e
e
r
e
h
t
f
I
.
1
2
0
2
e
n
u
J
0
3
,
y
r
a
s
s
e
c
e
n
f
i
,
d
n
a
0
2
0
2
r
e
b
m
e
c
e
D
1
3
n
o
d
e
t
s
e
t
e
r
e
b
l
l
i
i
w
d
n
a
t
s
e
v
t
o
n
d
d
n
o
i
t
i
d
n
o
c
e
c
n
a
m
r
o
f
r
e
p
R
S
T
e
h
t
o
t
j
t
c
e
b
u
s
s
I
T
L
8
1
'
Y
F
e
h
t
f
o
l
l
A
.
d
e
s
p
a
l
e
r
o
f
e
r
e
h
t
i
s
t
h
g
i
r
e
h
t
d
n
a
d
e
v
e
h
c
a
t
o
n
s
a
w
s
t
h
g
i
r
d
e
t
s
e
t
e
r
e
s
e
h
t
f
o
g
n
i
t
s
e
v
r
o
f
l
d
o
h
s
e
r
h
t
l
t
n
a
v
e
e
r
e
h
T
.
0
2
0
2
e
n
u
J
0
3
d
n
a
9
1
0
2
r
e
b
m
e
c
e
D
1
3
n
o
d
e
t
s
e
t
e
r
e
r
e
w
d
n
a
t
s
e
v
t
o
n
d
d
n
o
i
t
i
d
n
o
c
e
c
n
a
m
r
o
i
f
r
e
p
R
S
T
e
h
t
o
t
j
t
c
e
b
u
s
s
I
T
L
7
1
'
Y
F
e
h
T
.
.
9
1
0
2
t
s
u
g
u
A
0
3
n
o
7
8
7
0
7
6
$
s
a
w
g
n
i
t
s
e
v
n
o
t
h
g
R
e
c
n
a
m
r
o
i
f
r
e
P
h
c
a
e
f
l
o
e
u
a
v
t
e
k
r
a
m
e
h
T
i
.
)
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
f
o
t
c
e
p
s
e
r
n
i
l
e
b
a
y
a
p
e
c
i
r
p
e
s
i
c
r
e
x
e
o
n
s
i
e
r
e
h
t
s
a
(
g
n
i
t
s
e
v
f
o
e
t
a
d
e
h
t
n
o
P
A
W
V
y
a
d
-
5
s
’
y
a
s
m
a
R
n
o
d
e
s
a
b
s
i
t
n
u
o
m
a
e
h
T
.
t
s
u
r
t
e
h
t
n
i
l
d
e
h
f
i
,
s
n
o
i
t
c
i
r
t
s
e
r
g
n
i
l
a
e
d
r
e
h
t
o
d
n
a
l
a
s
o
p
s
d
o
t
i
j
t
c
e
b
u
s
,
y
a
s
m
a
R
n
i
e
r
a
h
s
y
r
a
n
d
r
o
d
a
p
-
y
i
i
l
l
u
f
e
n
o
d
e
v
e
c
e
r
i
l
r
e
d
o
h
e
h
t
i
,
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
h
c
a
e
f
o
g
n
i
t
s
e
v
n
O
.
d
e
s
p
a
l
e
r
o
f
e
r
e
h
t
s
t
h
g
i
r
e
h
t
d
n
a
g
n
i
t
s
e
v
r
o
f
l
s
d
o
h
s
e
r
h
t
i
l
t
n
a
v
e
e
r
e
h
t
e
v
e
h
c
a
t
o
n
d
d
s
n
o
i
t
i
d
n
o
c
e
c
n
a
m
r
o
i
i
f
r
e
p
t
i
n
u
s
s
e
n
s
u
b
d
n
a
S
P
E
e
r
o
C
o
t
j
t
c
e
b
u
s
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
I
T
L
8
1
'
Y
F
e
h
t
f
o
l
l
A
.
s
t
r
o
p
e
R
n
o
i
t
a
r
e
n
u
m
e
R
r
o
i
r
p
n
i
i
l
d
e
s
o
c
s
d
e
r
a
s
t
n
a
r
g
r
a
e
y
r
o
i
r
p
o
t
e
b
a
c
l
i
l
p
p
a
a
i
r
e
t
i
r
c
e
c
n
a
m
r
o
f
r
e
p
e
h
T
.
l
e
d
r
u
h
e
c
n
a
m
r
o
f
r
e
p
S
P
E
e
h
t
r
o
f
l
.
2
6
8
6
$
d
n
a
e
d
r
u
h
e
c
n
a
m
r
o
f
r
e
p
R
S
T
e
h
t
r
o
f
.
6
3
3
3
$
s
a
w
e
t
a
d
t
n
a
r
g
e
h
t
i
t
a
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
0
2
0
2
Y
F
'
.
i
g
n
s
p
a
l
f
o
e
t
a
d
e
h
t
t
a
P
A
W
V
y
a
d
-
5
y
a
s
m
a
R
l
t
n
a
v
e
e
r
e
h
t
g
n
s
u
d
e
t
a
u
c
a
c
s
l
i
l
i
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
d
e
t
s
e
v
n
u
f
l
o
e
u
a
v
e
h
T
.
9
1
0
2
r
e
b
m
e
c
e
D
1
3
e
v
i
t
c
e
f
f
e
r
e
c
i
f
f
O
l
i
i
i
a
c
n
a
n
F
f
e
h
C
d
n
a
r
o
t
c
e
r
i
D
e
c
n
a
n
F
p
u
o
r
i
G
s
a
n
o
i
t
i
i
s
o
p
s
h
m
o
r
f
d
e
r
i
t
e
r
n
e
d
o
S
r
M
.
2
.
3
.
4
.
5
.
6
.
7
.
8
.
9
51
.
3
2
-
r
p
A
-
0
2
n
o
t
s
e
v
o
t
7
8
6
7
r
o
s
t
h
g
i
r
e
h
t
,
f
o
%
0
5
d
n
a
,
2
2
-
r
p
A
-
0
2
n
o
t
s
e
v
o
t
,
1
1
6
4
r
o
s
t
h
g
R
e
h
t
i
f
o
%
0
3
,
1
2
-
r
p
A
-
0
2
n
o
t
s
e
v
o
t
4
7
0
3
r
o
s
t
h
g
R
e
h
t
,
i
f
o
%
0
2
:
s
w
o
l
l
o
f
s
a
s
r
a
e
y
3
e
h
t
r
e
v
o
d
e
r
e
g
g
a
t
s
s
i
g
n
i
t
s
e
v
,
s
n
o
i
t
i
d
n
o
c
e
c
n
a
m
r
o
l
f
r
e
p
d
n
a
t
n
e
m
y
o
p
m
e
g
n
u
n
i
t
n
o
c
f
i
o
n
o
i
t
c
a
f
s
i
t
a
s
o
t
j
t
c
e
b
u
S
.
0
1
.
P
M
K
e
v
i
t
u
c
e
x
E
o
t
n
o
i
t
a
r
e
n
u
m
e
r
s
a
d
e
t
n
a
r
g
s
t
h
g
i
r
e
c
n
a
m
r
o
f
r
e
p
d
e
l
t
t
e
s
y
t
i
u
q
e
n
i
)
t
r
o
p
e
r
i
s
h
t
f
o
e
t
a
d
e
h
t
o
t
p
u
d
n
a
0
2
Y
F
g
n
i
r
u
d
'
(
s
t
n
e
m
e
v
o
m
e
h
t
s
w
o
h
s
e
b
a
t
l
l
w
o
e
b
e
h
T
)
s
t
n
e
m
e
v
o
M
0
2
Y
F
g
n
d
u
c
n
l
i
'
I
(
l
s
e
b
a
T
d
r
a
w
A
y
t
i
u
q
E
-
2
8
.
)
d
e
u
n
i
t
n
o
C
(
T
R
O
P
E
R
’
S
R
O
T
C
E
R
D
I
I
I
D
E
T
M
L
E
R
A
C
H
T
L
A
E
H
Y
A
S
M
A
R
)
d
e
u
n
i
t
n
o
C
(
I
T
R
O
P
E
R
N
O
T
A
R
E
N
U
M
E
R
ANNUAL REPORT 2020
i
s
t
h
g
R
f
o
e
u
a
V
l
d
e
s
p
a
L
/
d
e
t
i
e
f
r
o
F
-
-
-
-
-
-
-
d
e
c
n
u
o
n
n
a
y
n
a
p
m
o
C
e
h
t
r
e
t
f
/
d
e
t
s
e
V
s
t
h
g
R
f
o
e
u
a
V
i
l
i
s
t
h
g
R
f
o
r
e
b
m
u
N
5
d
e
s
p
a
L
/
d
e
t
i
e
f
r
o
F
⁴
d
e
s
i
c
r
e
x
E
$
i
s
t
h
g
R
f
o
r
e
b
m
u
N
³
d
e
s
i
c
r
e
x
E
/
d
e
t
s
e
V
²
e
t
a
D
g
n
i
t
s
e
V
f
o
r
e
b
m
u
N
s
t
h
g
R
i
¹
d
e
t
n
a
r
G
t
n
a
r
G
f
o
e
t
a
D
e
m
a
N
-
-
-
-
-
-
-
3
5
0
4
4
$
,
3
5
0
4
4
$
,
3
5
0
4
4
$
,
,
3
7
3
5
3
$
-
3
5
0
4
4
$
,
3
5
0
4
4
$
,
5
7
6
5
7
6
5
7
6
2
4
5
-
5
7
6
5
7
6
0
2
-
r
a
M
-
2
0
2
-
r
a
M
-
2
0
2
-
r
a
M
-
2
0
2
-
r
a
M
-
2
-
0
2
-
r
a
M
-
2
0
2
-
r
a
M
-
2
5
7
6
5
7
6
5
7
6
2
4
5
-
5
7
6
5
7
6
9
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
5
1
-
9
1
-
v
o
N
-
5
1
9
1
-
v
o
N
-
5
1
s
n
a
v
E
.
J
.
P
s
n
a
e
D
.
A
C
.
⁶
o
d
r
u
M
c
M
.
J
e
s
o
r
n
e
P
.
K
f
f
o
h
r
e
k
c
y
D
h
t
u
m
s
s
ü
S
.
.
R
C
O
A
y
e
d
o
h
T
J
.
D
l
e
d
d
S
i
.
.
S
M
.
n
o
i
t
a
r
e
n
u
m
e
r
D
E
N
f
o
t
r
a
p
a
s
a
d
e
t
n
a
r
g
s
t
h
g
i
r
e
r
a
h
s
n
i
)
t
r
o
p
e
r
i
s
h
t
f
o
e
t
a
d
e
h
t
o
t
p
u
d
n
a
0
2
Y
F
g
n
i
r
u
d
'
(
s
t
n
e
m
e
v
o
m
e
h
t
s
w
o
h
s
e
b
a
t
l
l
w
o
e
b
e
h
T
i
a
y
a
d
e
h
t
n
o
g
n
c
n
e
m
m
o
c
P
A
W
V
y
a
d
g
n
d
a
r
t
-
5
e
h
t
y
b
e
e
f
e
s
a
b
D
E
N
e
h
t
i
f
i
i
i
o
%
0
2
g
n
d
v
d
y
b
d
e
n
m
r
e
t
e
d
s
i
i
d
e
t
n
a
r
g
s
t
h
g
i
r
s
e
r
a
h
s
f
o
r
e
b
m
u
n
e
h
T
.
y
n
a
p
m
o
C
e
h
t
o
t
s
e
c
i
v
r
e
s
r
o
f
s
e
e
f
r
i
e
h
t
f
o
t
r
a
p
a
s
a
t
s
o
c
o
n
t
a
s
D
E
N
o
t
d
e
t
n
a
r
g
e
r
a
s
t
h
g
i
r
e
r
a
h
S
.
1
3
4
5
6
1
$
,
f
o
t
n
e
m
y
a
p
h
s
a
c
a
d
e
v
e
c
e
r
h
c
a
e
h
g
r
u
b
x
o
R
r
i
M
d
n
a
h
c
o
e
G
c
M
r
M
s
e
r
a
h
s
f
o
u
e
i
l
n
I
.
'
0
2
Y
F
n
i
s
t
h
g
i
r
e
r
a
h
s
f
o
t
n
a
r
g
a
e
v
e
c
e
r
i
i
t
o
n
d
d
e
r
o
f
e
r
e
h
t
y
e
h
t
,
9
1
0
2
r
e
b
m
e
v
o
N
4
1
n
o
d
r
a
o
B
e
h
t
m
o
r
f
d
e
r
i
t
e
r
h
g
r
u
b
x
o
R
r
M
d
n
a
h
c
o
e
G
c
M
r
M
.
)
1
3
6
2
5
6
$
.
(
s
t
l
u
s
e
r
y
r
a
n
m
i
i
l
e
r
p
9
1
'
Y
F
s
t
i
.
s
t
h
g
i
r
e
r
a
h
s
f
o
t
c
e
p
s
e
r
n
i
l
e
b
a
y
a
p
e
c
i
r
p
e
s
i
c
r
e
x
e
o
n
s
i
e
r
e
h
T
.
s
t
l
u
s
e
r
y
l
r
a
e
y
f
l
a
h
s
’
y
n
a
p
m
o
C
e
h
t
f
o
e
s
a
e
e
r
e
h
t
l
f
o
t
n
e
m
e
c
n
u
o
n
n
a
e
h
t
r
e
t
f
a
d
e
s
i
c
r
e
x
e
y
l
l
a
c
i
t
a
m
o
t
u
a
d
n
a
g
n
i
t
n
a
r
g
f
o
e
m
i
t
e
h
t
t
a
d
e
t
s
e
v
y
l
l
u
f
e
r
e
w
s
t
h
g
i
r
e
r
a
h
S
.
d
r
a
o
B
e
h
t
m
o
r
f
t
n
e
m
e
r
i
t
e
r
r
i
e
h
t
f
o
e
t
a
d
e
h
t
o
t
d
e
t
a
r
o
r
p
.
t
r
o
p
e
R
n
o
i
t
a
r
e
n
u
m
e
R
s
h
t
i
f
o
s
a
k
c
o
l
i
l
g
n
d
o
h
a
o
t
j
t
c
e
b
u
s
,
y
a
s
m
a
R
n
i
e
r
a
h
s
y
r
a
n
d
r
o
d
a
p
-
y
i
i
l
l
u
f
e
n
o
d
e
v
e
c
e
r
i
l
r
e
d
o
h
e
h
t
,
t
h
g
i
r
e
r
a
h
s
h
c
a
e
f
o
e
s
i
c
r
e
x
e
e
h
t
n
O
.
s
t
l
u
s
e
r
y
r
a
n
m
i
i
l
e
r
p
9
1
'
Y
F
s
t
i
d
e
c
n
u
o
n
n
a
y
n
a
p
m
o
C
e
h
t
r
e
t
f
i
a
y
a
d
e
h
t
n
o
g
n
c
n
e
m
m
o
c
d
o
i
r
e
p
y
a
d
g
n
d
a
r
t
i
5
e
h
t
o
t
e
c
n
e
r
e
f
e
r
y
b
d
e
t
a
u
c
a
c
1
3
6
2
5
6
$
s
a
w
.
l
l
t
h
g
i
r
e
r
a
h
s
h
c
a
e
f
l
o
e
u
a
v
e
h
T
.
n
o
i
t
a
r
e
n
u
m
e
r
0
2
Y
F
s
h
f
i
'
o
t
c
e
p
s
e
r
n
i
s
t
h
g
i
r
e
r
a
h
s
f
o
t
n
a
r
g
a
t
a
r
-
o
r
p
a
d
e
v
e
c
e
r
e
r
o
i
f
e
r
e
h
t
d
n
a
9
1
0
2
r
e
b
m
e
t
p
e
S
1
1
m
o
r
f
t
c
e
f
f
e
h
t
i
i
w
d
r
a
o
B
e
h
t
o
t
d
e
t
n
o
p
p
a
s
a
w
o
d
r
u
M
c
M
r
M
.
d
o
i
r
e
p
e
v
i
t
c
e
p
s
e
r
e
h
t
g
n
i
r
u
d
d
e
s
p
a
l
s
t
h
g
i
r
e
r
a
h
s
o
n
,
s
n
o
i
t
i
d
n
o
c
e
c
n
a
m
r
o
f
r
e
p
o
t
j
t
c
e
b
u
s
t
o
n
e
r
a
y
e
h
t
s
A
.
2
.
3
.
4
.
5
.
6
)
d
e
u
n
i
t
n
o
C
(
I
D
E
T
D
U
A
–
T
R
O
P
E
R
N
O
T
A
R
E
N
U
M
E
R
I
)
d
e
u
n
i
t
n
o
C
(
T
R
O
P
E
R
’
S
R
O
T
C
E
R
D
I
I
I
D
E
T
M
L
E
R
A
C
H
T
L
A
E
H
Y
A
S
M
A
R
52
RAMSAY HEALTH CARE LIMITED
i
s
t
h
g
R
f
o
r
e
b
m
u
N
t
s
o
P
d
e
s
i
c
r
e
x
E
/
d
e
t
s
e
V
l
d
e
H
s
t
h
g
R
i
0
2
0
2
e
n
u
J
0
3
0
2
0
2
e
n
u
J
0
3
t
a
.
s
w
o
l
l
o
f
s
a
s
i
s
e
i
t
r
a
p
d
e
t
a
e
r
l
r
i
e
h
t
g
n
d
u
c
n
l
i
i
,
P
M
K
h
c
a
e
y
b
,
y
l
l
a
c
i
i
f
e
n
e
b
r
o
y
l
t
c
e
r
i
d
n
i
r
o
y
l
t
c
e
r
i
d
,
l
d
e
h
y
n
a
p
m
o
C
e
h
t
n
i
i
s
e
r
a
h
s
y
r
a
n
d
r
o
r
e
v
o
s
t
h
g
i
r
f
o
r
e
b
m
u
n
e
h
t
n
i
'
0
2
Y
F
g
n
i
r
u
d
t
n
e
m
e
v
o
m
e
h
T
i
s
t
h
g
R
f
o
r
e
b
m
u
N
d
e
s
p
a
L
/
d
e
t
i
e
f
r
o
F
i
s
t
h
g
R
f
o
r
e
b
m
u
N
d
e
s
i
c
r
e
x
E
/
d
e
t
s
e
V
f
o
r
e
b
m
u
N
d
e
t
n
a
r
G
s
t
h
g
R
i
'
0
2
Y
F
l
d
e
H
s
t
h
g
R
i
d
e
l
t
t
e
S
y
t
i
u
q
E
i
/
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
9
1
0
2
y
u
J
1
l
t
a
i
s
t
h
g
R
e
r
a
h
S
e
m
a
N
s
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
6
7
0
9
8
1
,
7
7
5
0
8
1
,
2
7
8
7
3
1
,
2
7
3
5
1
,
8
3
9
3
1
,
-
-
-
-
-
-
-
-
-
7
2
1
,
2
3
7
6
8
0
5
,
0
1
6
7
3
,
-
2
7
3
0
1
,
5
7
6
5
7
6
5
7
6
2
4
5
-
5
7
6
5
7
6
-
-
6
1
2
8
1
,
3
4
8
8
2
,
4
4
1
,
2
1
-
-
5
7
6
5
7
6
5
7
6
2
4
5
-
5
7
6
5
7
6
-
-
4
8
7
,
1
5
-
2
2
9
,
1
3
2
7
3
5
1
,
2
7
3
0
1
,
-
-
-
-
-
-
-
-
-
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
i
s
t
h
g
R
e
r
a
h
S
s
n
a
e
D
.
.
A
C
o
d
r
u
M
c
M
.
J
e
s
o
r
n
e
P
.
K
h
t
u
m
s
s
ü
S
.
.
R
C
f
f
o
h
r
e
k
c
y
D
y
e
d
o
h
T
.
.
J
D
s
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
h
g
r
u
b
x
o
R
.
K
h
c
o
e
G
c
M
.
R
s
n
a
v
E
.
J
P
.
l
e
d
d
S
i
.
.
S
M
5
3
6
7
8
1
,
,
7
8
2
0
6
2
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
y
l
l
a
N
c
M
.
.
R
C
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
)
d
e
r
i
t
e
R
(
n
e
d
o
S
.
B
4
0
7
5
5
1
,
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
-
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
8
3
9
3
1
,
i
s
t
h
g
R
e
c
n
a
m
r
o
f
r
e
P
s
e
v
i
t
u
c
e
x
E
P
M
K
r
e
h
t
O
s
m
S
i
.
A
D
.
s
t
r
e
b
o
R
.
M
n
e
i
t
e
r
h
C
.
O
53
)
d
e
u
n
i
t
n
o
C
(
I
D
E
T
D
U
A
–
T
R
O
P
E
R
N
O
T
A
R
E
N
U
M
E
R
I
)
d
e
u
n
i
t
n
o
C
(
T
R
O
P
E
R
’
S
R
O
T
C
E
R
D
I
I
I
D
E
T
M
L
E
R
A
C
H
T
L
A
E
H
Y
A
S
M
A
R
ANNUAL REPORT 2020
t
a
d
e
H
l
0
2
0
2
e
n
u
J
0
3
e
g
n
a
h
C
t
e
N
r
e
h
t
O
l
e
a
S
/
e
s
a
h
c
r
u
P
s
a
d
e
v
e
c
e
R
i
¹
n
o
i
t
a
r
e
n
u
m
e
R
r
e
h
t
O
n
o
d
e
v
e
c
e
R
i
I
T
L
f
o
g
n
i
t
s
e
V
t
a
d
e
H
l
9
1
0
2
y
u
J
1
l
S
E
R
A
C
s
e
r
a
h
S
.
d
r
O
S
E
R
A
C
s
e
r
a
h
S
.
d
r
O
S
E
R
A
C
s
e
r
a
h
S
.
d
r
O
S
E
R
A
C
s
e
r
a
h
S
.
d
r
O
S
E
R
A
C
s
e
r
a
h
S
.
d
r
O
s
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
e
m
a
N
.
s
e
i
t
r
a
p
d
e
t
a
e
r
l
r
i
e
h
t
-
-
2
0
4
,
1
-
-
-
0
0
7
-
7
5
2
-
0
0
0
2
,
-
-
-
,
9
1
9
5
0
9
3
,
9
9
0
,
1
1
5
0
7
5
,
4
6
9
4
,
7
5
9
5
0
7
3
,
1
7
0
,
1
1
0
8
1
,
0
5
1
1
5
5
5
,
7
0
7
,
1
5
3
0
7
0
4
2
3
,
7
5
2
4
0
1
,
1
9
1
-
-
-
-
-
-
-
-
-
-
-
-
-
0
9
1
-
-
5
3
5
5
3
5
-
7
5
9
0
0
5
2
,
6
8
0
,
1
-
-
5
3
5
-
0
0
0
,
1
1
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
5
7
6
5
7
6
5
7
6
2
4
5
-
5
7
6
5
7
6
-
-
2
2
1
,
9
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
6
1
2
8
1
,
3
4
8
8
2
,
4
4
1
,
2
1
-
-
-
-
2
0
4
,
1
-
-
0
0
7
-
7
5
2
-
0
0
0
2
,
-
-
-
,
4
4
2
5
0
9
3
,
l
e
d
d
S
i
.
.
S
M
9
8
8
9
,
5
9
4
4
,
2
2
4
4
,
-
0
3
5
0
1
3
9
,
0
8
1
,
0
5
1
1
5
5
5
,
4
3
8
3
2
3
,
,
7
2
2
5
9
2
3
1
1
,
3
0
1
-
-
f
f
o
h
r
e
k
c
y
D
h
t
u
m
s
s
ü
S
.
.
R
C
s
n
a
e
D
.
A
.
C
²
o
d
r
u
M
c
M
.
J
³
e
s
o
r
n
e
P
.
K
s
r
o
t
c
e
r
i
D
e
v
i
t
u
c
e
x
E
-
n
o
N
s
e
v
i
t
u
c
e
x
E
P
M
K
r
e
h
t
O
y
l
l
a
N
c
M
.
.
R
C
⁶
n
e
d
o
S
.
B
⁴
h
g
r
u
b
x
o
R
.
K
⁵
h
c
o
e
G
c
M
.
R
s
t
r
e
b
o
R
.
M
n
e
i
t
e
r
h
C
.
O
s
m
S
i
.
A
D
.
y
e
d
o
h
T
.
.
J
D
s
n
a
v
E
.
J
P
.
r
o
P
M
K
y
n
a
y
b
y
l
l
i
l
a
n
m
o
n
d
e
h
e
r
e
w
s
e
r
a
h
s
o
N
.
s
e
i
t
r
a
p
d
e
t
a
e
r
l
r
i
e
h
t
g
n
d
u
c
n
i
l
i
,
P
M
K
h
c
a
e
y
b
y
n
a
p
m
o
C
e
h
t
f
o
y
t
i
u
q
e
e
h
t
n
i
’
0
2
Y
F
g
n
i
r
u
d
s
t
n
e
m
e
v
o
m
d
n
a
s
g
n
d
o
h
e
h
t
l
i
s
e
n
l
i
l
t
u
o
w
o
e
b
e
b
a
t
e
h
T
l
.
t
n
e
m
y
a
p
I
T
S
9
1
'
Y
F
s
h
f
i
o
t
n
e
n
o
p
m
o
c
y
t
i
u
q
e
e
h
t
o
t
e
t
a
e
r
y
l
l
l
a
N
c
M
r
M
r
o
f
s
e
r
a
h
s
e
h
T
.
i
l
n
a
P
s
t
h
g
R
e
r
a
h
S
s
D
E
N
e
h
t
f
o
s
m
r
e
t
e
h
t
h
t
i
w
e
c
n
a
d
r
o
c
c
a
n
i
d
e
t
n
a
r
g
s
t
h
g
i
r
e
r
a
h
s
f
o
e
s
i
c
r
e
x
e
n
o
p
u
s
D
E
N
o
t
d
e
t
a
c
o
l
l
a
s
e
r
a
h
s
y
r
a
n
d
r
o
s
e
d
u
c
n
l
i
I
i
t
n
e
m
t
n
o
p
p
a
s
h
f
i
o
e
t
a
d
e
h
t
l
m
o
r
f
e
b
a
t
e
v
o
b
a
e
h
t
n
i
i
d
e
d
v
o
r
p
e
r
a
s
l
i
i
a
t
e
d
g
n
d
o
h
e
r
a
h
s
l
’
s
o
d
r
u
M
c
M
r
M
.
9
1
0
2
r
e
b
m
e
t
p
e
S
1
1
n
o
d
r
a
o
B
e
h
t
o
t
d
e
t
n
o
p
p
a
s
a
w
o
d
r
u
M
c
M
i
r
M
.
t
n
e
m
e
r
i
t
e
r
i
s
h
f
o
e
t
a
d
e
h
t
l
l
i
t
n
u
p
u
e
b
a
t
e
v
o
b
a
e
h
t
n
i
i
d
e
d
v
o
r
p
e
r
a
s
l
i
i
a
t
e
d
g
n
d
o
h
e
r
a
h
s
l
.
t
n
e
m
e
r
i
t
e
r
i
s
h
f
o
e
t
a
d
e
h
t
l
l
i
t
n
u
p
u
e
b
a
t
e
v
o
b
a
e
h
t
n
i
i
d
e
d
v
o
r
p
e
r
a
s
l
i
i
a
t
e
d
g
n
d
o
h
e
r
a
h
s
l
’
s
h
g
r
u
b
x
o
R
r
M
.
