Quarterly Report • Nov 3, 2022
Quarterly Report
Open in ViewerOpens in native device viewer
QUARTERLY FINANCIAL REPORT
Fresenius is a global healthcare group providing products and services for dialysis, hospitals, and outpatient medical care. In addition, Fresenius focuses on hospital operations. We also manage projects and provide services for hospitals and other healthcare facilities. In 2021, Group sales were €37.5 billion. As of September 30, 2022, more than 300,000 employees have dedicated themselves to the service of health in about 100 countries worldwide.
| € i illio n m ns |
Q3 / 202 2 |
Gro wth |
Gro wth in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Gro wth |
Gro wth in c tant ons cur ren cy |
|---|---|---|---|---|---|---|
| Sa les |
10, 45 9 |
12 % |
5% | 30, 197 |
10 % |
4% |
| IT1 EB |
949 | -9% | -17 % |
2, 952 |
-4% | -10 % |
| 1,2 Ne t in com e |
37 1 |
-15 % |
3 -22 %/ -19 % |
1, 284 |
-5% | 3 -10 %/ -8% |
| € i illio n m ns |
Sep . 30 , 20 22 |
Dec . 31 , 20 21 |
Cha nge |
|---|---|---|---|
| To tal ets ass |
80, 32 8 |
962 71, |
12 % |
| 4 Eq uity |
34, 156 |
29, 288 |
17 % |
| 4 uity tio Eq ra |
42 .5% |
40 .7% |
|
| 1,5 Ne t d ebt /E BIT DA |
3.7 4 |
3.5 1 |
| Q3 / 202 2 |
Q3 / 202 1 |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
|
|---|---|---|---|---|
| in1 EB IT ma rg |
9.1 % |
11. 2% |
9.8 % |
11. 2% |
| 1,2,6 Ret uity af x ( RO E) ter ta urn on eq |
8.4 % |
9.8 % |
||
| 1,6 Ret tin ts ( RO OA ) urn on op era g a sse |
5.7 % |
6.5 % |
||
| 1,6 Ret in ted ita l (R OIC ) urn on ves ca p |
5.1 % |
5.9 % |
1 Before special items, Q1/22 restated following remeasurement Humacyte investment
2 Net income attributable to shareholders of Fresenius SE&Co. KGaA
3 Excluding Ivenix and mAbxience acquisition 4 Including noncontrolling interests
5 At LTM average exchange rates for both net debt and EBITDA; pro forma closed acquisitions /divestitures
6 2021: annual return FY/21
The ongoing war in Ukraine and related events continue to cause additional upward pressure on global inflation during the third quarter. Overall, the DAX lost 24% in the first nine months, while the Fresenius share closed 38% lower at €21.95.
| Q1- 3/ 2 022 |
202 1 |
Gro wth |
|
|---|---|---|---|
| of (S Nu mb sha 30 /D 31 ) er res ep. ec. |
563 237 277 , , |
55 8, 502 143 , |
1% |
| n1 Sto ck han tio in € ota exc ge qu |
|||
| Hig h |
37 .88 |
47 .44 |
-20 % |
| Low | 21 .22 |
33 .45 |
-37 % |
| Per iod d q ati clo sin ric e in € uot -en on g p |
21 .95 |
35 .40 |
-38 % |
| Ø T ing of ing rad lum e ( mb sha ad da ) r tr vo nu er res pe y |
6, 1, 59 949 |
6 1, 40 5, 53 |
14 % |
| 2 in Ma rke ital iza tio illio n € (S 30 /D 31 ) t ca p n m ep. ec. |
12, 363 |
19, 77 1 |
-37 % |
1 Xetra closing price on the Frankfurt Stock Exchange
2 Total number of ordinary shares multiplied by the respective Xetra period-end quotation on the Frankfurt Stock Exchange
The war in Ukraine continues to cause tremendous human and economic suffering and aggravates inflationary pressures on the global economy. In addition, supply-demand imbalances, rising food and energy prices and broader price pressures are fueling global inflation, deteriorating uncertainty about the economic outlook.
Overall, current ECB forecasts assume an average annual real GDP growth rate of 3.1% in the euro zone. This equates to an increase of 0.3 percentage points compared to previous estimations. As of November 2, 2022 the ECB raises the key interest rate in the euro zone by a further 75 basis points to 2.0%.
The Federal Reserve's latest forecast projects the U.S. economy to grow by 1.7% in 2022. In September, the U.S. Federal Reserve raised its main interest rate by a further 75 basis points to 3.25%.
Within this economic environment, the DAX decreased by 24% in the first nine months of 2022 to 12,784 points. The Fresenius share lost 38% and closed at €21.95 on September 30, 2022.
The charts opposite show the shareholder structure at the end of the first half of 2022. The Else Kröner-Fresenius-Stiftung was the largest shareholder of Fresenius SE&Co. KGaA, with 26.96% of the shares. According to notifications pursuant to the German Securities Trading Act (WpHG), BlackRock, Inc. held below 5% and Harris Associates L.P. above 3% of the shares. For further information on notifications, please visit www.fresenius.com/shareholder-structure.
As of June 30, 2022, a shareholder survey identified the ownership of about 96% of our subscribed capital. A total of over 600 institutional investors held about 340 million shares or 60% (December 31, 2021: 61%) of the subscribed capital; 50.6 million (December 31, 2021: 48.1 million) shares were identified as retail holdings. Unchanged from the previous year, the 10 largest investors held about 20% of the share capital. Our shares were mostly held by investors in Germany, the United States, and the United Kingdom.
The recommendations published by financial analysts are an important guide for institutional and private investors when making investment decisions. According to our survey, as of November 2, 2022, we were rated with 9 ''buy'', 9 ''hold'', and no ''sell'' recommendations. The list of banks that provide regular analyst coverage of Fresenius and their latest recommendations can be found at www.fresenius.com/analysts-and-consensus.
For Fresenius, sustainability is an integral part of its business model. The company is working to establish global sustainability standards and continuously improve its own sustainability performance.
Fresenius has set a climate target for the Group complementing its existing sustainability targets and programs. The company aims to be climate neutral by 2040 and to reduce 50% of absolute scope 1 and scope 2 emissions by 2030 compared to 2020 levels. Fresenius will continuously assess scope 3 emission impacts for inclusion in our targets. Business segment specialists develop concepts and measures to achieve the climate target in a Group-wide project.
The Fresenius Group Sustainability Board (GSB) has held four meetings so far in 2022 to discuss the implementation of regulatory requirements, in particular the EU taxonomy and the Due Diligence Act, as well as the EU Corporate Sustainability Reporting Directive (CSRD). Furthermore, the quarterly reporting of the ESG KPIs included in the Management Board compensation system was advanced. The business segments have also begun conducting the first Group-wide employee engagement survey in Q3.
Fresenius with weak third quarter driven by ongoing challenging macroeconomic environment – FY/22 guidance revised – Charting a new course for Fresenius
Our goal is to expand Fresenius' position as a leading global provider of products, services, and therapies for critically and chronically ill people.
Fresenius develops innovative, affordable, and profitable medical solutions in line with megatrends of health and demographics. What drives us to achieve top performance every day is our mission: we improve people's lives by providing high-quality and affordable healthcare. Consequently, Fresenius' business decisions are guided by this mission. At the same time, we want to grow profitably and use our capital efficiently.
In 2021, Fresenius initiated a cost and efficiency program to sustainably enhance profitability.
Through implementation of initiatives, Fresenius expects cost savings of at least €150 million p.a. after tax and minority interest in 2023. For the years thereafter, a further significant increase in sustainable cost savings is expected. The savings will be achieved by all four business segments and the corporate center.
Fresenius anticipates that achieving these sustainable efficiency improvements will require up-front expenses of more than €200 million in 2022 and further expenses of around €100 million in 2023, in each case after taxes and minority interest. No further significant expenses are expected thereafter. In line with previous practice, these expenses are classified as special items (see also reconciliation tables on page 28 onwards).
With a significantly simplified future structure of two global operating segments -- Care Enablement and Care Delivery -- Fresenius Medical Care orients its operating model along the relevant future value drivers.
Based on the implementation of the new global operating model, Fresenius Medical Care assumes to reduce its annual cost base by €500 million by the end of 2025.
Around 50% of these savings are expected to be realized by 2023. Around 80% of the anticipated one-time investments in FME25, amounting to approximately €450 ‒ 500 million, are expected to be made by the end of 2023. The investments will be treated as a special item.
Fresenius Kabi has developed a strategic plan to transform the company for the next decade. By doing so, Fresenius Kabi enhances its presence and to spur growth, both in terms of top line and ultimately margin expansion. The strategy ''3+1'' identifies focus areas that are underpinned by structural growth drivers within the healthcare industry. Given the sustainable value potential and the company's already strong market position, Fresenius Kabi will continue to focus on products and services for critically and chronically ill patients. Within this clear direction, Fresenius Kabi has defined three growth vectors:
The focus will be on further developing the portfolio to capitalize on key market and industry trends in order to capture future growth opportunities. In parallel, Fresenius Kabi will continue to build resilience in its volume-driven IV business.
Furthermore, Fresenius Kabi will improve its global competitiveness and the effectiveness of its organization; a first step was to align the organization with the product areas, in line with the growth strategy.
In the new organizational structure, the business units and the regions will be given more accountability to support Fresenius Kabi's growth targets. At the same time, the interfaces within the company will be streamlined to foster collaboration. The new organization was implemented as of January 2022.
The healthcare sector is one of the world's largest industries and we are convinced that it shows excellent growth opportunities.
The main growth factors are:
In the emerging countries, additional drivers are:
Healthcare structures are being reviewed and cost-cutting potential identified in order to contain the steadily rising healthcare expenditures. However, such measures cannot compensate for the cost pressure. Market-based elements are increasingly being introduced into the healthcare system to create incentives for cost- and quality-conscious behavior. Overall treatment costs will be reduced through improved quality standards.
In addition, ever-greater importance is being placed on disease prevention and innovative reimbursement models linked to treatment quality standards.
In addition, increasing digitization in healthcare can contribute to improved cost efficiency and patient care.
The industry-specific framework for the operating business of the Fresenius Group remained essentially unchanged in the reporting period.
The COVID-19 pandemic has a significant impact on the economic environment of the Fresenius Group. We demonstrated our special responsibility as part of the healthcare system even under the difficult circumstances of the COVID-19 pandemic.
Russia's war against the Ukraine, will continue to have a significant negative impact on our net assets, financial position, and results of operations. While the direct and indirect impact of the war is difficult to predict at the present time, the current, significant macroeconomic inflationary environment, including materially increasing energy prices, has resulted in and could continue to lead to, amongst other consequences, material increases in costs for energy, supplies, and transportation. Furthermore, supply chain disruptions as well as labor shortages and related increases in labor costs present risks which adversely effect our business operations. Further explanations can be found in the opportunity and risk report.
The legal framework for the operating business of the Fresenius Group remained essentially unchanged. We carefully monitor and evaluate country-specific,
political, legal, and financial conditions.
2 The following description of sales relates to the respective external sales of the business segments. Consolidation effects and corporate entities are not taken into account.
Therefore, aggregation to total Group sales is not possible.
Group sales increased by 12% (5% in constant currency) to €10,459 million (Q3/ 21: €9,324 million). Organic growth was 4%. Acquisitions /divestitures contributed net 1% to growth. Currency translation increased sales growth by 7%. Excluding estimated COVID-19 effects1, Group sales growth would have been 4% to 5% in constant currency (Q3/ 21: 7% to 8%).
In Q1-3/ 22, Group sales increased by 10% (4% in constant currency) to €30,197 million (Q1-3 / 21: €27,554 million). Organic growth was 3%. Acquisitions /divestitures contributed net 1% to growth. Currency translation increased sales growth by 6%. Excluding estimated COVID-19 effects1, Group sales growth would have been 3% to 4% in constant currency (Q1-3/ 21: 5% to 6%).
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Cur ren cy slat ion tran effe cts |
Gro wth at stan t ra tes con |
Org anic sale h owt s gr |
uisi tion Acq s |
Div esti / ture s Oth ers |
% o f to tal sale s |
|---|---|---|---|---|---|---|---|---|---|
| eri No rth Am ca |
226 4, |
672 3, |
15 % |
16 % |
-1% | -2% | 1% | 0% | 40 % |
| Eu rop e |
4, 36 7 |
4, 098 |
7% | 0% | 7% | 6% | 1% | 0% | 42 % |
| ia- ific As Pac |
1, 097 |
986 | 11 % |
7% | 4% | 4% | 0% | 0% | 11 % |
| Lat in A ric me a |
632 | 46 1 |
37 % |
4% | 33 % |
29 % |
4% | 0% | 6% |
| Afr ica |
137 | 107 | 28 % |
0% | 28 % |
28 % |
0% | 0% | 1% |
| To tal |
10, 9 45 |
9, 324 |
12 % |
7% | 5% | 4% | 1% | 0% | 100 % |
| € i illio n m ns |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth |
Cur ren cy ion tran slat effe cts |
Gro wth at stan t ra tes con |
Org anic sale h owt s gr |
Acq uisi tion s |
Div esti / ture s Oth ers |
% o f to tal sale s |
|---|---|---|---|---|---|---|---|---|---|
| No rth Am eri ca |
11, 90 1 |
10, 60 1 |
12 % |
12 % |
0% | -1% | 1% | 0% | 40 % |
| Eu rop e |
13, 178 |
12, 43 8 |
6% | 0% | 6% | 5% | 1% | 0% | 44 % |
| As ia- Pac ific |
3, 105 |
2, 867 |
8% | 6% | 2% | 2% | 0% | 0% | 10 % |
| Lat in A ric me a |
1, 635 |
1, 33 6 |
22 % |
4% | 18 % |
15 % |
3% | 0% | 5% |
| Afr ica |
37 8 |
312 | 21 % |
1% | 20 % |
20 % |
0% | 0% | 1% |
| To tal |
30 197 , |
27, 554 |
10 % |
6% | 4% | 3% | 1% | 0% | 100 % |
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Cur ren cy ion slat tran effe cts |
Gro wth at stan t ra tes con |
Org anic sale h owt s gr |
Acq uisi tion s |
Div esti / ture s Oth ers |
f to % o tal s 2 sale |
|---|---|---|---|---|---|---|---|---|---|
| Fre ius sen |
|||||||||
| dic al C Me are |
096 5, |
2 4, 44 |
15 % |
12 % |
3% | 2% | 1% | 0% | 48 % |
| Fre ius Ka bi sen |
2, 07 1 |
1, 854 |
12 % |
8% | 4% | 3% | 1% | 0% | 20 % |
| ius lios Fre He sen |
2, 829 |
2, 622 |
8% | 1% | 7% | 6% | 2% | -1% | 27 % |
| Fre ius Va d sen me |
572 | 51 6 |
11 % |
1% | 10 % |
10 % |
1% | -1% | 5% |
| To tal |
10, 45 9 |
9, 324 |
12 % |
7% | 5% | 4% | 1% | 0% | 100 % |
| € i illio n m ns |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth |
Cur ren cy slat ion tran effe cts |
Gro wth at stan t ra tes con |
Org anic sale h owt s gr |
Acq uisi tion s |
Div esti / ture s Oth ers |
% o f to tal s 2 sale |
|---|---|---|---|---|---|---|---|---|---|
| Fre ius sen |
|||||||||
| Me dic al C are |
14, 40 1 |
12, 972 |
11 % |
9% | 2% | 1% | 1% | 0% | 47 % |
| Fre ius Ka bi sen |
5, 814 |
5, 37 0 |
8% | 6% | 2% | 2% | 0% | 0% | 19 % |
| Fre ius He lios sen |
8, 685 |
8, 009 |
8% | 0% | 8% | 6% | 2% | 0% | 29 % |
| Fre ius Va d sen me |
1, 647 |
1, 549 |
6% | 0% | 6% | 6% | 1% | -1% | 5% |
| To tal |
30 197 , |
27, 554 |
10 % |
6% | 4% | 3% | 1% | 0% | 100 % |
Group EBITDA before special items decreased by 2% (-10% in constant currency) to €1,662 million (Q3/ 212: €1,703 million). Reported Group EBITDA was €1,658 million (Q3/21: €1,667 million).
In Q1-3 / 22, Group EBITDA before special items remained nearly unchanged (-6% in constant currency) at €5,006 million (Q1-3 / 212: €5,008 million). Reported Group EBITDA was €4,781 million (Q1-3/ 21: €4,957 million).
Group EBIT before special items decreased by 9% (-17% in constant currency) to €949 million (Q3/ 212: €1,044 million). The decrease was mainly driven by higher labor costs at Fresenius Medical Care in the U.S., general cost inflation, revaluation of contract assets in the international service and project business at Fresenius Vamed as well as higher costs in the Corporate segment. The EBIT margin before special items was 9.1% (Q3/ 212: 11.2%). Reported Group EBIT was €887 million (Q3/ 21: €1,008 million).
In Q1-3/ 22, Group EBIT before special items decreased by 4% (-10% in constant currency) to €2,952 million (Q1-3 / 212: €3,086 million). The EBIT margin before special items was 9.8% (Q1-3/ 212: 11.2%). Reported Group EBIT was €2,634 million (Q1-3/ 21: €3,035 million).
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth |
|---|---|---|---|---|---|---|
| Sa les |
10, 45 9 |
9, 324 |
12 % |
30, 197 |
27, 554 |
10 % |
| Co of les sts sa |
-7, 754 |
-6, 80 1 |
-14 % |
256 -22 , |
-19 955 , |
-12 % |
| Gr ofi t oss pr |
2, 705 |
2, 523 |
7% | 7, 94 1 |
7, 59 9 |
5% |
| Se llin al a nd ad mi nis tive tra g, ge ner ex pen ses |
-1, 610 |
-1, 30 0 |
-24 % |
-4, 717 |
-3, 966 |
-19 % |
| Res ch and de vel nt ear op me exp ens es |
-20 9 |
-21 5 |
3% | -59 0 |
-59 8 |
1% |
| tin inc Op e ( EB IT) era g om |
887 | 1, 008 |
-12 % |
2, 634 |
3, 035 |
-13 % |
| Int lt st r ere esu |
-14 1 |
6 -12 |
-12 % |
-37 5 |
-38 4 |
2% |
| Fin cia l re sul t an |
-14 1 |
-12 6 |
-12 % |
-37 5 |
-38 4 |
2% |
| inc Inc e b efo e t om re om axe s |
74 6 |
88 2 |
-15 % |
2, 25 9 |
2, 65 1 |
-15 % |
| Inc e ta om xes |
-19 4 |
-20 1 |
3% | -54 5 |
-59 1 |
8% |
| t in Ne com e |
55 1 |
68 1 |
-19 % |
1, 714 |
2, 060 |
-17 % |
| olli int No ntr sts nco ng ere |
-23 0 |
-26 8 |
14 % |
-59 7 |
-74 1 |
19 % |
| 1,2 t in ibu ius Ne tab le t o F SE &C KG aA ttr com e a res en o. |
37 1 |
435 | -15 % |
1, 284 |
1, 34 6 |
-5% |
| 1 t in ttri ius SE &C KG Ne but ab le t o F aA com e a res en o. |
32 1 |
41 3 |
-22 % |
1, 117 |
1, 31 9 |
-15 % |
| 1,2 rni ina Ea ord sha (€) ng s p er ry re |
0.6 6 |
0.7 8 |
-15 % |
2.2 9 |
2.4 1 |
-5% |
| 1,2 Fu lly dil d e ing ord ina sha (€) ute arn s p er ry re |
0.6 6 |
0.7 8 |
% -15 |
2.2 9 |
2.4 1 |
-5% |
| 1 rni ina Ea ord sha (€) ng s p er ry re |
0.5 7 |
0.7 4 |
-22 % |
1.9 9 |
2.3 6 |
-15 % |
| 1 dil ing ina Fu lly d e ord sha (€) ute arn s p er ry re |
0.5 7 |
0.7 4 |
-22 % |
1.9 9 |
6 2.3 |
-15 % |
| Av mb of s har era ge nu er es |
563 ,23 7,2 77 |
558 ,44 8,1 18 |
1% | 560 ,60 6,6 47 |
557 ,92 0,1 23 |
0% |
| 2 EB ITD A |
1, 662 |
1, 703 |
-2% | 5, 006 |
5, 008 |
0% |
| 2 De cia tio nd iza tio ort pre n a am n |
713 | 659 | 8% | 2, 054 |
1, 922 |
7% |
| 2 EB IT |
949 | 1, 044 |
-9% | 2, 952 |
086 3, |
-4% |
| 2 EB ITD A m in arg |
15. 9% |
18. 3% |
16. 6% |
18. 2% |
||
| 2 in EB IT ma rg |
9.1 % |
11. 2% |
9.8 % |
11. 2% |
1 Net income attributable to shareholders of Fresenius SE&Co. KGaA
2 Before special items
2 Net income attributable to shareholders of Fresenius SE&Co. KGaA
4 For estimated COVID-19 effects please see table on page 32.
3 Excluding Ivenix and mAbxience acquisition
1 Before special items
Group net interest before special items was -€141 million (Q3/ 211: -€126 million) mainly due to currency translation effects and overall higher interest rates. Reported Group net interest decreased to -€141 million (Q3 / 21: -€126 million).
In Q1-3/22, Group net interest before special items improved to -€376 million (Q1-3/211: -€384 million). Reported Group net interest improved to -€375 million (Q1-3/21: -€384 million).
Group tax rate before special items was 25.0% (Q3/211: 22.9%) mainly due to an increase in the proportionate share of non-tax-deductible expenses compared to taxable income at Fresenius Medical Care. Reported Group tax rate was 26.1% (Q3/ 21: 22.8%).
In Q1-3/ 22, Group tax rate before special items was 23.5% (Q1-3/ 211: 22.4%) while the reported Group tax rate was 24.1% (Q1-3/ 21: 22.3%).
Noncontrolling interests before special items were -€235 million (Q3/ 211: -€273 million) of which 90% were attributable to the noncontrolling interests in Fresenius Medical Care. Reported noncontrolling interests were -€230 million (Q3/ 21: -€268 million).
In Q1-3/ 22, Noncontrolling interests before special items were -€686 million (Q1-3/ 211: -€751 million) of which 89% were attributable to the noncontrolling interests in Fresenius Medical Care. Reported noncontrolling interests were -€597 million (Q1-3/ 21: -€741 million).
Group net income2 before special items decreased by 15% (-22%/-19%3 in constant currency) to €371 million (Q3/ 211: €435 million). The decrease was mainly driven by higher labor costs at Fresenius Medical Care in the U.S., general cost inflation, revaluation of contract assets in the international service and project business at Fresenius Vamed as well as higher costs in the Corporate segment. Moreover, increased interest expenses and a higher tax rate had a negative effect on Group net income. Excluding estimated COVID-19 effects4, Group net income2 before special items was -26% to -22% in constant currency (Q3/ 21: 12% to 16%). Reported Group net income2 decreased to €321 million (Q3/ 21: €413 million).