9
1
0
2
r
e
b
m
e
v
o
N
4
1
n
o
d
r
a
o
B
e
h
t
m
o
r
f
d
e
r
i
t
e
r
h
g
r
u
b
x
o
R
r
M
’
s
h
c
o
e
G
c
M
r
M
.
9
1
0
2
r
e
b
m
e
v
o
N
4
1
n
o
d
r
a
o
B
e
h
t
m
o
r
f
d
e
r
i
t
e
r
h
c
o
e
G
c
M
r
M
.
t
n
e
m
e
r
i
t
e
r
i
s
h
f
o
e
t
a
d
e
h
t
l
l
i
t
n
u
p
u
e
b
a
t
e
v
o
b
a
e
h
t
n
i
i
d
e
d
v
o
r
p
e
r
a
s
l
i
’
a
t
e
d
s
n
e
d
o
S
r
M
.
9
1
0
2
r
e
b
m
e
c
e
D
1
3
n
o
d
e
r
i
t
e
r
n
e
d
o
S
r
M
i
t
n
e
m
t
n
o
p
p
a
r
e
h
f
o
e
t
a
d
e
h
t
l
m
o
r
f
e
b
a
t
e
v
o
b
a
e
h
t
n
i
i
d
e
d
v
o
r
p
e
r
a
s
l
i
i
a
t
e
d
g
n
d
o
h
e
r
a
h
s
l
’
s
e
s
o
r
n
e
P
s
M
.
0
2
0
2
h
c
r
a
M
i
1
n
o
d
r
a
o
B
e
h
t
o
t
d
e
t
n
o
p
p
a
s
a
w
e
s
o
r
n
e
P
s
M
.
1
.
2
.
3
.
4
.
5
.
6
)
d
e
u
n
i
t
n
o
C
(
I
D
E
T
D
U
A
–
T
R
O
P
E
R
N
O
T
A
R
E
N
U
M
E
R
I
i
l
s
g
n
d
o
h
e
r
a
h
S
P
M
K
-
3
8
.
)
d
e
u
n
i
t
n
o
C
(
T
R
O
P
E
R
’
S
R
O
T
C
E
R
D
I
I
I
D
E
T
M
L
E
R
A
C
H
T
L
A
E
H
Y
A
S
M
A
R
54
RAMSAY HEALTH CARE LIMITED
RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
REMUNERATION REPORT – AUDITED (Continued)
8.4 Transactions with KMP
LOANS TO KMP & THEIR RELATED PARTIES
There were no loans outstanding to KMPs and their related parties, at any time in FY'20.
55
ANNUAL REPORT 2020RAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
DIRECTORS’ MEETINGS
The number of meetings of Directors (including meetings of committees of Directors) held during the year and the numbers of meetings
attended by each Director were as follows:
Board1
Audit Committee
Risk Management
Committee
People &
Remuneration
Committee
Nomination &
Governance
Committee
Attended
(Eligible to attend)
Attended
(Eligible to attend)
Attended
(Eligible to attend)
Attended
(Eligible to attend)
Attended
(Eligible to attend)
C.A. Deans²
P.J. Evans
J. McMurdo³
C.R. McNally
K.L.C. Penrose⁴
M.S. Siddle
C. Süssmuth Dyckerhoff
D.I. Thodey AO
R.H. McGeoch AO⁵
K.C.D. Roxburgh⁵
B.R. Soden⁶
13 (13)
13 (13)
11 (11)
13 (13)
8 (8)
13 (13)
10 (13)
12 (13)
3 (4)
4 (4)
2 (2)
6 (6)
3 (4)
1 (1)
6 (6)
4 (4)
4 (4)
3 (4)
3 (3)
2 (2)
7 (7)
7 (7)
5 (7)
2 (3)
2 (2)
4 (4)
4 (4)
2 (2)
2 (2)
Includes special board meetings.
1
2 Ms Alison Deans was appointed as Chairman of the People and Remuneration Committee in November 2019 and as a member of the Nomination and Governance Committee in
November 2019.
3 Mr James McMurdo was appointed to the Board on 11 September 2019 and was appointed as a member of the Audit Committee in November 2019.
4 Ms Karen Penrose was appointed to the Board on 1 March 2020 and was appointed as a member of the Audit Committee in March 2020.
5 Mr Rod McGeoch and Mr Kerry Roxburgh retired as Directors at the close of the 2019 AGM on 14 November 2019.
6 Mr Bruce Soden stepped down as Director of the Company with effect from 12 September 2019.
COMMITTEES
The Company has the following four committees:
Committee
Audit Committee
Directors who are members
Ms Penrose (C), Mr Evans and Mr McMurdo
Risk Management Committee
Mr Evans (C), Dr Süssmuth Dyckerhoff and Ms Penrose
People and Remuneration Committee
Ms Deans (C), Mr Thodey and Mr Siddle
Nomination and Governance Committee
Mr Thodey AO (C), Mr Siddle and Ms Deans
(C) : Designates the chairman of the committee
AUDITORS’ INDEPENDENCE DECLARATION
The written Auditors’ Independence Declaration in relation to the audit of the financial report has been included at page 56 and forms part
of this report.
INDEMNIFICATION OF AUDITOR
As part of the Company’s terms of engagement with Ernst & Young, the Company has agreed to indemnify Ernst & Young against
certain liabilities to third parties arising from their engagement as auditor. The indemnity does not extend to any liability resulting from a
negligent, wrongful or wilful act or omission by Ernst & Young.
56
RAMSAY HEALTH CARE LIMITEDRAMSAY HEALTH CARE LIMITED
DIRECTORS’ REPORT (Continued)
ROUNDING
The amounts contained in this report and in the financial report have been rounded off to the nearest hundred thousand unless otherwise
specified under the option available to the Company under ASIC Corporations (Rounding in Financial / Directors’ Reports) Instrument
2016/191. The Company is an entity to which the Instrument applies.
ENVIRONMENTAL REGULATION & PERFORMANCE
The consolidated entity holds licences from the Environment Protection Regulatory Bodies applicable to Hospitals for the maintenance of
a safe environment. The Directors are not aware of any breaches of these licences.
NON-AUDIT SERVICES
The following non-audit services were provided by the entity’s auditor, Ernst & Young. The Directors are satisfied that the provision of
non-audit services is compatible with the general standard of independence for auditors imposed by the Corporations Act 2001. The
nature and scope of each type of non-audit service provided means that auditor independence was not compromised.
Ernst & Young received or are due to receive the following amounts for the provision of non-audit services:
Tax services
Other services
$1,235,116
$213,651
Refer to Note 21 for further information.
Signed in accordance with a resolution of the Directors.
M.S. SIDDLE
Chairman
Sydney, 8 September 2020
C.R. McNALLY
Managing Director
57
ANNUAL REPORT 2020
Ernst & Young
200 George Street
Sydney NSW 2000 Australia
GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555
Fax: +61 2 9248 5959
ey.com/au
Auditor’s Independence Declaration to the Directors of Ramsay Health
Care Limited
As lead auditor for the audit of the financial report of Ramsay Health Care Limited for the
financial year ended 30 June 2020, I declare to the best of my knowledge and belief, there
have been:
a) no contraventions of the auditor independence requirements of the Corporations Act
2001 in relation to the audit; and
b) no contraventions of any applicable code of professional conduct in relation to the
audit.
This declaration is in respect of Ramsay Health Care Limited and the entities it controlled
during the financial year.
Ernst & Young
Douglas Bain
Partner
8 September 2020
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
58
RAMSAY HEALTH CARE LIMITED
Ernst & Young
200 George Street
Sydney NSW 2000 Australia
GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555
Fax: +61 2 9248 5959
ey.com/au
Independent Auditor's Report to the Members of Ramsay Health Care
Limited
Report on the Audit of the Financial Report
Opinion
We have audited the financial report of Ramsay Health Care Limited (the Company) and its subsidiaries
(collectively the Group), which comprises the consolidated statement of financial position as at 30 June
2020, the consolidated income statement, consolidated statement of comprehensive income,
consolidated statement of changes in equity and consolidated statement of cash flows for the year then
ended, notes to the financial statements, including a summary of significant accounting policies, and the
directors' declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations Act
2001, including:
a)
b)
giving a true and fair view of the consolidated financial position of the Group as at 30 June 2020
and of its consolidated financial performance for the year ended on that date; and
complying with Australian Accounting Standards and the Corporations Regulations 2001.
Basis for Opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under
those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial
Report section of our report. We are independent of the Group in accordance with the auditor
independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting
Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants
(including Independence Standards) (the Code) that are relevant to our audit of the financial report in
Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for
our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our
audit of the financial report of the current year. These matters were addressed in the context of our audit
of the financial report as a whole, and in forming our opinion thereon, but we do not provide a separate
opinion on these matters. For each matter below, our description of how our audit addressed the matter
is provided in that context.
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
59
ANNUAL REPORT 2020
We have fulfilled the responsibilities described in the Auditor’s Responsibilities for the Audit of the
Financial Report section of our report, including in relation to these matters. Accordingly, our audit
included the performance of procedures designed to respond to our assessment of the risks of material
misstatement of the financial report. The results of our audit procedures, including the procedures
performed to address the matters below, provide the basis for our audit opinion on the accompanying
financial report.
Why significant
How our audit addressed the key audit matter
1. Carrying value of goodwill
Our audit procedures included the following:
As disclosed in Note 13 of the financial report and in
accordance with the requirements of Australian
Accounting Standards, the Group performed an
annual impairment review of the Australian, UK,
French and Nordics cash generating units (“CGUs”)
to determine whether the recoverable value of these
assets exceeds their carrying amount at 30 June
2020.
A value in use model was used to calculate the
recoverable amount of each cash generating unit
(“CGU”).
As disclosed in Note 9 and Note 13 of the financial
report, the Group has also finalised the Purchase
Price Allocation relating to the November 2018
acquisition of Capio AB, including the allocation of
goodwill to the France and Nordic CGUs.
This matter was considered a Key Audit Matter due
to the extent of audit effort and judgement required
to assess the reasonableness of the forecast cash
flows, growth rates, discount rates and terminal
growth rates used by the Group in undertaking the
impairment review.
Assessed whether the methodology used by the Group met
the requirements of Australian Accounting Standards.
For the Group’s value in use models, we:
tested the mathematical accuracy of the cash flow
models;
assessed the basis of preparing cash flow forecasts,
considering the accuracy of previous forecasts and
budgets and current trading performance and the
impact of COVID-19;
assessed the appropriateness of other key
assumptions such as the discount rates and terminal
growth rates with reference to publicly available
information on comparable companies in the industry
and markets in which the Group operates; and
performed sensitivity analyses and evaluated whether
a reasonably possible change in assumptions could
cause the carrying amount of the cash generating unit
to exceed its recoverable amount.
We involved valuation specialists in performing these
procedures over the value in use models.
For the finalisation of the Capio AB Purchase Price
Allocation we:
Reviewed the allocation of goodwill to the Group CGUs
in accordance with the requirements of Australian
Accounting Standards.
Reviewed Management’s assessment of, and
accounting for, the fair value adjustments required to
be applied to acquired assets and liabilities;
Assessed the suitability of the methodologies used in
third-party valuations utilised by Management in their
determination of the fair value of acquired assets and
liabilities; and
Assessed the qualifications, competence and
objectivity of the third-party valuers.
We involved valuation specialists in performing these
procedures over the finalisation of the Capio AB Purchase
Price Allocation.
We evaluated the adequacy of the related disclosures in the
financial report including those made with respect to
judgements and estimates.
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
60
RAMSAY HEALTH CARE LIMITED
Why significant
How our audit addressed the key audit matter
2. Provision for insurance
Our audit procedures included the following:
As disclosed in Note 15(b) of the financial report,
the insurance provision covers deductibles arising
under insurance policies, including potential
uninsured claims. Significant judgement is required
in its determination due to the uncertainty in
predicting future claims arising from past events.
The Group engages a third-party actuary to assess
the carrying value at each reporting date. This
assessment involves evaluating assumptions in
relation to ultimate outcomes on individual claims,
claims handling costs and discount rates.
This matter was considered a Key Audit Matter due
to the level of judgement required to estimate the
value of the liability.
We assessed the key assumptions adopted by the actuary
and used by the Group to determine the value of the
provision. Specifically, we have reviewed the assumptions
compared to industry practice, potential known claims and
actual historical claims.
We assessed the competence, qualifications and
objectivity of the independent actuary the Group used.
As the completeness of these provisions relies on specific
claims information, we have reviewed and tested the
Group’s processes for capturing and recording the data.
We evaluated the adequacy of the disclosures relating to
the provision in the financial report, including those made
with respect to judgements and estimates.
Given the specialist nature of the calculation performed to
value the provision, our actuarial specialists were involved in
the assessment of the valuation model and key assumptions.
Information Other than the Financial Report and Auditor’s Report Thereon
The directors are responsible for the other information. The other information comprises the information
included in the Company’s 2020 Annual Report but does not include the financial report and our auditor’s
report thereon.
Our opinion on the financial report does not cover the other information and accordingly we do not
express any form of assurance conclusion thereon, with the exception of the Remuneration Report and
our related assurance opinion.
In connection with our audit of the financial report, our responsibility is to read the other information and,
in doing so, consider whether the other information is materially inconsistent with the financial report or
our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this other
information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Directors for the Financial Report
The directors of the Company are responsible for the preparation of the financial report that gives a true
and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for
such internal control as the directors determine is necessary to enable the preparation of the financial
report that gives a true and fair view and is free from material misstatement, whether due to fraud or
error.
In preparing the financial report, the directors are responsible for assessing the Group’s ability to
continue as a going concern, disclosing, as applicable, matters relating to going concern and using the
going concern basis of accounting unless the directors either intend to liquidate the Group or to cease
operations, or have no realistic alternative but to do so.
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
61
ANNUAL REPORT 2020
Auditor's Responsibilities for the Audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free
from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes
our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit
conducted in accordance with the Australian Auditing Standards will always detect a material
misstatement when it exists. Misstatements can arise from fraud or error and are considered material if,
individually or in the aggregate, they could reasonably be expected to influence the economic decisions of
users taken on the basis of this financial report.
As part of an audit in accordance with the Australian Auditing Standards, we exercise professional
judgment and maintain professional scepticism throughout the audit. We also:
•
•
•
•
•
•
Identify and assess the risks of material misstatement of the financial report, whether due to fraud
or error, design and perform audit procedures responsive to those risks, and obtain audit evidence
that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a
material misstatement resulting from fraud is higher than for one resulting from error, as fraud
may involve collusion, forgery, intentional omissions, misrepresentations, or the override of
internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Group’s internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting
estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and,
based on the audit evidence obtained, whether a material uncertainty exists related to events or
conditions that may cast significant doubt on the Group’s ability to continue as a going concern. If
we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s
report to the related disclosures in the financial report or, if such disclosures are inadequate, to
modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our
auditor’s report. However, future events or conditions may cause the Group to cease to continue as
a going concern.
Evaluate the overall presentation, structure and content of the financial report, including the
disclosures, and whether the financial report represents the underlying transactions and events in a
manner that achieves fair presentation.
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or
business activities within the Group to express an opinion on the financial report. We are
responsible for the direction, supervision and performance of the Group audit. We remain solely
responsible for our audit opinion.
We communicate with the directors regarding, among other matters, the planned scope and timing of the
audit and significant audit findings, including any significant deficiencies in internal control that we
identify during our audit.
We also provide the directors with a statement that we have complied with relevant ethical requirements
regarding independence, and to communicate with them all relationships and other matters that may
reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate
threats or safeguards applied.
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
62
RAMSAY HEALTH CARE LIMITED
From the matters communicated to the directors, we determine those matters that were of most
significance in the audit of the financial report of the current year and are therefore the key audit
matters. We describe these matters in our auditor’s report unless law or regulation precludes public
disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should
not be communicated in our report because the adverse consequences of doing so would reasonably be
expected to outweigh the public interest benefits of such communication.
Report on the Audit of the Remuneration Report
Opinion on the Remuneration Report
We have audited the Remuneration Report included in pages 28 to 53 of the directors' report for the year
ended 30 June 2020.
In our opinion, the Remuneration Report of Ramsay Health Care Limited for the year ended 30 June
2020, complies with section 300A of the Corporations Act 2001.
Responsibilities
The directors of the Company are responsible for the preparation and presentation of the Remuneration
Report in accordance with section 300A of the Corporations Act 2001. Our responsibility is to express an
opinion on the Remuneration Report, based on our audit conducted in accordance with Australian
Auditing Standards.
Ernst & Young
Douglas Bain
Partner
Sydney
8 September 2020
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
63
ANNUAL REPORT 2020
RAMSAY HEALTH CARE LIMITED
DIRECTORS' DECLARATION
CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 30 JUNE 2020
In accordance with a resolution of the Directors of Ramsay Health Care Limited, we declare that:
In the opinion of the Directors:
(a)
the consolidated financial statements and notes of Ramsay Health Care Limited are in accordance with the
Corporations Act 2001, including:
(i) giving a true and fair view of the consolidated entity’s financial position as at 30 June 2020 and of its performance for the year
ended on that date; and
(ii) complying with Accounting Standards (including the Australian Accounting Interpretations) and the Corporations Regulations 2001.
(b) the consolidated financial statements and notes also comply with International Financial Reporting Standards as disclosed in the
Overview note.
(c)
there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
(d)
this declaration has been made after receiving the declarations required to be made to the Directors in accordance with
section 295A of the Corporations Act 2001 for the financial year ended 30 June 2020.
(e) as at the date of this declaration, there are reasonable grounds to believe that the members of the Closed Group identified in
Note 22 will be able to meet any obligations or liabilities to which they are or may become subject, by virtue of the Deed of
Cross Guarantee.
On behalf of the Board
M.S. SIDDLE
Chairman
Sydney, 8 September 2020
C.R. McNALLY
Managing Director
Diluted earnings per share (after CARES dividend)
130.5
258.9
Basic earnings per share (after CARES dividend)
131.0
260.5
The above Consolidated Income Statement should be read in conjunction with the accompanying notes. The Directors
note that the 2020 results include the impact of accounting for AASB16 Leases, whilst the 2019 results were prepared
under the previous lease accounting standard requirements. Refer to the Overview section for further information.
Revenue from contracts with customers
12,160.3
11,552.8
Interest income
Other income - income from government grants
Other income - income from the sale of development assets
Other income - net profit on disposal of non-current assets
Total revenue and other income
Employee benefit and contractor costs
Overview,3
Share of profit of joint venture
15a
Occupancy costs
Service costs
Medical consumables and supplies
Depreciation, amortisation and impairment
Cost of development assets sold
Total expenses, excluding finance costs
Profit before tax and finance costs
Finance costs
Profit before income tax
Income tax
Net profit for the year
Attributable to non-controlling interests
Attributable to owners of the parent
Earnings per share (cents per share)
2020
$m
2019
$m
12,421.5
11,596.0
12.7
235.2
2.1
11.2
(7,020.4)
(551.4)
(315.0)
(2,723.1)
(930.7)
(6.8)
16.1
890.2
466.2
(157.0)
309.2
25.2
284.0
309.2
6.7
-
29.9
6.6
(6,228.3)
(942.9)
(323.4)
(2,592.2)
(486.2)
(19.4)
19.1
1,022.7
(175.9)
846.8
(274.4)
572.4
26.9
545.5
572.4
Overview, 3
(11,547.4)
(10,592.4)
Overview, 3
(424.0)
Note
2a
2b
14
5
5
64
RAMSAY HEALTH CARE LIMITED
CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 30 JUNE 2020
Revenue from contracts with customers
Interest income
Other income - income from government grants
Other income - income from the sale of development assets
Other income - net profit on disposal of non-current assets
Total revenue and other income
Employee benefit and contractor costs
Occupancy costs
Service costs
Medical consumables and supplies
Depreciation, amortisation and impairment
Cost of development assets sold
Total expenses, excluding finance costs
Note
2a
2b
Overview,3
Overview, 3
Share of profit of joint venture
15a
Profit before tax and finance costs
Finance costs
Profit before income tax
Income tax
Net profit for the year
Attributable to non-controlling interests
Attributable to owners of the parent
Earnings per share (cents per share)
Basic earnings per share (after CARES dividend)
Diluted earnings per share (after CARES dividend)
14
5
5
2020
$m
2019
$m
12,160.3
11,552.8
12.7
235.2
2.1
11.2
12,421.5
(7,020.4)
(551.4)
(315.0)
(2,723.1)
(930.7)
(6.8)
(11,547.4)
16.1
890.2
466.2
(157.0)
309.2
25.2
284.0
309.2
6.7
-
29.9
6.6
11,596.0
(6,228.3)
(942.9)
(323.4)
(2,592.2)
(486.2)
(19.4)
(10,592.4)
19.1
1,022.7
(175.9)
846.8
(274.4)
572.4
26.9
545.5
572.4
131.0
260.5
130.5
258.9
Overview, 3
(424.0)
The above Consolidated Income Statement should be read in conjunction with the accompanying notes. The Directors
note that the 2020 results include the impact of accounting for AASB16 Leases, whilst the 2019 results were prepared
under the previous lease accounting standard requirements. Refer to the Overview section for further information.
65
ANNUAL REPORT 2020
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
AS AT 30 JUNE 2020
Net profit for the year
Items that will not be reclassified to net profit
Actuarial (loss) on defined employee benefit obligation
Items that may be subsequently reclassified to net profit
Cash flow hedges
(Loss) taken to equity
Transferred to Income Statement
Net change in cost of hedging
Net (loss) on bank loan designated as a hedge of a net
Investment
Foreign currency translation
Income tax relating to components of other comprehensive
(expense)/income
Other comprehensive income for the year, net of tax
Total comprehensive income for the year
Attributable to non-controlling interests
Attributable to the owners of the parent
2020
$m
2019
$m
309.2
572.4
(10.2)
(88.8)
(5.0)
12.3
1.4
(26.3)
20.9
(0.8)
(7.7)
301.5
27.3
274.2
301.5
(34.7)
(2.7)
(4.4)
(28.0)
59.6
29.3
(69.7)
502.7
(0.8)
503.5
502.7
The above Consolidated Statement of Comprehensive Income should be read in conjunction with the accompanying
notes.
66
RAMSAY HEALTH CARE LIMITED
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2020
ASSETS
Current assets
Cash and cash equivalents
Trade and other receivables
Inventories
Income tax receivable
Prepayments
Other current assets
Assets classified as held for sale
Total current assets
Non-current assets
Other financial assets
Investments in joint venture
Property, plant and equipment
Right of use assets
Intangible assets
Deferred tax asset
Prepayments
Receivables
Total non-current assets
TOTAL ASSETS
LIABILITIES
Current liabilities
Trade and other creditors
Loans and borrowings
Lease liabilities
Derivative financial instruments
Provisions
Income tax payable
Total current liabilities
Non-current liabilities
Loans and borrowings
Lease liabilities
Provisions
Defined employee benefit obligation
Derivative financial instruments
Other creditors
Deferred tax liability
Total non-current liabilities
TOTAL LIABILITIES
NET ASSETS
EQUITY
Issued capital
Treasury shares
Convertible Adjustable Rate Equity Securities (CARES)
Other reserves
Retained earnings
Parent interests
Non-controlling interests
TOTAL EQUITY
Note
7a
8a
8b
14
15a
Overview,10
Overview,11
12
Overview,14
8a
8c
7b
Overview,7c
7d
Overview,15b
14
7b
Overview,7c
Overview,15b
15d
7d
14
6
6
6
Overview
2020
$m
2019
$m
1,503.7
1,916.9
411.0
14.6
175.4
39.2
4,060.8
-
4,060.8
82.6
245.8
4,447.2
4,477.9
4,246.1
409.1
11.1
78.1
13,997.9
18,058.7
3,203.5
32.3
347.8
6.2
133.7
49.4
3,772.9
4,195.5
4,941.4
390.0
222.9
45.1
24.3
230.7
10,049.9
13,822.8
745.5
1,589.5
344.8
19.3
177.0
26.5
2,902.6
16.6
2,919.2
62.7
270.3
4,642.8
-
4,263.3
390.5
11.3
79.7
9,720.6
12,639.8
2,374.7
34.0
73.1
18.6
183.2
60.2
2,743.8
5,209.4
278.1
775.9
215.3
43.8
16.5
333.9
6,872.9
9,616.7
4,235.9
3,023.1
2,197.6
(78.2)
252.2
(51.0)
1,431.9
3,752.5
483.4
4,235.9
713.5
(82.1)
252.2
(33.2)
1,693.3
2,543.7
479.4
3,023.1
The above Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes.
The Directors note that the 30 June 2020 balances include the impact of accounting for AASB16 Leases, whilst the 30
June 2019 balances were prepared under the previous lease accounting standard requirements. Refer to the Overview
section for further information.
67
ANNUAL REPORT 2020
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2020
Issued
Capital
(Note
6.1)
$m
713.5
Treasury
Shares
(Note
6.2)
$m
(76.8)
(Note
6.3)
$m
252.2
CARES
Other
Reserves
Retained
Earnings
Non-
controlling
interests
Total
$m
(26.2)
$m
1,494.3
$m
90.4
$m
2,447.4
-
-
-
-
(1.1)
-
(1.1)
713.5
(76.8)
252.2
(26.2)
1,493.2
90.4
2,446.3
-
-
-
-
-
-
-
-
(21.9)
16.6
-
-
-
-
-
-
-
-
(5.4)
508.9
(0.8)
502.7
-
(308.8)
(12.5)
(321.3)
-
(16.6)
15.0
-
-
-
-
-
-
-
-
(21.9)
-
15.0
402.3
402.3
As at 1 July 2018
AASB 9 Financial
Instruments adjustment
Note
As at 1 July 2018 -
Restated
Total Comprehensive
Income
Dividends paid
Shares purchased for
executive performance
share plan
Treasury shares
vesting to employees
Share based payment
expense for employees
Issue of share capital in
subsidiaries to non-
controlling interest
As at 30 June 2019
713.5
(82.1)
252.2
(33.2)
1,693.3
479.4
3,023.1
As at 1 July 2019
713.5
(82.1)
252.2
(33.2)
1,693.3
479.4
3,023.1
AASB 16 Leases
adjustment
Overview
-
-
-
-
(218.9)
-
(218.9)
As at 1 July 2019 -
Restated
Total Comprehensive
Income
Dividends paid
Shares purchased for
executive performance
share plan
Treasury shares
vesting to employees
Issue of share capital
(net of transaction
costs)
Share based payment
expense for employees
Acquisition of
subsidiary/non-
controlling interest
713.5
(82.1)
252.2
(33.2)
1,474.4
479.4
2,804.2
-
-
-
-
1,484.1
-
-
-
-
(9.8)
13.7
-
-
-
-
-
-
-
-
-
-
(5.8)
280.0
27.3
301.5
-
-
(13.7)
-
1.3
0.4
(322.5)
(12.6)
(335.1)
-
-
-
-
-
-
-
(9.8)
-
-
1,484.1
-
1.3
(10.7)
(10.3)
As at 30 June 2020
2,197.6
(78.2)
252.2
(51.0)
1,431.9
483.4
4,235.9
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.
68
RAMSAY HEALTH CARE LIMITED
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2020
Cash flows from operating activities
Receipts from customers
Receipts of governments grants
Payments to suppliers and employees
Income tax paid
Finance costs
Note
2020
$m
2019
$m
12,433.8
235.2
(10,366.1)
(203.4)
(418.8)
11,253.2
-
(9,938.1)
(253.0)
(158.8)
Net cash flows from operating activities
7a
1,680.7
903.3
Cash flows from investing activities
Purchase of property, plant and equipment
Proceeds from sale of businesses and non – current assets
Interest and dividends received
Business combinations, net of cash received
Acquisition of investments and purchase of non-controlling interests
9
Net cash flows used in investing activities
Cash flows from financing activities
Dividends paid to ordinary shareholders of the parent
Dividends paid to non-controlling interests
Repayment of lease principal (2019: Repayment of finance lease principal) Overview
Purchase of ordinary shares
Proceeds from borrowings
Repayment of borrowings
Proceeds from share issue (net of transaction costs)
Proceeds from non-controlling interests for share issue
Costs of refinancing
Net cash flows (used in) / from financing activities
Net increase / (decrease) in cash and cash equivalents
Net foreign exchange differences on cash held
Cash and cash equivalents at beginning of year
(680.6)
34.6
47.3
(25.4)
(31.9)
(656.0)
(322.5)
(12.6)
(323.8)
(9.8)
1,182.2
(2,222.3)
1,476.9
-
-
(231.9)
792.8
(34.6)
745.5
Cash and cash equivalents at end of year
7a
1,503.7
(593.8)
140.0
9.0
(1,307.5)
-
(1,752.3)
(308.8)
(12.5)
(80.2)
(21.9)
2,758.6
(1,895.0)
-
396.9
(25.1)
812.0
(37.0)
11.9
770.6
745.5
The above Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes. The
Directors note that the 2020 year end results include the impact of accounting for AASB16 Lease, whilst the 2019 year
end results were prepared under the previous lease accounting standard requirements. Refer to the Overview section for
further information.
69
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
OVERVIEW
The consolidated financial report of Ramsay Health Care Limited (‘the Group’) for the year ended 30 June 2020 was
authorised for issue on 8 September 2020 in accordance with a resolution of the Directors. Ramsay Health Care Limited is
a for profit company limited by shares incorporated in Australia whose shares are publicly traded on the Australian Securities
Exchange. The nature of the operations and principal activities of the Group are described in the Director’s Report.
(a) Basis of preparation
This general purpose financial report:
-
-
-
has been prepared in accordance with Australian Accounting Standards, other authoritative pronouncements of the
Australian Accounting Standard Board (AASB) and the Corporations Act 2001;
has been prepared on the basis of historical cost, except for derivative financial instruments, listed investments,
assets held for sale and the assets and liabilities recognised through business combinations which have been
measured at fair value;
complies with International Financial Reporting Standards as issued by the International Accounting Standards
Board;
is presented in Australian Dollars;
-
- where necessary, and as a result of a change in the classification of certain revenues and expenses during the
current year, comparative amounts in the consolidated income statement, and associated notes have been
reclassified for consistency with presentation in the current period;
presents all values as rounded to the nearest hundred thousand dollars, unless otherwise stated under the option
available under ASIC Corporations (Rounding in Financial / Directors’ Reports) Instrument 2016/191;
does not early adopt any Australian Accounting Standards and Interpretations issued or amended but are not yet
effective.
-
-
(b) New and amended accounting standards and interpretations, effective 1 July 2019
The Group applied, for the first time, AASB16 Leases and AASB Interpretation 23 Uncertainty over Income Tax Treatments.
The nature and effect of these changes are disclosed below.
AASB16: Leases
Effective for Ramsay, from 1 July 2019, AASB16 Leases has replaced AASB117 Leases. AASB16 provides a single lessee
accounting model, requiring the recognition of assets and liabilities for all leases, together with options to exclude leases
where the lease term is 12 months or less, or where the underlying asset is of low value. AABS16 substantially carries
forward the lessor accounting in AASB117, with the distinction between operating leases and finance leases being retained.
The Group does not have significant leasing activities acting as a lessor.
(a) Transition Method and Practical Expedients Utilised
The Group adopted AASB16 using the modified retrospective approach, with recognition of transitional adjustments on the
date of initial application, being 1 July 2019, and comparatives have not been restated, as permitted under the specific
transitional provisions in the standard. The reclassifications and adjustments arising from the new leasing rules are therefore
recognised in the opening Statement of Financial Position as at 1 July 2019.
AASB16 provides for certain optional practical expedients, including those related to the initial adoption of the standard. The
Group applied the following practical expedients when applying AASB16 to leases previously classified as operating leases
under AASB117:
Apply a single discount rate to a portfolio of leases with reasonably similar characteristics;
Exclude initial direct costs from the measurement of right of use assets at the date of initial application for leases where
the right of use asset was determined as if AASB16 had been applied since the commencement date;
Reliance on previous assessments on whether leases are onerous as opposed to preparing an impairment review under
AASB136 Impairment of Assets as at the date of initial application;
Applied the use of hindsight in determining the lease term where the contract contains options to extend or terminate the
lease; and
Applied the exemption not to recognise right of use assets and liabilities for leases with less than 12 months of lease
term remaining as of the date of initial application.
As a lessee, the Group previously classified leases as operating or finance leases based on its assessment of whether the
lease transferred substantially all of the risks and rewards of ownership. Under AASB16, the Group recognises right of use
assets and lease liabilities for most leases. However, the Group has elected not to recognise right of use assets and lease
liabilities for some leases of low value assets based on the value of the underlying asset when new or for short-term leases
with a lease term of 12 months or less.
70
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
OVERVIEW (CONTINUED)
(b) New and amended accounting standards and interpretations, effective 1 July 2019
AASB16: Leases (continued)
On adoption of AASB16, the Group recognised right of use assets and lease liabilities in relation to leases of hospitals, office
space, equipment and cars, which had previously been classified as operating leases. The lease liabilities were measured at
the present value of the remaining lease payments, discounted using the Group’s incremental borrowing rate as at 1 July
2019. The Group’s incremental borrowing rate is the rate at which a similar borrowing could be obtained from an independent
creditor under comparable terms and conditions. The weighted-average rate applied was 4.94%.
The right of use assets were measured as follows:
French and Nordic assets: Right of use assets are measured at an amount equal to the lease liability, adjusted by the
amount of any prepaid or accrued lease payments.
All other leases: the carrying value that would have resulted from AASB16 being applied from the commencement date
of the leases, subject to the practical expedients noted above.
The following table reconciles the minimum lease commitments disclosed in the Group’s 30 June 2019 annual financial
statements to the amount of lease liabilities recognised on 1 July 2019:
Minimum operating lease commitment at 30 June 2019
Less: effect of discounting these leases using the incremental borrowing rate
as at the date of initial application
Less: short term and low value leases not recognised under AASB16
Add: effect of extension options reasonably certain to be exercised
Discounted lease payments
Finance leases
Lease liabilities recognised at 1 July 2019
The impact of adopting AASB16 on the Statement of Financial Position (increase/(decrease)) as at 1 July 2019:
$m
4,809.1
(1,643.4)
(34.6)
1,798.5
4,929.6
351.2
5,280.8
Prepayments – current
Investment in joint venture
Property, plant and equipment
Right of use assets
Deferred tax assets
Total Assets
Trade and other creditors – current
Lease liabilities
Provisions
Total Liabilities
Net Assets
Retained earnings
Total Equity
As at 1 July 2019,
AASB117
Leases
$m
Impact of
Adoption of
AASB16
$m
AASB16
Leases
$m
177.0
270.3
4,642.8
-
390.5
5,480.6
2,374.7
351.2
959.2
3,685.1
(25.1)
(0.2)
(375.1)
4,548.3
59.6
4,207.5
(1.6)
4,929.6
(501.6)
4,426.4
151.9
270.1
4,267.7
4,548.3
450.1
9,688.1
2,373.1
5,280.8
457.6
8,111.5
1,795.5
(218.9)
1,576.6
1,693.3
1,693.3
(218.9)
(218.9)
1,474.4
1,474.4
- Right of use assets of $4,548.3 million were recognised and presented separately in the Statement of Financial
Position. Lease assets of $368.3 million previously recognised under property, plant and equipment as leased
assets under a finance lease, were reclassified and included as right of use assets. $6.8 million previously
recognised as service concession assets were derecognised;
71
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
OVERVIEW (CONTINUED)
(b) New and amended accounting standards and interpretations, effective 1 July 2019
AASB16: Leases (continued)
-
-
Additional lease liabilities of $4,929.6 million were recognised and presented separately in the Statement of
Financial Position. Lease liabilities under AASB117 were previously recognised under loans and borrowings. These
lease liabilities have been reclassified from loans and borrowings in both periods;
Prepayments of $25.1 million and accruals of $1.6 million related to previous operating leases were recognised
against the lease liability;
Provisions, consisting of the deferred lease provision and the onerous contract provisions, of $501.6 million related
to the previous operating leases were derecognised/recognised against the right of use asset respectively;
- Deferred tax assets increased by $59.6 million because of the deferred tax impact of the changes in assets and
-
-
-
liabilities; and
The net effect of these adjustments is a debit adjustment to retained earnings of $218.9 million.
The adoption of this standard has resulted in a current ratio of less than one, primarily as a result of the current
lease liabilities recognised.
The impact to the Statement of Financial Performance for the year ended 30 June 2020 is as follows:
Impact of
Adoption of
AASB 16
$m
AASB16
Leases
$m
Year ended 30 June 2020
Revenue from contracts with customers
Interest income
Other income – income from government grants
Other income - income from the sale of development
assets
Other income - net profit on disposal of non-current
assets
Total revenue and other income
Employee benefit and contractor costs
Occupancy costs
Service costs
Medical consumables and supplies
Depreciation, amortisation and impairment
Cost of development assets sold
Total expenses, excluding finance costs
Share of profit of joint venture
Profit before tax and finance costs
Finance costs
Profit before income tax
Income tax
Net profit for the period
Attributable to non-controlling interests
Attributable to owners of the parent
AASB 117
Leases
$m
12,160.3
12.7
235.2
2.1
11.2
12,421.5
(7,020.4)
(1,047.9)
(315.0)
(2,723.1)
(585.0)
(6.8)
(11,698.2)
16.1
739.4
(192.3)
547.1
(177.7)
369.4
42.3
327.1
369.4
-
-
-
-
-
-
-
496.5
-
-
(345.7)
-
150.8
-
150.8
(231.7)
(80.9)
20.7
(60.2)
(17.1)
(43.1)
(60.2)
12,160.3
12.7
235.2
2.1
11.2
12,421.5
(7,020.4)
(551.4)
(315.0)
(2,723.1)
(930.7)
(6.8)
(11,547.4)
16.1
890.2
(424.0)
466.2
(157.0)
309.2
25.2
284.0
309.2
$m
268.2
(268.2)
The impact to the Statement of Cash Flows increase/(decrease) for the year ended 30 June 2020 is as follows:
Net cash flows from operating activities
Net cash flows from financing activities
Statutory Basic Earnings per Share decreased by 20.7 cents for the year ended 30 June 2020 as a result of adoption of
AASB16.
72
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
OVERVIEW (CONTINUED)
(b) New and amended accounting standards and interpretations, effective 1 July 2019
AASB16: Leases (continued)
(b) Significant Accounting Policies subsequent to Transition
All leases are accounted for by recognising a right-of-use asset and a lease liability except for:
Leases of low value assets, being those with a cost of $50,000 or less; and
Leases with a term of 12 months or less.
Lease liabilities are measured at the present value of the contractual payments due to the lessor over the lease term, with
the discount rate determined by reference to the rate inherent in the lease unless (as is typically the case) this is not readily
determinable, in which case the Group’s incremental borrowing rate on commencement of the lease is used. Variable lease
payments are only included in the measurement of the lease liability if they depend on an index or rate. In such cases, the
initial measurement of the lease liability assumes the variable element will remain unchanged throughout the lease term.
Other variable lease payments are expensed in the period to which they relate. On initial recognition, the carrying value of
the lease liability also includes:
amounts expected to be payable under any residual value guarantee;
the exercise price of any purchase option granted in favour of the group if it is reasonably certain to assess that option;
any penalties payable for terminating the lease, if the term of the lease has been estimated on the basis of termination
option being exercised.
Right of use assets are initially measured at the amount of the lease liability, reduced for any lease incentives received, and
increased for:
lease payments made at or before commencement of the lease;
initial direct costs incurred; and
the amount of any provision recognised where the group is contractually required to dismantle, remove or restore the
leased asset.
Subsequent to initial measurement, lease liabilities increase as a result of interest charged at a constant rate on the balance
outstanding and are reduced for lease payments made. Right of use assets are amortised on a straight line basis over the
shorter of the useful life of the asset or the term of the lease. Lease liabilities are remeasured when there is a change in
future lease payments arising from a change in an index or rate or when there is a change in the assessment of the term of
any lease.
The Group applies the short term lease recognition exemption to its short term lease of equipment, being those leases that
have a lease term of 12 months or less from the commencement date and do not contain a purchase option. It also applies
the lease of low-value assets recognition exemption to lease of equipment that are considered of low value. Lease payments
on short term leases and leases of low value assets are recognised as an expense on a straight line basis over the lease
term.
The Group determines the lease terms as the non-cancellable term of the lease, together with any periods covered by an
option to extend the lease if it is reasonably certain to be exercised, or any periods covered by an option to terminate the
lease, if it is reasonably certain not to be exercised.
The Group has the option, under some of its leases to lease the assets for additional terms. The Group applies judgement in
evaluating whether it is reasonably certain to exercise the options to renew. That is, it considers all relevant factors that
create an economic incentive for it to exercise the renewal. After commencement date, the Group reassess the lease term if
there is a significant event or change in circumstances that is within its control and affects its ability to exercise (or not
exercise) the option to renew.
AASB Interpretation 23 Uncertainty over Income Tax Treatment
The Interpretation addresses the accounting for income taxes when tax treatments involve uncertainty that affects the
application of AASB112 Income Taxes. It does not apply to taxes or levies outside the scope of AASB112. The Interpretation
specifically addresses the following:
Whether an entity considers uncertain tax treatments separately
The assumptions an entity makes about the examination of tax treatments by taxation authorities
How an entity determines taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates
How an entity considers changes in facts and circumstances.
An entity has to determine whether to consider each uncertain tax treatment separately or together with one or more other
uncertain tax treatments. The approach that better predicts the resolution of the uncertainty needs to be followed. The Group
applies significant judgement in identifying uncertainties over income tax treatments.
73
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
OVERVIEW (CONTINUED)
(b) New and amended accounting standards and interpretations, effective 1 July 2019
AASB Interpretation 23 Uncertainty over Income Tax Treatment (continued)
Since the Group operates in a complex multinational environment, each tax jurisdiction assessed whether the Interpretation
had an impact on their own reported financial results.
Upon adoption of the Interpretation, the Group considered whether it had any uncertain tax positions. The Group
determined, based on its tax compliance that it is probable that its tax treatments (including those for the subsidiaries) will be
accepted by the taxation authorities. The interpretation did not have an impact on the consolidated financial statements of
the Group.
(c) Accounting Standards and Interpretations Issued But Not Yet Effective
New and amended standards and interpretations issued by the AASB that will apply for the first time in the next annual
financial statement are not expected to impact the Group as they are either not relevant to the Group’s activities or require
accounting which is consistent with the Group’s current accounting policies.
(d) Non-AASB financial information
The Directors believe that the core profit (segment result) after tax, (core profit (segment result) after tax is a non-statutory
profit measure and represents profit before non-core items) and the core earnings per share measures, provides additional
useful information which is used for internal segment reporting and therefore would be useful for shareholders, as these
measures are used to ascertain the ongoing profitability of the underlying business. It is the Company’s intention to no
longer separate its profit between core and non-core going forward.
(i) Reconciliation of net profit attributable to owners of the parent to core profit (segment result)
Net profit after tax attributable to owners of the parent
Add/(less) non-core items:
- Non-cash portion of rent expense relating to leased UK hospitals**
- Non-cash unfavourable lease contracts expense
- Amortisation - service concession assets
- Net (profit) on disposal of non-current assets
- Income from the sale of development assets
- Book value of development assets sold
- Impairment of non-current asset
- Acquisition, disposal, and development costs
- Restructuring – provision for personnel costs
- Restructuring – provision for service costs
- FD’s unvested performance rights – accounting expense
Income tax on non-core items
Non-controlling interests in non-core items net of tax
Core profit (segment result) after tax attributable to owners of the
parent***
Core earnings per share
Core profit (segment result) after tax (above)
Less: CARES dividend
Core profit after tax used to calculate core earnings per share
- Diluted core earnings per share (after CARES dividend)
- Basic core earnings per share (after CARES dividend)
Weighted average number of ordinary shares adjusted for effect of dilution
Weighted average number of ordinary shares
2020
$m*
AASB16
2020
$m**
AASB117
2019
$m**
AASB117
284.0
327.1
545.5
-
-
1.6
(11.2)
(2.1)
6.8
37.5
10.4
7.0
24.8
-
(17.3)
(4.6)
52.9
336.9
336.9
(11.3)
325.6
155.9c
156.4c
m
208.9
208.1
10.5
-
1.6
(11.2)
(2.1)
6.8
37.5
10.4
7.0
24.8
-
(20.1)
(4.6)
60.6
387.7
387.7
(11.3)
376.4
180.2c
180.9c
m
208.9
208.1
12.2
9.3
1.5
(6.6)
(29.9)
19.4
0.6
44.4
16.5
21.9
2.6
(28.4)
(18.1)
45.4
590.9
590.9
(12.8)
578.1
281.0c
282.7c
m
205.8
204.5
* In accordance with AASB16 Leases
** In accordance with AASB117 Leases and AASB Interpretation 115 Operating Leases – Incentives
*** Core profit (segment result) after tax is a non-statutory profit measure and represents profit before non-core items
74
RAMSAY HEALTH CARE LIMITED
r
e
d
n
u
d
e
r
a
p
e
r
p
e
r
e
w
s
t
n
u
o
c
c
a
e
h
t
f
i
s
a
s
t
l
u
s
e
r
e
h
t
o
t
s
e
l
i
c
n
o
c
e
r
n
e
h
t
d
n
a
s
e
s
a
e
L
6
1
B
S
A
A
r
e
d
n
u
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
d
e
t
a
d
i
l
o
s
n
o
c
)
t
n
e
m
g
e
s
(
e
r
o
c
e
h
t
o
t
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
d
e
t
a
d
i
l
o
s
n
o
c
y
r
o
t
u
t
a
t
s
e
h
t
s
e
l
i
c
n
o
c
e
r
l
w
o
e
b
e
b
a
t
e
h
T
l
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
)
t
n
e
m
g
e
s
(
e
r
o
c
o
t
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
y
r
o
t
u
t
a
t
s
f
o
n
o
i
t
a
i
l
i
c
n
o
c
e
R
)
d
e
u
n
i
t
n
o
c
(
n
o
i
t
a
m
r
o
f
n
i
l
a
i
c
n
a
n
i
f
B
S
A
A
-
n
o
N
)
d
(
)
i
i
(
I
I
S
T
N
E
M
E
T
A
T
S
L
A
C
N
A
N
F
D
E
T
A
D
L
O
S
N
O
C
O
T
S
E
T
O
N
I
0
2
0
2
E
N
U
J
0
3
D
E
D
N
E
R
A
E
Y
E
H
T
R
O
F
1
0
2
e
n
u
J
0
3
D
E
D
N
)
I
D
E
U
N
T
N
O
C
(
I
W
E
V
R
E
V
O
i
e
h
t
n
a
t
r
e
c
s
a
o
t
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
y
r
o
t
u
t
a
t
s
d
e
t
a
d
i
l
o
s
n
o
c
e
h
t
n
i
s
m
e
t
i
e
n
i
l
l
t
n
a
v
e
e
r
e
h
t
m
o
r
f
d
e
d
u
c
x
e
l
e
r
a
)
i
(
)
d
(
t
a
d
e
t
s
i
l
s
m
e
t
i
e
r
o
c
-
n
o
n
e
h
T
.
r
a
e
y
r
o
i
r
p
e
h
t
n
i
s
e
s
a
e
l
r
o
f
g
n
i
t
n
u
o
c
c
a
e
h
t
r
o
f
d
e
s
u
s
a
w
7
1
1
B
S
A
A
.
s
e
s
a
e
L
7
1
1
B
S
A
A
.
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
d
e
t
a
d
i
l
o
s
n
o
c
)
t
n
e
m
g
e
s
(
e
r
o
c
7
.
2
1
2
.
5
3
2
3
.
0
6
1
,
2
1
-
-
2
.
8
0
4
,
2
1
-
)
8
.
9
7
2
(
)
4
.
3
1
0
,
7
(
)
4
.
7
3
0
,
1
(
)
1
.
3
2
7
,
2
(
)
9
.
5
4
5
(
)
6
.
9
9
5
,
1
1
(
1
.
6
1
7
.
4
2
8
)
3
.
2
9
1
(
4
.
2
3
6
)
8
.
7
9
1
(
6
.
4
3
4
9
.
6
4
7
.
7
8
3
6
.
4
3
4
-
-
-
-
-
-
-
-
-
-
)
0
.
6
8
4
(
-
7
.
5
4
3
)
3
.
0
4
1
(
)
3
.
0
4
1
(
7
.
1
3
2
4
.
1
9
)
5
.
3
2
(
9
.
7
6
1
.
7
1
8
.
0
5
9
.
7
6
7
.
2
1
2
.
5
3
2
3
.
0
6
1
,
2
1
-
-
2
.
8
0
4
,
2
1
-
)
4
.
1
5
5
(
)
8
.
9
7
2
(
)
4
.
3
1
0
,
7
(
)
6
.
1
9
8
(
)
1
.
3
2
7
,
2
(
)
3
.
9
5
4
,
1
1
(
1
.
6
1
0
.
5
6
9
)
0
.
4
2
4
(
0
.
1
4
5
)
3
.
4
7
1
(
7
.
6
6
3
8
.
9
2
9
.
6
3
3
7
.
6
6
3
-
-
-
)
1
.
2
(
)
2
.
1
1
(
)
3
.
3
1
(
-
0
.
7
2
.
5
3
-
8
.
6
1
.
9
3
1
.
8
8
-
-
8
.
4
7
8
.
4
7
)
3
.
7
1
(
5
.
7
5
6
.
4
9
.
2
5
5
.
7
5
7
.
2
1
2
.
5
3
2
1
.
2
2
.
1
1
3
.
0
6
1
,
2
1
5
.
1
2
4
,
2
1
)
8
.
6
(
)
4
.
0
2
0
,
7
(
)
4
.
1
5
5
(
)
0
.
5
1
3
(
)
7
.
0
3
9
(
)
1
.
3
2
7
,
2
(
)
4
.
7
4
5
,
1
1
(
1
.
6
1
2
.
0
9
8
)
0
.
4
2
4
(
2
.
6
6
4
)
0
.
7
5
1
(
2
.
9
0
3
2
.
5
2
0
.
4
8
2
2
.
9
0
3
)
t
n
e
m
g
e
s
(
e
r
o
C
d
e
t
a
d
i
l
o
s
n
o
c
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
7
1
1
B
S
A
A
m
$
)
t
n
e
m
g
e
s
(
e
r
o
C
d
e
t
a
d
i
l
o
s
n
o
c
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
7
1
1
B
S
A
A
s
t
n
e
m
t
s
u
d
A
j
m
$
)
t
n
e
m
g
e
s
(
e
r
o
C
e
m
o
c
n
I
d
e
t
a
d
i
l
o
s
n
o
c
t
n
e
m
e
t
a
t
S
6
1
B
S
A
A
m
$
s
a
s
m
e
t
i
e
r
o
c
-
n
o
N
)
i
(
)
d
(
t
a
d
e
d
u
l
c
n
i
6
1
B
S
A
A
y
r
o
t
u
t
a
t
S
d
e
t
a
d
i
l
o
s
n
o
c
t
n
e
m
e
t
a
t
S
e
m
o
c
n
I
6
1
B
S
A
A
m
$
m
$
s
t
e
s
s
a
t
n
e
m
p
o
e
v
e
d
l
s
t
e
s
s
a
t
n
e
r
r
u
c
-
n
o
n
f
o
f
o
l
e
a
s
e
h
t
m
o
r
f
e
m
o
c
n
i
-
e
m
o
c
n
i
r
e
h
t
O
e
m
o
c
n
i
t
s
e
r
e
t
n
I
l
a
s
o
p
s
d
i
n
o
t
i
f
o
r
p
t
e
n
-
e
m
o
c
n
i
r
e
h
t
O
s
t
n
a
r
g
t
n
e
m
n
r
e
v
o
g
m
o
r
f
e
m
o
c
n
i
–
e
m
o
c
n
i
r
e
h
t
O
s
r
e
m
o
t
s
u
c
h
t
i
w
s
t
c
a
r
t
n
o
c
m
o
r
f
e
u
n
e
v
e
R
0
2
0
2
e
n
u
J
0
3
d
e
d
n
E
r
a
e
Y
e
m
o
c
n
i
t
s
e
r
e
t
n
I
s
t
s
o
c
r
o
t
c
a
r
t
n
o
c
d
n
a
t
i
f
e
n
e
b
e
e
y
o
p
m
E
l
e
m
o
c
n
i
r
e
h
t
o
d
n
a
e
u
n
e
v
e
r
l
a
t
o
T
s
t
s
o
c
y
c
n
a
p
u
c
c
O
s
t
s
o
c
e
c
v
r
e
S
i
t
n
e
m
r
i
a
p
m
i
d
n
a
n
o
i
t
a
s
i
t
r
o
m
a
,
n
o
i
t
a
c
e
r
p
e
D
i
s
e
i
l
p
p
u
s
d
n
a
l
s
e
b
a
m
u
s
n
o
c
l
i
a
c
d
e
M
l
d
o
s
s
t
e
s
s
a
t
n
e
m
p
o
e
v
e
d
l
f
o
t
s
o
C
s
t
s
o
c
e
c
n
a
n
i
f
g
n
d
u
c
x
e
i
l
,
s
e
s
n
e
p
x
e
l
a
t
o
T
s
t
s
o
c
e
c
n
a
n
i
f
d
n
a
x
a
t
e
r
o
f
e
b
t
i
f
o
r
P
e
r
u
t
n
e
v
t
n
o
i
j
f
o
t
i
f
o
r
p
f
o
e
r
a
h
S
x
a
t
e
m
o
c
n
i
e
r
o
f
e
b
t
i
f
o
r
P
x
a
t
e
m
o
c
n
I
d
o
i
r
e
p
e
h
t
r
o
f
t
i
f
o
r
p
t
e
N
s
t
s
o
c
e
c
n
a
n
F
i
s
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
-
n
o
n
l
o
t
e
b
a
t
u
b
i
r
t
t
A
t
n
e
r
a
p
e
h
t
f
o
s
r
e
n
w
o
o
t
e
l
b
a
t
u
b
i
r
t
t
A
75
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
OVERVIEW (CONTINUED)
(d) Non-AASB financial information (continued)
(ii) Reconciliation of statutory Income Statement to core (segment) Income Statement (continued)
For the year ended 30 June 2019
Revenue from contracts with customers
Interest income
Other income – income from the sale of development assets
Other income - net profit on disposal of non-current assets
Total revenue and other income
Employee benefit and contractor costs
Occupancy costs
Service costs
Medical consumables and supplies
Depreciation, amortisation and impairment
Cost of development assets sold
Total expenses, excluding finance costs
Share of profit of joint venture
Profit before tax and finance costs
Finance costs
Profit before income tax
Income tax
Net profit for the year
Attributable to non-controlling interests
Attributable to owners of the parent
(e) Basis of consolidation
Statutory
consolidated
Income
Statement
$m
Non-core
items as
included at
(d)(i)
$m
Core
(segment)
consolidated
Income
Statement
$m
11,552.8
6.7
29.9
6.6
11,596.0
(6,228.3)
(942.9)
(323.4)
(2,592.2)
(486.2)
(19.4)
(10,592.4)
19.1
1,022.7
(175.9)
846.8
(274.4)
572.4
26.9
545.5
572.4
-
-
(29.9)
(6.6)
(36.5)
19.1
21.5
66.3
-
2.1
19.4
128.4
-
91.9
-
91.9
(28.4)
63.5
18.1
45.4
63.5
11,552.8
6.7
-
-
11,559.5
(6,209.2)
(921.4)
(257.1)
(2,592.2)
(484.1)
-
(10,464.0)
19.1
1,114.6
(175.9)
938.7
(302.8)
635.9
45.0
590.9
635.9
The consolidated financial statements comprise the financial statements of Ramsay Health Care Limited and its subsidiaries
(‘the Group’) as at and for the period ended 30 June each year. Control is achieved when the Group is exposed, or has
rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power
over the investee.