In Q1-3/ 22, Group net income2 before special items decreased by 5% (-10%/-8%3 in constant currency) to €1,284 million (Q1-3 / 211: €1,346 million). Excluding estimated COVID-19 effects4, Group net income2 before special items was -15% to -11% in constant currency (Q1-3/21: 7% to 11%). Reported Group net income2 decreased to €1,117 million (Q1-3 / 21: €1,319 million).
Earnings per share2 before special items decreased by 15% (-22% in constant currency) to €0.66 (Q3/211: €0.78). Reported earnings per share2 were €0.57 (Q3/ 21: €0.74).
In Q1-3/ 22, earnings per share2 before special items decreased by 5% (-10% in constant currency) to €2.29 (Q1-3/211: €2.41). Reported earnings per share2 were €1.99 (Q1-3/ 21: €2.36).
To present the underlying operational business performance and in order to compare the results with the scope of the guidance provided for fiscal year 2022, key figures are presented before special items.
Consolidated results for Q3 and Q1-3 / 2022 as well as Q3 and Q1-3/ 2021 include special items.
The special items shown within the reconciliation tables are reported in the ''Corporate'' segment. For a detailed overview of special items please see the reconciliation tables from page 28 onwards.
Fresenius
1st -- 3rd Quarter and 3rd Quarter 2022 Quarterly Financial Report
Spending on property, plant and equipment was €416 million corresponding to 4% of sales (Q3/ 21: €449 million; 5% of sales). These investments served primarily for the modernization and expansion of dialysis clinics, production facilities as well as hospitals and day clinics.
In Q1-3/ 22, spending on property, plant and equipment was €1,173 million corresponding to 4% of sales (Q1-3/ 21: €1,342 million; 5% of sales).
Total acquisition spending was €502 million (Q3/ 21: €167 million), mainly for the majority stake in mAbxience by Fresenius Kabi.
In Q1-3/ 22, total acquisition spending was €955 million (Q1-3/ 21: €807 million).
Group operating cash flow increased to €1,256 million (Q3/ 21: €1,226 million) with a margin of 12.0% (Q3/ 21: 13.1%). Free cash flow before acquisitions and dividends increased to €876 million (Q3/ 21: €793 million). Free cash flow after acquisitions and dividends decreased to €388 million (Q3/ 21: €594 million).
In Q1-3/ 22, Group operating cash flow decreased to €2,374 million (Q1-3 / 21: €3,329 million) with a margin of 7.9% (Q1-3/ 21: 12.1%). Free cash flow before acquisitions and dividends decreased to €1,202 million (Q1-3/ 21: €1,986 million). Free cash flow after acquisitions and dividends decreased to -€406 million (Q1-3/ 21: €352 million).
| € i illio n m ns |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
The f pr rty, reo ope plan d t an ipm ent equ |
The f reo uisi tion acq s |
Gro wth |
f to % o tal |
|---|---|---|---|---|---|---|
| Fre ius M ed ica l C sen are |
63 1 |
954 | 49 5 |
136 | -34 % |
30 % |
| Fre ius Ka bi sen |
1, 03 1 |
34 7 |
30 8 |
723 | 197 % |
49 % |
| ius lios Fre He sen |
41 1 |
779 | 33 0 |
81 | -47 % |
19 % |
| Fre ius Va d sen me |
46 | 58 | 31 | 15 | -21 % |
2% |
| Co rat rpo e |
9 | 11 | 9 | -- | -18 % |
0% |
| To tal |
2, 128 |
2, 149 |
173 1, |
955 | -1% | 100 % |
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Q1- 3 / 2 022 |
Q1- 3 /2 021 |
Gro wth |
|---|---|---|---|---|---|---|
| t in Ne com e |
55 1 |
68 1 |
-19 % |
1, 714 |
060 2, |
-17 % |
| De cia tio nd iza tio ort pre n a am n |
77 1 |
659 | 17 % |
2, 147 |
1, 922 |
12 % |
| Ch ork ing ital d o the ang e w ca p an rs |
-66 | -11 4 |
42 % |
-1, 48 7 |
-65 3 |
-12 8% |
| Op tin Ca flo sh era g w |
256 1, |
226 1, |
2% | 2, 374 |
3, 32 9 |
-29 % |
| Ca ital dit et p ex pen ure , n |
-38 0 |
-43 3 |
12 % |
-1, 172 |
-1, 343 |
13 % |
| Ca flo bef isit ion div ide sh nd nd w ore ac qu s a s |
876 | 793 | 10 % |
1, 202 |
986 1, |
-39 % |
| Ca sh d f uis itio ns / ds fro m d ive stit use or acq pro cee ure s |
-42 8 |
-12 4 |
-- | -79 1 |
-64 3 |
-23 % |
| Div ide nds id pa |
-60 | -75 | 20 % |
-81 7 |
-99 1 |
18 % |
| Fre ash flo fte uis itio d d ivid ds e c w a r a cq ns an en |
38 8 |
594 | -35 % |
-40 6 |
352 | -- |
| Ca sh vid ed by /us ed for fin ing tiv itie pro anc ac s |
-43 9 |
-49 2 |
11 % |
-35 0 |
96 | -- |
| Eff of e in cha ch sh and ect tes ex nge ra on ang ca |
||||||
| h e iva len ts cas qu |
50 | 61 | -18 % |
120 | 128 | -6% |
| Ne ha e i ash d c ash uiv ale t c nts ng n c an eq |
-1 | 163 | -10 1% |
-63 6 |
6 57 |
-- |
Group total assets increased by 12% (4% in constant currency) to €80,328 million (Dec. 31, 2021: €71,962 million) given currency translation effects, acquisitions and the expansion of business activities. Current assets increased by
11% (6% in constant currency) to €19,443 million (Dec. 31, 2021: €17,461 million), mainly driven by the increase of trade accounts receivables and inventories. Non-current assets increased by 12% (4% in constant currency) to €60,885 million (Dec. 31, 2021: €54,501 million).
ASSET AND LIABILITY STRUCTURE
Total shareholders' equity increased by 17% (6% in constant currency) to €34,156 million (Dec. 31, 2021: €29,288 million). The equity ratio was 42.5% (Dec. 31, 2021: 40.7%).
Group debt increased by 5% (1% in constant currency) at €28,607 million (Dec. 31, 2021: €27,155 million). Group net debt increased by 9% (4% in constant currency) to €26,479 million (Dec. 31, 2021: €24,391 million).
As of September 30, 2022, the net debt/EBITDA ratio was 3.74x1,2 (Dec. 31, 2021: 3.51x1,2) mainly driven by lower EBITDA contribution as well as acquisition spending. The net debt/EBITDA ratio as of September 30, 2022 excluding the closed acquisition of Ivenix and the completed acquisition of a majority stake in mAbxience was 3.64x1,2.
1 At LTM average exchange rates for both net debt and EBITDA; pro forma closed acquisitions /divestitures
2 Before special items
| € i illio n m ns |
Sep . 30 , 20 22 |
Dec . 31 , 20 21 |
Cha nge |
|---|---|---|---|
| As set s |
|||
| Cu nt ets rre ass |
19, 443 |
17, 46 1 |
11 % |
| f tr cei the ade vab les nts reo ac cou re |
7, 977 |
7, 045 |
13 % |
| the f in ies tor reo ven |
4, 999 |
4, 218 |
19 % |
| the f ca sh and sh uiv ale nts reo ca eq |
2, 128 |
2, 764 |
-23 % |
| No ent set n-c urr as s |
60, 885 |
50 54 1 , |
12 % |
| the f p lan nd uip ert t a nt reo rop y, p eq me |
13, 25 1 |
12, 569 |
5% |
| f g wil r in ible the ood l an d o the tan set reo g as s |
37, 849 |
32, 774 |
15 % |
| the f ri ht- of- set reo g use -as s |
6, 37 6 |
6, 014 |
6% |
| To tal set as s |
80, 32 8 |
962 71, |
12 % |
| Lia bil itie uit nd sha reh old ' eq s a ers y |
|||
| Lia bil itie s |
46 172 , |
674 42 , |
8% |
| the f tr ade ble nts reo ac cou pa ya |
1, 926 |
2, 039 |
-6% |
| f a lia bil itie the ual nd oth sho rt-t reo ccr s a er erm s |
11, 42 9 |
10, 594 |
8% |
| the f d ebt reo |
28, 607 |
27, 155 |
5% |
| the f le lia bili tie reo ase s |
7, 04 1 |
6, 59 0 |
7% |
| No oll ing in ntr ter est nco s |
12, 774 |
10, 29 0 |
24 % |
| niu uit To tal Fr s S E& Co . K Ga A s ha reh old ' eq ese ers y |
21, 382 |
18, 998 |
13 % |
| uit To tal sh ho lde rs' are eq y |
156 34 , |
29, 28 8 |
17 % |
| To tal lia bil itie nd sha reh old ' eq uit s a ers y |
80, 32 8 |
71, 962 |
12 % |
Fresenius Medical Care is the world's largest provider of products and services for individuals with renal diseases. As of September 30, 2022, Fresenius Medical Care was treating 344,593 patients in 4,153 dialysis clinics. Along with its core business, the Renal Care Continuum, the company focuses on expanding in complementary areas and in the field of critical care.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Gro wth in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth |
Gro wth in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Sa les |
5, 096 |
4, 44 1 |
15 % |
3% | 14, 40 1 |
12, 972 |
11 % |
2% |
| A1 EB ITD |
914 | 916 | 0% | -11 % |
600 2, |
610 2, |
0% | -8% |
| IT1 EB |
47 0 |
513 | -8% | -18 % |
1, 32 2 |
1, 42 3 |
-7% | -14 % |
| 1,2 t in Ne com e |
23 1 |
280 | -17 % |
-25 % |
660 | 756 | -13 % |
-18 % |
| Em loy p ees (Se 30 /D 31 ) p. ec. |
130 295 , |
130 25 1 , |
0% |
Sales increased by 15% (3% in constant currency) to €5,096 million (Q3/ 21: €4,441 million). Organic growth was 2%. Currency translation increased sales growth by 12%.
In Q1-3/ 22, sales increased by 11% (2% in constant currency) to €14,401 million (Q1-3/ 21: €12,972 million). Organic growth was 1%. Currency translation increased sales growth by 9%.
EBIT decreased by 7% (-17% in constant currency) to €472 million (Q3/ 21: €505 million) resulting in a margin of 9.3% (Q3/ 21: 11.4%). EBIT before special items decreased by 8% (-18% in constant currency) to €470 million (Q3/ 21: €513 million), resulting in a margin1 of 9.2% (Q3/ 21: 11.6%). At constant currency, the decline was mainly due to higher labor costs as well as inflationary and supply chain cost increases. This was partially offset by €80 million (Q3 2021: €0.3 million) of Provider Relief Funding from the U.S. government to compensate for certain COVID-19-related costs.
In Q1-3/ 22, EBIT decreased by 17% (-24% in constant currency) to €1,160 million (Q1-3/ 21: €1,403 million) resulting in a margin of 8.1% (Q1-3/ 21: 10.8%). EBIT before special items decreased by 7% (-14% in constant currency) to €1,322 million (Q1-3/ 21: €1,423 million), resulting in a margin1 of 9.2% (Q1-3/ 21: 11.0%).
1 Before special items
2 Net income attributable to shareholders of Fresenius Medical Care AG&Co. KGaA
Net income1 decreased by 16% (-24% in constant currency) to €230 million (Q3/ 21: €273 million). Net income1 before special items decreased by 17% (-25% in constant currency) to €231 million (Q3/ 21: €280 million). Besides the above-mentioned effects on operating income, the constant currency decline was mainly due to an increase in the proportionate share of non-tax-deductible expenses compared to taxable income.
In Q1-3/ 22, net income1 decreased by 28% (-34% in constant currency) to €535 million (Q1-3/ 21: €741 million). Net income1 before special items decreased by 13% (-18% in constant currency) to €660 million (Q1-3/ 21: €756 million).
Operating cash flow was €658 million (Q3/21: €692 million) with a margin of 12.9% (Q3/21: 15.6%). The decrease was mainly due to lower net income.
In Q1-3/ 22, operating cash flow was €1,568 million (Q1- 3/21: €1,820 million) with a margin of 10.9% (Q1-3/21: 14.0%).
Based on the delayed impacts of improvements in North American Health Care Services operations, the continuously challenging and uncertain macroeconomic environment, and the results for the third quarter, which had a more pronounced support by one-time effects, Fresenius Medical Care, as a matter of caution, extends its 2022 guidance range for net income1,3 decline from a high-teens to a high-teens to mid-twenties percentage range. The Company confirms its target for revenue2 to grow at a low single digit percentage rate in full year 2022. Revenue and net income guidance are both on a constant currency basis and excluding special items4.
For further information, please see Fresenius Medical Care's press release at www.freseniusmedicalcare.com.
With the closing of the three-way merger of Fresenius Health Partners, InterWell Health and Cricket Health, a premier value-based kidney care provider has been created in the U.S. This is an important step in the execution of Fresenius Medical Care's strategy. The new company operates under the InterWell Health brand and will be fully consolidated by Fresenius Medical Care as the majority owner. The closing of the merger resulted in a net gain of €56 million (on EBIT level) in the third quarter, which is treated as a special item.
1 Net income attributable to shareholders of Fresenius Medical Care AG&Co. KGaA
2 FY/21 base: €17,619 million
3 FY/21 base: €1,018 million, before special items; FY/22 before special items
4 These targets are based on the 2021 results excluding the costs related to FME25 of EUR 49 million (for Net Income). They are in constant currency and exclude special items. Special items include further costs related to FME25, the impact of the war in Ukraine, the impact of hyperinflation in Turkiye, the Humacyte investment remeasurement, the net gain related to InterWell Health and other effects that are unusual in nature and have not been foreseeable or not foreseeable in size or impact at the time of giving guidance.
Fresenius Kabi offers intravenously administered generic drugs, clinical nutrition and infusion therapies for seriously and chronically ill patients in the hospital and outpatient environments. The company is also a leading supplier of medical devices and transfusion technology products. In the biosimilars business, Fresenius Kabi is developing products with a focus on oncology and autoimmune diseases.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Gro wth in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth |
Gro wth in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Sa les |
2, 07 1 |
1, 854 |
12 % |
4% | 5, 814 |
5, 37 0 |
8% | 2% |
| A1 EB ITD |
39 7 |
414 | -4% | % -14 |
172 1, |
194 1, |
-2% | -10 % |
| IT1 EB |
280 | 30 0 |
-7% | 3 -11 % |
844 | 874 | -3% | 3 -9% |
| 1,2 t in Ne com e |
184 | 206 | -11 % |
-21 % |
574 | 600 | -4% | -13 % |
| Em loy p ees (Se 30 /D 31 ) p. ec. |
42 257 , |
41 39 7 , |
2% |
Sales increased by 12% (4% in constant currency) to €2,071 million (Q3/ 21: €1,854 million). Organic growth was 3%.
In Q1-3/ 22, sales increased by 8% (2% in constant currency) to €5,814 million (Q1-3 / 21: €5,370 million). Organic growth was 2%. Positive currency translation effects of 8% in Q3/ 22 and 6% in Q1-3/ 22 were mainly related to the U.S. dollar and Chinese yuan.
Sales in North America increased by 13% (organic growth: -2%) to €668 million (Q3/ 21: €589 million). The significant sales growth was mainly driven by positive currency effects while organic growth continued to be impacted by ongoing competitive pressure and supply chain challenges.
In Q1-3/ 22, sales in North America increased by 11% (organic growth: -1%) to €1,853 million (Q1-3/ 21: €1,669 million).
Sales in Europe increased by 8% (organic growth: 6%) to €669 million (Q3/ 21: €620 million) driven by a broadbased positive development, and biopharmaceuticals.
In Q1-3/ 22, sales in Europe increased by 5% (organic growth: 4%) to €1,967 million (Q1-3/ 21: €1,880 million).
Sales in Asia-Pacific increased by 4% (organic growth: -4%) to €467 million (Q3/21: €447 million). Organic growth was affected by price pressure from the NVBP (National Volume-Based Procurement) tenders in China.
1 Before special items
2 Net income attributable to shareholders of Fresenius SE&Co. KGaA
3 Excluding Ivenix and mAbxience acquisition
In Q1-3/ 22, sales in Asia-Pacific increased by 6% (organic growth: -2%) to €1,325 million (Q1-3/ 21: €1,248 million).
Sales in Latin America /Africa increased by 35% (organic growth: 27%) to €267 million (Q3/ 21: €198 million), due to a positive business development in both regions.
In Q1-3/ 22, sales in Latin America /Africa increased by 17% (organic growth: 11%) to €669 million (Q1-3/ 21: €573 million).
Sales in the Biopharmaceuticals business was €64 million.
In Q1-3/ 22, sales in the Biopharmaceuticals business was €116 million. EBIT1 decreased by 7% (-18%/-11%2 in constant currency) to €280 million (Q3/ 21: €300 million), mainly related to ongoing cost inflation, supply chain challenges as well as competitive pressure. EBIT margin1 was 13.5% (Q3/ 21: 16.2%). Excluding the acquisitions of Ivenix and the majority stake in mAbxience, the constant currency EBIT margin1 was sequentially stable at 14.6%2 in Q3/ 22 (Q2/ 22: 14.7%2) despite the mentioned headwinds.
In Q1-3/ 22, EBIT1 decreased by 3% (-12%/-9%2 in constant currency) to €844 million (Q1-3/ 21: €874 million) with an EBIT margin1 of 14.5%/15.0%2 (Q1-3/ 21: 16.3%). Net income1,3 decreased by 11% (-21% in constant currency) to €184 million (Q3/ 21: €206 million).
In Q1-3/ 22, net income1,3 decreased by 4% (-13% in constant currency) to €574 million (Q1-3/21: €600 million).
Operating cash flow decreased to €301 million (Q3/ 21: €393 million) with a margin of 14.5% (Q3/ 21: 21.2%), mainly driven by a working capital build-up from e.g. higher inventories.
In Q1-3/ 22, operating cash flow decreased to €543 million (Q1-3 / 21: €868 million) with a margin of 9.3% (Q1-3 / 21: 16.2%).
For FY/ 22, Fresenius Kabi confirms its outlook and expects organic sales4 growth in a low-single-digit percentage range. Constant currency EBIT5 is expected to decline in a high-single- to low-double-digit percentage range. Both sales and EBIT outlook include expected COVID-19 effects. The financial effects from the acquisitions of Ivenix and the majority stake in mAbxience remain excluded from guidance.
1 Before special items
2 Excluding Ivenix and mAbxience acquisition
3 Net income attributable to shareholders of Fresenius SE&Co. KGaA
5 FY/21 base: €1,153 million, before special items, FY/22 before special items, excluding Ivenix and mAbxience acquisitions
1st -- 3rd Quarter and 3rd Quarter 2022 Quarterly Financial Report
4 FY/21 base: €7,193 million
Fresenius Helios is Europe's leading private hospital operator. The company comprises Helios Germany, Helios Spain and Helios Fertility. Helios Germany operates 87 hospitals, ~130 outpatient centers and 6 prevention centers. Helios Spain operates 50 hospitals, 101 outpatient centers and around 300 occupational risk prevention centers. In addition, the company is active in Latin America with 8 hospitals and as a provider of medical diagnostics. Helios Fertility offers a wide spectrum of state-of-the-art services in the field of fertility treatments.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Gro wth in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth |
Gro wth in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Sa les |
2, 829 |
2, 622 |
8% | 7% | 8, 685 |
8, 009 |
8% | 8% |
| A1 EB ITD |
34 8 |
34 1 |
2% | 1% | 205 1, |
134 1, |
6% | 6% |
| IT1 EB |
222 | 222 | 0% | -1% | 83 1 |
788 | 5% | 5% |
| 1,2 t in Ne com e |
138 | 135 | 2% | 1% | 53 0 |
50 1 |
6% | 5% |
| Em loy p ees (Se 30 /D 31 ) p. ec. |
125 977 , |
123 484 , |
2% |
Sales increased by 8% (7% in constant currency) to €2,829 million (Q3/ 21: €2,622 million). Organic growth was 6%. Acquisitions, mainly at Helios Fertility, contributed 2% to sales growth. Divestments reduced sales by 1%.
In Q1-3 / 22, sales increased by 8% (8% in constant currency) to €8,685 million (Q1-3 / 21: €8,009 million). Organic growth was 6%. Acquisitions contributed 2% to sales growth.
Sales of Helios Germany increased by 6% (organic growth: 5%) to €1,731 million (Q3/21: €1,640 million), mainly driven by gradually increasing admissions, which are however still below pre-pandemic levels. Acquisitions contributed 1% to sales growth.
In Q1-3/ 22, sales of Helios Germany increased by 6% (organic growth: 5%) to €5,272 million (Q1-3/ 21: €4,988 million). Acquisitions contributed 1% to sales growth.
Sales of Helios Spain increased by 10% (9% in constant currency) to €1,037 million (Q3/ 21: €941 million). Organic growth of 8% was driven by the continuous high level of treatment activity. The clinics in Latin America also showed a good performance. Acquisitions contributed 1% to sales growth.
In Q1-3/ 22, sales of Helios Spain increased by 10% (9% in constant currency) to €3,227 million (Q1-3/ 21: €2,937 million). Organic growth was 9%.
1 Before special items
2 Net income attributable to shareholders of Fresenius SE&Co. KGaA
Sales of the Helios Fertility were €62 million (Q3/ 21: €40 million).
In Q1-3 / 22, sales of the Helios Fertility were €184 million.
EBIT1 remained stable (-1% in constant currency) at €222 million (Q3/ 21: €222 million) with an EBIT margin1 of 7.8% (Q3/ 21: 8.5%).
In Q1-3/ 22, EBIT1 increased by 5% (5% in constant currency) to €831 million (Q1-3/ 21: 788 million) with an EBIT margin1 of 9.6% (Q1-3/ 21: 9.8%).
EBIT1 of Helios Germany increased by 1% to €141 million (Q3 / 21: €140 million) with an EBIT margin1 of 8.1% (Q3/ 21: 8.5%). The increase of costs from the use of external staff due to COVID-19 related staff absenteeism continued to weigh on profitability. Inflationary cost effects had only a small negative impact.
In Q1-3/ 22, EBIT1 of Helios Germany increased by 2% to €449 million (Q1-3/21: €442 million) with an EBIT margin1 of 8.5% (Q1-3/ 21: 8.9%).
EBIT1 of Helios Spain increased by 5% (3% in constant currency) to €83 million (Q3/ 21: €79 million) despite increased cost inflation. The EBIT margin1 was 8.0% (Q3/ 21: 8.4%).