When the Group has less than a majority of the voting or similar rights of an investee, the Group considers all relevant facts
and circumstances in assessing whether it has power over an investee, including:
The contractual arrangement with the other vote holders of the investee
Rights arising from other contractual arrangements
The Group’s voting rights and potential voting rights.
The Group re-assesses whether or not it controls an investee if facts and circumstances indicate that there are changes to
one or more of the three elements of control. Consolidation of a subsidiary begins when the Group obtains control over the
subsidiary and ceases when the Group loses control of the subsidiary. Assets, liabilities, income and expenses of a
subsidiary acquired or disposed of during the year are included in the Consolidated Financial Statements from the date the
Group gains control until the date the Group ceases to control the subsidiary.
Profit or loss and each component of Other Comprehensive Income (OCI) are attributed to the equity holders of the parent of
the Group and to the non-controlling interests, even if this results in the non-controlling interests having a deficit balance.
When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line
with the Group’s accounting policies. All intra-group assets and liabilities, equity, income, expenses and cash flows relating
to transactions between members of the Group are eliminated in full on consolidation.
76
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
OVERVIEW (CONTINUED)
(e) Basis of consolidation (continued)
A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction. If the
Group loses control over a subsidiary, it derecognises the related assets (including goodwill), liabilities, non-controlling
interests and other components of equity while any resultant gain or loss is recognised in profit or loss. Any investment
retained is recognised at fair value.
(f) Significant accounting judgements, estimates and assumptions
In applying the Group’s accounting policies, management has made a number of judgements, estimates and assumptions
concerning the future. The key judgements, estimates and assumptions that are material to the financial statements relate to
the following areas:
Recognition of revenue, refer note 2
Recognition of land and buildings at fair value in a business combination, refer note 9;
Estimation of useful lives of property, plant and equipment, right of use and intangible assets, refer note 10, note 11
and note 12;
Impairment testing of goodwill, refer note 13;
Impairment of property, plant and equipment, refer note 10;
Income tax losses and deferred tax, refer note 14;
Insurance provision, refer note 15b;
Defined employee benefit obligations, refer note 15d; and
Share based payment transactions, refer note 17.
(g) Current versus non-current classification
The Group presents assets and liabilities in the Consolidated Statement of Financial Position based on current/non-current
classification. An asset is current when it is:
Expected to be realised or intended to be sold or consumed in the normal operating cycle
Expected to be realised within twelve months after the reporting period
Held primarily for trading, or
Cash and cash equivalent unless restricted from being exchanged or used to settle a liability for at least twelve
months after the reporting period.
All other assets are classified as non-current.
A liability is current when:
It is expected to be settled in the normal operating cycle
It is due to be settled within twelve months after the reporting period
Held primarily for trading, or
There is no unconditional right to defer the settlement of the liability for at least twelve months after the reporting
period.
The Group classifies all other liabilities as non-current.
Deferred tax assets and liabilities are classified as non-current assets and liabilities.
(h) Foreign currency translation
Both the functional and presentation currency of Ramsay Health Care Limited and its Australian subsidiaries is Australian
dollars (A$). Each entity in the Group determines its own functional currency and items included in the financial statements
of each entity are measured using that functional currency.
Transactions in foreign currencies are initially recorded in the functional currency by applying the exchange rates ruling at
the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the rate of
exchange ruling at the reporting date.
Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange
rate as at the date of the initial transaction. Non-monetary items measured at fair value in a foreign currency are translated
using the exchange rates at the date when the fair value was determined.
The functional currencies of the overseas subsidiaries are: British pounds for Ramsay Health Care (UK) Limited and Euro for
Ramsay Santé SA. As at the reporting date the assets and liabilities of the overseas subsidiaries are translated into the
presentation currency of Ramsay Health Care Limited at the rate of exchange ruling at the reporting date and the Income
Statements are translated at the weighted average exchange rates for the year. The exchange differences arising on the
translation are taken directly to a separate component of equity.
On disposal of a foreign entity, the deferred cumulative amount recognised in equity relating to that particular foreign
operation is recognised in the Income Statement.
77
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
I. RESULTS FOR THE YEAR
1. SEGMENT INFORMATION
Identification of reportable segments
The Group has identified its operating segments based on the internal reports that are reviewed and used by the Managing
Director (the chief operating decision maker) in assessing performance and in determining the allocation of resources.
The operating segments are identified by management based on the country in which the service is provided, as this is the
Group’s major risk and has the most effect on the rate of return, due to differing currencies and differing health care systems
in the respective countries. The Group has four reportable operating segments being Asia Pacific, UK, France and Nordics.
Discrete financial information about each of these operating businesses is reported to the Managing Director and his
management team on at least a monthly basis.
Types of services
The reportable operating segments derive their revenue primarily from providing health care services to both public and
private patients in the community.
Accounting policies and inter-segment transactions
Transfer prices between operating segments are on an arm’s length basis in a manner similar to transactions with third
parties. Segment revenue, segment expense and segment results include transfers between the segments. These transfers
are eliminated on consolidation.
The accounting policies used by the Group in reporting segments are the same as those contained throughout the accounts
and in prior periods.
Asia Pacific
$m
UK
$m
France
$m
Nordics
$m
Total
$m
5,068.0
-
5,068.0
8.7
5,076.7
797.1
(16.9)
780.2
(206.7)
573.5
Year Ended 30 June 2020
Revenue
Revenue from contracts with customers
Other income – income from government grants
Total revenue before intersegment revenue
Intersegment revenue
Total segment revenue
Earnings before interest, tax, depreciation,
amortisation and rent (EBITDAR) 1
Rent 2
Earnings before interest, tax, depreciation
and amortisation (EBITDA) 3
Depreciation and amortisation
Earnings before interest and tax (EBIT) 4
Interest
Income tax expense
Segment (core) net profit after tax 5
Attributable to non-controlling interest
Segment (core) net profit after tax,
attributable to owners of the parent 6
Non-core items net of tax after non-controlling
interest
Net profit attributable to owners of the parent
929.5
-
929.5
-
4,352.7
235.2
4,587.9
-
1,810.1
-
1,810.1
-
12,160.3
235.2
12,395.5
8.7
929.5
4,587.9
1,810.1
12,404.2
167.1
(1.3)
165.8
(93.3)
72.5
877.0
(122.7)
754.3
(454.8)
299.5
168.5
(24.9)
143.6
(136.8)
6.8
2,009.7
(165.8)
1,843.9
(891.6)
952.3
(411.3)
(174.3)
366.7
(29.8)
336.9
(52.9)
284.0
1 "EBITDAR" is a non-statutory profit measure and represents profit before interest, tax, depreciation, amortisation, rent and non-core
items.
2 Rent includes rental costs of short term or low value assets together with any related rent costs, including rent related taxes that
could not be capitalised as part of lease liabilities.
3 "EBITDA" is a non-statutory profit measure and represents profit before interest, tax, depreciation, amortisation and non-core items.
4 "EBIT" is a non-statutory profit measure and represents profit before interest, tax and non-core items.
5 "Segment (core) net profit after tax" is a non-statutory profit measure and represents profit before non-core items.
6 "Segment (core) net profit after tax attributable to owners of the parent" is a non-statutory profit measure and represents profit before
non-core items that are attributable to the owners of the parent.
78
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
I. RESULTS FOR THE YEAR (CONTINUED)
1. SEGMENT INFORMATION (CONTINUED)
Year ended 30 June 2019
Revenue
Revenue from contracts with customers
Total revenue before intersegment revenue
Intersegment revenue
Total segment revenue
Earnings before interest, tax, depreciation,
amortisation and rent (EBITDAR) 1
Rent 2
Earnings before interest, tax, depreciation
and amortisation (EBITDA)3
Depreciation and amortisation
Earnings before interest and tax (EBIT)4
Interest
Income tax expense
Segment (core) net profit after tax 5
Attributable to non-controlling interest
Segment (core) net profit after tax,
attributable to owners of the parent 6
Non-core items net of tax after non-controlling
interest
Net profit attributable to owners of the
parent
Asia Pacific
$m
UK
$m
France
$m
Nordics
$m
Total
$m
5,182.5
5,182.5
3.7
5,186.2
1,036.2
(66.4)
969.8
(171.4)
798.4
942.8
942.8
-
942.8
180.9
(91.2)
89.7
(42.2)
47.5
4,281.0
4,281.0
-
4,281.0
820.8
(344.3)
476.5
(231.9)
244.6
1,146.5
1,146.5
-
1,146.5
123.1
(67.0)
56.1
(38.6)
17.5
11,552.8
11,552.8
3.7
11,556.5
2,161.0
(568.9)
1,592.1
(484.1)
1,108.0
(169.3)
(302.8)
635.9
(45.0)
590.9
(45.4)
545.5
1 "EBITDAR" is a non-statutory profit measure and represents profit before interest, tax, depreciation, amortisation, rent and non-core
items.
2 Rent includes rent on operating leases accounted for under AASB 117.
3 "EBITDA" is a non-statutory profit measure and represents profit before interest, tax, depreciation, amortisation and non-core items.
4 "EBIT" is a non-statutory profit measure and represents profit before interest, tax and non-core items.
5 "Segment (core) net profit after tax" is a non-statutory profit measure and represents profit before non-core items.
6 "Segment (core) net profit after tax attributable to owners of the parent" is a non-statutory profit measure and represents profit before
non-core items that are attributable to the owners of the parent.
As at 30 June 2020
Assets & liabilities
Asia Pacific
$m
UK
$m
France
$m
Nordics
$m
Adjustments
&
Eliminations*
$m
Total
$m
Segment assets
6,500.8
2,716.0
10,602.9
1,866.9
(3,627.9)
18,058.7
Segment liabilities
(2,139.5)
(2,272.8)
(8,573.7)
(836.8)
-
(13,822.8)
As at 30 June 2019
Assets & liabilities
Segment assets
5,562.9
2,033.5
5,692.1
904.0
(1,552.7)
12,639.8
Segment liabilities
(2,581.1)
(1,395.7)
(4,673.2)
(966.7)
-
(9,616.7)
*Adjustments and eliminations consist of unallocated goodwill (in 2019 only), investments in subsidiaries, intercompany
and receivables/payables, most of which are eliminated on consolidation.
79
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
I. RESULTS FOR THE YEAR (CONTINUED)
1. SEGMENT INFORMATION (CONTINUED)
(i) Segment revenue reconciliation to Income Statement
Total segment revenue
Inter segment sales elimination
Interest income
Other income – net profit on disposal of non-current assets
Other income – income from the sale of development assets
Total revenue and other income
(ii) Segment net profit after tax reconciliation to Income Statement
2020
$m
2019
$m
12,404.2
(8.7)
12.7
11.2
2.1
12,421.5
11,556.5
(3.7)
6.7
6.6
29.9
11,596.0
The executive management committee meets on a monthly basis to assess the performance of each segment by
analysing the segment’s earnings before interest and tax (EBIT). A segment’s core net profit after tax excludes income and
expenses from non-core items. Refer to the Overview note for the reconciliation of net profit attributable to owners of the
parent to core profit (segment result) after tax.
2a. REVENUE AND OTHER INCOME
Revenue from patients
Revenue from governments under COVID 19 support contracts
Rental income
Income from ancillary services
Revenue from contracts with customers
2020
$m
11,778.9
189.6
37.9
153.9
12,160.3
2019
$m
11,327.0
-
40.0
185.8
11,552.8
Revenue is recognised and measured at the amount of the consideration received or receivable to the extent that the
performance obligations under contracts have been satisfied and the revenue can be reliably measured. The following
specific recognition criteria must also be met before revenue is recognised:
Revenue from patients
Revenue from patients is recognised on the date on which the services were provided to the patient.
Revenue from governments under COVID 19 support contracts
During the period, specific contracts were entered into with various government bodies under which Ramsay made available
its facilities and services, including equipment and staff, to assist with the respective government’s response to the COVID
19 pandemic. Each of the revenue agreements are specific to each government body as follows:
Australia – agreements with the state governments of NSW, WA, Queensland and Victoria commenced from either 31
March or 1 April 2020 (each a State). In return for the commitment to maintain full workforce capacity at the facilities,
Ramsay has received, and recognised as revenue, the net recoverable costs (being recoverable costs less any revenue
generated from operations, calculated on an accruals basis (revenue amounts)) for these services. Recoverable costs
include direct operating costs, service costs, corporate overhead costs (to the extent related to the provision of service),
depreciation associated with pre-existing capital which is owned and depreciation associated with amortisation of leases.
Interest and debt servicing costs are excluded. The agreements will end on various dates, depending on each States
requirements. These end dates will (in most cases) be 20 or 30 days after the State gives notice but not before; in the case
of the State of Victoria, the temporary restrictions imposed on private hospitals performing category 3 and non-urgent
category 2 surgeries have been lifted; in the case of the State of Queensland, the State determines that activation of the
Australian Health Sector Emergency Response Plan for Novel Coronavirus 2019 has ceased; and, in the case of NSW, the
date notified by the Commonwealth government as being the last date covered by the private hospital financial viability
payment under the National Partnership Agreement.
Recoverable costs and revenue amounts are aggregated quarterly with each quarter considered separately with the first
quarterly period ended 30 June 2020. Where the revenue amounts exceed recoverable costs the payment for that quarter is
deemed to be zero.
Victoria and Queensland include a “Pause and Restart” mechanism whereby the State can put the agreement on pause
allowing the Operator to return to normal operations and relieves the State of any payment obligations during the pause
while allowing the State to restart the contract to provide COVID 19 pandemic support when necessary. The Queensland
State government has agreed to Ramsay’s request to put the agreement on hold from 1 July 2020. While the Victorian
agreement was paused from 30 June 2020, it was restarted with effect from 23 July 2020. The NSW agreement does not
have a Pause and Restart mechanism.
80
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
I. RESULTS FOR THE YEAR (CONTINUED)
2a. REVENUE AND OTHER INCOME (CONTINUED)
The agreement with the state government of WA was terminated with effect from 30 June 2020. However, it includes a right
for the WA Department of Health to direct Ramsay for a 12 month period from 30 June 2020 to sign a new agreement on the
same terms as the original agreement. This right can be exercised if the Department or the Commonwealth government
reasonably form the view that this is necessary to ensure that the public and private health sectors can respond successfully
to the COVID 19 pandemic.
UK – an agreement with NHS England, commenced on 23 March 2020, to make the Ramsay UK facilities and services
available to the NHS England and its patients. Ramsay receives, and recognises as revenue, the net cost of services
provided, including operating costs, overheads, use of assets, rent and interest less a deduction for revenue earned through
the provision of private, urgent elective care to patients. The term of the agreement was initially for a minimum of 14 weeks
from 23 March 2020 and is currently on a rolling basis, which is terminable by the NHS England on one month’s notice.
Future events could cause the assumptions on which these revenue accruals are based to change, which could affect the
future results of the Group. As the revenue recognised by the Group in accordance with the contracts is variable, revenue
has been recognised only to the extent that it is highly probable that a significant revenue reversal of the cumulative amount
of revenue will not occur when the uncertainty associated with the variable consideration is resolved.
Rental income
Rental income is accounted for on a straight-line basis over the lease term. Contingent rental income is recognised as
income in the periods in which it is earned. Lease incentives granted are recognised in the Income Statement as an integral
part of the total rental income.
Income from ancillary services
Income from ancillary services is recognised on the date the services are provided to the customer.
Income from sale of development assets
Income from sale of development assets is recognised when the control of the development asset is transferred to the
customer.
Interest
Revenue is recognised as interest accrues using the effective interest method. This is a method of calculating the amortised
cost of a financial asset and allocating the interest income over the relevant period using the effective interest rate (EIR),
which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to the
net carrying amount of the financial asset.
2b. OTHER INCOME – REVENUE FROM GOVERNMENT GRANTS
Other income – income from government grants
2020
$m
235.2
2019
$m
-
Income from Government Grants
Government grants are recognised when there is reasonable assurance that the grant will be received and all the attached
conditions will be complied with. Grants are accounted for on a gross basis in revenue and expenses, by the Group. Where
retention of a government grant is dependent on the Group satisfying certain criteria, it is initially recognised as deferred
income. When the criteria for retention have been satisfied, the deferred income balance is recognised as other income.
Ramsay Santé is a beneficiary of the French government decree, issued on 7 May 2020, which provides a guarantee of
revenue from 1 March 2020 to 31 December 2020, equal to 10/12th of the 2019 calendar year revenue from the government,
with some small indexation factor. Should the actual billings over this March to December period fall below the guaranteed
revenue, then Ramsay Santé is entitled to the shortfall. In line with the requirements, under the guarantee, these estimates,
payments and final square ups are completed on a site by site basis.
As the final square up of the revenue guarantee will not be performed until March 2021 and the grant income recognised for
Ramsay Santé is based on the current estimate at hand at the time of issuing the Ramsay Group financial statements, these
estimates may be updated and produce a different outcome for the 31 December 2020 Ramsay Group half year results.
Similarly, the Ramsay Santé accounts will not be issued until October 2020 and these estimates may be updated and
produce a different outcome to the management accounts.
The estimated grant income accrual earned under this guarantee, for the period 1 March 2020 to 30 June 2020, takes into
consideration the forecast of revenue billings for the period 1 July 2020 to 31 December 2020. The key assumptions made in
this estimation of the billings for the July 2020 to December 2020 period are:
•
•
•
estimate of hospital activity under current restrictions;
estimate of the timing of when hospital operations will return to pre-COVID 19 activity levels; and
estimate of whether there will be an initial increase in activity when restrictions end.
81
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
I. RESULTS FOR THE YEAR (CONTINUED)
2c. REVENUE FROM CONTRACTS WITH CUSTOMERS AND INCOME FROM GOVERNMENT GRANTS
Note
Revenue from contracts with customers
Other income – income from government grants
Revenue from contracts with customers and income
from government grants
2a
2b
3. EXPENSES
2020
$m
12,160.3
235.2
2019
$m
11,552.8
-
12,395.5
11,552.8
2020
$m
2019
$m
(a) Depreciation
Depreciation - Plant and equipment
Depreciation - Buildings
Depreciation - Right of use asset – Property
Depreciation - Right of use asset – Plant and equipment
Total depreciation
(b) Amortisation
Amortisation - Service concession assets
Amortisation - Development cost
Total amortisation
(c) Impairment
Impairment - Plant and equipment
Impairment – Land and buildings
Impairment - Right of use asset – Property
Impairment – Intangible assets
Total impairment
(d) Property rental costs
Expense relating to short term leases (included in occupancy costs)
Expense relating to leases of low value assets (included in occupancy costs)
Variable lease payments (included in occupancy costs)
315.4
143.3
-
-
458.7
16.9
10.0
26.9
0.3
0.3
-
-
0.6
292.4
148.2
339.6
61.7
841.9
18.1
33.2
51.3
4.8
11.2
20.8
0.7
37.5
3.4
3.5
0.5
The above should be read in conjunction with the note 7c. The Directors note that the 2020 results include the impact of
accounting for AASB 16 Leases, whilst the 2019 results were prepared under the previous lease accounting standard
requirements.
(e) Employee benefit and contractor costs
Wages and salaries
Workers’ compensation
Superannuation
Termination benefits
Social charges and contributions on wages and salaries
Other employment
Share-based payments (expenses arising from transactions accounted
for as equity-settled share-based payment transactions)
(f) Finance costs
Interest expense
Finance charges – Lease liability*
Finance cost - unwinding of discount and effect of changes in discount
rates on deferred consideration
Finance costs capitalised
5,800.9
10.4
187.1
28.4
776.4
223.8
(6.6)
7,020.4
189.0
238.6
427.6
0.4
(4.0)
424.0
5,076.9
20.2
197.0
28.0
718.8
176.5
10.9
6,228.3
170.0
7.6
177.6
0.5
(2.2)
175.9
* Finance charges in relation to lease liabilities in the comparative year, 30 June 2019 only include leases classified as
finance leases under AASB 117 Leases. Refer to the Overview section for further information regarding the additional lease
liability balances taken on with the implementation of AASB 16 Leases.
(g) Finance Costs - Recognition and Measurement
Finance costs include interest, amortisation of discounts or premiums related to borrowings and other costs incurred in
connection with the arrangement of borrowings. Financing costs are expensed as incurred unless they relate to a qualifying
asset. A qualifying asset is an asset which generally takes more than 12 months to get ready for its intended use or sale. In
these circumstances, the financing costs are capitalised to the cost of the asset. Where funds are borrowed by the Group for
the acquisition or construction of a qualifying asset, the amount of financing costs capitalised are those incurred in relation to
that borrowing.
82
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
I. RESULTS FOR THE YEAR (CONTINUED)
4. DIVIDENDS
(a) Dividend on ordinary shares paid during the year:
(i) Interim dividend paid
Franked dividends – ordinary
(62.5 cents per share) (2019: 60.0 cents per share)
(ii) Previous year final dividend paid
Franked dividends – ordinary
(91.5 cents per share) (2019: 86.5 cents per share)
(b) Dividend proposed and not recognised
as a liability:
Current year final dividend proposed
Franked dividends – ordinary
(0.0 cents per share * ) (2019: 91.5 cents per share)
(c) Dividends declared and paid during the year on CARES:
Current year interim and previous year final dividend paid
Franked dividends - CARES
(d) Dividends proposed and not recognised as a liability on CARES:
Final dividend proposed
Franked dividends - CARES
* No current year final dividend has been declared.
(e) Franking credit balance
The amount of franking credits available for the subsequent financial year
are:
- franking account balance as at the end of the financial year at 30%
(2019: 30%)
- franking credits that will arise from the payment of income tax payable
as at the end of the financial year **
The amount of franking credits available for future reporting periods:
- impact on the franking account of dividends proposed or declared
before the financial report was authorised for issue but not recognised
as a distribution to equity holders during the period
Parent
2020
$m
2019
$m
126.3
121.2
184.9
311.2
174.8
296.0
-
184.9
11.3
12.8
4.6
6.0
704.2
9.5
713.7
646.2
17.0
663.2
(2.0)
711.7
(81.8)
581.4
** As Ramsay Health Care Ltd and its 100% owned subsidiaries have formed a tax consolidated group, effective 1 July
2003, this represents the current tax payable for the Australian group.
The tax rate at which paid dividends have been franked is 30% (2019: 30%). $4.6 million (2019: $190.9 million) of the
proposed dividends will be franked at the rate of 30% (2019: 30%).
5. EARNINGS PER SHARE
Basic earnings per share amounts are calculated by dividing net profit for the year attributable to ordinary equity holders of
the parent (after deducting the CARES dividend) by the weighted average number of ordinary shares outstanding during the
year.
Diluted earnings per share amounts are calculated by dividing the net profit attributable to ordinary equity holders of the
parent (after deducting the CARES dividend) by the weighted average number of ordinary shares outstanding during the
year plus the weighted average number of ordinary shares that would be issued on the conversion of all the dilutive potential
ordinary shares into ordinary shares.
83
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
I. RESULTS FOR THE YEAR (CONTINUED)
5. EARNINGS PER SHARE (CONTINUED)
Net profit for the year attributable to the owners of the parent
Less: dividend paid on Convertible Adjustable Rate Equity Securities (CARES)
Profit used in calculating basic and diluted (after CARES dividend) earnings per
share
Weighted average number of ordinary shares used in calculating basic earnings per
share
Effect of dilution – share rights not yet vested (a)
Weighted average number of ordinary shares adjusted for the effect of dilution
2020
$m
284.0
(11.3)
272.7
2019
$m
545.5
(12.8)
532.7
2020
Number of
Shares (m)
2019
Number of
Shares (m)*
208.1
0.8
208.9
204.5
1.3
205.8
(a) The share rights granted to Executives but not yet vested, have the potential to dilute basic earnings per share.
* The denominator for the purpose of calculating both basic and diluted earnings per share in 2019 has been adjusted to
reflect the $1,500.0 million equity raise in the second half of FY20, at less than market value.
There have been no other transactions involving ordinary shares or potential ordinary shares between the reporting date and
the date of completion of these financial statements.
Earnings per share
- basic (after CARES dividend) for the year
- diluted (after CARES dividend) for the year
II. CAPITAL – FINANCING
HOW THE GROUP MANAGES ITS CAPITAL – FINANCING
2020
Cents per
Share
2019
Cents per
Share
131.0
130.5
260.5
258.9
When managing capital, management’s objective is to ensure the entity will be able to continue as a going concern as well
as to maintain optimal returns to shareholders and benefits for other stakeholders. Management also aims to maintain a
capital structure that ensures sufficient funds are available for capital expenditure and growth strategies whilst at the same
time striving for the lowest cost of capital available to the entity.
The Company may raise or retire debt, change the amount of dividends to be paid to shareholders, return capital to
shareholders, issue new shares or sell assets to reduce debt in order to achieve the optimal capital structure.
The Group’s capital is comprised of equity plus net debt. Net debt is calculated as interest bearing liabilities plus derivatives
relating to debt, less cash assets.
During 2020, dividends of $322.5 million (2019: $308.8 million) were paid. For the year ended 30 June 2020 fully franked
ordinary dividends of 62.5c (2019: 151.5c) per share were declared (Interim dividend of 62.5c. No current year final dividend
is proposed).
The group monitors its capital structure primarily by reference to its Group Consolidated Leverage Ratio** whereby debt
levels are assessed relative to the cash operating profits (*EBITDA) of the Group that are used to service debt. This ratio is
calculated as Net Debt/EBITDA and is 2.0 times for the year ended 30 June 2020 (2019: 3.1 times) calculated on a pre
AASB16 basis. **
The Group has committed senior debt funding to October 2022 (please refer to Note 7e for further information in relation to
these borrowings). As such, these subsidiaries have to comply with various financial and other undertakings in particular the
following customary financial undertakings:
Total Net Leverage Ratio (Net Debt/*EBITDA)
Interest Cover Ratio (*EBITDA/ Net Interest)
Minimum Shareholders Funds
84
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
HOW THE GROUP MANAGES ITS CAPITAL – FINANCING (CONTINUED)
During April 2020, due to the potential adverse impact of COVID 19 on earnings, Ramsay Health Care obtained covenant
waivers and agreed to certain modifications to the Ramsay Group’s finance documents with the Ramsay Group’s financiers.
The wholly owned Subsidiaries of the Group are not and have not been in breach of any of the financial and other
undertakings of the Senior Debt Facility Agreement.
During the second half of FY20, Ramsay Health Care also undertook an equity raising of $1,500.0 million. This action was
taken to strengthen Ramsay’s balance sheet and provide financial flexibility in order to navigate an uncertain operating
environment and increase financial flexibility.
Proceeds from the equity raising have been used to partially repay Ramsay Funding Group’s revolving debt facilities, which
remain available for redraw.
As a result of the equity raising, the Group Consolidated Leverage Ratio** has reduced from 3.1x at 30 June 2019 to 2.0x as
at 30 June 2020.
Note: *EBITDA is Earnings before Interest, Tax, Depreciation and Amortisation.
**The Group Consolidated Leverage Ratio is presented on a pre AASB16 basis, consistent with the Ramsay Funding
Group debt facility documents
Details of Capital – Financing are as follows:
Equity
Net Debt *
Note
6
7
2020
$m
4,235.9
8,064.6
12,300.5
2019
$m
3,023.1
4,911.5
7,934.6
* Net debt increased by $4,929.6 million due to the implementation of AASB 16 Leases. Refer to the Overview section for
further information regarding the additional lease liability balances taken on at 1 July 2019.
6. EQUITY
Issued capital
Treasury shares
Convertible Adjustable Rate Equity Securities (CARES)
Other reserves
Retained earnings
Non-controlling interests
Note
6.1
6.2
6.3
2020
$m
2,197.6
(78.2)
252.2
(51.0)
1,431.9
483.4
4,235.9
6.1 Issued Capital
(a) Issued and paid up capital
At 1 July
Shares issued – Share Placement (net of
transaction costs)
Shares issued – Share Purchase Plan
At 30 June
(b) Terms and conditions of issued capital
2020
Number (m)
202.1
21.4
5.4
228.9
2020
$m
713.5
1,183.3
300.8
2,197.6
2019
Number (m)
202.1
-
-
202.1
2019
$m
713.5
(82.1)
252.2
(33.2)
1,693.3
479.4
3,023.1
2019
$m
713.5
-
-
713.5
Ordinary Shares
Ordinary shares have the right to receive dividends as declared and, in the event of winding up the Company, to participate
in the proceeds from the sale of all surplus assets in proportion to the number of and amounts paid up on shares held.
Ordinary shares entitle their holder to one vote, either in person or by proxy, at a meeting of the Company.
(c) Recognition and Measurement
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are
shown in equity as a deduction, net of tax, from the proceeds.
6.2 Treasury Shares
1.2 million ordinary shares (30 June 2019: 1.3 million)
2020
$m
78.2
2019
$m
82.1
Nature & Purpose
Treasury shares are shares in the Group held by the Employee Share Plans and are deducted from equity.
85
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
6. EQUITY (CONTINUED)
6.3 Convertible Adjustable Rate Equity Securities (CARES)
(a) Issued and paid up capital
2.6 million CARES shares fully paid
(30 June 2019: 2.6 million CARES shares fully paid)
(b) Terms and conditions of CARES
2020
$m
2019
$m
252.2
252.2
Issuer
Security
Face Value
Dividends
Dividend Rate
Step-up
Franking
Conversion or
exchange by
Ramsay
Ramsay Health Care Limited
Convertible Adjustable Rate Equity Securities (CARES) which are a non-cumulative, redeemable
and convertible preference shares in Ramsay.
$100 Per CARES.
The holder of each CARES is entitled to a preferred, non-cumulative, floating rate dividend equal to:
Dividend Entitlement = Dividend Rate x Face Value x N
365
where:
N is the number of days in the Dividend Period
The payment of Dividends is at the Directors’ discretion and is subject to there being funds legally
available for the payment of Dividends and the restrictions which apply in certain circumstances
under the financing arrangements.
If declared, the first Dividend will be payable on each CARES in arrears on 20 October 2005 and
thereafter on each 20 April and 20 October until CARES are converted or exchanged.
The Dividend Rate for each Dividend Period is calculated as:
Dividend Rate = (Market Rate + Margin) x (1-T)
where:
The Market Rate is the 180 day Bank Bill Swap Rate applying on the first day of the Dividend Period
expressed as a percentage per annum.
The Margin for the period to 20 October 2010 was 2.85% per annum. It was determined by the
Bookbuild held on 26 April 2005.
T is the prevailing Australian corporate tax rate applicable on the Allotment Date.
As Ramsay did not convert or exchange by 20 October 2010 the Margin was increased by a one-
time step up of 2.00% (200 basis points) per annum.
One-time 2.00% (200 basis points) step-up in the Margin at 20 October 2010
Ramsay expects the Dividends paid on CARES to be fully franked. If a Dividend is not fully franked,
the Dividend will be grossed up to compensate for the unfranked component.
If, on a Dividend Payment Date, the Australian corporate tax differs from the Australian corporate tax
rate on the Allotment Date, the Dividend will be adjusted downwards or upwards accordingly.
CARES have no maturity. Ramsay may convert or exchange some or all CARES at its election for
shares or $100 in cash for each CARES on 20 October 2010 and each Dividend Payment Date
thereafter.
Ramsay also has the right to:
Ramsay cannot elect to convert or exchange only some CARES if such conversion or exchange
would result in there being less than $50 million in aggregate Face Value of CARES on issue.
convert or exchange CARES after the occurrence of a Regulatory Event; and
convert CARES on the occurrence of a Change in Control Event.
Conversion Ratio
Ranking
Participation
Voting Rights
The rate at which CARES will convert into Shares will be calculated by reference to the market price
of Shares during 20 business days immediately preceding, but not including, the conversion date,
less a conversion discount of 2.5%. An adjustment is made to the market price calculation in the
case of a Change in Control Event. The Conversion Ratio for each CARES will not be greater than
400 shares.
CARES rank equally amongst themselves in all respects and are subordinated to all creditors but
rank in priority to Shares.
Unless CARES are converted into Shares, CARES confer no rights to subscribe for new shares in
any fundraisings by Ramsay or to participate in any bonus or rights issues by Ramsay.
CARES do not carry a right to vote at general meeting of Ramsay except in limited circumstances.
86
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
7. NET DEBT
Cash assets
Loans and borrowings - current
Lease liabilities – current
Loans and borrowings - non-current
Lease liabilities – non-current
Derivative net assets / (liabilities) - debt related
7a. CASH AND CASH EQUIVALENTS
Cash at bank and on hand
Note
2020
$m
7a
7b
7c
7b
7c
7d
1,503.7
(32.3)
(347.8)
(4,195.5)
(4,941.4)
(51.3)
(8,064.6)
2019
$m
745.5
(34.0)
(73.1)
(5,209.4)
(278.1)
(62.4)
(4,911.5)
2020
$m
2019
$m
1,503.7
745.5
Cash at bank earns interest at floating rates based on daily bank deposit rates. Short-term deposits are made for varying
periods of between one day and three months, depending on the immediate cash requirements of the Group, and earn
interest at the respective short-term deposit rates.
(i) Recognition and Measurement
Cash and short-term deposits in the Statement of Financial Position comprise cash at bank and on hand and short-term
deposits with an original maturity of three months or less.
For the purposes of the Statement of Cash Flows, cash and cash equivalents consist of cash and cash equivalents as
defined above, net of outstanding bank overdrafts and restricted cash.
(ii) Reconciliation to Statement of cash flows
For the purposes of the Statement of cash flows, cash and cash equivalents
comprise the following at 30 June
Cash at bank and on hand
(iii) Reconciliation of net profit after tax to net cash flows from operations
Net profit after tax for the year
Adjustments for:
Share of profit of joint venture
Depreciation, amortisation and impairment
Interest received
Share based payments expense
Net (profit) / loss on disposal of non-current assets
Changes in assets & liabilities
Deferred tax
Receivables
Other assets
Creditors, accruals and other liabilities
Provisions
Inventory
Tax provisions
Net cash from operating activities
1,503.7
745.5
309.2
(16.1)
930.7
(12.7)
(6.6)
(11.2)
(39.1)
(268.1)
5.6
929.6
(57.2)
(84.0)
0.6
1,680.7
572.4
(19.1)
486.2
(6.7)
10.9
(6.6)
(14.5)
(299.6)
115.9
178.9
(130.9)
(19.6)
36.0
903.3
87
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
7a. CASH AND CASH EQUIVALENTS (CONTINUED)
(iv) Reconciliation of liabilities arising from financing activities
Loans- Current
Loans- Non Current
Lease Liabilities
Balance at
1 July 2019
$m
AASB16
Adjustment
$m
34.0
5,209.4
351.2
-
-
4,929.6
Restated
Balance at
1 July 2019
$m
34.0
5,209.4
5,280.8
Cash
Flows
$m
(1.7)
(1,038.4)
(323.8)
Foreign
Exchange
movement
$m
-
16.7
0.3
New
Leases
$m
-
-
319.9
Other
$m
-
7.8
12.0
Balance as
at 30 June
2020
$m
32.3
4,195.5
5,289.2
Total liabilities from financing activities
5,594.6
4,929.6
10,524.2
(1,363.9)
17.0
319.9
19.8
9,517.0
Sale of
Facilities Other
$m
-
-
(19.7)
$m
-
-
-
-
Balance as
at 30 June
2019
$m
34.0
5,209.4
351.2
5,594.6
Loans- Current
Loans- Non Current
Lease Liabilities
Balance at 1
July 2018
$m
32.0
3,622.3
297.9
Cash Flows
$m
(211.9)
1,075.5
(80.2)
Foreign
Exchange
movement
$m
(8.0)
88.3
11.0
New
Leases
$m
-
-
52.3
Business
Combinations
$m
221.9
423.3
89.9
Total liabilities from financing activities
3,952.2
783.4
91.3
52.3
735.1
(19.7)
(v) Disclosure of financing facilities
Refer to Note 7e.
7b. LOANS AND BORROWINGS
Current
Secured liabilities:
- Bank loan
Non-current
Secured liabilities:
- Bank loan
Unsecured liabilities:
- Bank and financial institution loans
Total
2020
$m
2019
$m
32.3
34.0
2,809.1
2,883.0
1,386.4
4,195.5
2,326.4
5,209.4
4,227.8
5,243.4
Further information on bank loans is set out in Note 7e.
(i) Fair values
The fair values of the Group’s interest bearing loans and borrowings are determined by using the discounted cash flow
method with discount rates that reflect market interest rates, specific country risk factors, individual creditworthiness of the
counterparties and the other risk characteristics associated with the underlying debts.
Unless disclosed below, the carrying amount of the Group’s current and non-current borrowings approximate their fair value.
The fair values have been calculated by discounting the expected future cash flows at prevailing market interest rates
depending on the type of borrowings. At reporting date, the market interest rates vary from 0.093% to 0.102% (2019: 1.21%
to 1.22%) for Australia, 0.090% to 0.141% (2019: 0.722% to 0.774%) for UK and -0.510% to -0.422% (2019: -0.388% to -
0.345%) for France respectively.
88
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
7b. LOANS AND BORROWINGS (CONTINUED)
(i) Fair values (continued)
The fair value of the interest bearing loans and borrowings was estimated using the level 2 method valuation technique in
which the lowest level of input that is significant to the fair value measurement is directly or indirectly observable. Set out in
the table below is a comparison by carrying amounts and fair value of the Group’s Interest bearing loans and borrowings.
2020
2019
Carrying
Amount
$m
Fair
Value
$m
Carrying
Amount
$m
Fair
Value
$m
Bank loans
4,227.8
4,657.9
5,243.4
5,365.4
The fair values disclosed are the Directors’ estimate of amounts that will be payable by the Group.
(ii) Interest rate, foreign exchange & liquidity risk
Details regarding interest rate, foreign exchange and liquidity risk is disclosed in Note 16.
(iii) Assets pledged as security
The carrying amounts of assets pledged as security for loans and borrowings are set out in the following table:
Fixed and floating charge
Fixed assets
Investment holdings in subsidiaries
Total non-current assets pledged as security
(iv) Defaults & breaches
2020
$m
2019
$m
-
3,667.2
3,667.2
85.0
2,010.7
2,095.7
During the current and prior years, there were no defaults or breaches on any of the loans.
In April 2020, lenders to the Ramsay Funding Group provided consent to amend or waive key banking covenants tests, in
connection with the funding agreements (FA) and the Common Term Deed Poll (CTDP), for the next two semi-annual
covenant testing points up to and including the 31 December 2020 testing date.
This waiver is given on the condition that the Company does not declare a dividend in relation to its ordinary shares (it being
agreed that CARES and CARES 2 are not ordinary shares and that this condition does not therefore apply in respect of or
seek to restrict the declaration or payment of dividends in respect of CARES or CARES 2) during the period up to 31
December 2020.
(v) Subsequent Measurement
Loans and borrowings
After initial recognition, interest bearing loans and borrowings are subsequently measured at amortised cost using the EIR
method. Losses are recognised in profit or loss when the liabilities are derecognised as well as through the EIR amortisation
process.
7c. LEASE LIABILITIES
The Group has lease contracts for hospitals, office space and various items of other equipment and vehicles used in its
operations. Leases of hospitals and office space can have lease terms between 5 and 99 years, while vehicles and other
equipment generally have lease terms between 5 and 10 years. The Group’s obligations under its leases are secured by the
lessor’s title to the leased assets as disclosed above. Generally, the Group is restricted from assigning and subleasing the
leased assets. There are several lease contracts that include extensions and termination options and variable lease
payments, which are discussed below.
The Group also has certain leases of equipment with lease terms of 12 months or less and leases of office equipment with
low value. The Group applies the ‘short term lease’ and ‘lease of low value assets’ recognition exemptions for these leases.
89
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
7c. LEASE LIABILITIES (CONTINUED)
At 1 July 2019
Adjustment on adoption of AASB16
Restated 1 July 2019
Additions
Disposals or terminations
Payments
Accretion of interest
Reassessment of lease terms
Exchange differences
At 30 June 2020
Current lease liabilities
Non-current lease liabilities
Total lease liabilities
$m
351.2
4,929.6
5,280.8
319.9
(9.4)
(660.1)
336.3
21.4
0.3
5,289.2
2019
$m
73.1
278.1
351.2
2020
$m
347.8
4,941.4
5,289.2
Lease liabilities in the comparative year, 30 June 2019 only include leases classified as finance leases under AASB 117
Leases. Refer to the Overview section for further information regarding the additional lease liability balances taken on with
the implementation of AASB 16 Leases.
(i) Assets pledged as security
The carrying amounts of assets pledged as security for lease liabilities are set out in the following table:
2020
$m
2019
$m
Leased assets pledged as security
351.6
412.6
(ii) Cash outflows
The Group had total cash outflows for leases of approximately $667.5 million in 2020 - the principal portion of lease
payments totalled $323.8 million, interest payments totalled $336.3 million and other payments relating to low-value assets,
short term and variable lease payments totalled approximately $7.4 million (included in payments to suppliers and
employees).
7d. DERIVATIVE FINANCIAL INSTRUMENTS
Current liabilities
Interest rate derivative contracts – cash flow hedges
Non - current liabilities
Interest rate derivative contracts – cash flow hedges
(i) Instruments used by the Group
2020
$m
2019
$m
(6.2)
(18.6)
(45.1)
(43.8)
Derivative financial instruments are used by the Group in the normal course of business in order to hedge exposure to
fluctuations in interest and foreign exchange rates.
Interest rate swaps and forward foreign exchange contracts – cash flow hedges
Interest bearing loans in Australian Dollar of the Group currently bear an average variable interest rate of 0.1532%
(2019: 1.357%). Interest bearing loans in GBP of the Group currently bear an average variable interest rate of 0.1316%
(2019: 0.7738%). Interest bearing loans in Euro of the Group currently bear an average variable interest rate of -0.2335%
(2019: -0.2913%).
90
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL - FINANCING (CONTINUED)
7d. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
(i) Instruments used by the Group (continued)
In order to reduce the variability of the future cash flows in relation to the interest bearing loans, the Group has entered into
Australian Dollar, GBP and Euro interest rate swap contracts under which it has a right to receive interest at variable rates
and to pay interest at fixed rates. Swaps in place cover approximately 57% (2019: 60%) of the principal outstanding.
While the Group also enters into other foreign exchange forward contracts with the intention to reduce the foreign exchange
risk of expected sales and purchases, these other contracts are not designated in hedge relationships and are measured at
fair value through profit or loss.
(ii) Interest rate risk
Information regarding interest rate risk exposure is set out in Note 16.
(iii) Credit risk
Credit risk arises from the potential failure of counterparties to meet their obligations at maturity of contracts. This arises on
derivative financial instruments with unrealised gains. Management constantly monitor the fair value of favourable contracts
outstanding with any individual counterparty. Management only deal with prime financial institutions with appropriate credit
ratings in order to manage this credit risk.
(iv) Recognition and Measurement
The Group uses derivative financial instruments such as interest rate swaps to hedge its risks associated with interest rates.
Such derivative financial instruments are initially recognised at fair value on the date on which a derivative contract is
entered into and are subsequently remeasured to fair value. Derivatives are carried as assets when the fair value is positive
and as a liability when the fair value is negative.
Any gains or losses arising from changes in the fair value of derivatives are taken directly to profit or loss, except for the
effective portion of cash flow hedges, which is recognised in Other Comprehensive Income, and later classified to profit and
loss when the hedge item affects profit or loss.
For the purposes of hedge accounting, hedges are classified as:
fair value hedges when they hedge the exposure to changes in the fair value of a recognised asset or liability;
cash flow hedges when they hedge exposure to variability in cash flows that is attributable either to a particular risk
associated with a recognised asset or liability or to a highly probable forecast transaction or the foreign currency risk in
an unrecognised firm commitment; or
hedges of a net investment in a foreign operation.
At the inception of a hedge relationship, the Group formally designates and documents the hedge relationship to which the
Group wishes to apply hedge accounting and the risk management objective and strategy for undertaking the hedge. The
documentation includes identification of the hedging instrument, the hedged item, the nature of the risk being hedged and
how the Group will assess whether the hedging relationship meets the hedge effectiveness requirements (including the
analysis of sources of hedge ineffectiveness and how the hedge ratio is determined). A hedging relationship qualifies for
hedge accounting if it meets all of the following effectiveness requirements:
There is an economic relationship between the hedged item and the hedging instrument;
The effect of credit risk does not ‘dominate the value changes’ that result from that economic relationship; and
The hedge ratio of the hedging relationship is the same as that resulting from the quantity of the hedged item that the
Group actually hedges and the quantity of the hedging instrument that the Group actually uses to hedge that quantity of
hedged item.
Hedges that meet the strict criteria for hedge accounting are accounted for as follows:
(a) Cash flow hedges
The effective portion of the gain or loss on the hedging instrument is recognised directly in Other Comprehensive Income in
the cash flow hedge reserve, while any ineffective portion is recognised immediately in the Income Statement as other
operating expenses.
The Group uses predominantly interest rate swap contracts as hedges of its exposure to fluctuations in interest rates. There
is an economic relationship between the hedged item and the hedging instrument as the term of the interest rate swap
matches the terms of the variable rate loan (that is, notional amount, maturity, base rate, payment and reset dates).
91
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
7d. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
(iv) Recognition and Measurement (continued)
(a) Cash flow hedges (continued)
The Group only designates the intrinsic value of the interest rate option contracts as hedging instruments. The time value of
the interest rate option contracts are recognised in Other Comprehensive Income and accumulated in a separate component
of equity under the cost of Hedging Reserve. These deferred costs of hedging are recognised in the profit or loss on a
systematic basis over the tenor of the interest rate option contracts.
Amounts recognised as Other Comprehensive Income are transferred to profit or loss when the hedged transaction affects
profit or loss, such as when the hedged financial income or financial expense is recognised. When the hedged item is the
cost of a non-financial asset or non-financial liability, the amounts recognised as Other Comprehensive Income are
transferred to the initial carrying amount of the non-financial asset or liability.
If the forecast transaction or firm commitment is no longer expected to occur, the cumulative gain or loss previously
recognised in Other Comprehensive Income is transferred to the Income Statement. If the hedging instrument expires or is
sold, terminated or exercised without replacement or rollover, or if its designation as a hedge is revoked, any cumulative
gain or loss previously recognised in Other Comprehensive Income remains in Other Comprehensive Income until the
forecast transaction or firm commitment affects profit or loss.
The ineffectiveness recognised in the profit or loss was immaterial.
(b) Bank loan designated as a hedge of a net investment
The bank loan designated as a hedge of a net investment in a foreign operation is accounted for in a similar way to cash
flow hedges. Gains or losses on the hedging instrument (Bank Loan) relating to the effective portion of the hedge are
recognised directly in Other Comprehensive Income, while any gains or losses relating to the ineffective portion are
recognised in profit or loss. On disposal of the foreign operation, the cumulative value of any such gains or losses
recognised directly in Other Comprehensive Income is transferred to the Income Statement.
Subsequent Measurement
For financial instruments not traded in an active market, the fair value is determined using appropriate valuation techniques.
Such techniques may include:
Using recent arm’s length market transaction;
Reference to the current fair value of another instrument that is substantially the same; or
A discounted cash flow analysis or other valuation models.
(v) Fair Value of Derivative Financial Instruments
The fair value of the derivative financial instruments was estimated using the level 2 method valuation technique and is
summarised in the table above.
The most frequently applied valuation techniques include forward pricing and swap models, using present value calculations.
The models incorporate various inputs including the credit quality of counterparties, foreign exchange spot and forward rates
and interest rate curves. The changes in counterparty credit risk had no material effect on the hedge effectiveness assessment
for derivatives designated in hedge relationships.
Recognition and Measurement
The Group measures financial instruments, such as, derivatives, at fair value at each reporting date.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. The fair value measurement is based on the presumption that the transaction
to sell the asset or transfer the liability takes place either:
In the principal market for the asset or liability; or
In the absence of a principal market, in the most advantageous market for the asset or liability.
The principal or the most advantageous market must be accessible by the Group.
The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing
the asset or liability, assuming that market participants act in their economic best interest.
92
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
7d. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
(v) Fair Value of Derivative Financial Instruments (continued)
A fair value measurement of a non-financial asset takes into account a market participant's ability to generate economic
benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset
in its highest and best use.
The Group uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to
measure fair value, maximising the use of relevant observable inputs and minimising the use of unobservable inputs.
Information about the valuation techniques and inputs used in determining the fair value of various assets and liabilities are
disclosed in the relevant notes.
All assets and liabilities for which fair value is measured or disclosed in the financial statements are categorised within the
fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as
a whole:
Level 1
Level 2
Level 3
Quoted (unadjusted) market prices in active markets for identical assets or liabilities
Valuation techniques for which the lowest level input that is significant to the fair value
measurement is directly or indirectly observable
Valuation techniques for which the lowest level input that is significant to the fair value
measurement is unobservable
For assets and liabilities that are recognised in the financial statements on a recurring basis, the Group determines whether
transfers have occurred between Levels in the hierarchy by re-assessing categorisation (based on the lowest level input that
is significant to the fair value measurement as a whole) at the end of each reporting period.
There were no transfers between Level 1 and Level 2 or between Level 2 and Level 3 during the year.
The notional principal amounts and period of expiry of the interest rate derivatives contracts are as follows:
0-1 years
1-2 years
2-3 years
3-5 years
Over 5 years
2020
$m
3,048.7
1,254.1
-
923.9
-
5,226.7
2019
$m
610.3
3,154.5
1,350.0
210.0
810.0
6,134.8
The interest rate derivatives require settlement of net interest receivable or payable each 90 or 180 days. They are settled
on a net basis. The swaps are measured at fair value and all gains and losses attributed to the hedged risk are taken directly
to equity and re-classified to the Income Statement when the interest expense is recognised.
Hedge of net investments in foreign operations
Included in bank loans at 30 June 2020 is a GBP borrowing of £120 million (2019: £244.1 million) which has been
designated as a hedge of the net investment in the UK subsidiary. It is being used to hedge the Group’s exposure to
changes in exchange rates on the value of its net investment in the UK operations. Gains or losses on the retranslation of
this borrowing are transferred to Other Comprehensive Income to offset any gains or losses on translation of the net
investment in the UK subsidiary. A net loss on the bank loan designated as a hedge of the net investment in a subsidiary of
$15.8million (2019: net loss $5.8 million) was recognised in Other Comprehensive Income during the year.
Included in bank loans at 30 June 2020 is a Euro borrowing of €478.7 million (2019: €478.7 million) which has been
designated as a hedge of the net investment in the French subsidiary. It is being used to hedge the Group’s exposure to
changes in exchange rates on the value of its net investment in the French operations. Gains or losses on the retranslation
of this borrowing are transferred to Other Comprehensive Income to offset any gains or losses on translation of the net
investment in the French subsidiary. A net loss on the bank loan designated as a hedge of the net investment in a subsidiary
of $10.5 million (2019: net loss $22.2 million) was recognised in Other Comprehensive Income during the year.
93
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
II. CAPITAL – FINANCING (CONTINUED)
7e. BORROWINGS
Note
Maturity
2020
$m
2019
$m
Current interest-bearing loans and borrowings
€ Bi-lateral Facilities
Total current interest-bearing loans and borrowings
(v)
Up to Dec 2028
Non-current interest-bearing loans and borrowings
A$ 800,000,000 Syndicated Facility Loan
A$ 350,000,000 Syndicated Facility Loan
A$ 325,000,000 Bi-lateral Term Loan
£ 395,000,000 Syndicated Facility Loan
€ 225,000,000 Syndicated Facility Loan
€ 300,000,000 Syndicated Facility Loan
€ 800,000,000 Term Loan
€ 750,000,000 Term Loan
€ 100,000,000 Revolving Facility Loan
€ 75,000,000 Capex/acquisition Facility Loan
€ Bi-lateral Facilities
Total non-current interest-bearing loans and borrowings
Total interest-bearing loans and borrowings
Dec 2023
(i)
Nov 2022
(i)
Oct 2024
(ii)
Nov 2022
(i)
Nov 2022
(i)
Oct 2024
(i)
Oct 2022
(iii)
Oct 2024
(iii)
Oct 2022
(iv)
(iii)
Oct 2022
(v) Up to Dec 2028
32.3
32.3
-
-
320.8
289.3
288.0
488.4
1,275.2
1,220.9
-
65.1
247.8
4,195.5
4,227.8
34.0
34.0
721.0
-
319.0
515.6
284.9
486.0
1,325.0
1,215.0
-
64.8
278.1
5,209.4
5,243.4
(a) Ramsay and its wholly owned subsidiaries
Ramsay Funding Group’s syndicated debt facility agreements and bi lateral debt facilities remain unchanged. The
covenant package, group guarantees and other common terms and conditions in respect of the debt facilities is
governed under the Common Terms Deed Poll (CTDP) which Ramsay executed in November 2016.
(i) Syndicated revolving bank debt facility.