In Q1-3/ 22, EBIT1 of Helios Spain increased by 9% (9% in constant currency) to €384 million (Q1-3/ 21: €352 million). The EBIT margin1 was 11.9% (Q1-3/ 21: 12.0%).
EBIT1 of Helios Fertility was €4 million with an EBIT margin1 of 6.5% (Q3/21: €9 million). Lower volumes by delayed treatments driven by macroeconomic environment. Prior year quarter was inflated by a positive special item.
In Q1-3/ 22, EBIT1 of Helios Fertility was €15 million (Q1-3/ 21: €14 million) with an EBIT margin1 of 8.2%.
Net income1,2 increased by 2% (1% in constant currency) to €138 million (Q3/ 21: €135 million).
In Q1-3/ 22, net income1,2 increased by 6% (5% in constant currency) to €530 million (Q1-3/21: €501 million).
Operating cash flow increased to €353 million (Q3/ 21: €157 million) with a margin of 12.5% (Q3/ 21: 6.0%) mainly due to an improved receivables management in Spain.
In Q1-3/ 22, operating cash flow decreased to €411 million (Q1-3 / 21: €595 million) with a margin of 4.7% (Q1-3 / 21: 7.4%).
For FY/ 22, Fresenius Helios confirms its outlook and expects organic sales3 growth in a low- to mid-single-digit percentage range and constant currency EBIT4 growth in a mid-single-digit percentage range. Both sales and EBIT outlook include expected COVID-19 effects.
2 Net income attributable to shareholders of Fresenius SE&Co. KGaA
3 FY/21 base: €10,891 million
4 FY/21 base: €1,127 million, before special items, FY/22 before special items
Fresenius Vamed manages projects and provides services for hospitals and other healthcare facilities worldwide and is a leading post-acute care provider in Central Europe. The portfolio ranges along the entire value chain: from project development, planning, and turnkey construction, via maintenance and technical management, to total operational management.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth |
Gro wth in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth |
Gro wth in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Sa les |
572 | 51 6 |
11 % |
10 % |
1, 647 |
1, 549 |
6% | 6% |
| A1 EB ITD |
35 | 45 | -22 % |
-24 % |
102 | 100 | 2% | 0% |
| IT1 EB |
10 | 23 | % -57 |
-61 % |
29 | 35 | % -17 |
-20 % |
| 1.2 Ne t in com e |
5 | 14 | -64 % |
-64 % |
15 | 18 | -17 % |
-17 % |
| Em loy p ees (Se 30 /D 31 ) p ec. |
20, 017 |
19, 72 1 |
2% |
Sales increased by 11% (10% in constant currency) to €572 million (Q3/ 21: €516 million). Organic growth was 10%.
In Q1-3/ 22, sales increased by 6% (6% in constant currency) to €1,647 million (Q1-3/ 21: €1,549 million). Organic growth was 6%.
Sales in the service business increased by 2% (1% in constant currency) to €418 million (Q3/ 21: €410 million) due to increasing rehabilitation treatments given fewer capacity restrictions.
Sales in the project business increased by 45% (45% in constant currency) to €154 million (Q3/ 21: €106 million.
In Q1-3/ 22, sales in the service business increased by 6% (5% in constant currency) to €1,240 million (Q1-3/ 21: €1,165 million).
Sales in the project business increased by 6% (6% in constant currency) to €407 million (Q1-3/21: €384 million).
EBIT1 decreased by 57% to €10 million (Q3/ 21: €23 million) with an EBIT margin1 of 1.7% (Q3/ 21: 4.5%)
driven by macroeconomic headwinds, ongoing COVID impacts, cost inflation as well as the revaluation of contractual assets in the international service and project business.
In Q1-3/ 22, EBIT1 decreased by 17% to €29 million (Q1-3 / 21: €35 million) with an EBIT margin1 of 1.8% (Q1-3 / 21: 2.3%).
Net income1,2 decreased by 64% to €5 million (Q3/ 21: €14 million).
In Q1-3/ 22, Net income1,2 decreased by 17% to €15 million (Q1-3/ 21: €18 million).
1 Before special items
2 Net income attributable to shareholders of VAMED AG
Order intake was €153 million (Q3 / 21: €120 million). In Q1-3/ 22 order intake was €669 million (Q1-3/ 21: €971 million). As of September 30, 2022, order backlog was at €3,726 million (December 31, 2021: €3,473 million).
Operating cash flow decreased to -€18 million (Q3/ 21: €9 million) with a margin of -3.1% (Q3/ 21: 1.7%), due to working capital build-ups.
In Q1-3/ 22, operating cash flow decreased to -€56 million (Q1-3 / 21: €23 million) with a margin of -3.4% (Q1-3 / 21: 1.5%).
Fresenius Vamed adjusts its outlook for FY/22 and now expects organic sales1 to grow in a mid-single digit percentage range (previously: high-single to low-double-digit percentage range). Constant currency EBIT2 is expected to be around €100 million (previously: return to absolute pre-COVID-19 levels (FY/ 19: €134 million)). Both sales and EBIT outlook include expected COVID-19 effects.
As of September 30, 2022, the number of employees was 319,691 (Dec. 31, 2021: 316,078).
| Nu mb of loy er em p ees |
Sep . 30 , 202 2 |
Dec . 31 , 202 1 |
Gro wth |
|---|---|---|---|
| Fre ius M ed ica l C sen are |
130 295 , |
130 25 1 , |
0% |
| ius bi Fre Ka sen |
42 257 , |
41 39 7 , |
2% |
| Fre ius He lios sen |
125 977 , |
123 484 , |
2% |
| Fre ius Va d sen me |
20, 017 |
19, 72 1 |
2% |
| Co rat rpo e |
1, 145 |
225 1, |
-7% |
| To tal |
31 9, 69 1 |
31 6, 078 |
1% |
The Annual General Meeting of Fresenius SE&Co. KGaA elected Dr.Christoph Zindel (60), member of the Management Board of Siemens Healthineers since October 2019, to the Supervisory Board of Fresenius SE&Co. KGaA. Dr.Christoph Zindel is a member of the Audit Committee of the Supervisory Board.
As announced a year ago, Klaus-Peter Müller (77) stepped down from the Supervisory Board at the end of the Annual General Meeting and handed over the chairmanship of its Audit Committee to Susanne Zeidler (61).
Michael Sen (53) is Chief Executive Officer of Fresenius since October 1, 2022. He was appointed unanimously by the Supervisory Board of Fresenius Management SE to succeed Stephan Sturm (59), who left the company on good terms on September 30, 2022. Michael Sen will, in addition, continue to serve as CEO of Fresenius Kabi until a successor is decided for this position.
The Fresenius Management SE Supervisory Board has unanimously appointed Sara Hennicken (41) to the company's new Chief Financial Officer as of September 1, 2022. She succeeds Rachel Empey (45), who joined the Management Board of Fresenius as CFO on August 1, 2017 and left the company at her own request at the end of August.
Dr.Carla Kriwet (51) is the new CEO of Fresenius Medical Care. The Supervisory Board of Fresenius Medical Care Management AG unanimously appointed her to succeed Rice Powell (66), who in accordance with the company's age limit for Management Board members was stepping down after 10 years heading the company. Like Rice Powell, Dr.Carla Kriwet is also a member of the Management Board of Fresenius Management SE. Dr.Carla Kriwet joined Fresenius Medical Care as CEO on October 1, 2022, earlier than previously announced and Rice Powell stepped down as CEO effective September 30, 2022.
Additionally, Helen Giza, Chief Financial Officer of Fresenius Medical Care has entered a new five-year contract and, in addition to her current positions as Chief Financial Officer and Chief Transformation Officer of Fresenius Medical Care Management AG, has assumed the position of Deputy Chief Executive Officer of Fresenius Medical Care Management AG.
The CVs of the members of the Supervisory Board and the Management Board can be found on our website at https://www.fresenius.com/Corporate-Management.
Product and process development as well as the improvement of therapies are at the core of our growth strategy. Fresenius focuses its R&D efforts on its core competencies in the following areas:
Apart from new products, we are concentrating on developing optimized or completely new therapies, treatment methods, and services.
| € i illio n m ns |
Q1- /2 3 022 |
Q1- /2 3 021 |
Gro wth |
|---|---|---|---|
| Fre ius M ed ica l C sen are |
1 166 |
153 | 8% |
| Fre ius Ka bi sen |
21 42 |
3 44 |
-5% |
| Fre ius He lios sen |
2 | 2 | 0% |
| ius Fre Va d sen me |
- | - | -- |
| Co rat rpo e |
-2 | 0 | -- |
| To tal |
1 58 8 |
59 8 |
-2% |
1 Before special items
Fresenius is covered by the rating agencies Moody's, Standard&Poor's and Fitch.
The following table shows the company rating of Fresenius SE&Co. KGaA:
| Sta nda rd& r's Poo |
's Mo ody |
Fitc h |
|
|---|---|---|---|
| Co tin mp any ra g |
BB B |
Baa 3 |
BB B - |
| Ou tlo ok |
ble sta |
ble sta |
ble sta |
Compared to the presentation in the consolidated financial statements and the management report as of December 31, 2021 applying Section 315e HGB in accordance with IFRS, there has been the following important developments in Fresenius' overall opportunities and risk situation until September 30, 2022.
Russia's war against the Ukraine, will continue to have a significant negative impact on our net assets, financial position, and results of operations. As a provider of life-sustaining medical products and healthcare services, we are continuing our activities in both, Russia, and Ukraine to the best of our ability despite the war and the restrictions resulting from the extensive economic sanctions imposed on Russia and Belarus by numerous governments. However, we cannot exclude that operations in Ukraine, Russia and Belarus are impacted by the destruction of assets, expropriation, or other regulatory actions.
In addition to such risks, considerable uncertainties are related to a further deterioration of the global macroeconomic outlook. While the direct and indirect impact of the war is difficult to predict at the present time, the current, significant macroeconomic inflationary environment, including materially increasing energy prices, has resulted in and could continue to lead to, amongst other consequences, material increases in costs for energy, supplies, and transportation.
Furthermore, supply chain disruptions as well as qualified labor shortages and related increases in labor costs
present risks which adversely effect our business operations. In order to limit these cost increases for Fresenius, we continuously analyze and use potential savings, for example in energy consumption. Thus, we examine the use of alternative energy sources in order to deploy them wherever possible.
The discontinuation of energy supplies from Russia increases these impacts and has additional material adverse effects on our business. An expansion of the war beyond the borders of Ukraine would bring further significant consequences for Europe as a whole.
Additionally, the Ukraine War has increased the risk of cyber security attacks against our systems and data.
Furthermore, our ability to access capital could be impacted by increased volatility and disruptions in the financing markets, and further rises in interest rates.
Overall, the abovementioned factors will have a negative impact on our net assets, financial position, and results of operations.
The global COVID-19 pandemic also continued to adversely affect our business in the first nine months of 2022. The further development of the worldwide situation in 2022 remains uncertain and depends on the extent to which further virus variants spread and on the governmental responses in the regions we operate in or source from. An unfavourable development may result in additional adverse effects on our financial results and our ability to achieve our Guidance.
In the ordinary course of Fresenius Group's operations, the Fresenius Group is subject to litigation, arbitration as well as external and internal investigations relating to various aspects of its business. The Fresenius Group regularly
analyses current information about such matters for probable losses and provides accruals for such matters, including estimated expenses for legal services, as appropriate. We report on legal proceedings on pages 60 to 61 in the Notes of this report.
October 2022 was characterized worldwide by a regionally varying development of the COVID-19 pandemic with continuing high infection numbers and associated shortage of resources. The further development of the global situation and its impact on Fresenius remain uncertain.
Russia's ongoing war against Ukraine and the associated price increases, especially for energy, raw materials and transport, will continue to have a direct and indirect negative impact on the business activities of the Fresenius Group, which cannot be estimated at present.
The development of personnel costs and the disruption of supply chains also remain issues on a global level. Their impact on Fresenius will be continuously analyzed in detail.
Beyond that, there have been no significant changes in the industry environment since the end of the third quarter.
Also otherwise, there have been no further events with a significant impact on the net assets, financial position, and results of operations since the end of the third quarter of 2022.
For 2022 and beyond, Fresenius expects that the current challenging market environment and the global macro-economic headwinds will remain. In particular, the general cost inflation, labor shortages, meaningful uncertainty with regard to the future development of energy prices, burdens from supply chain disruptions and ongoing impacts of the COVID-19 pandemic are expected to continue. The guidance does not consider a significant disruption of gas or electricity supplies in Europe.
Fresenius will continue to closely monitor the potential further consequences of the overall heightened volatility and muted visibility, including balance sheet valuations.
The war in Ukraine is directly and indirectly affecting Fresenius Group operations. The direct adverse effects of the war amounted to €24 million at net income1 level of Fresenius Group in Q1-3/ 22 and are treated as a special item.
COVID-19 will continue to impact Fresenius Group operations in 2022. An unlikely but possible significant deterioration of the situation triggering containment measures that could have a significant and direct impact on the health care sector without any appropriate compensation is not reflected in the Group's FY/ 22 guidance.
For Fresenius Medical Care's contribution to the Group's financial figures, the assumptions for Fresenius Medical Care's FY/22 guidance are also fully applicable to Fresenius Group's FY/ 22 guidance.
All of these assumptions are subject to considerable uncertainty.
The acquisitions of Ivenix and of the majority stake in mAbxience as well as any further potential acquisitions remain excluded from guidance.
Since Fresenius Medical Care continues to operate in a challenging environment, the impacts of the Company's focused efforts to improve North American Health Care Services operations are delayed against previous assumptions. Therefore, Fresenius Medical Care now assumes lower contributions in the financial year 2022.
Consequently, Fresenius Medical Care now expects net income (attributable to shareholders of Fresenius Medical Care AG&Co. KGaA) for the financial year 2022 to decline in the high teens to mid-twenties percentage range. The Company continues to anticipate revenue to grow at a lowsingle digit percentage range in the financial year 2022. These targets are in constant currency and exclude special items.
All other business segments of the Fresenius Group, in particular Vamed, are also affected by a challenging overall economic environment. Thus, there are increased uncertainties, inflation-related cost increases, staff shortages, disruptions in supply chains, and increased energy costs. This has a direct impact on customer and patient behavior.
However, as a consequence of the development at Fresenius Medical Care, Fresenius Vamed, and in view of increasing indications of a persistent unfavorable development of these and other factors for the further course of the financial year, the Management Board has changed its risk assessment and consequently also adjusted the Group outlook for FY/22.
At constant currency, the Company now anticipates Group net income1,2 to decline around ten percent (previously: decline in a low-to-mid single-digit percentage range). Group sales3 in constant currency continue to be expected to grow in a low-to-mid single-digit percentage range.
In 2022, we expect sales and earnings development in our business segments as shown in the table on page 27.
The Group's cost and efficiency program is running according to plan and Fresenius confirms its increased savings targets provided in February 2022 of at least €150 million p.a. after tax and minority interest in 2023. For the years thereafter, a further significant increase in sustainable cost savings is expected.
1 Net income attributable to shareholders of Fresenius SE&Co.KGaA
For 2022, we do not expect selling, general, and administrative expenses (before special items) as a percentage of consolidated net sales to change significantly compared to 2021 (2021: 14.1%).
For 2022, we now expect an operating cash flow margin in the range of 8% to 10% (previously: in the range of 10% to 12%).
In addition, undrawn credit lines under syndicated or bilateral credit facilities from banks provide us with a sufficient financial headroom.
Financing activities in 2022 are largely geared to refinancing existing financial liabilities maturing in 2022 and 2023.
Without the closed acquisition of Ivenix and the completed acquisition of a majority stake in mAbxience as well as any further potential acquisitions, Fresenius expects the net debt/EBITDA1 ratio to be roughly on the same level as in Q3/ 22 (3.64x2) by the end of 2022 (December 31, 2021: 3.51x2).There are no significant changes in the financing strategy planned for 2022.
In 2022, we now expect to invest about 5% (previously: about 6%) of sales in property, plant and equipment. About 45% of the capital expenditure planned will be invested at Fresenius Medical Care, about 23% at Fresenius Kabi, and around 27% at Fresenius Helios.
At Fresenius Medical Care, investments will primarily be used for the expansion of production capacity, optimizing production costs, and the establishment of new dialysis clinics.
Fresenius Kabi will primarily invest in expanding and maintaining production facilities, as well as in introducing new manufacturing technologies.
At Fresenius Helios, we will primarily invest in the new buildings, and in the modernizing and equipping of existing hospitals, newly acquired hospitals, and outpatient centers.
Fresenius Vamed primarily invests in modernization as well as equipment for existing post-acute care facilities.
With a share of around 60%, Europe is the regional focus of investment in the planning period. Around 30% of the investments are planned for North America and around 10% for Asia-Pacific, Latin America, and Africa. About 30% of total funds will be invested in Germany.
For 2022, we expect return on operating assets (ROOA) to decline by 80 to 100 basis points (previously: 50 to 80 basis points) compared with the prior-year figure (2021: 6.5%). Return on invested capital (ROIC) is expected to decline by 80 to 100 basis points (previously: 40 to 70 basis points; 2021: 5.9%).
For 2022, we do not expect the equity ratio to change significantly compared to 2021 (2021: 41%). Furthermore, we expect debt in relation to total assets to remain around the prior year's level (2021: 38%).
The dividend increases provided by Fresenius in the last 29 years show impressive continuity. Our dividend policy aims to align dividends with earnings-per-share growth (before special items). The payout ratio is expected to be in the range of approximately 20% to 25%. For 2022, our dividend will be based upon our final results, but we aim to keep our dividend at least constant.
1 At LTM average exchange rates for both net debt and EBITDA; pro forma closed acquisitions /divestitures; excluding further potential acquisitions; before special items; including lease liabilities
2 At LTM average exchange rates for both net debt and EBITDA; pro forma closed acquisitions /divestitures; before special items; including lease liabilities
| Fisc al y 202 1¹ ear |
Tar s 20 22² get (Fe bru 202 2) ary |
Tar s 20 22² get (adj d Ju ly 2 022 ) uste |
Gui dan ce² |
|
|---|---|---|---|---|
| Sa les th (in ) sta nt gr ow con cur ren cy |
€3 520 7, m |
Mi d s ing le-d ig it th tag per cen e g row |
Gro h i low id wt -to n a -m sin le-d ig it p ent g erc age ra nge |
firm ed con |
| 3 g Ne t in th (in ) sta nt com e row con cur ren cy |
€1 867 m , |
Low sin le-d ig it g th tag per cen e g row |
De clin e in low id -to a -m sin le-d ig it p ent g erc age ra nge |
De clin nd ten nt e a rou pe rce |
1 Before special items, including COVID-19 effects
2 Before special items, including estimated COVID-19 effects
3 Net income attributable to shareholders of Fresenius SE&Co. KGaA
| Fisc al y 202 1¹ ear |
Tar s 20 22² get (Fe bru 202 2) ary |
Tar s 20 22² get (adj d Ju ly 2 022 ) uste |
Gui dan ce² |
|
|---|---|---|---|---|
| 3 Fre ius M ed ica l C sen are |
||||
| Sa (in les th ) sta nt gr ow con cur ren cy |
619 €1 7, m |
Low id s ing le-d ig it -to -m th tag per cen e g row |
Low sin le-d ig it g th tag per cen e g row |
firm ed con |
| 4 g Ne t in th (in ) sta nt com e row con cur ren cy |
€1 018 m , |
Low id -to -m sin ig it le-d g th tag per cen e g row |
clin ig De nd a h h t t a e a rou een s p er tag cen e r ang e |
clin e in ig De th e h h t s to een mid ies -tw ent nta pe rce ge ran ge |
| ius bi Fre Ka sen |
||||
| Sa ic) les th (or gr ow gan |
€7 193 m , |
Low sin le-d ig it g th tag per cen e g row |
firm ed con |
firm ed con |
| EB IT h ( in c ) wt tan t c gro ons urr enc y |
€1 153 m , |
De clin e in hig h s ing le- to low do ub le-d ig it tag per cen e r ang e |
firm ed con |
firm ed con |
| Fre ius He lios sen |
||||
| Sa les th (or ic) gr ow gan |
€1 0, 89 1 m |
Low id s ing le-d ig it -to -m th tag per cen e g row |
firm ed con |
firm ed con |
| EB IT h ( in c ) wt tan t c gro ons urr enc y |
€1 127 m , |
Mi d s ing le-d ig it th tag per cen e g row |
firm ed con |
firm ed con |
| Fre ius Va d sen me |
||||
| Sa les th (or ic) gr ow gan |
€2 297 m , |
Hig h s ing le- to low do ub le-d ig it th tag per cen e g row |
firm ed con |
Gro h i wt n a mid -sin le d ig it g tag per cen e r ang e |
| EB IT |
€1 01 m |
Ret ing ab sol to ute urn -CO VID lev els pre (20 19: €1 34 m) |
firm ed con |
Aro und €1 00 mi llio n |
1 Before special items, including COVID-19 effects
2 Before special items, including estimated COVID-19 effects
3 These targets are based on the 2021 results excluding the costs related to FME25 of EUR 49 million (for Net Income). They are in constant currency and exclude special items. Special items include further costs related to FME25, the impact of the war in Ukraine,
the impact of hyperinflation in Turkiye, the Humacyte investment remeasurement, the net gain related to InterWell Health and other effects that are unusual in nature and have not been foreseeable or not foreseeable in size or impact at the time of giving guidance.
4 Net income attributable to shareholders of Fresenius Medical Care AG&Co. KGaA
| Gro wth rat e in c tant ons |
Gro wth rat e in c tant ons |
|||||||
|---|---|---|---|---|---|---|---|---|
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth rat e |
cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth rat e |
cur ren cy |
| Sa les d rte re po |
10, 9 45 |
9, 324 |
12 % |
5% | 30 197 , |
27, 554 |
10 % |
4% |
| (af eci ite ) EB IT ed al ort ter rep sp ms |
887 | 1, 008 |
-12 % |
-21 % |
634 2, |
3, 035 |
-13 % |
-19 % |
| Rev alu ati of bi osi mi lars nti rch ice lia bil itie nt ons co nge pu ase pr s |
- | - | -2 | - | ||||
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
97 | 36 | 21 1 |
51 | ||||
| Im ela ted th in Uk rai ts r to pac e w ar ne |
4 | - | 44 | - | ||||
| Tra ctio Ab xie Ive nix ost nsa n c s m nce , |
15 | - | 22 | - | ||||
| Hy inf lati Tu rke per on y |
1 | - | 11 | - | ||||
| Ret ctiv e d uti roa es |
- | - | 9 | - | ||||
| inv Re Hu ent te est nt me asu rem ma cy me |
1 | - | 79 | - | ||||
| Ne t G ain late d t o I rW ell He alt h nte re |
-56 | - | -56 | - | ||||
| ial ite EB IT (be for ) e s pec ms |
949 | 1, 044 |
-9% | -17 % |
2, 952 |
3, 086 |
-4% | -10 % |
| t in cia l it Ne d ( aft s) ter est rte re po er spe em |
-14 1 |
-12 6 |
-12 % |
-4% | -37 5 |
-38 4 |
2% | 8% |
| ati of bi osi mi nti ice lia bil itie Rev alu lars rch nt ons co nge pu ase pr s |
- | - | -1 | - | ||||
| Ne t in (b efo cia l it s) ter est re spe em |
-14 1 |
-12 6 |
-12 % |
-4% | -37 6 |
-38 4 |
2% | 8% |
| Inc ed (af eci al ite ) e t ort ter om axe s r ep sp ms |
-19 5 |
-20 1 |
3% | 13 % |
-54 5 |
-59 1 |
8% | % 14 |
| Rev alu ati of bi osi mi lars nti rch ice lia bil itie nt ons co nge pu ase pr s |
- | - | 1 | - | ||||
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
-23 | -9 | -49 | -14 | ||||
| Im ela ted th in Uk rai ts r to pac e w ar ne |
0 | - | -4 | - | ||||
| ctio xie nix Tra Ab Ive ost nsa n c s m nce , |
-2 | - | -3 | - | ||||
| Hy inf lati Tu rke per on y |
0 | - | 0 | - | ||||
| Ret ctiv e d uti roa es |
- | - | -3 | - | ||||
| Re Hu inv ent te est nt me asu rem ma cy me |
0 | - | -21 | - | ||||
| Ne t G ain late d t o I rW ell He alt h nte re |
18 | - | 18 | - | ||||
| Inc s ( bef eci al ite ) e t om axe ore sp ms |
-20 2 |
-21 0 |
4% | 12 % |
-60 6 |
-60 5 |
0% | 6% |
| Gro wth rat e in c tant ons |
Gro wth rat e in c tant ons |
|||||||
|---|---|---|---|---|---|---|---|---|
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth rat e |
cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth rat e |
cur ren cy |
| No oll ing in ed (af eci al ite ) ntr ter est ort ter nco s r ep sp ms |
-23 0 |
-26 8 |
14 % |
23 % |
-59 7 |
-74 1 |
19 % |
26 % |
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
-27 | -5 | -53 | -10 | ||||
| in rai Im ela ted th Uk ts r to pac e w ar ne |
0 | - | -16 | - | ||||
| Tra ctio Ab xie Ive nix ost nsa n c s m nce , |
-2 | - | -2 | - | ||||
| Hy inf lati Tu rke per on y |
0 | - | -4 | - | ||||
| Re Hu inv ent te est nt me asu rem ma cy me |
-2 | - | -40 | - | ||||
| Ne t G ain late d t o I rW ell He alt h nte re |
26 | - | 26 | - | ||||
| No oll ing in s ( bef eci al ite ) ntr ter est nco ore sp ms |
-23 5 |
-27 3 |
14 % |
23 % |
-68 6 |
-75 1 |
9% | 16 % |
| 1 t in (af eci ite ) Ne ed al ort ter com e r ep sp ms |
32 1 |
413 | -22 % |
-30 % |
1, 117 |
1, 31 9 |
-15 % |
-20 % |
| Rev alu ati of bi osi mi lars nti rch ice lia bil itie nt ons co nge pu ase pr s |
- | - | -2 | - | ||||
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
47 | 22 | 109 | 27 | ||||
| Im ela ted th in Uk rai ts r to pac e w ar ne |
4 | - | 24 | - | ||||
| Tra ctio Ab xie Ive nix ost nsa n c s m nce , |
11 | - | 17 | - | ||||
| inf lati Hy Tu rke per on y |
1 | - | 7 | - | ||||
| Ret ctiv e d uti roa es |
- | - | 6 | - | ||||
| Re Hu inv ent te est nt me asu rem ma cy me |
-1 | - | 18 | - | ||||
| Ne t G ain late d t o I rW ell He alt h nte re |
-12 | - | -12 | - | ||||
| 1 t in eci ite Ne e ( bef al ) com ore sp ms |
37 1 |
435 | -15 % |
-22 % |
1, 284 |
1, 34 6 |
-5% | -10 % |
The special items shown within the reconciliation tables are reported in the Corporate segment.
| Gro wth rat e in c |
Gro wth rat e in c |
|||||||
|---|---|---|---|---|---|---|---|---|
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth rat e |
tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth rat e |
tant ons cur ren cy |
| Sa les d rte re po |
096 5, |
4, 44 1 |
15 % |
3% | 14, 40 1 |
12, 972 |
11 % |
2% |
| eci ite EB IT ed (af al ) ort ter rep sp ms |
47 2 |
505 | -7% | -17 % |
160 1, |
1, 403 |
-17 % |
-24 % |
| Co late d t o F ME 25 sts re pro gra m |
53 | 8 | 109 | 20 | ||||
| Im ela ted th in Uk rai ts r to pac e w ar ne |
0 | - | 24 | - | ||||
| Hy inf lati Tu rke per on y |
0 | - | 6 | - | ||||
| Re Hu inv ent te est nt me asu rem ma cy me |
1 | - | 79 | - | ||||
| t G ain Ne late d t o I rW ell He alt h nte re |
-56 | - | -56 | - | ||||
| EB IT (be for ial ite ) e s pec ms |
47 0 |
513 | -8% | -18 % |
1, 32 2 |
1, 423 |
-7% | -14 % |
| 1 Ne t in ed (af eci al ite ) ort ter com e r ep sp ms |
23 0 |
273 | -16 % |
-24 % |
535 | 74 1 |
-28 % |
-34 % |
| Co late d t o F ME 25 sts re pro gra m |
38 | 7 | 78 | 15 | ||||
| in rai Im ela ted th Uk ts r to pac e w ar ne |
0 | - | 21 | - | ||||
| Hy inf lati Tu rke per on y |
0 | - | 6 | - | ||||
| Re Hu inv ent te est nt me asu rem ma cy me |
1 | - | 58 | - | ||||
| Ne t G ain late d t o I rW ell He alt h nte re |
-38 | - | -38 | - | ||||
| 1 t in eci ite Ne e ( bef al ) com ore sp ms |
23 1 |
28 0 |
-17 % |
-25 % |
660 | 756 | -13 % |
-18 % |
The special items shown within the reconciliation tables are reported in the Corporate segment.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Sa les d rte re po |
2, 07 1 |
854 1, |
12 % |
4% | 814 5, |
37 0 5, |
8% | 2% |
| ati of bi osi mi nti ice lia bil itie Rev alu lars rch nt ons co nge pu ase pr s |
- | - | -2 | - | ||||
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
31 | 26 | 77 | 26 | ||||
| Im ela ted th in Uk rai ts r to pac e w ar ne |
2 | - | 14 | - | ||||
| Tra ctio Ab xie Ive nix ost nsa n c s m nce , |
15 | - | 22 | - | ||||
| Hy inf lati Tu rke per on y |
1 | - | 5 | - | ||||
| (be for ial ite ) EB IT e s pec ms |
28 0 |
30 0 |
-7% | -18 % |
844 | 874 | -3% | -12 % |
The special items shown within the reconciliation tables are reported in the Corporate segment.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Sa les d rte re po |
2, 829 |
622 2, |
8% | 7% | 685 8, |
8, 009 |
8% | 8% |
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
0 | 1 | 0 | 1 | ||||
| (be for ial ite ) EB IT e s pec ms |
222 | 222 | 0% | -1% | 83 1 |
788 | 5% | 5% |
The special items shown within the reconciliation tables are reported in the Corporate segment.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Sa les d rte re po |
572 | 51 6 |
11 % |
10 % |
1, 647 |
1, 54 9 |
6% | 6% |
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
0 | - | 2 | - | ||||
| Im ela ted th in Uk rai ts r to pac e w ar ne |
1 | - | 6 | - | ||||
| (be for ial ite ) EB IT e s pec ms |
10 | 23 | -57 % |
-61 % |
29 | 35 | -17 % |
-20 % |
The special items shown within the reconciliation tables are reported in the Corporate segment.
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Gro wth rat e |
Gro wth rat e in c tant ons cur ren cy |
|---|---|---|---|---|---|---|---|---|
| Ex iate d w ith the Fr niu d e ffic ien ost pen ses as soc ese s c an cy pro gra m |
14 | 1 | 23 | 4 | ||||
| ctiv uti Ret e d roa es |
- | - | 9 | - | ||||
| EB IT (be for ial ite ) e s pec ms |
-33 | -14 | -13 6% |
-12 1% |
-74 | -34 | -11 8% |
-11 5% |
The special items shown within the reconciliation tables are reported in the Corporate segment.
| Re d g rte po in sta con inc lud ing CO |
th rat row e nt cu rre ncy VID -19 -ef fec ts |
Est im CO VID -19 in sta con |
d ate im t pac nt cu rre ncy |
Est im d g th ate rat row e in sta nt con cu rre ncy lud ing CO VID -19 -ef fec ts exc |
|||
|---|---|---|---|---|---|---|---|
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Q3 / 202 2 |
Q3 / 202 1 |
Q3 / 202 2 |
Q3 / 202 1 |
|
| Sa les |
5% | 5% | 1 t o 0 % |
-2 -3% to |
4 t o 5 % |
7 t o 8 % |
|
| 1 Ne t in e ( bef eci al i s) tem com ore sp |
-22 % |
2% | 4 t o 0 % |
-10 -1 4% to |
-26 -2 2% to |
12 16 % to |
| Re d g rte po in sta con inc lud ing CO |
th rat row e nt cu rre ncy VID -19 -ef fec ts |
Est im CO VID -19 in sta nt con |
d ate im t pac cu rre ncy |
Est im d g th ate rat row e in sta nt con cu rre ncy lud ing CO VID -19 -ef fec ts exc |
|||
|---|---|---|---|---|---|---|---|
| € i illio n m ns |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
Q1- 3/ 2 022 |
Q1- 3 /2 021 |
|
| Sa les |
4% | 5% | 1 t o 0 % |
0 t 1% o - |
3 t o 4 % |
o 6 5 t % |
|
| 1 Ne t in e ( bef eci al i s) tem com ore sp |
-10 % |
6% | 5 t o 1 % |
-1 -5% to |
-15 -1 1% to |
7 t o 1 1% |
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Q1 -- 3/ 202 2 |
Q1 - -3/ 202 1 |
|---|---|---|---|---|
| Sa les |
10, 45 9 |
9, 324 |
30, 197 |
27, 554 |
| Co f sa les st o |
-7, 754 |
-6, 80 1 |
256 -22 , |
-19 955 , |
| Gr ofi t oss pr |
2, 705 |
2, 523 |
7, 94 1 |
7, 59 9 |
| Se llin al a nd ad mi nis tive tra g, ge ner ex pen ses |
-1, 609 |
-1, 30 0 |
-4, 717 |
-3, 966 |
| Res ch and de vel nt ear op me exp ens es |
-20 9 |
-21 5 |
-59 0 |
-59 8 |
| tin inc Op e ( EB IT) era g om |
887 | 1, 008 |
2, 634 |
3, 035 |
| t in Ne ter est |
-14 1 |
6 -12 |
-37 5 |
-38 4 |
| Inc e b efo inc e t om re om axe s |
746 | 882 | 2, 259 |
2, 65 1 |
| Inc e ta om xes |
-19 5 |
-20 1 |
-54 5 |
-59 1 |
| Ne t in com e |
55 1 |
68 1 |
1, 714 |
2, 060 |
| No olli int ntr sts nco ng ere |
230 | 268 | 59 7 |
74 1 |
| Ne t in ibu tab le t ha reh old of Fr niu s S E& Co . K Ga A ttr com e a o s ers ese |
32 1 |
413 | 1, 117 |
31 9 1, |
| rni in € Ea sha ng s p er re |
0.5 7 |
0.7 4 |
1.9 9 |
6 2.3 |
| Fu lly dil d e ing sha in € ute arn s p er re |
0.5 7 |
0.7 4 |
1.9 9 |
2.3 6 |
| € i illio n m ns |
Q3 / 202 2 |
Q3 / 202 1 |
Q1 -- 3/ 202 2 |
Q1 - -3/ 202 1 |
|---|---|---|---|---|
| t in Ne com e |
55 1 |
68 1 |
1, 714 |
060 2, |
| nsi inc Ot he he e ( los s) r c om pre ve om |
||||
| sit ion hic ill sif ied in in e i Po h w be las ub to net nt s w rec com n s seq ue yea rs |
||||
| For eig nsl ati tra n c urr enc on y |
1, 529 |
42 1 |
3, 40 3 |
1, 03 1 |
| Ca sh flow he dg es |
2 | 5 | 3 | -2 |
| FV OC I de bt ins tru nts me |
-14 | -2 | -47 | -9 |
| Inc siti hic h w ill b ecl ifie d e ta om xes on po ons w e r ass |
6 | -- | 17 | 5 |
| sit ion hic ill ssi fie d i t in e i Po h w be cla ub not nto nt s w re ne com n s seq ue yea rs |
||||
| Ac ria l ga ins (lo s) o n d efi ned be nef it p ion lan tua sse ens p s |
105 | -3 | 627 | 84 |
| uity inv f O CI Eq eth od har est m ees - s e o |
38 | 4 | 27 | -46 |
| FV OC I eq uity in tm ent ves s |
9 | -37 | 15 | -12 |
| Inc siti hic h w ill n be las sifi ed e ta ot om xes on po ons w rec |
-32 | 14 | -18 8 |
-20 |
| Ot nsi inc he he net r c om pre ve om e, |
643 1, |
40 2 |
3, 857 |
1, 03 1 |
| siv e i To tal reh co mp en nco me |
2, 194 |
1, 083 |
5, 57 1 |
3, 09 1 |
| Co siv e i tri llin int reh bu tab le t at tro sts mp en nco me o n on con g ere |
970 | 6 49 |
2, 342 |
1, 27 0 |
| Co reh siv e i tri bu tab le t ha reh old of Fr niu s S E& Co . K Ga A at mp en nco me o s ers ese |
1, 224 |
58 7 |
3, 229 |
1, 82 1 |
| € i illio n m ns |
Sep ber 30 , 20 22 tem |
Dec ber 31, 202 1 em |
|---|---|---|
| Cas h a nd h e iva len ts cas qu |
2, 128 |
2, 764 |
| cei Tra de d o the vab les les llow nts acc ou an r re s a anc es , for ted ed it lo ex pec cr sse s |
7, 977 |
7, 045 |
| cei le f ies Ac vab d lo late d p nts to art cou re rom an ans re |
169 | 147 |
| Inv ori ent es |
4, 999 |
4, 218 |
| Oth t as set er cur ren s |
4, 170 |
3, 287 |
| I. T l cu ota nt ets rre ass |
19, 443 |
17, 46 1 |
| Pro lan nd uip ty, t a nt per p eq me |
13, 25 1 |
12, 569 |
| Rig of- ht- set use as s |
6, 6 37 |
6, 014 |
| Go odw ill |
33, 265 |
28, 943 |
| Oth int ible set er ang as s |
4, 584 |
3, 83 1 |
| Oth ent set er no n-c urr as s |
2, 32 8 |
2, 286 |
| De fer red ta xes |
1, 08 1 |
858 |
| II. To tal ent set no n-c urr as s |
60, 885 |
50 54 1 , |
| To tal set as s |
80, 32 8 |
71, 962 |
| € i illio n m ns |
Sep ber 30 , 20 22 tem |
Dec ber 31, 202 1 em |
|---|---|---|
| Tra de ble nts acc ou pa ya |
1, 926 |
2, 039 |
| Sh ble late d p ies ort -te nts to art rm ac cou pa ya re |
71 | 92 |
| Sh ovi sio and her sh lia bil itie ort -te ot ort -te rm pr ns rm s |
9, 121 |
7, 915 |
| Sh de bt ort -te rm |
608 1, |
2, 84 1 |
| Sh de bt f late d p ies ort -te art rm rom re |
11 | 8 |
| Cu rtio f lo m d ebt nt ter rre po n o ng- |
52 8 |
47 3 |
| Cu rtio f le lia bil itie nt rre po n o ase s |
91 1 |
832 |
| Cu rtio f b ond nt rre po n o s |
30 8 |
618 |
| Sh lia bil itie s fo r in ort -te e ta rm com xes |
37 8 |
244 |
| lia bil itie A. To tal sh ort -te rm s |
14, 862 |
15, 062 |
| rtio Lon m d ebt les ter ent g- s c urr po n , |
2, 343 |
2, 127 |
| Lea liab ilit ies les rtio ent se s c urr po n , |
6, 130 |
5, 758 |
| Bo nds les rtio ent s c urr po n , |
16, 280 |
14, 016 |
| Co rtib le b ond nve s |
48 8 |
48 2 |
| Lon vis ion nd oth lon liab ilit ies ter ter g- m pro s a er g- m |
2, 792 |
1, 788 |
| sio iab ilit ies Pen n l |
1, 124 |
675 1, |
| Lon liab ilit ies fo r in ter e ta g- m com xes |
269 | 25 1 |
| De fer red ta xes |
1, 884 |
1, 515 |
| B. To tal lo lia bil itie -te ng rm s |
31 31 0 , |
27, 612 |
| l lia bil itie I. T ota s |
46 172 , |
42 674 , |
| ing in A. No oll ntr ter est nco s |
12, 774 |
10, 29 0 |
| Su bsc rib ed ita l cap |
563 | 55 8 |
| Ca ital p re ser ve |
4, 31 9 |
026 4, |
| Oth er res erv es |
14, 837 |
14, 860 |
| Ac ula ted her reh ive in e ( los s) ot cum co mp ens com |
1, 663 |
-44 6 |
| ' e B. To tal Fr niu s S E& Co . K Ga A s ha reh old ity ese ers qu |
21, 382 |
18, 998 |
| rs' uit II. To tal sh ho lde are eq y |
34 156 , |
29, 28 8 |
| ' eq lia bil itie uit To tal nd sha reh old s a ers y |
80, 32 8 |
962 71, |
| € i illio n m ns |
Q1 -- 3/ 202 2 |
Q1 - -3/ 202 1 |
|---|---|---|
| tin cti vit ies Op era g a |
||
| Ne t in com e |
1, 714 |
2, 060 |
| Ad jus nci le n inc ash d tm ent s t et e t o r eco om o c an iva vid tin cti vit ies h e len ed by ts cas qu pro op era g a |
||
| De cia tio nd iza tio ort pre n a am n |
2, 147 |
1, 922 |
| Ch e in fer de red ta ang xes |
-10 5 |
-34 |
| Ga in o ale of fix ed d o f in nd div itu ets tm ent est n s ass an ves s a res |
-69 | -26 |
| s in liab ilit ies Ch nd of set et nts an ge as s a , n am ou fro bu sin uir ed dis ed of m ess es acq or pos |
||
| Tra de d o the cei vab les nts acc ou an r re |
-57 0 |
-30 0 |
| Inv ori ent es |
-36 4 |
-18 0 |
| Oth nd t a ent set er cur ren no n-c urr as s |
-67 0 |
-21 7 |
| cei le f ies Ac vab /pa ble late d p nts to art cou re rom ya re |
-39 | -32 |
| Tra de ble isio and her sh d lo liab ilit ies nts ot ort -te ter acc ou pa ya , p rov ns rm an ng- m |
210 | 44 |
| Lia bil itie s fo r in e ta com xes |
120 | 92 |
| Ne ash ide d b ing tiv itie t c rat pr ov y o pe ac s |
2, 374 |
3, 32 9 |
| ing tiv itie Inv est ac s |
||
| Pu rch of lan nd ipm ert t a ent ase pr op y, p equ |
||
| and ital ize d d lop nt ts ca p eve me cos |
-1, 187 |
-1, 37 1 |
| Pro ds fro ale f p lan nd ipm ert t a ent cee m s s o rop y, p equ |
15 | 28 |
| Ac isit ion nd inv est nts qu s a me |
||
| and rch f in ible tan set pu ase s o g as s |
-92 7 |
-76 4 |
| Pro ds fro ale of in nd div itu tm ent est cee m s ves s a res |
136 | 121 |
| in inv ing tiv itie Ne ash ed t c est us ac s |
963 -1, |
986 -1, |
| € i illio n m ns |
Q1 -- 3/ 202 2 |
Q1 - -3/ 202 1 |
|---|---|---|
| Fin cin cti vit ies an g a |
||
| fro Pro ds ho de bt rt-t cee m s erm |
1, 49 7 |
2, 793 |
| Re of sh de bt nts ort -te pay me rm |
-2, 722 |
-55 1 |
| Pro ds fro lon m d ebt ter cee m g- |
1, 55 7 |
50 1 |
| Re of lo m d ebt nts ter pay me ng- |
-65 5 |
-3, 157 |
| Re of lea liab ilit ies nts pay me se |
-71 6 |
-69 4 |
| fro iss of Pro ds he bon ds m t cee uan ce |
1, 30 0 |
2, 714 |
| Re of lia bil itie s fr bo nds nts pay me om |
-62 7 |
-1, 535 |
| Pro ds fro he Ac Re cei vab le F aci lity of Fr niu s M ed ica l C m t nts cee cou ese are |
24 | 0 |
| Pro ds fro he rcis f st ock tio m t cee exe e o op ns |
20 | 36 |
| Div ide nds id pa |
-81 7 |
-99 1 |
| Ch e in olli int ntr sts et ang no nco ng ere , n |
-28 | -11 |
| Ne ash ed in fin cin cti vit ies t c us an g a |
-1, 167 |
-89 5 |
| Eff of uiv cha ch ash d c ash ale ect ate nts ex ng e r an ge s o n c an eq |