(ii) Bi-lateral term loan facility and repayable in full on maturity.
(b) Ramsay Santé and controlled entities
Ramsay Santé and controlled entities’ senior debt facility agreements and bi lateral debt facilities remain unchanged.
The lenders to these debt facilities only have recourse to Ramsay Santé and certain Ramsay Santé controlled entities.
The debt facilities are secured by first ranking pledges over certain material companies of Ramsay Santé, granted only
by Ramsay Santé and certain Ramsay Santé controlled entities. Guarantees have also been provided and are provided
only by Ramsay Santé controlled entities.
(iii) Syndicated term loan facilities repayable in full on maturity.
(iv) Syndicated revolving bank debt facility
(v) Euro bi-lateral facilities are secured by a first charge over certain Ramsay Santé and controlled entities’ land and
buildings.
94
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING
HOW THE GROUP MANAGES ITS OVERALL FINANCIAL POSITION
The Group manages its overall financial position by segregating its balance sheet into two categories; Assets and Liabilities –
Operating and Investing and Capital – Financing. Assets and Liabilities – Operating and Investing is managed at both the site
and group level while Capital – Financing (refer to section II) is managed centrally.
Details of Assets and Liabilities – Operating and Investing are as follows:
Working Capital
Property, plant and equipment
Right of use assets
Intangible assets
Current and deferred tax assets/(liabilities)
Other assets/(liabilities)
8. WORKING CAPITAL
Trade and other receivables (current)
Inventories
Trade and other creditors
Note
8
10
11
12
14
Note
8a
8b
8c
2020
$m
(875.6)
4,447.2
4,477.9
4,246.1
143.6
(138.7)
12,300.5
2020
$m
1,916.9
411.0
(3,203.5)
(875.6)
2019
$m
(440.4)
4,642.8
-
4,263.3
15.7
(546.8)
7,934.6
2019
$m
1,589.5
344.8
(2,374.7)
(440.4)
Consistent with prior years, Ramsay actively manages the collection of debtor receipts and creditor and employee
payments. This often results in a negative working capital metric. Any surplus or deficit in the working capital is managed
through efficient use of the revolving debt facilities and cash balances. Refer to Note 7 for further information on the debt
facilities and cash balances.
8a. TRADE AND OTHER RECEIVABLES
Current
Trade and other receivables
Allowances for impairment loss
Non-current
Rental property bonds and guarantees receivable
Other
2020
$m
2019
$m
1,978.6
(61.7)
1,916.9
52.0
26.1
78.1
1,632.9
(43.4)
1,589.5
61.8
17.9
79.7
Total
1,995.0
1,669.2
(i) Allowances for impairment loss
An allowance for expected credit loss (ECL) is recognised based on the difference between the contractual cash flows and
the expected cash flows. The Group has applied a simplified approach in calculating ECLs by establishing a provision matrix
for forward-looking factors specific to the debtors and the economic environment.
Movements in the provision for impairment loss were as follows:
At 1 July
AASB 9 Financial Instruments adjustment
At 1 July - restated
Charge for the year
Foreign exchange translation
Amounts written off
At 30 June
2020
$m
2019
$m
(43.4)
-
(43.4)
(43.2)
(2.1)
27.0
(61.7)
(47.0)
(1.1)
(48.1)
(17.5)
(0.6)
22.8
(43.4)
95
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
8a. TRADE AND OTHER RECEIVABLES (CONTINUED)
(ii) Ageing analysis
At 30 June, the ageing analysis of trade and other receivables is as follows:
Total
$m
Neither past
due nor
impaired
$m
0-30
Days
PDNI*
$m
31-60
Days
PDNI*
$m
61-90
Days
PDNI*
$m
91+
Days
PDNI*
$m
Considered
impaired
$m
2020
2019
2,056.7
990.0
245.3
238.5
211.9
309.3
1,712.6
1,208.7
203.4
110.6
88.5
58.0
61.7
43.4
*PDNI – Past due not impaired
Receivables past due but not considered impaired are: $1,005.0 million (2019: $460.5 million). Payment terms on these
amounts have not been re-negotiated as based on the credit history of receivables past due not considered impaired,
management believes that these amounts will be fully recovered. This is due to the fact that the Group mainly deals with the
Government and creditworthy Health Funds.
(iii) Related party receivables
For terms and conditions of related party receivables refer to Note 20.
(iv) Fair value
Due to the short term nature of the current receivables, the carrying value approximates fair value. The carrying values of
the discounted non-current receivables approximates their fair values.
(v) Credit risk
The maximum exposure to credit risk for current receivables is their carrying value. Collateral is not held as security. The
Group’s credit risk is low in relation to trade debtors because the majority of transactions are with the Government and
Health Funds. The maximum exposure to credit risk for non-current receivables at the reporting date is the carrying value of
these receivables. The majority of the non-current receivables are assessed as low risk.
(vi) Foreign exchange & interest rate risk
Details regarding foreign exchange and interest rate risk exposure are disclosed in Note 16.
8b. INVENTORIES
Amount of medical supplies to be consumed in providing future
patient services – at cost
Development assets to be sold that are currently under construction – at
cost
2020
$m
2019
$m
365.2
45.8
411.0
293.8
51.0
344.8
(i) Inventory expense
Medical supplies recognised as an expense for the year ended 30 June 2020 totalled $2,723.1 million (2019: $2,592.2
million) for the Group. This expense has been included in the medical consumables and supplies in the Income Statement.
The cost of development assets sold which has been recognised as an expense for the year ended 30 June 2020 totalled
$6.8 million (2019:$ 19.4 million) for the Group. This expense has been included in Cost of development assets sold in the
Income Statement.
(ii) Recognition and Measurement
Inventories are recorded using the FIFO method and are valued at the lower of cost and net realisable value. Net realisable
value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated
costs necessary to make the sale.
Inventories include medical supplies to be consumed in providing future patient services, and development assets, including
medical suites to be sold, that are currently under construction.
96
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
8c. TRADE AND OTHER CREDITORS
Trade payables
Sundry creditors and accrued expenses
Employee and Director entitlements
Other creditors
2020
$m
2019
$m
1,148.6
505.5
993.6
555.8
3,203.5
1,035.3
473.2
865.9
0.3
2,374.7
(i) Fair values
Trade payables are non-interest bearing and are normally settled on 30-60 day terms. Due to the short term nature of
these payables, their carrying value is assumed to approximate their fair value.
(ii) Interest rate, foreign exchange & liquidity risk
Details regarding interest rate, foreign exchange and liquidity risk exposure are set out in Note 16.
9. BUSINESS COMBINATIONS
Business Combinations – 2020
Ramsay has recognised amounts for business combinations in the financial statements for the year ended 30 June 2020
which have been determined on a provisional basis only. These businesses are within the healthcare sector.
Assets
Liabilities
Fair value of identifiable net assets
Goodwill arising
Business combination date fair value of consideration transferred
Direct costs relating to the business combination included within service costs
The cash outflow as a result of the business combination is as follows:
Cash Paid
Net consolidated cash outflow
$m
16.2
(10.4)
5.8
19.6
25.4
-
(25.4)
(25.4)
Capio - 2019
On the 7 November 2018, 17 November 2018 and 12 June 2019, Ramsay Santé (formerly Ramsay Générale de Santé)
acquired a total of 100% of the share capital of Capio. Ramsay Santé has recognised the fair values of the identifiable assets
and liabilities of Capio as outlined in the table below. The purchase price accounting has now been finalised. In the final
purchase price accounting of the Capio acquisition, Ramsay Santé has reassessed the existence and fair value of
unfavourable contracts at the time of acquisition. This has led to the recognition of provisions for a further $100.4 million,
together with other immaterial changes to fair values of other assets and liabilities, from first disclosure following acquisition.
These adjustments have increased the goodwill arising on acquisition by $87.8 million.
97
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
9. BUSINESS COMBINATIONS (CONTINUED)
Capio 2019 (Continued)
Cash
Accounts Receivable
Inventory
Corporate tax receivable
Other assets
Property, plant and equipment
Intangible assets
Deferred income tax asset
Creditors and accruals
Interest-bearing liabilities
Provisions and other liabilities
Fair value of identifiable net liabilities
Non-controlling interest
Goodwill arising on acquisition
Business combination date fair value of consideration transferred
Cash paid
Total cash paid
Direct costs relating to the business combination – included within service costs
The cash outflow as a result of the business combination is as follows:
Net cash acquired
Cash paid
Net consolidated cash outflow
$m
10.0
180.5
44.7
14.3
217.8
316.2
383.9
57.3
(536.5)
(735.1)
(294.3)
(341.2)
(3.3)
1,587.9
1,243.4
(1,243.4)
(1,243.4)
28.5
10.0
(1,243.4)
(1,233.4)
The goodwill of $1,587.9 million comprises the value of synergies expected to be achieved as a result of combining Capio with
the rest of the Group, as well as intangible assets that do not qualify for separate recognition. The acquisition provides a
number of strategic benefits consistent with Ramsay’s growth strategy. None of the goodwill recognised is expected to be
deductible for income tax purposes. The goodwill balance represents goodwill attributable to Ramsay Santé.
The Group has elected to measure the non-controlling interests in the acquiree at their fair value. The non-controlling interests
in the acquiree at the time of the business combination represents other non-controlling interests within the Capio group.
The fair value of the acquired receivables amounts to $180.5 million. The gross contractual amount receivable is $196.1
million.
The revenue of Capio from acquisition to 30 June 2019 was $1,756.4 million and the profit before tax for this period was not
significant to the Group.
If Capio had been acquired at the beginning of the financial year, on 1 July 2018, the total revenue and other income for the
Group would have been $12,380.3 million for the year ended 30 June 2019 and the profit before income tax from continuing
operations for the Group would not have been significantly different to the Group profit before tax as reported.
98
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
9. BUSINESS COMBINATIONS (CONTINUED)
Other Business Combinations – 2019
Ramsay recognised amounts for business combinations in the financial statements for the year ended 30 June 2019 which
are as follows:
Assets
Liabilities
Fair value of identifiable net assets
Goodwill arising
Non-controlling interest
Business combination date fair value of consideration transferred
Direct costs relating to the business combination included within service costs
The cash outflow as a result of the business combination is as follows:
Net cash acquired
Cash Paid
Net consolidated cash outflow
$m
67.5
(29.5)
38.0
43.6
(0.4)
81.2
3.8
7.1
(81.2)
(74.1)
These businesses are within the healthcare sector. The purchase price accounting has now been finalised. There was not a
material difference in the provisional fair values initially recognised.
(i) Recognition and Measurement
Business combinations are accounted for using the acquisition method. The consideration transferred in a business
combination shall be measured at fair value, which shall be calculated as the sum of the business combination date fair
values of the assets transferred by the acquirer, the liabilities incurred by the acquirer to former owners of the acquiree and
the equity issued by the acquirer, and the amount of any non-controlling interest in the acquiree. For each business
combination, the acquirer measures the non-controlling interest in the acquiree either at fair value or at the proportionate
share of the acquiree's identifiable net assets. Business combination related costs are expensed as incurred.
In accounting for a business combination, the Group assesses the financial assets and liabilities assumed for appropriate
classification and designation in accordance with the contractual terms, economic conditions, the Group’s operating or
accounting policies and other pertinent conditions as at the business combination date. This includes the separation of
embedded derivatives in host contracts by the acquiree.
Any contingent consideration to be transferred by the acquirer will be recognised at fair value at the business combination
date. Contingent consideration classified as an asset or liability that is a financial instrument and within the scope of AASB 9
Financial Instruments, is measured at fair value with changes in fair value recognised in profit or loss. If the contingent
consideration is not within the scope of AASB 9, it is measured in accordance with the appropriate AASB. Contingent
consideration that is classified as equity is not remeasured and subsequent settlement is accounted for within equity.
(ii) Key Estimates and Assumptions
The Group recognises the identifiable assets and liabilities of businesses at their business combination date fair values.
Where a significant amount of land and buildings are recognised in the business combination, the fair value will be
determined by an external valuer using an approach relevant to the private healthcare market in that country.
99
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
10. PROPERTY, PLANT AND EQUIPMENT
Land &
Buildings
$m
Plant &
Equipment
$m
Assets Under
Construction
$m
2,583.8
(1,631.0)
952.8
1,112.0
(148.7)
963.3
215.2
81.4
-
(292.4)
(4.8)
(2.5)
(7.4)
487.4
-
487.4
361.8
-
361.8
327.2
(198.4)
-
-
-
(0.7)
(2.5)
Total
$m
6,891.2
(2,444.0)
4,447.2
4,642.8
(368.3)
4,274.5
633.3
-
13.6
(440.6)
(16.0)
(10.1)
(7.5)
952.8
487.4
4,447.2
2,685.5
(1,573.5)
1,112.0
887.1
280.5
95.1
158.7
(315.4)
(0.3)
(8.2)
-
14.5
1,112.0
2,379.9
(1,492.8)
887.1
361.8
-
361.8
359.3
244.8
(271.6)
27.4
-
-
-
-
1.9
361.8
359.3
-
359.3
7,039.3
(2,396.5)
4,642.8
4,113.1
643.2
-
372.3
(458.7)
(0.6)
(77.7)
(3.5)
54.7
4,642.8
6,335.1
(2,222.0)
4,113.1
30 June 2020
Cost
Accumulated depreciation and impairment
Movement:
At 1 July 2019
Transfer to right of use asset
Restated 1 July 2019
Additions
Transferred from assets under construction
Business combination
Depreciation
Impairment
Disposals
Exchange differences
At 30 June 2020
30 June 2019
Cost
Accumulated depreciation and impairment
Movement:
At 1 July 2018
Additions
Transferred from assets under construction
Business combination
Depreciation
Impairment
Disposals
Assets reclassified as held for sale
Exchange differences
At 30 June 2019
1 July 2018
Cost
Accumulated depreciation and impairment
3,820.0
(813.0)
3,007.0
3,169.0
(219.6)
2,949.4
90.9
117.0
13.6
(148.2)
(11.2)
(6.9)
2.4
3,007.0
3,992.0
(823.0)
3,169.0
2,866.7
117.9
176.5
186.2
(143.3)
(0.3)
(69.5)
(3.5)
38.3
3,169.0
3,595.9
(729.2)
2,866.7
100
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
10. PROPERTY, PLANT AND EQUIPMENT (CONTINUED)
(i) Recognition and Measurement
Property, plant and equipment is stated at cost less accumulated depreciation and any accumulated impairment losses.
Such cost includes the cost of replacing parts that are eligible for capitalisation when the cost of replacing the parts is
incurred.
Depreciation is calculated, consistent with the prior year, on a straight-line basis over the estimated useful life of the assets
as follows:
Buildings and integral plant – 40 to 60 years
Leasehold improvements – over lease term
Plant and equipment, other than plant integral to buildings – various periods not exceeding 10 years
The assets’ residual values, useful lives and amortisation methods are reviewed, and adjusted if appropriate, at each
financial year end.
(a) Impairment
The carrying values of property, plant and equipment are reviewed for impairment at each reporting date, with the
recoverable amount being estimated when events or changes in circumstances indicate that the carrying value may be
impaired. The recoverable amount of property, plant and equipment is the higher of fair value less costs to sell and value in
use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount
rate that reflects current market assessments of the time value of money and the risks specific to the asset.
For an asset that does not generate largely independent cash inflows, recoverable amount is determined for the cash-
generating unit to which the asset belongs, unless the asset's value in use can be estimated to be close to its fair value.
An impairment exists when the carrying value of an asset or cash-generating unit exceeds its estimated recoverable amount.
The asset or cash-generating unit is then written down to its recoverable amount.
Impairment losses are recognised in the Income Statement in the expense category Depreciation, amortisation and
impairment.
An assessment is also made at each reporting date as to whether there is any indication that previously recognised
impairment losses may no longer exist or may have decreased. If such indication exists, the recoverable amount is
estimated. A previously recognised impairment loss is reversed only if there has been a change in the estimates used to
determine the asset’s recoverable amount since the last impairment loss was recognised. If that is the case the carrying
amount of the asset is increased to its recoverable amount. That increased amount cannot exceed the carrying amount that
would have been determined, net of depreciation, had no impairment loss been recognised for the asset in prior years. Such
reversal is recognised in profit or loss. After such a reversal the depreciation charge is adjusted in future periods to allocate
the asset’s revised carrying amount, less any residual value, on a systematic basis over its remaining useful life.
(b) Derecognition & disposal
An item of property, plant and equipment is derecognised upon disposal or when no further future economic benefits are
expected from its use or disposal. Any gain or loss arising on derecognition of the asset (calculated as the difference
between the net disposal proceeds and the carrying amount of the asset) is included in the Income Statement in the year the
asset is derecognised.
(ii) Key Estimates and Assumptions
Useful lives of assets are estimated based on historical experience. The useful life of assets are assessed annually and
adjusted where deemed necessary.
101
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
11. RIGHT OF USE ASSETS
The right of use assets have arisen upon adoption of AASB16 Leases from 1 July 2019. Refer to the Overview note for
further information.
Leased
property
$m
Leased plant
& equipment
$m
Total
$m
30 June 2020
Cost
Accumulated depreciation
Movement:
At 1 July 2019
Adjustment on adoption of AASB16
Transfer from property, plant and equipment (Note 10)
Restated 1 July 2019
Additions
Depreciation
Impairment
Reassessment of lease terms
Disposals or terminations
Exchange differences
At 30 June 2020
30 June 2019
Cost
Accumulated depreciation
5,445.2
(1,173.4)
4,271.8
-
4,130.6
219.6
4,350.2
251.4
(339.6)
(20.8)
21.4
(5.0)
14.2
4,271.8
-
-
-
338.3
(132.2)
206.1
-
49.4
148.7
198.1
68.5
(61.7)
-
-
(0.5)
1.7
206.1
-
-
-
5,783.5
(1,305.6)
4,477.9
-
4,180.0
368.3
4,548.3
319.9
(401.3)
(20.8)
21.4
(5.5)
15.9
4,477.9
-
-
-
Leased assets, where pledged, are used as security for the related lease liabilities. Refer note 7c.
102
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
12. INTANGIBLE ASSETS
Goodwill
$m
Service
Concession
Assets
$m
Other^
$m
Total
$m
30 June 2020
Cost
Accumulated depreciation
Movement:
At 1 July 2019
Adjustment on adoption of AASB16
Revised 1 July 2019 opening balance
Additions
Amortisation
Disposals
Business combination
Impairment
Exchange differences
At 30 June 2020
30 June 2019
Cost
Accumulated depreciation
Movement:
At 1 July 2019
Additions
Amortisation
Disposals
Business combination
Exchange differences
At 30 June 2019
1 July 2018
Cost
Accumulated depreciation
3,783.4
-
3,783.4
3,767.0
-
3,767.0
-
-
(1.2)
19.6
-
(2.0)
3,783.4
3,767.0
-
3,767.0
2,152.0
-
-
(98.6)
1,631.5
82.1
3,767.0
2,152.0
-
2,152.0
216.0
(85.4)
130.6
154.0
(6.8)
147.2
3.1
(18.1)
-
-
-
(1.6)
130.6
219.2
(65.2)
154.0
61.6
0.4
(16.9)
-
105.8
3.1
154.0
109.7
(48.1)
61.6
460.1
(128.0)
332.1
342.3
-
342.3
27.6
(33.2)
(5.5)
-
(0.7)
1.6
332.1
436.5
(94.2)
342.3
48.9
42.7
(10.0)
(23.4)
278.4
5.7
342.3
132.7
(83.8)
48.9
4,459.5
(213.4)
4,246.1
4,263.3
(6.8)
4,256.5
30.7
(51.3)
(6.7)
19.6
(0.7)
(2.0)
4,246.1
4,422.7
(159.4)
4,263.3
2,262.5
43.1
(26.9)
(122.0)
2,015.7
90.9
4,263.3
2,394.4
(131.9)
2,262.5
^ Mainly brands and internally generated software costs
(i) Goodwill – Recognition and Measurement
Goodwill acquired in a business combination is initially measured at cost being the excess of the cost of the business
combination over the Group’s interest in the net fair value of the acquiree’s identifiable assets, liabilities and contingent
liabilities. The key factor contributing to the goodwill relates to the synergies existing within the acquired businesses and also
expected to be achieved as a result of combining these facilities with the rest of the Group.
Following initial recognition, goodwill is measured at cost less any accumulated impairment losses. Goodwill is determined to
have an indefinite life.
Goodwill is reviewed for impairment, annually or more frequently if events or changes in circumstances indicate that the
carrying value may be impaired.
For the purpose of impairment testing, goodwill acquired in a business combination is, from the acquisition date, allocated to
each of the Group’s cash-generating units, or groups of cash-generating units, that are expected to benefit from the
synergies of the combination, irrespective of whether other assets or liabilities of the Group are assigned to those units or
groups of units. Each unit or group of units to which the goodwill is so allocated such that:
It represents the lowest level within the Group at which the goodwill is monitored for internal management purposes;
and
Is not larger than an operating segment determined in accordance with AASB 8 Operating Segments.
103
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
12. INTANGIBLE ASSETS (CONTINUED)
(i) Goodwill – Recognition and Measurement (continued)
Impairment is determined by assessing the recoverable amount of the cash-generating unit (group of cash-generating units),
to which the goodwill relates. When the recoverable amount of the cash-generating unit (group of cash-generating units) is
less than the carrying amount, an impairment loss is recognised. When goodwill forms part of a cash-generating unit (group
of cash-generating units) and an operation within that unit is disposed of, the goodwill associated with the operation
disposed of is included in the carrying amount of the operation when determining the gain or loss on disposal of the
operation. Goodwill disposed of in this manner is measured based on the relative values of the operation disposed of and
the portion of the cash-generating unit retained. Impairment losses recognised for goodwill are not subsequently reversed.
(ii) Intangible assets – Recognition and Measurement
Intangible assets acquired separately are measured on initial recognition at cost. The cost of an intangible asset acquired in
a business combination is its fair value as at the date of acquisition. Following initial recognition, intangible assets are
carried at cost less any accumulated amortisation and any accumulated impairment losses. Internally generated intangible
assets, excluding capitalised development costs, are not capitalised and expenditure is charged against profits in the year in
which the expenditure is incurred.
The useful lives of intangible assets are assessed to be either finite or indefinite. Intangible assets with finite lives are
amortised over the useful life and assessed for impairment whenever there is an indication that the intangible asset may be
impaired. The amortisation period and the amortisation method for an intangible asset with a finite useful life is reviewed at
least at each financial year end. Changes in the expected useful life or the expected pattern of consumption of future
economic benefits embodied in the asset are accounted for by changing the amortisation period or method, as appropriate,
which is a change in accounting estimate. The amortisation expense on intangible assets with finite lives is recognised in the
Income Statement.
Intangible assets with indefinite useful lives are tested for impairment annually either individually or at the cash-generating
unit level consistent with the methodology outlined for goodwill impairment testing. Such intangibles are not amortised. The
useful life of an intangible asset with an indefinite life is reviewed each reporting period to determine whether indefinite life
assessment continues to be supportable. If not, the change in the useful life assessment from indefinite to finite is accounted
for as a change in an accounting estimate and is thus accounted for on a prospective basis.
Service Concession Assets
Brands
Software costs
Useful lives
Finite
Amortisation method used
Amortised over the period of
the lease
Indefinite
Not applicable
Internally generated or
acquired
Impairment testing
Acquired
Acquired
Finite
Amortised over the period of
expected future benefit from the
related project on a straight line
basis
Internally generated
When an indication of
impairment exists. The
amortisation method is
reviewed at each financial year
end.
Annually or more frequently if
events or changes in
circumstances indicate that the
carrying value may be
impaired.
When an indication of
impairment exists. The
amortisation method is
reviewed at each financial year
end.
Gains or losses arising from derecognition of an intangible asset are measured as the difference between the net disposal
proceeds and the carrying amount of the asset and are recognised in the Income Statement when the asset is
derecognised.
(iii) Service concession assets – Recognition and Measurement
Service concession assets represent the Group’s rights to operate hospitals under Service Concession Arrangements. Service
concession assets constructed by the Group are recorded at the fair value of consideration received or receivable for the
construction services delivered. Service concession assets acquired by the Group are recorded at the fair value of the assets
at the date of acquisition. All service concession assets are classified as intangible assets.
To the extent that the Group has an unconditional right to receive cash or other financial assets under the Service Concession
Arrangements a financial asset has been recognised. The financial asset is measured at fair value on initial recognition and
thereafter at amortised cost using the effective interest rate method. The financial asset will be reflected on initial recognition
and thereafter as a ‘loan or receivable’.
(iv) Key Estimates and Assumptions
Useful lives of assets are estimated based on historical experience and the expected period of future consumption of
embodied economic benefits. Adjustments to useful lives are made where deemed necessary.
104
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
13. IMPAIRMENT TESTING OF GOODWILL
(i) Description of the cash generating units and other relevant information
Goodwill acquired through business combinations has been allocated in part to individual cash generating units and part to
segments as synergies are achieved from the larger Group. Management assess goodwill by aggregating cash generating
units to the level of the segment for purposes of impairment testing because the goodwill relates to synergies existing within
the acquired business and synergies achieved from combining acquired facilities with the rest of the Group. This is tested for
impairment on an annual basis.
Goodwill has been allocated to the Australian business, the UK business, the French business and the Nordics as follows:
Australia
$m
1,181.7
1,181.7
UK
$m
272.7
275.5
France
$m
Nordic
$m
Unallocated*
$m
1,280.9
1,048.1
-
770.8
-
1,539.0
Total
$m
3,783.4
3,767.0
2020
2019
* As at 30 June 2020, all of the unallocated goodwill arising from the acquisition of Capio had been allocated to cash-
generating units.
(ii) Key Estimates and Assumptions
The recoverable amount of the Australian business, the UK business, the French business and the Nordics business has
been determined based on a value in use calculation using cash flow projections as at 30 June 2020 based on financial
estimates approved by senior management and the Board of Directors covering the following financial year. In determining
the 2021 (year 1) cash flow projections and subsequent year growth factors, management has factored in the performance
of the Group in the current year, including the period impacted by the COVID 19 pandemic. This has resulted in lower year 1
margins across the Cash Generating Units (CGUs) due to factoring in patient volume downturn, associated government
health viability contracts and government grants, and the increased cost of service as a result of heightened personal
protective equipment use and staffing levels. As COVID 19 is only expected to have a short term impact on the business,
Management currently forecasts that the Group volume and cost profiles will return to pre-COVID 19 levels by 30 June 2021
for all CGUs. A growth factor is then applied to the following 4 years through to the end of the value in use models. Key
assumptions used in the value in use calculations are as follows:
Terminal value (Year 5+)
2020
2019
Pre-tax discount rate
2020
2019
Key inputs in value in use calculations are:
Australia
%
3.3
3.5
10.3
10.0
UK
%
1.9
1.9
8.2
7.6
France
%
Nordics
%
1.0
1.0
7.7
7.9
2.0
N/A
7.2
N/A
Tax rates have been estimated at 30% for Australian operations, and 19% - 34.4% for overseas operations consistent
with the current local tax legislation.
Discount rates – discount rates reflect management’s estimate of the time value and the risks specific to each of the
cash generating units that are not already reflected in the cash flows. This is the benchmark used by management to
assess operating performance and to evaluate future investment proposals. In determining appropriate discount rates
for each unit, regard has been given to the weighted average cost of capital of the entity as a whole and adjusted for
country and business risk specific to the unit.