120 | 128 |
| Ne t d e/ inc in h a nd h e iva len ts ecr eas rea se cas cas qu |
-63 6 |
57 6 |
| uiv inn ing ing rio Ca sh d c ash ale th e b of th d nts at ort an eq eg e r ep pe |
2, 764 |
1, 837 |
| Ca sh d c ash uiv ale th nd of the rtin eri od nts at an eq e e re po g p |
2, 128 |
2, 413 |
THAT ARE INCLUDED IN NET CASH PROVIDED BY OPERATING ACTIVITIES
| € i illio n m ns |
Q1 -- 3/ 202 2 |
Q1 - -3/ 202 1 |
|---|---|---|
| eiv int Rec ed st ere |
85 | 63 |
| Pai d i nte t res |
-42 3 |
-37 7 |
| id Inc e ta om xes pa |
-57 7 |
-55 2 |
| Su | bsc rib ed Ca ital p |
Res erv es |
|||||
|---|---|---|---|---|---|---|---|
| Num ber of ord inar y sh are s in t hou d san |
Am t oun € in tho nds usa |
Am t oun € in mi llion s |
Cap ital rese rve € in mi llion s |
Oth er rese rves € in mi llion s |
|||
| As of De be r 3 202 0 1, cem |
55 7, 54 1 |
55 7, 54 1 |
55 7 |
3, 992 |
13, 535 |
||
| Pro ds fro he rcis f st ock tio m t cee exe e o op ns |
913 | 913 | 1 | 31 | |||
| Co ati tio ela ted ck to sto mp ens on exp ens e r op ns |
1 | ||||||
| Div ide nds id pa |
-49 1 |
||||||
| Pu rch of olli int ntr sts ase no nco ng ere |
|||||||
| Put tio n l iab ilit ies op |
-11 | ||||||
| Co reh ive in e ( los s) mp ens com |
|||||||
| Ne t in com e |
31 9 1, |
||||||
| Oth hen siv e in e ( los s) er com pre com |
|||||||
| Ca sh flow he dg es |
|||||||
| Ch f F VO CI uity in tm ent ang e o eq ves s |
|||||||
| For eig nsl ati tra n c urr enc y on |
|||||||
| Ac ria l ga ins de fin ed ben efit nsi lan tua on pe on p s |
|||||||
| Fai lue ch r va ang es |
|||||||
| Co ive in reh e ( los s) mp ens com |
1, 31 9 |
||||||
| As of Se be r 3 0, 202 1 tem p |
55 8, 454 |
55 8, 454 |
55 8 |
4, 024 |
14, 352 |
||
| As of De be r 3 202 1, 1 cem |
8, 502 55 |
8, 502 55 |
8 55 |
026 4, |
860 14, |
||
| Pro ds fro he rcis f st ock tio m t cee exe e o op ns |
-- | -- | -- | 6 | |||
| Div ide nds id pa |
-36 7 |
||||||
| Scr ip div ide nd |
4, 735 |
4, 735 |
5 | 142 | -14 7 |
||
| ctio wit llin int ith Tra h n lo of l tro sts out tro nsa ns on con g ere w ss con |
145 | ||||||
| No olli int du han in lida tio ntr sts e t nco ng ere o c ges co nso n g rou p |
|||||||
| Put tio n l iab ilit ies op |
-62 9 |
||||||
| Tra nsf of ula tive ins /lo f e ity inv est nts er cum ga sse s o qu me |
3 | ||||||
| Co reh ive in e ( los s) mp ens com |
|||||||
| t in Ne com e |
1, 117 |
||||||
| Oth hen siv e in e ( los s) er com pre com |
|||||||
| Ca sh flow he dg es |
|||||||
| Ch f F VO CI uity in tm ent ang e o eq ves s |
|||||||
| For eig nsl ati tra n c urr enc y on |
|||||||
| Ac ria l ga ins de fin ed ben efit nsi lan tua on pe on p s |
|||||||
| Fai lue ch r va ang es |
|||||||
| Co ive in reh e ( los s) mp ens com |
1, 117 |
||||||
| As of Se be r 3 0, 202 2 tem p |
563 237 , |
563 237 , |
563 | 4, 31 9 |
14, 837 |
| Ac ula ted ot cum |
her reh co mp ens |
ive in e ( los s) com |
||||||
|---|---|---|---|---|---|---|---|---|
| eig For n cur ren cy slat ion tran € in mi llion s |
Cas h flo w hed ges € in mi llion s |
Pen sion s € in mi llion s |
Equ ity inve stm ents € in mi llion s |
Fair val ue cha nge s € in mi llion s |
Tot al Fre ius SE& sen Co. KG aA rs' sha reh olde ity equ € in mi llion s |
Non trol ling con inte rest s € in mi llion s |
Tot al rs' sha reh olde ity equ € in mi llion s |
|
| of As De be r 3 1, 202 0 cem |
-70 4 |
-62 | -40 5 |
9 | 27 | 16, 949 |
9, 074 |
26, 023 |
| Pro ds fro he rcis f st ock tio m t cee exe e o op ns |
32 | 4 | 36 | |||||
| Co ati tio ela ted ck to sto mp ens on exp ens e r op ns |
1 | -- | 1 | |||||
| Div ide nds id pa |
-49 1 |
-50 0 |
-99 1 |
|||||
| Pu rch of olli int ntr sts ase no nco ng ere |
-- | 61 | 61 | |||||
| Put tio n l iab ilit ies op |
-11 | -24 | -35 | |||||
| Co reh ive in e ( los s) mp ens com |
||||||||
| t in Ne com e |
1, 31 9 |
74 1 |
060 2, |
|||||
| Oth hen siv e in e ( los s) er com pre com |
||||||||
| Ca sh flow he dg es |
-1 | -1 | 0 | -1 | ||||
| Ch f F VO CI uity in tm ent ang e o eq ves s |
-32 | -32 | 21 | -11 | ||||
| For eig nsl atio tra n c urr enc y n |
51 7 |
0 | -4 | 1 | 1 | 515 | 51 9 |
1, 034 |
| ria ins fin efit nsi Ac l ga de ed ben lan tua on pe on p s |
38 | 38 | 25 | 63 | ||||
| Fai lue ch r va ang es |
-18 | -18 | -36 | -54 | ||||
| Co ive in reh e ( los s) mp ens com |
51 7 |
-1 | 34 | -31 | -17 | 1, 82 1 |
1, 270 |
3, 09 1 |
| As of Se be r 3 0, 202 1 tem p |
-18 7 |
-63 | -37 1 |
-22 | 10 | 18, 30 1 |
9, 885 |
28, 186 |
| As of De be r 3 202 1, 1 cem |
54 | -66 | -41 1 |
-42 | 19 | 18, 998 |
10, 29 0 |
29, 28 8 |
| Pro ds fro he rcis f st ock tio m t cee exe e o op ns |
6 | 14 | 20 | |||||
| Div ide id nds pa |
-36 7 |
-51 3 |
-88 0 |
|||||
| Scr ip div ide nd |
-- | -- | -- | |||||
| Tra ctio wit h n llin int ith lo of l tro sts out tro nsa ns on con g ere w ss con |
145 | 36 9 |
514 | |||||
| No olli int du han in lida tio ntr sts e t nco ng ere o c ges co nso n g rou p |
-- | 609 | 609 | |||||
| Put tio n l iab ilit ies op |
-62 9 |
-33 7 |
-96 6 |
|||||
| Tra nsf of ula tive ins /lo f e ity inv est nts er cum ga sse s o qu me |
-3 | -- | -- | -- | ||||
| Co reh ive in e ( los s) mp ens com |
||||||||
| t in Ne com e |
1, 117 |
59 7 |
1, 714 |
|||||
| Oth hen siv e in e ( los s) er com pre com |
||||||||
| Ca sh flow he dg es |
1 | 1 | 1 | 2 | ||||
| Ch f F VO CI uity in tm ent ang e o eq ves s |
9 | 9 | 6 | 15 | ||||
| For eig nsl atio tra n c urr enc y n |
1, 815 |
-1 | -9 | 0 | 0 | 1, 805 |
1, 607 |
3, 41 2 |
| ria ins fin efit nsi Ac l ga de ed ben lan tua on pe on p s |
300 | 30 0 |
139 | 43 9 |
||||
| Fai lue ch r va ang es |
-3 | -3 | -8 | -11 | ||||
| Co reh ive in e ( los s) mp ens com |
1, 815 |
0 | 29 1 |
9 | -3 | 3, 229 |
2, 34 2 |
5, 57 1 |
| As of Se be r 3 0, 202 2 tem p |
1, 869 |
-66 | -12 0 |
-36 | 16 | 21, 382 |
12, 774 |
34, 156 |
| Fre sen |
ius M ed ica |
l C are |
Fre | ius Ka sen |
bi | Fre | ius He sen |
lios | Fre | ius Va sen |
d me |
Co rat rpo e |
Fre | ius Gr sen ou |
p | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| by bus ine € i illio nt, ss seg me n m ns |
22 202 |
13 202 |
Gro wth |
24 202 |
15 202 |
Gro wth |
25 202 |
15 202 |
Gro wth |
26 202 |
202 1 |
Gro wth |
27 202 |
18 202 |
Gro wth |
202 2 |
202 1 |
Gro wth |
| Sa les |
14, 40 1 |
12, 972 |
11 % |
5, 814 |
5, 37 0 |
8% | 685 8, |
8, 009 |
8% | 647 1, |
1, 549 |
6% | -35 0 |
6 -34 |
-1% | 30, 197 |
27, 554 |
10 % |
| the f co ibu tio ntr n t reo o |
||||||||||||||||||
| ida sol ted les con sa |
14, 353 |
12, 938 |
11 % |
5, 760 |
5, 322 |
8% | 8, 668 |
7, 990 |
8% | 1, 41 6 |
1, 303 |
9% | 0 | 1 | -10 0% |
30, 197 |
27, 554 |
10 % |
| the f in ale ter reo com pan y s s |
48 | 34 | 41 % |
54 | 48 | 13 % |
17 | 19 | -11 % |
23 1 |
246 | -6% | -35 0 |
-34 7 |
-1% | -- | -- | |
| trib uti sol ida ted les to con on con sa |
47 % |
47 % |
19 % |
19 % |
29 % |
29 % |
5% | 5% | 0% | 0% | 100 % |
100 % |
||||||
| EB ITD A |
2, 600 |
2, 610 |
0% | 172 1, |
194 1, |
-2% | 205 1, |
134 1, |
6% | 102 | 100 | 2% | -29 8 |
-81 | -- | 78 4, 1 |
957 4, |
-4% |
| De cia tio nd iza tio ort pre n a am n |
1, 278 |
1, 187 |
8% | 32 8 |
32 0 |
3% | 374 | 34 6 |
8% | 73 | 65 | 12 % |
94 | 4 | -- | 2, 147 |
1, 922 |
12 % |
| EB IT |
1, 32 2 |
1, 42 3 |
-7% | 844 | 874 | -3% | 83 1 |
788 | 5% | 29 | 35 | -17 % |
-39 2 |
-85 | -- | 634 2, |
3, 035 |
-13 % |
| Ne t in ter est |
-21 7 |
-21 4 |
-2% | -36 | -48 | 25 % |
-13 4 |
-13 6 |
1% | -6 | -7 | 14 % |
18 | 21 | -14 % |
-37 5 |
-38 4 |
2% |
| Inc e ta om xes |
-27 9 |
-27 9 |
0% | -18 2 |
-18 0 |
-1% | -15 3 |
-13 9 |
-10 % |
-5 | -7 | 29 % |
74 | 14 | -- | -54 5 |
-59 1 |
8% |
| Ne t in ttri but ab le t har eho lde com e a o s rs |
||||||||||||||||||
| of Fre ius SE &C KG aA sen o. |
660 | 756 | -13 % |
574 | 600 | -4% | 53 0 |
50 1 |
6% | 15 | 18 | -17 % |
-66 2 |
6 -55 |
-19 % |
1, 117 |
1, 31 9 |
-15 % |
| Op tin flo ash era g c w |
56 1, 8 |
1, 820 |
-14 % |
543 | 868 | -37 % |
41 1 |
595 | -31 % |
-56 | 23 | -- | -92 | 23 | -- | 2, 374 |
3, 32 9 |
-29 % |
| Ca sh flow be for isit ion e a cqu s |
||||||||||||||||||
| di vid and end s |
1, 082 |
1, 259 |
-14 % |
22 1 |
494 | -55 % |
84 | 254 | -67 % |
-84 | -34 | -14 7% |
-10 1 |
13 | -- | 1, 202 |
986 1, |
-39 % |
| 1 To tal ets ass |
38, 40 6 |
34, 36 7 |
12 % |
17, 747 |
698 14, |
21 % |
22, 059 |
20, 89 1 |
6% | 3, 002 |
2, 795 |
7% | -88 6 |
-78 9 |
-12 % |
80, 32 8 |
962 71, |
12 % |
| 1 De bt |
13, 786 |
13, 32 0 |
3% | 4, 53 1 |
4, 159 |
9% | 8, 44 8 |
8, 059 |
5% | 91 1 |
72 1 |
26 % |
93 1 |
896 | 4% | 28, 607 |
27, 155 |
5% |
| 1 Oth tin liab ilit ies er op era g |
6, 89 1 |
6, 199 |
11 % |
4, 092 |
3, 250 |
26 % |
620 3, |
176 3, |
14 % |
1, 014 |
994 | 2% | 64 | 385 | -83 % |
68 15, 1 |
14, 004 |
12 % |
| Ca ital dit p ex pen ure , g ros s |
49 5 |
58 8 |
-16 % |
30 8 |
34 6 |
-11 % |
33 0 |
34 1 |
-3% | 31 | 57 | -46 % |
9 | 10 | -10 % |
1, 173 |
1, 342 |
-13 % |
| Ac isit ion s /i stm ent qu s, g ros nve s |
136 | 36 6 |
-63 % |
723 | 1 | -- | 81 | 43 8 |
-82 % |
15 | 1 | -- | -- | 1 | -10 0% |
955 | 807 | 18 % |
| Res ch and de vel nt ear op me exp ens es |
166 | 153 | 9% | 42 2 |
44 3 |
-5% | 2 | 2 | 0% | -- | -- | 0 | 0 | 59 0 |
59 8 |
-1% | ||
| Em loy p ees |
||||||||||||||||||
| 1 ita (pe bal hee t d ) ate r c ap on anc e s |
130 295 , |
1 30, 25 1 |
0% | 42 257 , |
41 39 7 , |
2% | 1 25, 977 |
1 23, 484 |
2% | 20, 017 |
19, 72 1 |
2% | 1, 145 |
1, 225 |
-7% | 69 3 19, 1 |
6, 31 078 |
1% |
| Key fig ure s |
||||||||||||||||||
| EB ITD A m in arg |
18. 1% |
20 .1% |
20 .2% |
22 .2% |
13. 9% |
14. 2% |
6.2 % |
6.5 % |
9 16. 6% |
5 18. 2% |
||||||||
| in EB IT ma rg |
9.2 % |
11. 0% |
14. 5% |
16. 3% |
9.6 % |
9.8 % |
1.8 % |
2.3 % |
9 9.8 % |
5 11. 2% |
||||||||
| De cia tio nd iza tio ort pre n a am n |
||||||||||||||||||
| in % of sal es |
8.9 % |
9.1 % |
5.6 % |
6.0 % |
4.3 % |
4.3 % |
4.4 % |
4.2 % |
7.1 % |
7.0 % |
||||||||
| Op tin ash flo w i n % of les era g c sa |
10. 9% |
14. 0% |
9.3 % |
16. 2% |
4.7 % |
7.4 % |
-3. 4% |
1.5 % |
7.9 % |
12. 1% |
||||||||
| 1 RO OA |
5.1 % |
6.2 % |
7.9 % |
9.4 % |
5.8 % |
5.9 % |
3.9 % |
4.3 % |
10 5.7 % |
11 6.5 % |
1 2021: December 31
2 Before costs related to FME25 program, impacts related to the war in Ukraine, hyperinflation Turkey, remeasurement Humacyte investment and net gain related to InterWell Health
3 Before costs related to FME25 program
4 Before revaluations of biosimilars contingent purchase price liabilities, expenses associated with the Fresenius cost and efficiency program, impacts related to the war in Ukraine, transaction costs mAbxience, Ivenix and hyperinflation Turkey
5 Before expenses associated with the Fresenius cost and efficiency program
6 Before expenses associated with the Fresenius cost and efficiency program and impacts related to the war in Ukraine
7 After revaluations of biosimilars contingent purchase price liabilities, expenses associated with the Fresenius cost and efficiency program, impacts related to the war in Ukraine, transaction costs mAbxience, Ivenix, hyperinflation Turkey, retroactive duties, remeasurement Humacyte investment and net gain related to InterWell Health
8 After expenses associated with the Fresenius cost and efficiency program
9 Before revaluations of biosimilars contingent purchase price liabilities, expenses associated with the Fresenius cost and efficiency program, impacts related to the war in Ukraine, transaction costs mAbxience, Ivenix, hyperinflation Turkey, retroactive duties, remeasurement Humacyte investment and net gain related to InterWell Health
10 The underlying pro forma EBIT does not include revaluations of biosimilars contingent purchase price liabilities, expenses associated with the Fresenius cost and efficiency program, impacts related to the war in Ukraine, transaction costs mAbxience, Ivenix, hyperinflation Turkey, retroactive duties, remeasurement Humacyte investment and net gain related to InterWell Health.
11 The underlying pro forma EBIT does not include revaluations of biosimilars contingent purchase price liabilities and expenses associated with the Fresenius cost and efficiency program.
The consolidated segment reporting is an integral part of the notes.
| Fre sen |
ius M ed ica |
l C are |
Fre | ius Ka sen |
bi | Fre | ius He sen |
lios | Fre | ius Va sen me |
d | Co rat rpo e |
Fre | ius Gr sen ou |
p | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| by bus ine € i illio nt, ss seg me n m ns |
21 202 |
12 202 |
Gro wth |
23 202 |
14 202 |
Gro wth |
24 202 |
14 202 |
Gro wth |
25 202 |
202 1 |
Gro wth |
26 202 |
17 202 |
Gro wth |
202 2 |
202 1 |
Gro wth |
| Sa les |
5, 096 |
4, 44 2 |
15 % |
2, 07 1 |
1, 854 |
12 % |
2, 829 |
2, 622 |
8% | 572 | 51 6 |
11 % |
-10 9 |
-11 0 |
1% | 10, 45 9 |
9, 324 |
12 % |
| f co ibu tio the ntr n t reo o sol ida ted les con sa |
5, 079 |
4, 43 1 |
15 % |
2, 053 |
1, 838 |
12 % |
2, 824 |
2, 615 |
8% | 504 | 44 0 |
15 % |
-1 | 0 | 10, 45 9 |
9, 324 |
12 % |
|
| the f in ale ter reo com pan y s s |
17 | 11 | 55 % |
18 | 16 | 13 % |
5 | 7 | -29 % |
68 | 76 | -11 % |
-10 8 |
0 -11 |
2% | -- | -- | |
| trib uti sol ida ted les to con on con sa |
48 % |
47 % |
20 % |
20 % |
27 % |
28 % |
5% | 5% | 0% | 0% | 100 % |
100 % |
||||||
| EB ITD A |
914 | 916 | 0% | 39 7 |
414 | -4% | 34 8 |
34 1 |
2% | 35 | 45 | -22 % |
-36 | -49 | 27 % |
658 1, |
667 1, |
-1% |
| De cia tio nd iza tio ort pre n a am n |
444 | 40 3 |
10 % |
117 | 114 | 3% | 126 | 119 | 6% | 25 | 22 | 14 % |
59 | 1 | -- | 77 1 |
659 | 17 % |
| EB IT |
47 0 |
513 | -8% | 280 | 30 0 |
-7% | 222 | 222 | 0% | 10 | 23 | -57 % |
-95 | -50 | -90 % |
887 | 1, 008 |
-12 % |
| Ne t in ter est |
-76 | -69 | -12 % |
-16 | -15 | -7% | -41 | -47 | 13 % |
-3 | -3 | 0% | -5 | 8 | -16 3% |
-14 1 |
-12 6 |
-12 % |
| Inc e ta om xes |
-10 8 |
-10 8 |
-2% | -62 | -62 | 0% | -38 | -37 | -3% | -1 | -5 | 80 % |
14 | 10 | 40 % |
-19 5 |
-20 1 |
3% |
| t in ttri Ne but ab le t har eho lde com e a o s rs of Fre ius SE &C KG aA sen o. |
232 | 279 | -17 % |
184 | 206 | -11 % |
138 | 135 | 2% | 5 | 14 | -64 % |
-23 8 |
-22 2 |
-7% | 32 1 |
41 3 |
-22 % |
| Op tin ash flo era g c w |
658 | 69 1 |
-5% | 30 1 |
393 | -23 % |
353 | 157 | 125 % |
-18 | 9 | -- | -38 | -24 | -58 % |
1, 256 |
1, 226 |
2% |
| Ca sh flow be for isit ion nd e a cqu s a div ide nds |
50 1 |
51 0 |
-2% | 183 | 265 | -31 % |
263 | 46 | -- | -28 | -1 | -- | -43 | -27 | -59 % |
876 | 793 | 10 % |
| Ca ital dit p ex pen ure , g ros s |
161 | 194 | -18 % |
122 | 130 | -6% | 117 | 111 | 5% | 11 | 10 | 10 % |
5 | 4 | 25 % |
41 6 |
44 9 |
-7% |
| Ac isit ion s /i stm ent qu s, g ros nve s |
-14 | 156 | -10 9% |
50 1 |
-- | 6 | 9 | -33 % |
9 | 1 | -- | -- | 1 | -10 0% |
502 | 167 | -- | |
| Res ch and de vel nt ear op me exp ens es |
61 | 52 | 17 % |
147 | 162 | -9% | 1 | 0 | -- | -- | 0 | 1 | -10 0% |
209 | 215 | -3% | ||
| Key fig ure s |
||||||||||||||||||
| in EB ITD A m arg |
17. 9% |
20 .4% |
19. 2% |
22 .3% |
12. 3% |
13. 0% |
6.1 % |
8.7 % |
8 15. 9% |
4 18. 3% |
||||||||
| EB IT in ma rg |
9.2 % |
11. 6% |
13. 5% |
16. 2% |
7.8 % |
8.5 % |
1.7 % |
4.5 % |
8 9.1 % |
4 11. 2% |
||||||||
| De cia tio nd iza tio ort pre n a am n in % of sal es |
8.7 % |
9.1 % |
5.6 % |
6.1 % |
% 4.5 |
% 4.5 |
% 4.4 |
4.3 % |
% 7.4 |
% 7.1 |
||||||||
| Op tin ash flo w i n % of les era g c sa |
12. 9% |
15. 6% |
14. 5% |
21 .2% |
12. 5% |
6.0 % |
-3. 1% |
1.7 % |
12. 0% |
13. 1% |
1 Before costs related to FME25 program, impacts related to the war in Ukraine, hyperinflation Turkey and remeasurement Humacyte investment
2 Before costs related to FME25 program
3 Before expenses associated with the Fresenius cost and efficiency program, impacts related to the war in Ukraine, transaction costs mAbxience, Ivenix and hyperinflation Turkey
4 Before expenses associated with the Fresenius cost and efficiency program
5 Before expenses associated with the Fresenius cost and efficiency program and impacts related to the war in Ukraine
6 After expenses associated with the Fresenius cost and efficiency program, impacts related to the war in Ukraine, transaction costs mAbxience, Ivenix, hyperinflation Turkey, remeasurement Humacyte investment and net gain related to InterWell Health
7 After expenses associated with the Fresenius cost and efficiency program
8 Before expenses associated with the Fresenius cost and efficiency program, impacts related to the war in Ukraine, transaction costs mAbxience, Ivenix, hyperinflation Turkey, remeasurement Humacyte investment and net gain related to InterWell Health
The consolidated segment reporting is an integral part of the notes.