Growth rate estimates – they are based on management’s internal estimates of long term growth rates for each of the
cash generating units.
Management has performed sensitivity testing by CGU and on the aggregated CGUs based on assessing the effect of
changes in hospital occupancy rates, health fund rates, wage increases, revenue growth rates and discount rates. COVID
19 is only expected to have a short term impact on the business and therefore the impact on the value in use for each CGU
is minimal.
For Australia, the United Kingdom, France and the Nordics, management do not consider that any reasonably likely changes
in hospital occupancy rates, health fund rates, wage increases, revenue growth rates and discount rates would result in the
carrying value of goodwill exceeding the recoverable amount.
105
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
14. TAXES
(a) Income tax expense
The major components of income tax expense are:
Income Statement
Continuing operations:
Current income tax
Current income tax charge
Deferred income tax
Relating to origination and reversal of temporary differences
Adjustments in respect of deferred income tax of previous years
Income tax expense reported in the Income Statement
(b) Numerical reconciliation between aggregate tax expense recognised in
the Income Statement and tax expense calculated per the statutory
income tax rate
A reconciliation between tax expense and the product of the accounting profit
before income tax multiplied by the Group’s applicable income tax rate is as
follows:
Accounting profit before tax
At the Parent Entity’s statutory income tax rate of 30% (2019: 30%)
Expenditure not allowable for income tax purposes
Amounts not assessable for income tax purposes
Impact of changes in foreign tax rates on deferred tax balances
Other French income tax expense
Foreign tax rate adjustment due to differences in rates between Australia and
Other Countries
Other
Income tax expense reported in the consolidated Income Statement
(c) Recognised tax assets and liabilities
2020
$m
2019
$m
193.1
281.1
(36.7)
0.6
157.0
12.8
(19.5)
274.4
466.2
139.8
13.7
(39.1)
(2.6)
44.4
6.4
(5.6)
157.0
157.0
846.8
254.0
22.4
(8.5)
-
12.8
0.4
(6.7)
274.4
274.4
Opening balance
Adjustment on adoption of AASB 16 Leases
Restated opening balance
(Charged)/ credited to income
Credited to equity
Payments
Exchange differences
Acquisition and disposal of subsidiary
Closing balance
2020
$m
Current
income tax
2020
$m
Deferred
income
tax
2019
$m
Current
income tax
2019
$m
Deferred
income
tax
(40.9)
-
(40.9)
(193.1)
-
198.1
1.1
-
(34.8)
56.6
59.6
116.2
36.1
11.5
-
12.3
2.3
178.4
(24.0)
-
(24.0)
(281.1)
-
252.6
3.1
8.5
(40.9)
(34.6)
-
(34.6)
6.7
34.1
-
(3.3)
53.7
56.6
106
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
14. TAXES (CONTINUED)
(c) Recognised tax assets and liabilities (continued)
Amounts recognised in the Statement of Financial Position for
Deferred Income Tax at 30 June:
(i) Deferred tax liabilities
Inventory
Recognition of revenue
Depreciable assets
Other provisions and lease liabilities
Gross deferred tax liabilities
Set-off of deferred tax assets
Net deferred tax liabilities
(ii) Deferred tax assets
Employee provisions
Other provisions and lease liabilities
Unearned income
Losses
Derivatives
Gross deferred tax assets
Set-off of deferred tax liabilities
Net deferred tax assets
(d) Tax consolidation
Statement of Financial Position
2020
$m
2019
$m
(17.1)
(15.4)
(123.6)
(128.1)
(284.2)
53.5
(16.1)
(16.3)
(175.0)
(195.6)
(403.0)
69.1
(230.7)
(333.9)
168.3
268.5
6.9
7.3
11.6
462.6
(53.5)
409.1
154.5
270.5
2.8
14.8
17.0
459.6
(69.1)
390.5
Ramsay Health Care Limited and its 100% owned Australian resident subsidiaries formed a tax consolidated group effective
1 July 2003. Ramsay Health Care Limited is the head entity of the tax consolidated group. Members of the group have
entered into a tax funding and sharing arrangement in order to allocate income tax expense to the wholly owned subsidiaries
using a group allocation method on a modified standalone basis. In addition, the agreement provides for the allocation of
income tax liabilities between the entities should the head entity default on its tax payment obligations. No amounts have
been recognised in the financial statements in respect of this agreement on the basis that the possibility of default is remote.
Tax effect accounting by members of the tax consolidated group
Members of the tax consolidated group have entered into a tax funding agreement. The tax funding agreement provides for
the allocation of current and deferred taxes using a group allocation method, on a modified standalone basis in accordance
with the principles of AASB 112 Income Taxes. Allocations under the tax funding agreement are made every six months.
The allocation of taxes under the tax funding agreement is recognised as an increase/decrease in the subsidiaries' inter-
company accounts with the tax consolidated group head company. There is no difference between the current and deferred
tax amounts allocated under the tax funding agreement and the amount subsequently charged to the subsidiary. Therefore,
there is no contribution/distribution of the subsidiaries' equity accounts.
As a result of tax consolidation, intercompany assets of Ramsay Health Care Limited have increased by $10.5 million (2019:
increased by $30.9 million). This is included in the summarised information relating to Ramsay Health Care Limited. Refer to
Note 24.
107
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
14. TAXES (CONTINUED)
(e) Income Tax - Recognition and Measurement
Current tax assets and liabilities for the current and prior periods are measured at the amount expected to be recovered from
or paid to the taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or
substantively enacted by the reporting date.
Deferred income tax is provided on all temporary differences at the reporting date between the tax bases of assets and
liabilities and their carrying amounts for financial reporting purposes.
Deferred income tax liabilities are recognised for all taxable temporary differences except:
when the deferred income tax liability arises from the initial recognition of goodwill or of an asset or liability in a
transaction that is not a business combination and that, at the time of the transaction, affects neither the accounting
profit nor taxable profit or loss; or
when the taxable temporary difference is associated with investments in subsidiaries, associates or interests in joint
ventures, and the timing of the reversal of the temporary difference can be controlled and it is probable that the
temporary difference will not reverse in the foreseeable future.
Deferred income tax assets are recognised for all deductible temporary differences, carry-forward of unused tax assets and
unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary
differences and the carry-forward of unused tax credits and unused tax losses can be utilised, except:
when the deferred income tax asset relating to the deductible temporary difference arises from the initial recognition of
an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither
the accounting profit nor taxable profit or loss; or
when the deductible temporary difference is associated with investments in subsidiaries, associates or interests in joint
ventures, in which case a deferred tax asset is only recognised to the extent that it is probable that the temporary
difference will reverse in the foreseeable future and taxable profit will be available against which the temporary
difference can be utilised.
The carrying amount of deferred income tax assets is reviewed at each reporting date and reduced to the extent that it is no
longer probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be
utilised.
Unrecognised deferred income tax assets are reassessed at each reporting date and are recognised to the extent that it has
become probable that future taxable profit will allow the deferred tax asset to be recovered.
Deferred income tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the
asset is realised or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted
at the reporting date.
Income taxes relating to items recognised directly in equity are recognised in equity and not in the Income Statement.
Deferred tax assets and deferred tax liabilities are offset only if a legally enforceable right exists to set off current tax assets
against current tax liabilities and the deferred tax assets and liabilities relate to the same taxable entity and the same
taxation authority.
(f) Other taxes – Recognition and Measurement
Revenues, expenses and assets are recognised net of the amount of GST except:
where the GST incurred on a purchase of goods and services is not recoverable from the taxation authority, in which
case the GST is recognised as part of the cost of acquisition of the asset or as part of the expense item as applicable;
and
receivables and payables are stated with the amount of GST included.
The net amount of GST recoverable from, or payable to, the taxation authority is included as part of receivables or payables
in the Statement of Financial Position.
Cash flows are included in the Statement of Cash Flows on a gross basis and the GST component of cash flows arising from
investing and financing activities which is recoverable from, or payable to, the taxation authority are classified as operating
cash flows.
108
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
14. TAXES (CONTINUED)
(g) Key Estimates and Assumptions
In determining the Group’s deferred tax assets and liabilities, management is required to make an estimate about the
availability of future taxable profits and cash-flows. Changes in circumstances will alter expectations, which may impact the
amount of tax losses and temporary differences recognised.
(h) Tax losses
At 30 June 2020, there is $0.7 million (2019: $3.2 million) of capital losses carried forward for which a deferred tax asset has
not been recognised. As it is not probable they will be used in the foreseeable future, they have not been recognised.
15a. INVESTMENT IN JOINT VENTURE
The Group has a 50% interest in Ramsay Sime Darby Health Care Sdn Bhd (RSDH), a joint venture involved in operating
hospitals and day surgery facilities across Malaysia and Indonesia and a 50% interest in Ascension Ramsay Global
Sourcing Limited. The Group’s interest in both entities is accounted for using the equity method in the consolidated financial
statements.
Investment in joint venture at beginning of period
AASB 16 adjustment
Share of profit of joint venture
Dividend paid
Foreign currency translation and other equity movements
Recognition and Measurement
2020
$m
270.3
(0.2)
16.1
(35.0)
(5.4)
245.8
2019
$m
241.5
-
19.1
-
9.7
270.3
A joint venture is a type of joint arrangement whereby the parties that have joint control of the arrangement have rights to the
net assets of the joint venture. Joint control is the contractually agreed sharing of control of an arrangement, which exists
only when decisions about the relevant activities require unanimous consent of the parties sharing control.
The considerations made in determining significant influence or joint control are similar to those necessary to determine
control over subsidiaries.
The Group’s investment in a joint venture is accounted for using the equity method. Under the equity method, the investment
in a joint venture is initially recognised at cost. The carrying amount of the investment is adjusted to recognise changes in
the Group’s share of net assets of the joint venture since the acquisition date. Goodwill relating to the joint venture is
included in the carrying amount of the investment and is neither amortised nor individually tested for impairment.
The Income Statement reflects the Group’s share of the results of operations of the joint venture. Any change in OCI of
those investees is presented as part of the Group’s OCI. In addition, when there has been a change recognised directly in
the equity of the joint venture, the Group recognises its share of any changes, when applicable, in the statement of changes
in equity. Unrealised gains and losses resulting from transactions between the Group and the joint venture are eliminated to
the extent of the interest in the joint venture.
The aggregate of the Group’s share of profit or loss of a joint venture is shown on the face of the Income Statement outside
operating profit and represents profit or loss after tax and non-controlling interests in the subsidiaries of the joint venture.
The financial statements of the joint venture are prepared for the same reporting period as the Group. When necessary,
adjustments are made to bring the accounting policies in line with those of the Group.
After application of the equity method, the Group determines whether it is necessary to recognise an impairment loss on its
investment in the joint venture. At each reporting date, the Group determines whether there is objective evidence that the
investment in the joint venture is impaired. If there is such evidence, the Group calculates the amount of impairment as the
difference between the recoverable amount of the joint venture and its carrying value, then recognises the loss as ‘Share of
profit of joint venture’ in the Income Statement.
Upon loss of joint control over the joint venture, the Group measures and recognises any retained investment at its fair
value. Any difference between the carrying amount of the joint venture upon loss of joint control and the fair value of the
retained investment and proceeds from disposal is recognised in profit or loss.
109
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
15b. PROVISIONS
Current
Restructuring provision
Unfavourable contracts
Insurance provision
Legal and compliance provision
Deferred lease provision
Other provisions
Non-current
Non-current employee and Director entitlements
Deferred lease provision
Unfavourable contracts
Insurance provision
Restructuring provision
Legal and compliance provision
Other provisions
Total
2020
$m
2019
$m
16.0
10.8
13.7
38.7
-
54.5
133.7
41.3
-
67.8
74.2
51.6
148.8
6.3
390.0
523.7
2.1
113.5
12.7
23.1
1.1
30.7
183.2
37.1
293.2
215.4
85.5
101.0
20.3
23.4
775.9
959.1
(i) Recognition and Measurement
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, it is
probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable
estimate can be made of the amount of the obligation.
Where the Group expects some or all of a provision to be reimbursed, for example under an insurance contract, the
reimbursement is recognised as a separate asset but only when the reimbursement is virtually certain. The expense relating
to any provision is presented in the Income Statement net of any reimbursement.
If the effect of the time value of money is material, provisions are determined by discounting the expected future cash flows
at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks
specific to the liability. Where discounting is used, the increase in the provision due to the passage of time is recognised as a
finance cost.
(ii) Movements in provisions
At 1 July 2019
Adjustment on adoption
of AASB 16 Leases
Restated 1 July 2019
Arising during the year
Utilised during the year
Exchange differences
Unused amounts
reversed
Discount rate
adjustment
At 30 June 2020
Current 2020
Non-current 2020
Deferred
lease
$m
294.3
(294.3)
-
-
-
-
-
-
-
-
-
-
Current 2019
Non-current 2019
1.1
293.2
294.3
Restructuring
$m
Insurance
$m
contracts
$m
Unfavourable
Legal and
compliance
$m
103.1
-
103.1
11.9
(42.6)
(5.3)
0.5
-
67.6
16.0
51.6
67.6
2.1
101.0
103.1
98.2
-
98.2
4.3
(8.7)
(5.9)
-
-
87.9
13.7
74.2
87.9
12.7
85.5
98.2
328.9
(207.3)
121.6
-
(44.2)
-
1.2
-
78.6
10.8
67.8
78.6
113.5
215.4
328.9
43.4
-
43.4
161.2
(10.1)
(7.1)
0.1
-
187.5
38.7
148.8
187.5
23.1
20.3
43.4
Other
provisions
$m
54.1
Total
$m
922.0
-
(501.6)
54.1
17.6
(9.0)
(3.3)
1.4
-
420.4
195.0
(114.6)
(21.6)
3.2
-
60.8
482.4
54.5
6.3
60.8
30.7
23.4
54.1
133.7
348.7
482.4
183.2
738.8
922.0
110
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
15b. PROVISIONS (CONTINUED)
(iii) Nature and timing of provisions
Restructuring provision
The restructuring provision primarily relates to:
the restructuring of the Group subsequent to acquisitions. Provisions are made in the year the restructuring plans are
drawn up and announced to employees; and
restructuring of entities with the Group, announced prior to acquisition.
Insurance provision
Insurance policies are entered into to cover the various insurable risks. These policies have varying levels of deductibles.
The medical malpractice provision is made to cover deductibles arising under the Medical Malpractice Insurance policy,
including potential uninsured and ‘Incurred but not Reported’ claims.
(i) Key Estimates and Assumptions
This provision is actuarially assessed at each reporting period using a probability of sufficiency between 80% - 95% based
on differing exposures to risk. The greatest uncertainty in estimating the provision is the costs that will ultimately be incurred
which is estimated using historical claims, market information and other actuarial assessments. Included in the insurance
provision is an amount for claiming handling expenses at between 5%-10% of the estimated Ramsay claim cost.
Employee leave benefits
(i) Wages, salaries, annual leave & sick leave
Liabilities for wages and salaries, including non-monetary benefits, annual leave and accumulating sick leave expected to be
settled within 12 months of the reporting date are recognised in other payables in respect of employees' services up to the
reporting date. They are measured at the amounts expected to be paid when the liabilities are settled. Liabilities for non-
accumulating sick leave are recognised when the leave is taken and are measured at the rates paid or payable.
(ii) Long service leave
The liability for long service leave is recognised in the provision for employee benefits and measured as the present value of
expected future payments to be made in respect of services provided by employees up to the reporting date using the
projected unit credit method. Consideration is given to expected future wage and salary levels, experience of employee
departures, and periods of service. Expected future payments are discounted using market yields at the reporting date on
high quality corporate bonds with terms to maturity and currencies that match, as closely as possible, the estimated future
cash outflows.
Deferred lease provision
The deferred lease provision was recognised in accordance with AASB117 Leases for contracts where there was a fixed,
not variable annual increase written into the lease, requiring the lease costs to be straight lined over the lease term. The
provision represents the excess of rent expensed over the rent paid. Deferred lease provisions have been written back on
adoption of AASB 16 Leases. Refer to the Overview section for further information.
Unfavourable contracts
This provision consists of VAT and other taxes payable on impaired right of use assets for certain leases.
Legal and compliance provision
The legal and compliance provision primarily relates to amounts provided for litigation that is currently in the court process or
a matter under review by a relevant authority.
15c. SUPERANNUATION COMMITMENTS
The Group contributes to industry and individual superannuation funds established for the provision of benefits to employees
of entities within the economic entity on retirement, death or disability. Benefits provided under these plans are based on
contributions for each employee and for retirement are equivalent to accumulated contributions and earnings. All death and
disability benefits are insured with various life insurance companies. The entity contributes to the funds at various agreed
contribution levels, which are not less than the statutory minimum.
111
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
15d. DEFINED EMPLOYEE BENEFIT OBLIGATION
The Group has a defined employee benefit obligation in France as required to be paid under local legislation. There is also a
defined benefit obligation in the Nordics.
The following tables summarise the funded status and amounts recognised in the consolidated Statement of Financial
Position for the plans:
2020
$m
2019
$m
2018
$m
2017
$m
2016
$m
Net (liability) included in the Statement of
Financial Position
Present value of defined benefit obligation
Fair value of plans assets
Net (liability) - non-current
(418.4)
195.5
(222.9)
(389.9)
174.6
(215.3)
(85.7)
5.3
(80.4)
2020
$m
(80.2)
5.0
(75.2)
(75.6)
5.0
(70.6)
2019
$m
Net expense for the defined employee benefit obligation (Note 3) (recognised in
superannuation expenses)
24.5
12.7
Changes in the present value of the defined benefit obligation are as follows:
Opening defined benefit obligation
Acquisition balances
Current service cost
Interest cost
Benefits paid
Actuarial losses on obligation
Exchange differences on foreign plans
Closing defined benefit obligation
Changes in the fair value of plan assets are as follows:
Opening fair value of plans assets
Acquisition balances
Expected return
Contributions by employer
Benefits paid
Actuarial gains
Exchange differences on foreign plans
Fair value of plans assets
Actuarial return on plan assets
Plan assets are invested as follows:
Equities
Bonds
Property
Other
The Group expects to contribute $ nil to its defined benefit obligations in 2021.
Actuarial losses recognised in the Statement of Comprehensive Income
Cumulative actuarial losses recognised in the Statement of Comprehensive
Income
10.2
102.6
112
2020
$m
2019
$m
389.9
-
18.9
9.0
(10.5)
11.6
(0.5)
418.4
174.6
-
3.4
19.6
(3.2)
1.4
(0.3)
195.5
(3.4)
85.7
196.0
9.4
3.3
(10.7)
96.4
9.8
389.9
5.2
151.5
1.9
2.9
-
8.1
5.0
174.6
(1.9)
2020
(%)
2019
(%)
21.6
49.9
9.4
19.1
2020
$m
2019
$m
24.0
48.8
12.9
14.3
88.3
92.4
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
III. ASSETS AND LIABILITIES OPERATING AND INVESTING (CONTINUED)
15d. DEFINED EMPLOYEE BENEFIT OBLIGATION (CONTINUED)
The principal actuarial assumptions used in determining obligations for the liabilities are shown below (expressed as
weighted averages):
Discount rate
Future salary increases
Future pension increases
(i) Recognition and Measurement
2020
(%)
1.1 to 1.6
1.0 to 2.9
1.0 to 2.9
2019
(%)
1.3 to 2.3
1.9 to 2.3
1.0 to 2.9
The Group has defined employee benefit obligations in the Nordics and in France, arising from local legislative
requirements.
The cost of providing benefits under this obligation is determined using the projected unit credit method using actuarial
valuations. Actuarial gains and losses for the defined obligation are recognised in full in the period in which they occur in
Other Comprehensive Income. Such actuarial gains and losses are also immediately recognised in retained earnings and
are not reclassified to profit or loss in subsequent periods.
Unvested past service costs are recognised as an expense on a straight line basis over the average period until the benefits
become vested. Past service costs are recognised immediately if the benefits have already vested, immediately following the
introduction of, or changes to, the obligation.
The defined benefit liability comprises the present value of the defined benefit obligation (using a discount rate based on
government bonds) less unrecognised past service costs.
(ii) Key Estimates and Assumptions
The actuarial valuation involves making assumptions about discount rates, future salary increases and mortality rates. All
assumptions are reviewed at each reporting date. In determining the appropriate discount rates, the interest rates of
corporate bonds in France and the Nordics is considered. The mortality rate is based on publicly available mortality rates for
France and the Nordics. Future salary increases are based on expected future inflation rates in France and the Nordics.
IV. RISK MANAGEMENT
16. FINANCIAL RISK MANAGEMENT
Primary responsibility for identification and control of financial risks rests with the Audit Committee under the authority of the
Board. The Board reviews and agrees policies for managing each of the risks identified below, including the setting of limits
for trading in derivatives, hedging cover of foreign currency and interest rate risk, credit allowances, and future cash flow
forecast projections.
The Group's principal financial instruments comprise receivables, payables, bank loans and overdrafts, cash and short-term
deposits, derivatives, and other financial assets.
The Group manages its exposure to key financial risks, including market risk (interest rate and foreign currency risk), credit
risk and liquidity risk in accordance with the Group's financial risk management policy. The objective of the policy is to
support the delivery of the Group's financial targets whilst protecting future financial security.
The Group enters into derivative transactions, principally interest rate swap contracts and foreign exchange forward
contracts. The purpose is to manage the interest rate and currency risks arising from the Group's operations and its sources
of finance. The main risks arising from the Group's financial instruments are interest rate risk, foreign currency risk, credit
risk and liquidity risk. The Group uses different methods to measure and manage different types of risks to which it is
exposed. These include monitoring levels of exposure to interest rate and foreign exchange risk and assessments of market
forecasts for interest rate and foreign exchange. Ageing analyses and monitoring of specific credit allowances are
undertaken to manage credit risk and liquidity risk is monitored through the development of future rolling cash flow forecasts.
The Group has entered into a Syndicated Facility Agreement with its Banks. The Syndicated Facility Agreement is with
prime financial institutions. By entering into a Syndicated Facility Agreement with a number of financial institutions compared
to financing through a Bilateral Facility Agreement, the Group has reduced its counterparty risk.
113
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
IV. RISK MANAGEMENT (CONTINUED)
16. FINANCIAL RISK MANAGEMENT (CONTINUED)
(i) Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in
market interest rates. The Group's exposure to market interest rates relates primarily to the Group's long-term debt
obligations with floating interest rates. The level of debt is disclosed in Note 7e.
At reporting date, the Group had the following mix of financial assets and liabilities exposed to variable interest rate risk that
are not designated in cash flow hedges:
Financial Assets
Cash and cash equivalents
Financial Liabilities
Bank Loans
Net exposure
2020
$m
2019
$m
1,503.7
745.5
(1,815.0)
(311.3)
(2,092.2)
(1,346.7)
Interest rate derivatives contracts are outlined in Note 7d, with a net negative fair value of $51.3 million (2019: negative
$62.4 million) which are exposed to fair value movements if interest rates change.
The Group's policy is to manage its finance costs using a mix of fixed and variable rate debt. The Group's policy is to
maintain at least 50% of its borrowings at fixed rates which are carried at amortised cost and it is acknowledged that fair
value exposure is a by-product of the Group's attempt to manage its cash flow volatility arising from interest rate changes.
To manage this mix in a cost-efficient manner, the Group enters into interest rate swaps, in which the Group agrees to
exchange, at specified intervals, the difference between fixed and variable rate interest amounts calculated by reference to
an agreed-upon notional principal amount. These swaps are designated to hedge underlying debt obligations. At 30 June
2020, after taking into account the effect of interest rate swaps and options is approximately 57% (2019: 60%) of the Group's
borrowings are at a fixed rate of interest.
The Group constantly analyses its interest rate exposure. Within this analysis, consideration is given to potential renewals of
existing positions, alternative financing, alternative hedging positions and the mix of fixed and variable interest rates.
Interest rate sensitivity
The following sensitivity analysis has been determined based on the exposure to interest rates for both derivative and non-
derivative instruments at the end of the reporting period and the stipulated change taking place at the beginning of the
financial year and held constant throughout the reporting period.
At the end of the reporting period, as specified in the following table, if the interest rates had been higher or lower than the
year end rates and all other variables were held constant, the consolidated entity’s post tax profit and Other Comprehensive
Income would have been affected as follows:
Judgements of reasonably possible
movements:
Post Tax Profit
Higher/(Lower)
Other Comprehensive
Income
Higher/(Lower)
AUD
+45 basis points (2019: +95 basis points)
-45 basis points (2019: -95 basis points)
GBP
+55 basis points (2019: +80 basis points)
-55 basis points (2019: -80 basis points)
EUR
+40 basis points (2019: +45 basis points)
-40 basis points (2019: -45 basis points)
2020
$m
2019
$m
2020
$m
2019
$m
-*
-*
(0.1)
0.3
(4.8)
4.8
(1.7)
1.7
(0.8)
0.8
(5.4)
5.4
1.4
(1.0)
1.0
(0.9)
11.8
(12.0)
11.1
(11.4)
3.8
(3.5)
23.3
(21.3)
* There would be no significant impact on net profit as unhedged interest rate exposures are not significant.
The assumed movement in basis points for the interest rate sensitivity analysis is considered reasonable, given the market
forecasts available at the reporting date and the current economic environment in which the consolidated entity operates.
The change in sensitivity in 2020, comparing to 2019, is due to the decreased interest rate volatility in 2020.
114
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
IV. RISK MANAGEMENT (CONTINUED)
16. FINANCIAL RISK MANAGEMENT (CONTINUED)
(ii) Foreign currency risk
Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of
changes in foreign exchange rates. The Group’s exposure to the risk of changes in foreign exchange rates relates primarily
to the Group’s operating activities (when revenue or expense is denominated in a different currency from the Group’s
presentation currency) and the Group’s net investments in foreign operations.
The Group manages its foreign exchange rate exposure within approved policy parameters by utilising foreign currency
swaps and forwards.
When a derivative is entered into for the purpose of being a hedging instrument, the Group negotiates the terms of those
derivatives to match the terms of the hedged exposure. For hedges of forecast transactions, the derivatives cover the period
of exposure from the point the cash flows of the transactions are forecasted up to the point of settlement of the resulting
receivable or payable that is denominated in foreign currency.
The Group hedges its exposure to fluctuations on the translation into Australian dollars of its foreign operations by holding
net borrowings in foreign currencies and by using foreign currency swaps and forward contracts.
Foreign currency sensitivity
The following tables demonstrate the sensitivity to a reasonably possible change in GBP, Euro and MYR exchange rates,
with all other variables held constant. The impact on the Group’s post tax profit is due to changes in the fair value of
monetary assets and liabilities including non-designated foreign currency derivatives and embedded derivatives. The impact
on the Group’s equity is due to changes in the fair value of forward exchange contracts designated as cash flow hedges and
net investment hedges. The Group’s exposure to foreign currency changes for all other currencies is not material.