46 2. Acquisitions, divestitures and investments 57 14. Convertible bonds 66 23. Share-based compensation plans
50 3. Special items
43 1. Principles 52 8. Trade accounts and other receivables 60 18. Legal and regulatory matters
57 15. Pensions and similar obligations 67 24. Subsequent events
50 Notes on the consolidated statement of income 58 17. Fresenius SE&Co. KGaA shareholders' equity
43 I. Group structure 52 9. Inventories 62 19. Financial instruments
Fresenius is a global healthcare group with products and services for dialysis, hospitals and outpatient medical care. In addition, the Fresenius Group focuses on hospital operations and also manages projects and provides services for hospitals and other healthcare facilities worldwide. Besides the activities of the parent company Fresenius SE&Co. KGaA, Bad Homburg v. d. H., Germany, the operating activities are organized amongst the following legally independent business segments as of September 30, 2022:
The reporting and functional currency of the Fresenius Group is the euro. In order to improve the clarity of presentation, amounts are generally presented in million euros. Amounts less than €1 million, after rounding, are marked with ''0''.
Fresenius SE&Co. KGaA, as a stock exchange listed company with a domicile in a member state of the European Union (EU), fulfills its obligation to prepare and publish the consolidated financial statements in accordance with the International Financial Reporting Standards (IFRS) as adopted by the EU and applying Section 315e of the German Commercial Code (HGB).
The consolidated interim financial statements and accompanying condensed notes are prepared in accordance with the International Accounting Standard (IAS) 34. The primary financial statements are presented in the format consistent with the consolidated financial statements as of December 31, 2021. The consolidated interim financial statements have been prepared in accordance with the Standards and interpretations in effect on the reporting date, and endorsed in the EU, as issued by the International Accounting Standards Board (IASB) and the IFRS Interpretations Committee (IFRS IC).
The interim financial statements have been prepared in accordance with the same general accounting policies applied in the preparation of the consolidated financial statements as of December 31, 2021.
The condensed consolidated financial statements and interim management report for the first three quarters and the third quarter ended September 30, 2022 have not been audited nor reviewed and should be read in conjunction with the notes included and published in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS as adopted by the EU.
Except for the reported acquisitions (see note 2, Acquisitions, divestitures and investments), there have been no other material changes in the Fresenius Group's consolidation structure.
The consolidated financial statements for the first three quarters and the third quarter ended September 30, 2022 include all adjustments that, in the opinion of the Management Board, are of a normal and recurring nature and are necessary to provide a fair presentation of the assets and liabilities, financial position and results of operations of the Fresenius Group.
The results of operations for the first three quarters and the third quarter ended September 30, 2022 are not necessarily indicative of the results of operations for the fiscal year 2022.
Comparative information for certain items have been reclassified to conform with current year's presentation.
In the first three quarters of 2022, the Fresenius Group received reimbursement payments and funding from various governments due to the COVID-19 pandemic. They have been accounted for in accordance with terms and regulations set forth in by the local laws and regulations.
In Germany, the hospitals of the Fresenius Group have received reimbursements and grants in the first three quarters of 2022 to compensate for COVID-19 related financial charges. In the first three quarters of 2022, the German hospitals of the Fresenius Group received total reimbursements and grants of €220 million (Q1-- 3/ 2021: €398 million), of which €195 million (Q1-- 3/ 2021: €369 million) were recorded in sales and €25 million (Q1-- 3/ 2021: €29 million) as grants in other operating income.
In the United States, Fresenius Medical Care North America received government grants from the U.S. government in the amount of €270 million (Q1-- 3/ 2021: €13 million). During the first three quarters of 2022, Fresenius Medical Care received an additional US\$234 million (€220 million) in U.S. Department of Health and Human Services funding available for healthcare providers affected by the COVID-19 pandemic. The remaining amount of government grants received recorded in deferred income was US\$9 million (€9 million) at September 30, 2022 and US\$62 million (€55 million) at December 31, 2021. The Fresenius Group
also recorded a contract liability for advance payments received under the Center for Medicare and Medicaid (CMS) Accelerated and Advance Payment program which is currently recorded within short-term provisions and other short-term liabilities. Contract liabilities related to the CMS Accelerated and Advance Payment program were US\$16 million (€16 million) and US\$443 million (€391 million) as of September 30, 2022 and December 31, 2021, respectively.
In addition to the programs above, the Fresenius Group also received grants and other reimbursements in the first three quarters of 2022 under various other programs from multiple governments around the world in the amount of €18 million (Q1-- 3/ 2021: €41 million).
Fresenius Group's subsidiaries operating in Argentina, Lebanon and Turkey apply IAS 29, Financial Reporting in Hyperinflationary Economies, due to inflation in those countries. For the first three quarters of 2022, the application of IAS 29 resulted in an effect on net income attributable to shareholders of Fresenius SE&Co. KGaA of -€31 million (Q1-- 3/ 2021: -€12 million). The hyperinflationary accounting effects of the initial application on the opening consolidated statement of financial position in the amount of €29 million are presented within accumulated other comprehensive income (loss) related to foreign currency translation, and ongoing re-translation effects of comparative amounts are recorded in other comprehensive income (loss) within the consolidated financial statements.
At the end of February 2022, Russia invaded Ukraine, triggering sanctions by various countries against Russia. The resulting uncertainties led to a further deterioration in the macroeconomic environment for the first three quarters of 2022, resulting in accelerating inflationary developments, significantly increased energy costs, supply chain disruptions and capital market volatility. These developments, combined with complications in the labor market in the United States faced by Fresenius Medical Care, created pressure on Fresenius Group's operations. The Fresenius Group continues to monitor the situation. As of September 30, 2022, the Fresenius Group's assets in Russia and Ukraine totaled less than 1% of Fresenius Group's total assets.
The preparation of consolidated financial statements in conformity with IFRS requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.
The Fresenius Group has prepared its consolidated financial statements at and for the six months ended September 30, 2022 in conformity with IFRS, as adopted by the EU, that must be applied for the interim periods starting on or after January 1, 2022.
For the first three quarters of 2022, there were no recently implemented accounting pronouncements that had a material effect on the Fresenius Group's consolidated financial statements.
V. RECENT PRONOUNCEMENTS, NOT YET APPLIED The IASB issued the following new standards relevant for the Fresenius Group's business:
In January 2020, the IASB issued Amendments to IAS 1, Classification of Liabilities as Current and Noncurrent. The amendments clarify under which circumstances debt and other liabilities with an uncertain settlement date should be classified as current or non-current. Among others, the amendments state that liabilities shall be classified depending on rights that exist at the end of the reporting period and define under which conditions liabilities might be settled by cash, other economic resources or equity. On July 15, 2020, the IASB deferred the effective date by one year to provide companies with more time to implement any classification changes resulting from the amendments. The amendments to IAS 1 are now effective
for fiscal years beginning on or after January 1, 2023. Earlier adoption is permitted. The Fresenius Group is currently evaluating the impact of the amendments to IAS 1 on the consolidated financial statements.
In May 2017, the IASB issued IFRS 17, Insurance Contracts. In June 2020 and December 2021, further amendments were published. IFRS 17 establishes principles for the recognition, measurement, presentation and disclosure related to the issuance of insurance contracts. IFRS 17 replaces IFRS 4, Insurance Contracts, which was brought in as an interim standard in 2004. IFRS 4 permitted the use of national accounting standards for the accounting of insurance contracts under IFRS. As a result of the varied application for insurance contracts, there was a lack of comparability among peer groups. IFRS 17 eliminates this diversity in practice by requiring all insurance contracts to be accounted for using updated estimates and assumptions that reflect the timing of cash flows and any uncertainty relating to insurance contracts.
The Fresenius Group does not expect that IFRS 17 will have a material impact on its consolidated financial statements and will continue to assess the qualitative and quantitative impacts of the application of IFRS 17.
Based on an assessment performed during 2022, the Fresenius Group believes that the premium allocation approach under IFRS 17 is the most appropriate measurement model. On initial recognition of the liability for incurred claims, the estimation and valuation process remains unchanged as compared to the application of IFRS 4.
Regarding the measurement of the liability for the remaining coverage, the liability is equal to the premiums received less any insurance acquisition cash flows. The Fresenius Group does not consider the effects and time value of money when measuring the liability for the remaining coverage, as the related cash flow is expected to be paid or received in one year or less from the date the claims are incurred. The Fresenius Group will apply the modified retrospective approach at the transition. Insurance premium revenues are currently recognized based on the passage of time, therefore the pattern of revenue recognition will not change upon the application of IFRS 17.
On June 25, 2020, the IASB issued amendments to IFRS 17, which among others, defer the effective date to fiscal years beginning on or after January 1, 2023. Earlier adoption is permitted for entities that have also adopted IFRS 9, Financial Instruments, and IFRS 15, Revenue from Contracts with Customers.
The EU Commission's endorsement of the amendments to IAS 1 is still outstanding.
In the Fresenius Group's view, there are no other IFRS standards or interpretations not yet effective that would be expected to have a material impact on the consolidated financial statements.
The Fresenius Group made acquisitions, investments and purchases of intangible assets of €955 million and €807 million in the first three quarters of 2022 and 2021, respectively. Of this amount, €927 million was paid in cash and €28 million was assumed obligations in the first three quarters of 2022.
In the first three quarters of 2022, Fresenius Medical Care spent €136 million (Q1-- 3 / 2021: €366 million) on acquisitions, mainly on the purchase of dialysis clinics.
On August 24, 2022 (acquisition date), Fresenius Medical Care completed a business combination among Fresenius Health Partners, Inc. (FHP), the value-based care division of Fresenius Medical Care's wholly owned subsidiary Fresenius Medical Care Holdings, Inc., with InterWell Health LLC, a physician organization driving innovation in the kidney care space in the United States, and Cricket Health, Inc., a U.S. provider of value-based kidney care
with a patient engagement and data platform. The transaction was completed after regulatory approval was received in the United States and other customary closing conditions were satisfied. Upon completion of the transactions with noncontrolling shareholders and consummation of the business combination described below, Fresenius Medical Care held approximately 75% of the new company. The new company, InterWell Topco L.P. (NewCo), will operate under the InterWell Health brand and will target the management of care for more than 270,000 people with kidney disease.
Under the terms and conditions of this business combination, Cricket Health, Inc. contributed all of its net assets in exchange for approximately 17% of the equity interest in NewCo. The fair value of the consideration transferred by Fresenius Medical Care to Cricket Health, Inc. for a controlling interest in NewCo was US\$269 million (€271 million as of the acquisition date).
InterWell Health LLC also contributed all of its net assets in exchange for approximately 8% of the equity interest in NewCo. The fair value of the consideration transferred by Fresenius Medical Care to InterWell Health LLC for a controlling interest in NewCo was US\$137 million (€138 million as of the acquisition date). Prior to the transaction, Fresenius Medical Care owned approximately 46%
of InterWell Health LLC with a carrying value of US\$19 million (€19 million) and a fair value of US\$176 million (€176 million) as of the acquisition date. At the acquisition date, Fresenius Medical Care received approximately 7% equity in NewCo in exchange for its investment in InterWell Health, LLC. As a result of the transaction, Fresenius Medical Care recognized a remeasurement gain of US\$156 million (€147 million), which represented the difference between the fair value and the carrying value of its investment in InterWell Health LLC prior to the acquisition date, and a related currency translation adjustment reversal due to the disposal of its investment in InterWell Health LLC in the amount of €364 thousand. The remeasurement gain is recorded in the consolidated statement of income within selling, general and administrative expenses.
The contributions of the net assets of InterWell Health LLC and Cricket Health, Inc. were accounted for as a business combination in accordance with IFRS 3 in which Fresenius Medical Care was identified as the acquirer and InterWell Health LLC and Cricket Health, Inc. were identified as acquired companies. NewCo has been consolidated in Fresenius Medical Care's consolidated financial statements as of and for the reporting period ending September 30, 2022.
Fresenius Medical Care also contributed the business of FHP in exchange for approximately 68% of equity interest in NewCo. Since Fresenius Medical Care controlled FHP before the acquisition date and controls NewCo post-acquisition date, Fresenius Medical Care's contribution of FHP was accounted for as an equity transaction. Therefore, the net assets contributed were recorded at their respective carrying value at the acquisition date. Noncontrolling interest was recognized in the amount of US\$5 million (€5 million as of the acquisition date) and additional paid in capital of US\$401 million (€404 million as of the acquisition date) representing the difference between the carrying value and the fair value of the corresponding interests was recorded within the line item transactions with noncontrolling interests without loss of control in the consolidated statement of changes in shareholders' equity.
As a result of the transaction, Fresenius Medical Care recorded additional noncontrolling interests at fair value in the amount of US\$194 million (€195 million as of the acquisition date) using the full goodwill method within the line item noncontrolling interests due to changes in consolidation group in the consolidated statement of changes in shareholders' equity. A third party valuation advisor was engaged to assist Fresenius Medical Care in the estimation of the underlying fair value of the transaction and primarily
employed an income approach which was used in the calculation of consideration transferred to the acquirees as well as in the calculation of noncontrolling interests . In addition, Fresenius Medical Care also granted put options to noncontrolling shareholders with an estimated fair value of US\$577 million (€592 million) at September 30, 2022 (as of acquisition date: US\$604 million (€608 million)). The fair value was determined on the basis of independent valuations.
The following allocation of the purchase price is based upon information available to management as of September 30, 2022. Based on a preliminary allocation, the following assets, including goodwill (which will not be deductible for tax purposes), were acquired and liabilities were assumed as of the acquisition date:
| US\$ in mil lion s |
in M io € |
|
|---|---|---|
| Fai alu of ire d ets r v es ass ac qu iab ilit ies d l ed an as sum |
||
| Ca sh and sh iva len ts ca equ |
57 | 58 |
| Oth ets er ass |
3 | 3 |
| Int ible set ang as s |
35 | 35 |
| Go ill odw |
703 | 708 |
| Oth liab ilit ies er |
-13 | -13 |
| De fer red x l iab ilit ies ta |
-9 | -9 |
| olli int No ntr sts nco ng ere |
-19 4 |
-19 5 |
| sid tio Tra nsf ed err con era n |
582 | 585 |
| f fa ir v f the alu reo e o sid tio sfe d n t con era ran rre |
40 6 |
40 9 |
| f fa ir v f p iou the alu sly he ld reo e o rev uity eth od inv in est nt eq m me Int erW ell He alt h L LC |
176 | 176 |
Fresenius Medical Care is in the process of obtaining and evaluating the information necessary for the purchase price allocations, including, but not limited to, working capital, tax-related items and the final capital interest allocation. As such, the balances noted in the table above are provisional and subject to measurement period adjustments permitted under IFRS 3. Any adjustments to acquisition accounting, net of related income tax effects, will be recorded with a corresponding adjustment to goodwill within one year from the acquisition date.
As of the acquisition date, amortizable intangible assets, primarily a technology platform, in the amount of US\$35 million (€35 million) acquired in this transaction have weighted average useful lives of 12 years.
As of the acquisition date, goodwill in the amount of US\$703 million (€708 million) was recorded as part of the transaction and mainly represents anticipated synergies and future cash flows expected to be generated by NewCo. The entire amount of goodwill recorded as a result of this transaction was allocated to the North America cash generating unit.
Additionally, and as contemplated in the agreement, Fresenius Medical Care also transferred Acumen Physician Solutions, LLC (Acumen) to NewCo shortly after the acquisition date, and prior to September 30, 2022, with working capital in the amount of US\$2 million (€2 million as of the date of the transfer agreement). Since certain long-lived assets (mainly intangible assets) held by Acumen will be
utilized materially differently by NewCo, management performed an impairment assessment prior to the transfer, concluded that the assets were completely impaired and recorded an impairment charge in the North America Segment in the amount of US\$71 million before the transfer (€67 million). Fresenius Medical Care also incurred certain transaction-related costs of US\$25 million (€24 million). The expenses, along with the impairment charges were recognized in selling, general and administrative expenses in the consolidated statement of income.
From August 24, 2022 through September 30, 2022, the revenue contributed by the acquired companies (i.e. Cricket Health, Inc. and InterWell Health LLC) was not material. During this period, Fresenius Medical Care recognized a loss of €4 million from the acquired companies within its consolidated profit or loss.
In the first three quarters of 2022, Fresenius Kabi spent €723 million (Q1-- 3 / 2021: €1 million) on acquisitions, mainly for the acquisition of a stake of 55% of mAbxience Holding S.L. and for the acquisition of 100% of the shares of Ivenix, Inc.
On August 1, 2022, Fresenius Kabi closed the acquisition of a stake of 55% of mAbxience Holding S.L. (mAbxience), a leading international biopharmaceutical company, focused on the rapidly growing market for the development and manufacturing of biological drugs (biopharmaceuticals). The additional production capacities are expected to generate significant cost synergies in the longer term with regard to the company's own biosimilars portfolio. At the time of the acquisition, the company employed 734 staff and generated sales of €252 million in 2021. mAbxience has been consolidated since August 1, 2022.
The consideration transferred in the amount of €510 million is a combination of €498 million upfront payment, which was paid in cash upon closing, and performancebased payments expected for future years with a current fair value of €12 million. These are strictly tied to the achievement of development and operating targets. The contractual provisions also include a put/ call option scheme regarding the current owners' remaining shares in mAbxience (45%). The exercise price of the put/ call options is based on fair values estimated by means of independent valuations. The fair value recognized was determined using a discounted cash flow model. A corresponding liability of €464 million was accounted for in the consolidated statement of financial position under other longterm liabilities.
The transaction was accounted for as a business combination. Noncontrolling interests were recognized at fair value using the full goodwill method and reported within the noncontrolling interests due to changes in consolidation group in the consolidated statement of changes in equity.
The following table summarizes the present estimated fair values of assets acquired and liabilities assumed at the date of the acquisition. The allocation of the purchase price is based upon the best information available to management at present. Due to the relatively short time frame between closing of the acquisition and the date of the statement of financial position, certain information may be incomplete. Any adjustments to acquisition accounting, net of related income tax effects, will be recorded with a corresponding adjustment to goodwill.
| Fai alu of ire d ets r v es ass ac qu iab ilit ies d l ed an as sum |
|
|---|---|
| Cas h a nd h e iva len ts cas qu |
6 |
| Tra de d o the cei vab les nts acc ou an r re |
25 |
| ori Inv ent es |
90 |
| Oth t as set er cur ren s |
27 |
| Pro lan nd uip ty, t a nt per p eq me |
68 |
| Int ible nd oth set ets ang as s a er ass |
424 |
| Go odw ill |
45 2 |
| ovi sio Tra de ble ho and nts rt-t acc ou pa ya , s erm pr ns oth sho lia bil itie rt-t er erm s |
-41 |
| Oth liab ilit ies er |
-12 4 |
| No olli int ntr sts nco ng ere |
-41 7 |
| nsf sid tio Tra ed err con era n |
51 0 |
The goodwill in the amount of €452 million resulting from the acquisition is not deductible for tax purposes and is allocated to the four cash generating units of Fresenius Kabi according to the regional distribution of the acquired business.
Goodwill mainly represents the value of future opportunities arising from the acquisition of the biosimilars molecules and the related expansion of Fresenius Kabi's biosimilars platform as well as from expected cost synergies from the use of the acquired production capacities for the existing biosimilars portfolio.
Intangible assets mainly relate to the value of the acquired biosimilars molecules, some of which are still in development.
mAbxience has contributed €21 million to sales and -€8 million to the operating income (EBIT) of the Fresenius Group since August 1, 2022.
On May 3, 2022, Fresenius Kabi closed the acquisition of 100% of the shares of Ivenix, Inc. (Ivenix), a specialized infusion therapy company. The cash purchase price is a combination of US\$240 million (€228 million) upfront payment and milestone payments in the lower three-digit million euro range, strictly linked to the achievement of commercial and operating targets.
The transaction was accounted for as a business combination.
Based on the preliminary purchase price allocation, a goodwill of US\$199 million (€188 million) and intangible assets in the amount of US\$180 million (€171 million) were recorded for the initial statement of financial position. Goodwill primarily represents the value of future opportunities arising from the additional growth potential, the profitability development planned as a result of the production shift, and the economies of scale and scope in infusion therapy.
Intangible assets mainly relate to the acquired technology.
In the first three quarters of 2022, Fresenius Helios spent €81 million (Q1-- 3 / 2021: €438 million) on acquisitions, mainly for the purchase of an oncology clinic and an ophthalmology care center in Colombia as well as the acquisition of a clinic in Spain.
In the first three quarters of 2022, Fresenius Vamed spent €15 million (Q1-- 3 / 2021: €0 million) on acquisitions, mainly for the purchase of two rehabilitation clinics in Germany and one in the United Kingdom.
Net income attributable to shareholders of Fresenius SE&Co. KGaA for the first three quarters of 2022 in the amount of €1,117 million includes special items relating to the Fresenius cost and efficiency program (including the FME25 program), impacts related to the war in Ukraine, the remeasurement of the Humacyte investment, the net gain related to InterWell Health, transaction costs for mAbxience and Ivenix, hyperinflation Turkey, retroactive duties and the revaluation of biosimilars contingent purchase price liabilities.
The special items had the following impact on the consolidated statement of income of the first three quarters of 2022:
| € i illio n m ns |
EBI T |
Inte rest exp ens es |
Net inc om e ibut attr able to sha reh olde rs of F nius rese SE& Co. KG aA |
|---|---|---|---|
| rni s Q Ea 1-- 3/ 202 2, ng eci ite bef al ore sp ms |
2, 952 |
-37 6 |
1, 284 |
| Ex iate d w ith the pen ses as soc Fre ius nd eff icie st a sen co ncy (in clu din the FM E25 pro gra m g m) pro gra |
-21 1 |
-- | -10 9 |
| Im ela ted th in ts r to pac e w ar rai Uk ne |
-44 | -- | -24 |
| Re Hu ent te me asu rem ma cy inv est nt me |
-79 | -- | -18 |
| Tra ctio Ab xie ost nsa n c s m nce , nix Ive |
-22 | -- | -17 |
| Hy inf lati Tu rke per on y |
-11 | -- | -7 |
| ctiv uti Ret e d roa es |
-9 | -- | -6 |
| Rev alu ati of bi osi mi lars ons tin ice rch nt con ge pu ase pr liab ilit ies |
2 | 1 | 2 |
| ain Ne late d t o I rW ell t g nte re He alt h |
56 | -- | 12 |
| rni s Q rdi Ea 1-- 3/ 202 2 a ng cco ng IFR S to |
2, 634 |
-37 5 |
1, 117 |
Net income attributable to shareholders of Fresenius SE&Co. KGaA for the first three quarters of 2021 in the amount of €1,319 million included special items relating to the Fresenius cost and efficiency program (including the FME25 program).
The special items had the following impact on the consolidated statement of income of the first three quarters of 2021:
| € i illio n m ns |
EBI T |
Inte rest exp ens es |
Net inc om e ibut able attr to sha reh olde rs of F nius rese SE& Co. KG aA |
|---|---|---|---|
| rni s Q Ea 1-- 3/ 202 1, ng bef eci al ite ore sp ms |
3, 086 |
-38 4 |
1, 34 6 |
| iate ith Ex d w the pen ses as soc Fre ius nd eff icie st a sen co ncy (in clu din the FM E25 pro gra m g m) |
-51 | -27 | |
| pro gra Ea rni s Q 3/ 202 rdi 1-- 1 a ng cco ng IFR S to |
3, 035 |
-- -38 4 |
1, 31 9 |
Sales by activity were as follows:
| Fre ius sen Med ical Ca re |
Fre ius sen Kab i |
Fre ius sen Hel ios |
Fre ius sen Vam ed |
Cor ate por |
Fre ius sen Gro up |
||
|---|---|---|---|---|---|---|---|
| 13, 909 |
5, 756 |
8, 660 |
1, 41 3 |
0 | 29, 738 |
||
| 11, 106 |
60 | 8, 650 |
1, 033 |
0 | 20, 849 |
||
| 2, 803 |
5, 688 |
-- | -- | -- | 8, 49 1 |
||
| -- | -- | -- | 38 0 |
-- | 38 0 |
||
| -- | 8 | 10 | -- | -- | 18 | ||
| 444 | 4 | 8 | 3 | -- | 45 9 |
||
| 14, 353 |
5, 760 |
8, 668 |
1, 41 6 |
0 | 30 197 , |
||
| Q 1-- 3/ |
202 2 |
| Q 1-- 3/ 202 1 |
|||||||
|---|---|---|---|---|---|---|---|
| € i illio n m ns |
Fre ius sen Med ical Ca re |
Fre ius sen Kab i |
Fre ius sen Hel ios |
Fre ius sen Vam ed |
Cor ate por |
Fre ius sen Gro up |
|
| Sa les fro ith ont ts w tom m c rac cus ers |
12, 55 8 |
5, 32 0 |
7, 98 1 |
1, 30 0 |
1 | 27, 160 |
|
| the f sa les of rvi reo se ces |
9, 963 |
57 | 972 7, |
948 | 1 | 18, 94 1 |
|
| the f sa les of od nd rel d s ice uct ate reo pr s a erv s |
2, 595 |
5, 255 |
-- | -- | -- | 7, 850 |
|
| the f sa les fro lon du ctio ter ont ts reo m g m pro n c rac |
-- | -- | -- | 352 | -- | 352 | |
| the f fu rth sal fro ith ont ts w tom reo er es m c rac cus ers |
-- | 8 | 9 | -- | -- | 17 | |
| Oth sal er es |
38 0 |
2 | 9 | 3 | -- | 394 | |
| Sa les |
12, 938 |
5, 322 |
7, 990 |
1, 303 |
1 | 27, 554 |
Other sales include sales from insurance and lease contracts.
Research and development expenses of €590 million (Q1-- 3 / 2021: €598 million) included expenditures for research and non-capitalizable development costs as well as regular depreciation and amortization expenses relating to capitalized development costs of €21 million (Q1 -- 3 / 2021: €16 million). The expenses for the further development of the biosimilars business included in the research and development expenses amounted to €114 million in the first three quarters of 2022 (Q1-- 3 / 2021: €123 million).
During the first three quarters of 2022, there were no material changes relating to accruals for income taxes as well as recognized and accrued payments for interest and penalties. Further information can be found in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS.
The following table shows the earnings per share including and excluding the dilutive effect from stock options issued:
| Q1 -- 3/ 202 2 |
Q1 - -3/ 202 1 |
|
|---|---|---|
| € i illi Nu rat me ors n m on s , |
||
| Ne t in ttri but ab le t com e a o |
||
| sha reh old of ers |
||
| Fre ius SE &C KG aA sen o. |
1, 117 |
1, 31 9 |
| les ffe ct f di lut ion du e to s e rom |
||
| Fre ius M ed ica l C sh sen are are s |
-- | 0 |
| vai Inc lab le t om e a o |
||
| all ord ina sha ry res |
1, 117 |
1, 31 9 |
| mi in of De mb sha nat no ors nu er res |
||
| We ig hte d a mb of ver age nu er |
||
| ina ing ord sha nd tsta ry res ou |
56 606 647 0, , |
55 7, 920 123 , |
| Pot iall dil utiv ent e y |
||
| ina ord sha ry res |
-- | 128 220 , |
| We ig hte d a mb of ord ina ver age nu er ry |
||
| ing ing di ion sha nd lut tsta res ou as sum |
56 606 647 0, , |
55 8, 048 343 , |
| sic rni in € Ba sha ea ng s p er re |
1.9 9 |
6 2.3 |
| Fu lly dil d e ing sha in € ute arn s p er re |
1.9 9 |
2.3 6 |
As of September 30, 2022 and December 31, 2021, trade accounts and other receivables were as follows:
| Se be tem p |
r 3 0, 202 2 |
De ber 31 202 1 cem , |
||
|---|---|---|---|---|
| € i illio n m ns |
dit the reof cre imp aire d |
dit the reof cre imp aire d |
||
| Tra de d o the cei vab les nts acc ou an r re |
8, 49 1 |
817 | 7, 494 |
69 1 |
| les llow for ted ed it lo s a anc es ex pec cr sse s |
514 | 37 0 |
44 9 |
34 0 |
| Tra de d o the cei ble nts et acc ou an r re va s, n |
977 7, |
44 7 |
045 7, |
35 1 |
Within trade accounts and other receivables (before allowances) as of September 30, 2022, €8,287 million (December 31, 2021: €7,378 million) relate to revenue from contracts with customers as defined by IFRS 15. This amount includes €512 million (December 31, 2021: €448 million) of allowances for expected credit losses. Further trade accounts and other receivables, net, relate to other sales.
As of September 30, 2022 and December 31, 2021, inventories consisted of the following:
| € i illio n m ns |
Sep t. 3 0, 2 022 |
Dec . 31 , 20 21 |
|---|---|---|
| ria Raw ls a nd rch d c ate ts m pu ase om po nen |
1, 219 |
97 1 |
| Wo rk in pro ces s |
533 | 44 0 |
| Fin ish ed ds goo |
3, 41 7 |
2, 96 1 |
| les s r ese rve s |
170 | 154 |
| ori Inv ent t es, ne |
4, 999 |
4, 21 8 |
At equity investments as of September 30, 2022 in the amount of €786 million (December 31, 2021: €804 million) mainly related to the equity method investee of Fresenius Medical Care named Vifor Fresenius Medical Care Renal Pharma Ltd. In the first three quarters of 2022, income of €47 million (Q1-- 3 / 2021: €71 million) resulting from this equity investment was included in selling, general and administrative expenses in the consolidated statement of income.
The carrying amount of goodwill has developed as follows:
| € i illio n m ns |
Fre ius sen Med ical Ca re |
Fre ius sen Kab i |
Fre ius sen Hel ios |
Fre ius sen Vam ed |
Cor ate por |
Fre ius sen Gro up |
|---|---|---|---|---|---|---|
| ing Ca of Jan 1, 202 1 nt rry am ou as ua ry |
12, 959 |
5, 058 |
8, 27 8 |
298 | 6 | 26, 59 9 |
| Ad dit ion s |
444 | -- | 62 1 |
0 | -- | 065 1, |
| Dis als pos |
-- | -1 | 0 | -- | -- | -1 |
| eig ati For nsl tra n c urr enc y on |
958 | 6 31 |
4 | 2 | -- | 1, 280 |
| Ca ing of De be r 3 1, 202 1 nt rry am ou as cem |
14, 36 1 |
5, 373 |
8, 903 |
30 0 |
6 | 28, 943 |
| Ad dit ion s |
684 | 639 | 152 | 13 | -- | 1, 48 8 |
| Dis als pos |
-- | -- | -2 | -- | -- | -2 |
| For eig nsl ati tra n c urr enc y on |
2, 142 |
669 | 25 | -- | -- | 2, 836 |
| Ca ing of Se be r 3 0, 202 2 nt tem rry am ou as p |
17, 187 |
6, 68 1 |
9, 078 |
313 | 6 | 265 33, |
The increase of goodwill relates to the acquisitions from Fresenius Kabi (mainly mAbxience and Ivenix) and Fresenius Medical Care (mainly InterWell Health) as well as foreign currency translation.
As of September 30, 2022 and December 31, 2021, short-term debt consisted of the following:
| Bo ok val ue |
||||
|---|---|---|---|---|
| € i illio n m ns |
Sep ber 30 , 20 22 tem |
Dec ber 31, 202 1 em |
||
| Fre ius SE &C KG aA Co ial Pap sen o. mm erc er |
625 | 1, 056 |
||
| Fre ius M ed ica l C AG &C KG aA Co ial Pap sen are o. mm erc er |
2 41 |
715 | ||
| Oth sho de bt rtt er erm |
57 1 |
1, 070 |
||
| Sh de bt ort -te rm |
608 1, |
2, 84 1 |
As of September 30, 2022 and December 31, 2021, long-term debt net of debt issuance costs consisted
of the following:
| Bo ok val ue |
||||
|---|---|---|---|---|
| € i illio n m ns |
Sep tem ber 30 , 20 22 |
Dec ber 31, 202 1 em |
||
| Sch uld sch ein Lo ans |
59 6 1, |
1, 757 |
||
| Loa n f th e E n I Ba nk stm ent rom uro pea nve |
40 0 |
-- | ||
| cei aci lity of niu ica l C Ac Re vab le F Fr s M ed nts cou ese are |
26 | -- | ||
| Oth er |
849 | 843 | ||
| Su bto tal |
2, 87 1 |
2, 600 |
||
| les rtio ent s c urr po n |
52 8 |
3 47 |
||
| rtio Lo de bt, le -te nt ng rm ss cu rre po n |
2, 343 |
2, 127 |
As of September 30, 2022 and December 31, 2021, Schuldschein Loans of the Fresenius Group net of debt issuance costs consisted of the following:
| Bo ok € i n m |
val ue illio ns |
||||
|---|---|---|---|---|---|
| Not iona l am t oun |
Mat urit y |
Inte rest rat e fixe d/ riab le va |
Sep t. 3 0, 2 022 |
Dec . 31 , 20 21 |
|
| Fre ius SE &C KG aA 20 17 /20 22 sen o. |
€3 72 mi llio n |
Jan . 31 202 2 , |
0.9 3% / va ria ble |
-- | 372 |
| Fre ius SE &C KG aA 20 /20 22 15 sen o. |
€2 illio 1 m n |
Ap ril 202 2 7, |
1.6 1% |
-- | 21 |
| Fre ius SE &C KG aA 20 19 /20 23 sen o. |
€3 78 mi llio n |
Se t. 2 5, 202 3 p |
0.5 5% / va ria ble |
37 8 |
37 8 |
| ius SE &C KG Fre aA 20 17 /20 24 sen o. |
mi llio €4 21 n |
Jan . 31 202 4 , |
ria 1.4 0% / va ble |
42 1 |
42 1 |
| Fre ius SE &C KG aA 20 19 /20 26 sen o. |
€2 38 mi llio n |
Se t. 2 3, 202 6 p |
0.8 5% / va ria ble |
238 | 238 |
| Fre ius SE &C KG aA 20 17 /20 27 sen o. |
€2 07 mi llio n |
Jan . 29 202 7 , |
1.9 6% / va ria ble |
206 | 206 |
| Fre ius SE &C KG aA 20 19 /20 29 sen o. |
€8 illio 4 m n |
Se t. 2 202 9 4, p |
0% 1.1 |
84 | 84 |
| Fre ius US Fi II, Inc . 20 16 /20 23 sen nan ce |
\$ US 43 mi llio n |
Ma rch 10 202 3 , |
3.1 2% |
44 | 37 |
| ius ica l C AG &C KG Fre M ed aA 202 2/2 027 sen are o. |
illio €2 5 m n |
Feb . 14 202 7 , |
iab le var |
25 | -- |
| Fre ius M ed ica l C AG &C KG aA 202 2/2 029 sen are o. |
€2 00 mi llio n |
Feb . 14 202 9 , |
iab le var |
200 | -- |
| Sc in hu lds che Loa ns |
6 1, 59 |
1, 757 |
On February 14, 2022, Fresenius Medical Care AG&Co. KGaA issued €225 million of Schuldschein Loans in two tranches at variable interest rates with maturities of five and seven years. The proceeds were used for general corporate purposes including refinancing of existing financial liabilities.
As of September 30, 2022, the Schuldschein Loan of Fresenius US Finance II, Inc. in the amount of US\$43 million due on March 10, 2023 and the Schuldschein Loan of Fresenius SE&Co. KGaA in the amount of €378 million due on September 25, 2023, are shown as current portion of long-term debt in the consolidated statement of financial position.
Loan from the European Investment Bank
On January 31, 2022, Fresenius SE&Co. KGaA drew a loan from the European Investment Bank in the amount of €400 million with variable interest rates which is due on December 15, 2025.
CREDIT LINES AND OTHER SOURCES OF LIQUIDITY The syndicated credit facilities of Fresenius SE&Co. KGaA and Fresenius Medical Care AG&Co. KGaA in the amount of €2.0 billion each which were entered into in July 2021 serve as backup line. On June 8, 2022, both syndicated credit facilities were amended and extended to extend the
term by one year and replace U.S. dollar LIBOR as the reference rate with the Term Secured Overnight Financing Rate. They were undrawn as of September 30, 2022. In addition, further bilateral facilities are available to the Fresenius Group which have not been utilized, or have only been utilized in part, as of the reporting date.
At September 30, 2022, the available borrowing capacity resulting from unutilized credit facilities was approximately €6.2 billion. Thereof, €4.0 billion accounted for syndicated credit facilities and approximately €2.2 billion for bilateral facilities with commercial banks.
As of September 30, 2022 and December 31, 2021, bonds of the Fresenius Group net of debt issuance costs consisted of the following:
| Bo ok val € i illio n m |
ue ns |
||||
|---|---|---|---|---|---|
| Not iona l am t oun |
Mat urit y |
Inte rest rat e |
Sep ber 30 , 20 22 tem |
Dec ber 31, 202 1 em |
|
| Fre ius Fi Ire lan d P LC 20 17 /20 24 sen nan ce |
€7 00 mi llio n |
Jan . 30 202 4 , |
1.5 0% |
699 | 699 |
| ius Fi LC Fre Ire lan d P 202 1/2 025 sen nan ce |
mi llio €5 00 n |
Oc t. 1 202 5 , |
0.0 0% |
49 7 |
49 7 |
| Fre ius Fi Ire lan d P LC 20 17 /20 27 sen nan ce |
€7 00 mi llio n |
Feb . 1, 20 27 |
2.1 25 % |
696 | 695 |
| Fre ius Fi Ire lan d P LC 202 1/2 028 sen nan ce |
€5 00 mi llio n |
Oc t. 1 202 8 , |
0.5 0% |
49 7 |
49 7 |
| Fre ius Fi Ire lan d P LC 202 1/2 03 1 sen nan ce |
€5 00 mi llio n |
Oc t. 1 203 1 , |
0.8 75 % |
49 5 |
494 |
| Fre ius Fi Ire lan d P LC 20 17 /20 32 sen nan ce |
€5 00 mi llio n |
Jan . 30 203 2 , |
3.0 0% |
49 6 |
49 6 |
| Fre ius SE &C KG aA 20 /20 24 14 sen o. |
€4 50 mi llio n |
Feb 20 24 . 1, |
4.0 0% |
0 45 |
9 44 |
| Fre ius SE &C KG aA 20 19 /20 25 sen o. |
€5 00 mi llio n |
Feb . 15 202 5 , |
1.8 75 % |
49 8 |
49 7 |
| ius SE &C KG Fre aA 20 22 /20 25 sen o. |
mi llio €7 50 n |
Ma 24, 20 25 y |
1.8 75 % |
745 | -- |
| Fre ius SE &C KG aA 20 20 /20 26 sen o. |
€5 00 mi llio n |
Se 28, 20 26 p. |
0.3 75 % |
49 6 |
49 5 |
| Fre ius SE &C KG aA 20 20 /20 27 sen o. |
€7 50 mi llio n |
Oc t. 8 202 7 , |
1.6 25 % |
743 | 742 |
| Fre ius SE &C KG aA 20 20 /20 28 sen o. |
€7 50 mi llio n |
Jan 202 8 . 15 , |
0.7 5% |
745 | 745 |
| Fre ius SE &C KG aA 20 19 /20 29 sen o. |
€5 00 mi llio n |
Feb . 15 202 9 , |
2.8 75 % |
49 6 |
49 5 |
| Fre ius SE &C KG aA 20 22 /20 30 sen o. |
€5 50 mi llio n |
Ma 24, 20 30 y |
2.8 75 % |
545 | -- |
| Fre ius SE &C KG aA 20 20 /20 33 sen o. |
€5 00 mi llio n |
Jan . 28 203 3 , |
1.1 25 % |
49 7 |
49 7 |
| ius US Fi Fre II, Inc . 20 15 /20 23 sen nan ce |
\$ US illio 30 0 m n |
Jan . 15 202 3 , |
4.5 0% |
30 8 |
265 |
| Fre ius M ed ica l C AG &C KG aA 20 19 /20 23 sen are o. |
€6 50 mi llio n |
No v. 2 9, 202 3 |
0.2 5% |
649 | 649 |
| Fre ius M ed ica l C AG &C KG aA 20 18 /20 25 sen are o. |
€5 00 mi llio n |
Jul 11, 20 25 y |
1.5 0% |
49 8 |
49 8 |
| Fre ius M ed ica l C AG &C KG aA 202 0/2 026 sen are o. |
€5 00 mi llio n |
Ma 29, 20 26 y |
1.0 0% |
49 7 |
49 6 |
| Fre ius M ed ica l C AG &C KG aA 20 19 /20 26 sen are o. |
€6 00 mi llio n |
No v. 3 0, 202 6 |
0.6 25 % |
59 6 |
595 |
| ius ica l C AG &C KG Fre M ed aA 202 2/2 027 sen are o. |
mi llio €7 50 n |
Se 20, 20 27 p. |
3.8 75 % |
745 | -- |
| Fre ius M ed ica l C AG &C KG aA 20 19 /20 29 sen are o. |
€5 00 mi llio n |
No v. 2 9, 202 9 |
1.2 5% |
49 8 |
49 7 |
| Fre ius M ed ica l C AG &C KG aA 202 0/2 030 sen are o. |
€7 50 mi llio n |
Ma 29, 20 30 y |
1.5 0% |
746 | 746 |
| Fre ius M ed ica l C US Fi II, Inc . 20 12 /20 22 sen are nan ce |
\$ US 700 illio m n |
Jan . 31 202 2 , |
5.8 % 75 |
-- | 618 |
| Fre ius M ed ica l C US Fi II, Inc . 20 14 /20 24 sen are nan ce |
\$ US 40 0 m illio n |
Oc t. 1 5, 202 4 |
4.7 5% |
40 9 |
352 |
| Fre ius M ed ica l C US Fi III, In c. 2 019 /20 29 sen are nan ce |
\$ US 500 illio m n |
Jun 202 9 e 1 5, |
3.7 5% |
505 | 434 |
| Fre ius M ed ica l C US Fi III, In c. 2 020 /20 31 sen are nan ce |
\$ US 1, 000 illio m n |
Feb . 16 203 1 , |
2.3 75 % |
1, 018 |
875 |
| ius ica l C US Fi Fre M ed III, In c. 2 02 1/2 026 sen are nan ce |
\$ US illio 850 m n |
De c. 1 202 6 , |
1.8 75 % |
865 | 744 |
| Fre ius M ed ica l C US Fi III, In c. 2 02 1/2 03 1 sen are nan ce |
\$ US 650 illio m n |
De c. 1 203 1 , |
3.0 0% |
659 | 56 7 |
| Bo nd s |
16, 58 8 |
14, 634 |
On September 20, 2022, Fresenius Medical Care AG&Co. KGaA placed bonds with an aggregate volume of €750 million with a maturity of five years.
On May 24, 2022, Fresenius SE&Co. KGaA placed bonds with an aggregate volume of €1,300 million. The bonds consist of two tranches with maturities of three and eight years.
As of September 30, 2022, the bonds issued by Fresenius US Finance II, Inc. in the amount of US\$300 million, which are due on January 15, 2023, are shown as current portion of bonds in the consolidated statement of financial position.
As of September 30, 2022 and December 31, 2021, the convertible bonds of the Fresenius Group net of debt issuance costs consisted of the following:
| Bo ok € i n m |
val ue illio ns |
|||||
|---|---|---|---|---|---|---|
| iona Not l am t oun |
urit Mat y |
Cou pon |
Cur t ren ion pric con vers e |
Sep tem ber 30 , 20 22 |
Dec ber 31, 202 1 em |
|
| ius SE &C KG Fre aA 20 17 /20 24 sen o. |
mi llio €5 00 n |
Jan . 31 202 4 , |
0.0 00 % |
€1 04 .28 35 |
48 8 |
48 2 |
| rtib Co le b ds nve on |
48 8 |
48 2 |
The fair value of the derivative embedded in the convertible bonds of Fresenius SE&Co. KGaA was €13 thousand and €70 thousand at September 30, 2022 and December 31, 2021, respectively. Fresenius SE&Co. KGaA purchased stock options (call options) with a corresponding fair value to hedge future fair value fluctuations of this derivative.
Potential conversions are always cash-settled. Any increase of Fresenius' share price above the conversion price would be offset by a corresponding value increase of the call options.
Long-term pension liabilities decreased by €551 million from €1,675 million at December 31, 2021 to €1,124 million at September 30, 2022. This is mainly attributable to adjustments to the discount rate, which resulted in an actuarial gain of the same amount to be recognized in other comprehensive income (loss). For the German "Versorgungsordnung der Fresenius-Unternehmen", which accounts for the substantial portion of the pension liabilities at approximately 80%, a discount rate of 4.20% was applied as of September 30, 2022 (December 31, 2021: 1.40%).