British Pound (GBP)
+20% (2019: +20%)
-20% (2019: -20%)
Euro (EUR)
+20% (2019: +15%)
-20% (2019: -15%)
Malaysian Ringgit (MYR)
+20% (2019: +17%)
-20% (2019: -17%)
Post Tax Profit
Higher/(Lower)
Other Comprehensive
Income
Higher/(Lower)
2020
$m
2019
$m
2020
$m
2019
$m
(0.2)
0.3
(0.1)
0.1
- *
- *
- *
- *
- *
- *
- *
- *
(32.8)
48.9
(8.8)
12.8
(38.6)
56.4
(29.1)
43.3
(4.5)
6.0
(39.1)
55.1
* There would be no significant impact on net profit as unhedged foreign currency exposures are not significant. (2019:
unhedged foreign currency exposures were insignificant.)
The movement in the post-tax effect is a result of a change in the fair value of derivative financial instruments not designated
in a hedge relationship and monetary assets and liabilities denominated in foreign currencies, where the functional currency
of the entity is a currency other than the above currencies. Although the derivatives have not been designated in a hedge
relationship, they act as an economic hedge and will offset the underlying transactions when they occur.
The movement in equity arises from changes in the borrowings (net of cash and cash equivalents) in the hedge of net
investments in overseas operations (UK, France and Malaysia) and cash flow hedges. These movements will off-set the
translation of the overseas operations’ net assets in Australian dollar.
115
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
IV. RISK MANAGEMENT (CONTINUED)
16. FINANCIAL RISK MANAGEMENT (CONTINUED)
(iii) Credit risk
Credit risk arises from the financial assets of the Group, which comprise cash and cash equivalents, trade and other
receivables, derivative instruments and other financial instruments. The Group's exposure to credit risk arises from
potential default of the counter party, with a maximum exposure equal to the carrying amount of these instruments.
Exposure at reporting date is addressed in each applicable note.
Trade receivables
The Group trades only with recognised, creditworthy third parties, and as such collateral is not requested nor is it the
Group's policy to securitise its trade and other receivables. The majority of transactions are with the Governments and
Health Funds.
The Group’s credit policy requires all debtors to pay in accordance with agreed terms. The payment terms for the major
debtors range from 15 days to 30 days.
Collectability of trade receivables is reviewed on an ongoing basis at an operating unit level. Individual debts that are
known to be uncollectable are written off when identified. An impairment provision is recognised based on expected
credit loss where the Group measures the impairment using a lifetime expected loss allowance for all trade receivables.
Financial difficulties of the debtor, default payments or debts more than 60 days overdue are considered objective
evidence of impairment. The amount of the impairment loss is the receivable carrying amount compared to the present
value of estimated future cash flows, discounted at the original effective interest rate.
The Group’s credit risk is spread across a number of Health Funds and Governments. Whilst the Group does have
significant credit risk exposure to a single debtor or group of related debtors, the credit quality of these debtors is
considered high, as they are either Health Funds, governed by the prudential requirements of APRA, or Governments.
The credit quality of financial assets that are neither past due nor impaired is considered to be high, due to the absence
of defaults, and the fact that the Group deals with creditworthy Health Funds and the Governments. Management has
also put in place procedures to constantly monitor the exposures in order to manage its credit risk.
Financial instruments and cash deposits
Credit risks related to balances with banks and financial institutions are managed by Ramsay Group Treasury in
accordance with Board approved policies. Such policies only allow financial derivative instruments to be entered into with
high credit quality financial institutions with a minimum long-term credit rating of A- or better by Standard & Poor’s. In
addition, the Board has approved the use of these financial institutions, and specific internal guidelines have been
established with regard to limits, dealing and settlement procedures. Limits are set to minimise the concentration of risks
and therefore mitigate financial loss through potential counterparty failure. The investment of surplus funds is made only
with approved counterparties and within credit risk in relation to derivatives undertaken in accordance with the
consolidated entity’s hedging and risk management activities.
The Group does not hold any credit derivatives to off-set its credit risk exposure. The Group’s maximum exposure for
financial derivative instruments is noted in the liquidity table below.
(iv) Liquidity risk
Liquidity risk arises from the financial liabilities of the Group and the Group’s subsequent ability to meet their obligations to
repay their financial liabilities as and when they fall due.
The Group's objective is to maintain a balance between continuity of funding and flexibility through the use of bank
overdrafts, bank loans and finance leases.
To monitor existing financial assets and liabilities as well as to enable an effective controlling of future risks, Ramsay has
established management reporting covering its worldwide business units that reflects expectations of management’s
expected settlement of financial assets and liabilities.
The Group continually reviews its liquidity position including cash flow forecasts to determine the forecast liquidity position
and maintain appropriate liquidity levels.
116
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
IV. RISK MANAGEMENT (CONTINUED)
16. FINANCIAL RISK MANAGEMENT (CONTINUED)
(iv) Liquidity Risk (continued)
The table below summarises the maturity profile of the Group’s financial liabilities based on contractual undiscounted
payments.
Year ended 30 June 2020
Trade and other liabilities
Loans and borrowings
Lease liabilities
Financial derivatives
Year ended 30 June 2019
Trade and other liabilities
Loans and borrowings
Lease liabilities *
Financial derivatives
Less than 3
months
$m
3 to 12
months
$m
1 to 5
years
$m
> 5 years
$m
Total
$m
(3,187.1)
(30.5)
(119.7)
(2.7)
(3,340.0)
(2,347.4)
(34.2)
(19.5)
(4.5)
(2,405.6)
-
(106.1)
(359.1)
(4.6)
(469.8)
-
(117.0)
(58.4)
(15.8)
(191.2)
-
(4,382.6)
(1,703.6)
(44.8)
(6,131.0)
-
(3,984.5)
(188.5)
(42.0)
(4,215.0)
-
(126.8)
(5,207.2)
-
(5,334.0)
-
(1,721.8)
(108.3)
(1.5)
(1,831.6)
(3,187.1)
(4,646.0)
(7,389.6)
(52.1)
(15,274.8)
(2,347.4)
(5,857.5)
(374.7)
(63.8)
(8,643.4)
* Lease liabilities in the comparative year 30 June 2019 only includes leases classified as finance leases under AASB 117
Leases
The disclosed financial derivative instruments in the above table are the gross undiscounted cash flows. However, those
amounts may be settled gross or net. The following table shows the corresponding reconciliation of those amounts to their
carrying amounts.
Less than
3 months
$m
3 to 12
months
$m
1 to 5 years > 5 years
$m
$m
Total
$m
0.3
(3.0)
(2.7)
(1.6)
3.0
(7.5)
(4.5)
(2.8)
2.0
(6.6)
(4.6)
(4.6)
7.9
(23.7)
(15.8)
(15.7)
1.4
(46.2)
(44.8)
(45.1)
20.8
(62.8)
(42.0)
(42.1)
-
-
-
-
3.7
(55.8)
(52.1)
(51.3)
0.2
(1.7)
(1.5)
31.9
(95.7)
(63.8)
(1.7)
(62.3)
Year ended 30 June 2020
Inflows
Outflows
Net
Discounted at the applicable interbank
rates
Year ended 30 June 2019
Inflows
Outflows
Net
Discounted at the applicable interbank
rates
Collateral
The Group has pledged part of its longer term deposits in order to fulfil the collateral requirements for the secured funding
agreement (fiducie-sûreté). At 30 June 2020 and 2019, respectively, the fair values of the term deposits pledged were
$12.1 million and $18.3 million respectively. The counterparties have an obligation to return the securities to the Group.
There are no significant terms and conditions associated with the use of collateral.
117
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION
17. SHARE BASED PAYMENT PLANS
An executive performance rights scheme was established in January 2004 where Ramsay Health Care Limited may, at the
discretion of the Board, grant rights over the ordinary shares of Ramsay Health Care Limited to executives of the
consolidated entity. The rights are issued for nil consideration and are granted in accordance with the plan’s guidelines
established by the Directors of Ramsay Health Care Limited. The rights cannot be transferred and will not be quoted on the
ASX. Non-executive directors are not eligible for this plan.
Information with respect to the number of rights granted under the executive performance rights plan is as follows:
Balance at beginning of year
- granted
- vested
- forfeited
Balance at end of year
Exercisable at end of year
2020
2019
Number of
Rights
Weighted
Average
Fair Value
1,685,969
263,096
(201,620)
(469,899)
1,277,546
-
$52.59
$69.32
$53.46
Number of
Rights
1,632,924
419,711
(246,854)
(119,812)
1,685,969
-
Weighted
Average
Fair Value
$42.54
$61.96
$58.57
The following table summarises information about rights held by participants in the executive performance rights plan as at
30 June 2020:
Number of Rights
254,633
152,291
205,331
199,444
219,441
109,971
136,435
1,277,546
Grant Date
10-Nov-16
17-Nov-17
17-Nov-17
15-Nov-18
15-Nov-18
17-Nov-19
17-Nov-19
Vesting Date (1)
30-Aug-19
28-Aug-20
28-Aug-20
31-Aug-21
31-Aug-21
31-Aug-22
31-Aug-22
Weighted Average Fair Value (2)
$50.95
$32.61
$63.00
$33.86
$51.22
$33.36
$68.62
(1) The vesting date shown is the most likely vesting date subject to full satisfaction of the respective performance conditions.
(2) Fair value at grant date
(i) Key Estimates and Assumptions
Performance rights are issued for nil consideration and are granted in accordance with the plan’s guidelines established by
the Directors of Ramsay Health Care Limited.
The fair value of share rights with TSR performance conditions are estimated on the date of grant using a Monte Carlo
model. The fair value of share rights with non-market performance conditions are estimated at the date of grant using the
Black Scholes Option Pricing model. The following weighted average assumptions were used for grants made on 10
November 2016, 17 November 2017, 15 November 2018 and 15 November 2019:
Dividend yield
Expected volatility
Historical volatility
Risk-free interest rate
Granted
17-Nov-19
2.31%
22.5%
21.6%
0.75%
Effective life of incentive right
3 years
Granted
15-Nov-18
2.88%
22.5%
22.5%
2.11%
3 years
Granted
17-Nov-17
2.27%
22.5%
21.7%
1.93%
3 years
Granted
10-Nov-16
1.85%
22.5%
22.0%
1.76%
3 years
The dividend yield reflects the assumption that the current dividend payout will continue with no anticipated increases. The
expected life of the rights is based on historical data and is not necessarily indicative of exercise patterns that may occur.
The expected volatility reflects the assumption that the historical volatility is indicative of future trends, which may also not
necessarily be the actual outcome.
118
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION (CONTINUED)
17. SHARE BASED PAYMENT PLANS (CONTINUED)
(ii) Recognition and Measurement
The Group provides benefits to employees (including Executive Directors) of the Group in the form of share-based payment
transactions, whereby employees render services in exchange for shares or rights over shares (‘equity-settled
transactions’).
There is currently one plan in place to provide these benefits, being the Executive Performance Rights Plan (Equity-settled
transactions), which provides benefits to senior executives and Directors.
The cost of these equity settled transactions with employees is measured by reference to the fair value at the date at which
they were granted. The fair value is determined by an external valuer using the Monte Carlo and the Black Scholes models.
In valuing equity-settled transactions, no account is taken of any performance conditions, other than conditions linked to the
price of the shares of Ramsay Health Care Limited (‘market conditions’).
Equity-settled transactions
The cost of equity-settled transactions is recognised, together with a corresponding increase in equity (Share Based
Payment Reserve), over the period in which the performance conditions are fulfilled, ending on the date on which the
relevant employees become fully entitled to the award (‘vesting date’).
The cumulative expense recognised for equity-settled transactions at each reporting date until vesting date reflects:
The extent to which the vesting period has expired and
The number of awards that, in the opinion of the Directors of the Group, will ultimately vest. This opinion is formed
based on the best available information at reporting date.
No adjustment is made for the likelihood of market performance conditions being met as the effect of these conditions is
included in the determination of fair value at grant date.
Treasury Shares
Shares in the Group held by the Executive Performance Share Plan are classified and disclosed as Treasury shares and
deducted from equity.
18. EXPENDITURE COMMITMENTS
Commitment to manage & operate the Mildura Base Hospital
Ramsay Health Care Australia Pty Limited had a 15 year agreement with the State of Victoria to manage and operate the
Mildura Base Hospital, in accordance with the Hospital Service Agreement between Ramsay Health Care Australia Pty
Limited and the State of Victoria. A 5 year extension to this agreement was signed and is in effect until 15 September 2020,
at which time it will be transferred back to the State of Victoria. Under this agreement Ramsay Health Care Australia Pty
Limited takes full operator risk.
19. SUBSEQUENT EVENTS
There have been no significant events after the reporting date that may significantly affect the Group’s operations in future
years, the results of these operations in future years or the Group’s state of affairs in future years.
119
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION (CONTINUED)
20. RELATED PARTY TRANSACTIONS
(i) Transactions with Directors of Ramsay Health Care Limited and the Group
At 30 June 2020 costs of $ Nil (2019: $16,320) were accrued for expenditures incurred on behalf of Paul Ramsay Holdings
Pty Limited that had not yet been invoiced.
(ii) Compensation of key management personnel
Non-Executive Directors
Short term
Post-employment
Executive Directors
Short term
Post-employment
Performance/Incentive rights
Executives
Short term
Post-employment
Performance/Incentive rights
Total
Short term
Post-employment
Performance/Incentive rights
21. AUDITORS’ REMUNERATION
Amounts received or due and receivable by Ernst & Young (Australia) for:
-
-
-
An audit or review of the financial report of the entity and any other entity
in the consolidated group
Fees for assurance services that are required by legislation to be
provided by the auditor
Fees for other assurance and agreed-upon-procedures services under
other legislation or contractual arrangements
- Other services in relation to the entity and any other entity in the
consolidated group
Tax compliance
Assurance related
Amounts received or due and receivable by overseas member firms of Ernst &
Young (Australia) for:
-
An audit or review of the financial report of the entity and any other entity
in the consolidated group
- Other services in relation to the entity and any other entity in the
consolidated group
Tax compliance
Total fees to overseas member firms of Ernst & Young (Australia)
2020
$
2,606,423
158,706
2,765,129
2,895,461
622,605
(1,015,400)
2,502,666
2,201,286
588,011
(657,130)
2,132,167
7,703,170
1,369,322
(1,672,530)
7,399,962
2019
$
2,650,670
184,767
2,835,437
6,656,540
137,062
5,796,003
12,589,605
2,650,420
78,904
1,913,338
4,642,662
11,957,630
400,733
7,709,341
20,067,704
2020
$
2019
$
2,311,672
2,077,282
-
-
48,350
55,848
555,842
165,301
3,081,165
723,474
475,665
3,332,269
3,552,735
4,933,775
679,274
4,232,009
729,400
5,663,175
7,313,174
8,995,444
Amounts received or due and receivable by non-Ernst & Young audit firms for:
-
Audit or review of the financial report
1,950,577
1,763,648
120
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION (CONTINUED)
22. INFORMATION RELATING TO SUBSIDIARIES
Country of Incorporation
% Equity Interest
Name
RHC Nominees Pty Limited ^
RHC Developments Pty Limited ^
Ramsay Health Care Investments Pty Limited ^
Ramsay Hospital Holdings Pty Limited ^
Ramsay Hospital Holdings (Queensland) Pty Limited ^
Ramsay Health Care Ventures Pty Limited
Ramsay Finance Pty Limited ^
Ramsay Aged Care Holdings Pty Limited ^
Ramsay Aged Care Properties Pty Limited ^
RHC Ancillary Services Pty Limited ^
Linear Medical Pty Limited ^
Newco Enterprises Pty Limited ^
Sydney & Central Coast Linen Services Pty Limited ^
Benchmark Healthcare Holdings Pty Limited ^
Benchmark Healthcare Pty Limited ^
AHH Holdings Health Care Pty Limited ^
AH Holdings Health Care Pty Limited ^
Ramsay Centauri Pty Limited ^
Alpha Healthcare Pty Limited ^
Ramsay Health Care Australia Pty Limited ^
Donvale Private Hospital Pty Limited ^
The Benchmark Hospital Group Pty Limited ^
Dandenong Valley Private Hospital Pty Limited ^
Benchmark – Surrey Pty Limited ^
Benchmark – Peninsula Pty Limited ^
Benchmark – Donvale Pty Limited ^
Benchmark – Windermere Pty Limited ^
Benchmark – Beleura Pty Limited ^
Beleura Properties Pty Limited ^
Affinity Health Holdings Australia Pty Limited ^
Affinity Health Finance Australia Pty Limited ^
Affinity Health Pty Limited ^
Affinity Health Foundation Pty Limited ^
Affinity Health Holdings Indonesia Pty Limited ^
Hospitals of Australia Pty Limited ^
Glenferrie Private Hospital Pty Limited^
Relkban Pty Limited ^
Relkmet Pty Limited ^
Votraint No. 664 Pty Limited ^
Votraint No. 665 Pty Limited ^
Australian Medical Enterprises Pty Limited ^
AME Hospitals Pty Limited ^
Victoria House Holdings Pty Limited ^
C&P Hospitals Holdings Pty Limited ^
HCoA Hospital Holdings (Australia) Pty Limited ^
AME Properties Pty Limited ^
AME Superannuation Pty Limited ^
Attadale Hospital Property Pty Limited ^
Glengarry Hospital Property Pty Limited ^
Hadassah Pty Limited ^
Rannes Pty Limited ^
Hallcraft Pty Limited ^
Jamison Private Hospital Property Pty Limited ^
Affinity Health (FP) Pty Limited ^
Armidale Hospital Pty Limited ^
Caboolture Hospital Pty Limited ^
Joondalup Hospital Pty Limited ^
Joondalup Health Campus Finance Limited^
Logan Hospital Pty Limited ^
Noosa Privatised Hospital Pty Limited ^
AMNL Pty Limited ^
Mayne Properties Pty Limited ^
Port Macquarie Hospital Pty Limited ^
HCoA Operations (Australia) Pty Limited ^
Hospital Corporation Australia Pty Limited ^
Dabuvu Pty Limited ^
NBH Hold Co. Pty Limited
NBH Operator Pty Limited
HOAIF Pty Limited
^ Entities included in the deed of cross guarantee as required for the instrument
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
2020
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
2019
100%
100%
100%
100%
100%
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
121
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION (CONTINUED)
22. INFORMATION RELATING TO SUBSIDIARIES (CONTINUED)
Country of Incorporation
% Equity Interest
Name
HCA Management Pty Limited ^
Malahini Pty Limited ^
Tilemo Pty Limited ^
Hospital Affiliates of Australia Pty Limited ^
C.R.P.H Pty Limited ^
Hospital Developments Pty Limited ^
P.M.P.H Pty Limited ^
Pruinosa Pty Limited ^
Australian Hospital Care Pty Limited ^
Australian Hospital Care (Allamanda) Pty Limited ^
Australian Hospital Care (Latrobe) Pty Limited ^
Australian Hospital Care 1988 Pty Limited ^
AHC Foundation Pty Limited ^
AHC Tilbox Pty Limited ^
Australian Hospital Care (Masada) Pty Limited ^
Australian Hospital Care Investments Pty Limited ^
Australian Hospital Care (MPH) Pty Limited ^
Australian Hospital Care (MSH) Pty Limited ^
Australian Hospital Care (Pindara) Pty Limited ^
Australian Hospital Care (The Avenue) Pty Limited ^
Australian Hospital Care Retirement Plan Pty Limited ^
eHealth Technologies Pty Limited ^
Health Technologies Pty Limited ^
Rehabilitation Holdings Pty Limited ^
Bowral Management Company Pty Limited ^
Simpak Services Pty Limited ^
APL Hospital Holdings Pty Limited ^
Alpha Pacific Hospitals Pty Limited ^
Health Care Corporation Pty Limited ^
Alpha Westmead Private Hospital Pty Limited ^
Illawarra Private Hospital Holdings Pty Limited ^
Northern Private Hospital Pty Limited ^
Westmead Medical Supplies Pty Limited ^
Herglen Pty Limited ^
Mt Wilga Pty Limited ^
Sibdeal Pty Limited ^
Workright Pty Limited ^
Adelaide Clinic Holdings Pty Limited ^
eHospital Pty Limited ^
New Farm Hospitals Pty Limited ^
North Shore Private Hospital Pty Limited ^
Phiroan Pty Limited ^
Ramsay Health Care (Asia Pacific) Pty Limited ^
Ramsay Health Care (South Australia) Pty Limited ^
Ramsay Health Care (Victoria) Pty Limited ^
Ramsay Health Care Services (QLD) Pty Limited ^
Ramsay Health Care Services (VIC) Pty Limited ^
Ramsay Health Care Services (WA) Pty Limited ^
Ramsay Pharmacy Retail Services Pty Limited^
Ramsay International Holding Company Pty Limited
Ramsay Professional Services Pty Limited ^
Ramsay Diagnostics (No. 1) Pty Limited ^
Ramsay Diagnostics (No. 2) Pty Limited ^
Ramsay Health Care (UK) Limited
Ramsay Health Care UK Finance Limited
Ramsay Health Care Holdings UK Limited
Ramsay UK Properties Limited
Linear Healthcare UK Limited
Independent British Healthcare (Doncaster) Limited
Ramsay Diagnostics Limited
Ramsay Health Care UK Operations Limited
Independent Medical (Group) Limited
Exeter Medical Limited
Ramsay Health Care (UK) No.1 Limited
Ramsay Health Care Leasing UK Limited
Ramsay Santé SA*
Capio AB
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
Australia
UK
UK
UK
UK
UK
UK
UK
UK
UK
UK
UK
Guernsey
France
Sweden
2020
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
52.5%
52.5%
2019
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
52.5%
52.5%
^ Entities included in the deed of cross guarantee as required for the instrument
* Ramsay Santé SA (formerly Ramsay Générale de Santé SA) owns a number of subsidiaries, none of which are individually material to the
Group
122
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION (CONTINUED)
23. CLOSED GROUP
Entities subject to instrument
Pursuant to Instrument 2016/785, relief has been granted to the entities in the table of subsidiaries in Note 22, (identified by
^) from the Corporations Act 2001 requirements for preparation, audit and lodgement of their financial reports.
As a condition of the Instrument, these entities entered into a Deed of Cross Guarantee on 22 June 2006 or have
subsequently been added as parties to the Deed of Gross Guarantee by way of Assumption Deeds dated 24 April 2008, 27
May 2010, 24 June 2011, 20 October 2015, 17 December 2015 and 14 May 2019. The effect of the deed is that Ramsay
Health Care Limited has guaranteed to pay any deficiency in the event of winding up of a wholly owned Australian entity or if
they do not meet their obligations under the terms of overdrafts, loans, leases or other liabilities subject to the guarantee.
The controlled entities have also given a similar guarantee in the event that Ramsay Health Care Limited is wound up or if it
does not meet its obligation under the terms of overdrafts, loans, leases or other liabilities subject to the guarantee.
The consolidated Income Statement and Statement of Financial Position of the entities that are members of the Closed Group
are as follows:
Consolidated Income Statement
Profit from operations before income tax
Income tax expense
Net profit for the year
Retained earnings at the beginning of the year
AASB 16 Leases adjustment
Retained earnings adjustments for additions of entities into the class order
Dividends provided for or paid
Retained earnings at the end of the year
Consolidated Statement of Financial Position
ASSETS
Current Assets
Cash and cash equivalents
Trade and other receivables
Inventories
Prepayments
Other current assets
Assets held for sale
Total Current Assets
Non-current Assets
Other financial assets
Investments in joint ventures
Property, plant and equipment
Right of use assets
Goodwill and Intangible assets
Deferred tax asset
Prepayments
Non-current receivables
Total Non-current Assets
TOTAL ASSETS
LIABILITIES
Current Liabilities
Trade and other creditors
Interest-bearing loans and borrowings
Lease liability
Provisions
Derivative financial instruments
Income tax payable
Total Current Liabilities
Closed Group
2020
$m
2019
$m
428.1
(128.5)
299.6
1,557.1
(67.2)
-
(322.5)
1,467.0
564.7
618.4
160.0
31.7
9.9
-
1,384.7
648.8
245.8
2,381.6
347.2
1,073.8
185.3
11.1
205.2
5,098.8
6,483.5
990.9
-
16.6
41.3
4.6
6.9
1,060.3
737.3
(211.0)
526.3
1,339.8
-
(0.2)
(308.8)
1,557.1
103.6
684.2
145.2
24.0
13.0
16.6
986.6
634.3
270.3
2,249.0
-
1,081.7
123.5
11.3
202.6
4,572.7
5,559.3
917.0
0.1
-
24.8
10.0
44.8
996.7
123
ANNUAL REPORT 2020
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION (CONTINUED)
23. CLOSED GROUP (CONTINUED)
Non-current Liabilities
Interest-bearing loans and borrowings
Lease liability
Provisions
Derivative financial instruments
Total Non-current Liabilities
TOTAL LIABILITIES
NET ASSETS
EQUITY
Issued capital
Treasury shares
Convertible Adjustable Rate Equity Securities (CARES)
Retained earnings
Other reserves
TOTAL EQUITY
24. PARENT ENTITY INFORMATION
Information relating to Ramsay Health Care Limited
Current assets
Total assets
Current liabilities
Total liabilities
Issued capital
Other equity
Total shareholders’ equity
Net profit for the year after tax
Closed Group
2020
$m
2019
$m
536.5
450.0
129.3
9.6
1,125.4
2,185.7
4,297.8
2,197.6
(78.2)
252.2
1,467.0
459.2
4,297.8
1,481.5
-
139.2
14.6
1,635.3
2,632.0
2,927.3
713.5
(82.0)
252.2
1,557.1
486.5
2,927.3
2020
$m
2019
$m
2,652.5
2,806.7
(3.3)
(3.3)
(2,197.6)
(605.8)
(2,803.4)
279.8
1,265.3
1,410.7
(47.7)
(47.7)
(713.5)
(649.5)
(1,363.0)
399.9
As a condition of the Instrument (set out in Note 23), Ramsay Health Care Limited has guaranteed to pay any deficiency in
the event of winding up of a controlled entity or if they do not meet their obligations under the terms of overdrafts, loans,
leases or other liabilities subject to guarantee.
124
RAMSAY HEALTH CARE LIMITED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
NDED 30 June 201
V. OTHER INFORMATION (CONTINUED)
25. MATERIAL PARTLY- OWNED SUBSIDIARIES
Ramsay Santé (formerly Ramsay Générale de Santé) has a material non-controlling interest (NCI): This entity represents
the French and Nordic segments for management and segment reporting.
Financial information in relation to the NCI is provided below:
(i) Proportion of equity interest and voting rights held by non- controlling interests
Refer to Note 22 which discloses the equity interest held by the Ramsay Group. The remaining equity interest is held by
the non-controlling interest.
Voting rights for Ramsay Santé at 30 June 2020 are 52.1% (2019: 52.9%). The remaining interest is held by the non-
controlling interest.
(ii) Accumulated balances of non-controlling interests
Refer to the Consolidated Statement of Changes in Equity
(iii) Profit allocated to non-controlling interests
Refer to the Consolidated Income Statement
(iv) Summarised Statement of Profit or Loss and Statement of Financial Position for 2020 and 2019
Refer to Note 1. The French and Nordic segments consist only of this subsidiary that has a material non-controlling
interest.
(v) Summarised cash flow information
Operating
Investing
Financing
Net increase in cash and cash equivalents
2020
$m
988.1
(306.3)
(408.4)
273.4
2019
$m
245.8
(1,459.6)
1,311.6
97.8
125
ANNUAL REPORT 2020
126
RAMSAY HEALTH CARE LIMITEDwww.ramsayhealth.com
Continue reading text version or see original annual report in PDF
format above