As of September 30, 2022 and December 31, 2021, noncontrolling interests in the Fresenius Group were as follows:
| € i illio n m ns |
Sep t. 3 0, 2 022 |
Dec . 31 , 20 21 |
|---|---|---|
| No olli int in ntr sts nco ng ere ius ica l C AG &C KG Fre M ed aA sen are o. |
10, 209 |
609 8, |
| No olli int ntr sts nco ng ere in V tie haf AM ED Ak sel lsc t nge |
85 | 88 |
| No olli int ntr sts nco ng ere in t ine he bus nts ss seg me |
||
| Fre ius M ed ica l C sen are |
1, 684 |
1, 280 |
| Fre ius Ka bi sen |
61 1 |
161 |
| Fre ius He lios sen |
166 | 134 |
| Fre ius Va d sen me |
19 | 18 |
| ing in To tal oll ntr ter est no nco s |
12, 774 |
10, 29 0 |
Noncontrolling interests changed as follows:
| € i illio n m ns |
Q1 -- 3/ 202 2 |
|---|---|
| No oll ing in f D mb 31, 20 21 ntr ter est nco s a s o ece er |
10, 29 0 |
| No olli int in ofit ntr sts nco ng ere pr |
59 7 |
| of ing in Pu rch oll ntr ter est ase no nco s |
609 |
| Sto ck tio op ns |
14 |
| Div ide nd nts pay me |
-51 3 |
| Sh bu bac k p of are rog ram y- Fre ius M ed ica l C AG &C KG aA sen are o. |
36 9 |
| Cu ef fec nd oth cha ts a rre ncy er nge s |
40 8 1, |
| ing in No oll f S be r 3 0, 202 2 ntr ter est tem nco s a s o ep |
12, 774 |
The increase of noncontrolling interests of Fresenius Medical Care mainly relates to currency translation and the InterWell Health acquisition.
The increase of noncontrolling interests of Fresenius Kabi mainly results from the acquisition of a stake of 55% of mAbxience.
As of January 1, 2022, the subscribed capital of Fresenius SE&Co. KGaA consisted of 558,502,143 bearer ordinary shares.
On June 9, 2022, Fresenius SE&Co. KGaA successfully completed a capital increase in kind with subscription rights in return for the contribution of dividend entitlements as part of the share dividend. In connection with the capital increase, 4,735,134 new bearer ordinary shares were issued and the subscribed capital was increased by €4,735,134 to €563,237,277. The new shares will have full dividend entitlement for the fiscal year 2022; they are admitted to trading on the stock exchange.
During the first three quarters of 2022, no stock options were exercised. Consequently, as of September 30, 2022, the subscribed capital of Fresenius SE&Co. KGaA consisted of 563,237,277 bearer ordinary shares. The shares are issued as non-par value shares. The proportionate amount of the subscribed capital is €1.00 per share.
By resolution of the Annual General Meeting on May 13, 2022, the previous Authorized Capital I was revoked and a new Authorized Capital I (2022) was created.
Accordingly, the general partner, Fresenius Management SE, is authorized, with the approval of the Supervisory Board, until May 12, 2027, to increase Fresenius SE& Co. KGaA 's share capital (subscribed capital) by a total amount of up to €125,000,000 through a single or multiple issues of new bearer ordinary shares against cash contributions and/or contributions in kind (Authorized Capital I (2022)). The number of shares must increase in the same proportion as the subscribed capital. In principle, shareholders must be granted a subscription right . In defined cases, the general partner is authorized, with the consent of the Supervisory Board, to decide on the exclusion of the shareholders' subscription right (e.g. to eliminate fractional amounts). For cash contributions, the authorization can only be exercised if the issue price is not significantly below the stock exchange price of the already listed shares at the time the issue price is fixed with final effect by the general partner. Furthermore, in case of a capital increase against cash contributions, the proportionate amount of the shares issued with exclusion of subscription rights may not
exceed 10% of the subscribed capital. An exclusion of subscription rights in the context of the use of other authorizations concerning the issuance or the sale of the shares of Fresenius SE&Co. KGaA or the issuance of rights which authorize or bind to the subscription of shares of Fresenius SE&Co. KGaA has to be taken into consideration during the duration of the Authorized Capital until its utilization. In the case of a subscription in kind, the subscription right can be excluded only in order to acquire a company, parts of a company or a participation in a company.
The authorizations granted concerning the exclusion of subscription rights can be used by Fresenius Management SE only to such extent that the proportional amount of the total number of shares issued with exclusion of the subscription rights does not exceed 10% of the subscribed capital. An exclusion of subscription rights in the context of the use of other authorizations concerning the issuance or the sale of the shares of Fresenius SE&Co. KGaA or the issuance of rights which authorize or bind to the subscription of shares of Fresenius SE&Co. KGaA has to be taken into consideration during the duration of the Authorized Capital until its utilization.
The changes to the Authorized Capital I became effective upon registration with the commercial register on July 5, 2022.
In order to fulfill the subscription rights under the current stock option plan 2013 of Fresenius SE&Co. KGaA, Conditional Capital IV exists (see note 23, Share-based compensation plans). Another Conditional Capital III exists for the authorization to issue option bearer bonds and / or convertible bonds.
This authorization from May 18, 2018 was revoked by resolution of the Annual General Meeting of Fresenius SE&Co. KGaA on May 13, 2022 and replaced by an identical new Conditional Capital III with a five-year term.
Accordingly, the general partner is authorized, with the approval of the Supervisory Board, until May 12, 2027, to issue option bearer bonds and/ or convertible bearer bonds, once or several times, for a total nominal amount of up to €2.5 billion. To fulfill the granted subscription rights, the subscribed capital of Fresenius SE&Co. KGaA is increased conditionally by up to €48,971,202 through issuing of up to 48,971,202 new bearer ordinary shares. The conditional capital increase shall only be implemented to the extent that the holders of cash issued convertible bonds or of
cash issued warrants from option bonds exercise their conversion or option rights and as long as no other forms of settlement are used. The new bearer ordinary shares shall participate in the profits from the start of the fiscal year in which they are issued.
The new Conditional Capital III became effective upon registration with the commercial register on July 5, 2022.
The Conditional Capital did not change in the first three quarters of 2022. It was composed as follows as of September 30, 2022:
| in € | ina Ord ry sha res |
|---|---|
| Co nd itio nal Ca ital I F ius AG p res en Sto ck Op tio n P lan 20 03 (ex ire d) p |
4, 735 083 , |
| Co nd itio nal Ca ital II Fre ius SE p sen Sto ck Op tio n P lan 20 08 (ex ire d) p |
3, 45 2, 937 |
| Co nd itio nal Ca ital III tio n b bo nds p op ear er rtib and /or le b ds co nve on |
48 97 1, 202 , |
| Co nd itio nal Ca ital IV Fr niu s S E& Co . K Ga A p ese Sto ck Op tio n P lan 20 13 |
22, 824 857 , |
| To tal Co nd itio nal Ca ita l as of Se ber 30 202 2 tem p p , |
79, 984 079 , |
Capital reserves are comprised of the premium paid on the issue of shares and the exercise of stock options (additional paid-in capital).
In the first half of 2022, the capital reserves increased by €142 million in connection with the capital increase of the subscribed capital. The accrued expenses in an amount of €0.8 million were charged against the capital reserves.
Under the German Stock Corporation Act (AktG), the amount of dividends available for distribution to shareholders is based upon the unconsolidated retained earnings of Fresenius SE&Co. KGaA as reported in its statement of financial position determined in accordance with the German Commercial Code (HGB).
In May 2022, a dividend of €0.92 per bearer ordinary share was approved by Fresenius SE&Co. KGaA's shareholders at the Annual General Meeting. The total dividend was €514 million. The shareholders had the opportunity to exchange a portion of the dividend (Dividend Option Portion) for Fresenius SE&Co. KGaA shares. In June 2022, €147 million in dividend entitlements for new shares were distributed from authorized capital and therefore not substituted for cash. The remaining portion of the dividend in the amount of €367 million was paid in cash in June 2022.
The Fresenius Group is routinely involved in claims, lawsuits, regulatory and tax audits, investigations and other legal matters arising, for the most part, in the ordinary course of its business of providing healthcare services and products. Legal matters that the Fresenius Group currently deems to be material or noteworthy are described below. The Fresenius Group records its litigation reserves for certain legal proceedings and regulatory matters to the extent that the Fresenius Group determines an unfavorable outcome is probable and the amount of loss can be reasonably estimated. For the other matters described below, the Fresenius Group believes that the loss is not probable and/ or the loss or range of possible losses cannot be reasonably estimated at this time. The outcome of litigation and other legal matters is always difficult to predict accurately and outcomes that are not consistent with Fresenius Group's view of the merits can occur. The Fresenius Group believes that it has valid defenses to the legal matters pending against it and is defending itself vigorously. Nevertheless, it is possible that the resolution of one or more of the legal matters currently pending or threatened could have a material adverse effect on its business, results of operations and financial condition.
Further information regarding legal disputes, court proceedings and investigations can be found in detail in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS. In the following, only changes as far as content or wording are concerned during the first three quarters ended September 30, 2022 compared to the information provided in the consolidated financial statements are described. These changes should be read in conjunction with the overall information in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS; defined terms or abbreviations having the same meaning as in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS.
Due in part to COVID-19 pandemic restrictions, the monitorship program faced certain delays, but FMC-AG&Co. KGaA is working to complete all its obligations under the resolution with the United States Department of Justice (DOJ) and the Securities and Exchange Commission (SEC) and expects the certification decision of the monitor by the end of 2022 and, if that decision is to certify, the formalization and publication of the end of the monitorship by the end of the first quarter of 2023.
On June 7, 2022, Fresenius Medical Care Holdings, Inc. (FMCH) and Hawaii entered into an agreement under which FMCH paid US\$13 million (€12 million) in restitution and interest and all claims, counterclaims, and cross-claims raised by or against FMCH in any part of the litigation were extinguished.
FMCH cooperated in the Denver USAO investigation, which FMCH understands had concluded on or before June 1, 2022.
SUBPOENA ''FRESENIUS VASCULAR CARE'' (AAC) FMCH cooperated in the Brooklyn investigation, which was understood to be separate and distinct from settlements entered in 2015 in Connecticut, Florida and Rhode Island of allegations against American Access Care LLC (AAC) following FMCH's 2011 acquisition of AAC.
On July 12, 2022, after the Court denied the USAO's motions to renew the sealing of the relators' complaint, the USAO filed a complaint-in-intervention. United States ex rel. Pepe and Sherman v. Fresenius Vascular Care, Inc. et al, 1:14-cv-3505. The United States' and relators' complaints allege that the defendants billed and received government payment for surgery that was not medically necessary. FMCH expects to defend the allegations asserted in the litigation now proceeding.
On June 14, 2022, the Brooklyn USAO declined to intervene on two anonymous relator complaints that underlay the investigation. The relators, who remain anonymous, are proceeding with litigation at their own expense against both Shiel and FMCH entities, alleging that the defendants
wrongly caused government payers to pay for laboratory tests that were falsely or improperly invoiced and retaliated against relators for objecting to the alleged misconduct. Relator v. Shiel Medical Laboratory, 1:16-cv-01090 (E.D.N.Y. 2016); Relator v. Shiel Holdings, 1:17-cv-02732 (E.D.N.Y. 2017). FMCH will defend allegations directed against entities it controls .
In relation to the remaining pending cases and the defendant Teva, trial took place for the first complaint between January 19 and 22, 2021. Another patent newly listed in the Orange Book was added to the second complaint on June 23, 2021. Trial was scheduled for the second complaint for late June 2022, but was cancelled on June 14, 2022. By final judgement dated August 25, 2022, the Court decided for the first complaint that the generic product proposed in Teva's ANDA infringes the patent claims subject to the complaint and that such patent claims are valid. Further, unless the order is overturned or the parties agree otherwise, the effective date of any final approval by the FDA for Teva's ANDA shall not be a date until the underlying patent, including any pediatric extension, expires. On September 21, 2022, Teva filed an appeal to the U.S. Court of Appeals for the Federal Circuit to contest the first instance court decision. Also on September 21, 2022, VFMCRP filed another complaint for patent infringement against Teva in the U.S. District Court for the District of Delaware (Case
No. 1:22-cv-01227-MN, third complaint) in response to the company's ANDA for generic versions of Velphoro® and on the basis of another newly listed patent in the Orange Book. On October 4, 2022, a motion to stay the proceedings of the second complaint until the appeal for the first complaint is resolved was granted by the first instance Court.
In February 2022, FMC-AG&Co. KGaA received a formal request for information from the Hessen Data Protection Authority (Hessischer Beauftragter für Datenschutz und Informationsfreiheit or HBDI). The information request relates to specific data processing functions of a few of FMC-AG&Co. KGaA's peritoneal dialysis devices. FMC-AG&Co. KGaA is committed to comply with the HBDI's request and cooperate with them, and it is working to provide the relevant information.
On March 20 and April 12, 2022, respectively, an attorney employed as general counsel for FMC-AG&Co. KGaA's North American division from 2013 to 2016 filed a complaint with the Occupational Safety and Health Administration (OSHA) under the Sarbanes-Oxley Act of 2002 and other anti-retaliation statutes, and a civil lawsuit in Suffolk County, Massachusetts seeking compensation for personnel management decisions allegedly adverse to him. OSHA Case No. 1-076-22-049; Kott v. National Medical Care, Inc., Case No. 22-802 (Superior Court, Suffolk County, Mass.)
The plaintiff alleges in support of his demands for compensation that he was transferred to a subordinate position in the global legal department, and subsequently terminated from employment as part of the FME25 reorganization, in retaliation for legal advice he provided with respect to a licensing agreement with DaVita relating to pharmaceutical operations and products. The DaVita licensing agreement expired by its terms in 2017.
As previously disclosed in FMC-AG&Co. KGaA's financial statements, the United States Department of Justice has reviewed multiple aspects of the DaVita contract in question, including those relevant to the plaintiff's allegations. No enforcement action has resulted against FMC-AG& Co. KGaA.
Other bases of retaliation alleged by the plaintiff implicate internal personnel and privacy protection concerns that do not impact ongoing operations, and on which FMC-AG&Co. KGaA does not comment.
On April 21, 2022, Fresenius Medical Care Holdings, Inc. (FMCH) paused shipping of new dialysis machines in the United States at the recommendation of the FDA following FMCH's voluntary report of a potential bio-compatibility concern. The concern arose from a component that was already scheduled to be replaced later in 2022. As of October 28, 2022, FMCH received clearance from the FDA encompassing the replacement component and resumed shipping machines.
Carrying amounts of financial instruments
As of September 30, 2022 and December 31, 2021, the carrying amounts of financial instruments by item of the statement of financial position and structured according to categories were as follows:
| Se be r 3 0, 202 2 tem p |
|||||||
|---|---|---|---|---|---|---|---|
| Re lati to cat ng no ego ry |
|||||||
| € i illio n m ns |
Car ryin t g am oun |
Am orti zed t cos |
Fair val ue t hro ugh pro 1 fit a nd loss |
Fair val hro ugh ue t oth er sive hen com pre me2 inco |
Der ivat ives igna des ted ash flo as c w hed gin g inst ents rum at f air valu e |
Put ion opt liab ilitie s ed mea sur at f air valu e |
Val ion uat ing ord to acc IFR S 1 6 fo r leas ing ivab les and rece liab ilitie s |
| Fin cia l as set an s |
|||||||
| Cas h a nd h e iva len ts cas qu |
2, 128 |
1, 845 |
283 | ||||
| Tra de d o the cei vab les les llow for ted edi t lo nts acc ou an r re s a anc es ex pec cr sse s , |
977 7, |
792 7, |
93 | 1 | 91 | ||
| Ac cei vab le f d lo late d p ies nts to art cou re rom an ans re |
169 | 169 | |||||
| 3 Oth fin ial ets er anc ass |
2, 978 |
2, 055 |
30 7 |
3 45 |
31 | 132 | |
| Fin cia l as set an s |
13, 252 |
11, 86 1 |
683 | 454 | 31 | -- | 223 |
| Fin cia l li ab ilit ies an |
|||||||
| Tra de ble nts acc ou pa ya |
1, 926 |
1, 926 |
|||||
| Sh ble late d p ies ort -te nts to art rm ac cou pa ya re |
71 | 71 | |||||
| Sh de bt ort -te rm |
1, 608 |
1, 608 |
|||||
| Sh bt f ies de late d p ort -te art rm rom re |
11 | 11 | |||||
| Lon m d ebt ter g- |
2, 87 1 |
2, 87 1 |
|||||
| Lea liab ilit ies se |
7, 04 1 |
7, 04 1 |
|||||
| Bo nds |
16, 58 8 |
16, 58 8 |
|||||
| Co rtib le b ond nve s |
48 8 |
48 8 |
|||||
| 4 Oth fin ial liab ilit ies er anc |
802 5, |
2, 89 1 |
718 | 18 | 2, 175 |
||
| Fin cia l li ab ilit ies an |
36 40 6 , |
26, 454 |
718 | -- | 18 | 2, 175 |
7, 04 1 |
1 All included financial assets and liabilities are mandatorily measured at fair value through profit and loss according to IFRS 9.
2 The option to measure equity instruments at fair value through other comprehensive income has been exercised. The option has been used for €94 million other investments (included in other financial assets).
3 Other financial assets are included in the item other current and non-current assets in the consolidated statement of financial position.
4 Other financial liabilities are included in the items short-term provisions and other short-term liabilities and long-term provisions and other long-term liabilities in the consolidated statement of financial position.
| De ber 31 202 1 cem , |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| lati Re to cat ng no ego ry |
|||||||||
| € i illio n m ns |
Car ryin t g am oun |
Am orti zed t cos |
Fair val hro ugh ue t pro 1 fit a nd loss |
Fair val hro ugh ue t oth er hen sive com pre me2 inco |
ivat ives Der des igna ted ash flo as c w hed gin g inst ents rum at f air valu e |
Put ion opt liab ilitie s ed mea sur at f air valu e |
ion Val uat ord ing to acc IFR S 1 6 fo r leas ing ivab les and rece liab ilitie s |
||
| Fin cia l as set an s |
|||||||||
| Cas iva h a nd h e len ts cas qu |
764 2, |
936 1, |
828 | ||||||
| Tra de d o the cei vab les les llow for ted edi t lo nts acc ou an r re s a anc es ex pec cr sse s , |
7, 045 |
6, 822 |
108 | 34 | 81 | ||||
| cei le f ies Ac vab d lo late d p nts to art cou re rom an ans re |
147 | 147 | |||||||
| 3 Oth fin ial ets er anc ass |
2, 56 0 |
1, 667 |
342 | 41 2 |
8 | 131 | |||
| Fin cia l as set an s |
12, 51 6 |
10, 572 |
1, 27 8 |
44 6 |
8 | -- | 212 | ||
| Fin cia l li ilit ies ab an |
|||||||||
| Tra de ble nts acc ou pa ya |
2, 039 |
2, 039 |
|||||||
| Sh ble late d p ies ort -te nts to art rm ac cou pa ya re |
92 | 92 | |||||||
| Sh de bt ort -te rm |
2, 84 1 |
2, 84 1 |
|||||||
| Sh de bt f late d p ies ort -te art rm rom re |
8 | 8 | |||||||
| Lon m d ebt ter g- |
2, 600 |
2, 600 |
|||||||
| liab ilit ies Lea se |
6, 59 0 |
6, 59 0 |
|||||||
| Bo nds |
14, 634 |
14, 634 |
|||||||
| Co rtib le b ond nve s |
48 2 |
48 2 |
|||||||
| 4 Oth fin ial liab ilit ies er anc |
4, 026 |
2, 40 7 |
55 7 |
18 | 1, 044 |
||||
| Fin cia l li ilit ies ab an |
33 312 , |
25, 103 |
55 7 |
-- | 18 | 1, 044 |
6, 59 0 |
1 All included financial assets and liabilities are mandatorily measured at fair value through profit and loss according to IFRS 9.
2 The option to measure equity instruments at fair value through other comprehensive income has been exercised. The option has been used for €85 million other investments (included in other financial assets).
3 Other financial assets are included in the item other current and non-current assets in the consolidated statement of financial position.
4 Other financial liabilities are included in the items short-term provisions and other short-term liabilities and long-term provisions and other long-term liabilities in the consolidated statement of financial position.
The following table shows the carrying amounts and the fair value hierarchy levels as of September 30, 2022 and December 31, 2021:
| Se be r 3 tem p |
0, 202 2 |
De ber 31 cem |
202 1 , |
|||||
|---|---|---|---|---|---|---|---|---|
| Fai alu r v e |
Fai lue r va |
|||||||
| € i illio n m ns |
ryin Car g am t oun |
Lev el 1 |
Lev el 2 |
Lev el 3 |
Car ryin g amo unt |
Lev el 1 |
Lev el 2 |
Lev el 3 |
| Fin cia l as set an s |
||||||||
| 1 Ca sh and sh iva len ts ca equ |
283 | 283 | 828 | 828 | ||||
| 1 cei for edi Tra de d o the vab les les llow ted t lo nts acc ou an r re s a anc es ex pec cr sse s , |
94 | 94 | 142 | 142 | ||||
| 1 Oth fin ial ets er anc ass |
||||||||
| De bt ins tru nts me |
46 8 |
46 3 |
5 | 42 2 |
41 8 |
4 | ||
| Eq uity in tm ent ves s |
266 | 61 | 114 | 91 | 32 0 |
122 | 105 | 93 |
| De riva tive s d esi d a ash flo w h edg ing in ate str ent gn s c um s |
31 | 31 | 8 | 8 | ||||
| De riva tive des ign d a s h edg ing in ot ate str ent s n um s |
26 | 26 | 12 | 12 | ||||
| Fin cia l li ilit ies ab an |
||||||||
| Lon m d ebt ter g- |
2, 87 1 |
2, 813 |
2, 600 |
2, 626 |
||||
| Bo nds |
16, 58 8 |
14, 574 |
14, 634 |
15, 20 1 |
||||
| Co rtib le b ond nve s |
48 8 |
9 47 |
48 2 |
49 9 |
||||
| 1 Oth fin ial liab ilit ies er anc |
||||||||
| tio iab ilit ies Put n l op |
2, 175 |
2, 175 |
1, 044 |
1, 044 |
||||
| Ac ed tin din for isit ion t p ent uts tan cru con gen aym s o g ac qu s |
680 | 680 | 52 8 |
52 8 |
||||
| De riva tive s d esi d a ash flo w h edg ing in ate str ent gn s c um s |
18 | 18 | 18 | 18 | ||||
| De riva tive des ign d a s h edg ing in ot ate str ent s n um s |
38 | 38 | 29 | 29 |
1 Fair value information is not provided for financial instruments, if the carrying amount is a reasonable estimate of the fair value due to the relatively short period of maturity of these instruments.
The increase of put option liabilities relates to the acquisition of mAbxience and InterWell Health. These put option liabilities are classified as level 3.
instruments and classification of fair value measurements according to the three-tier fair value hierarchy as well as explanations with regard to existing and expected risks
from financial instruments and hedging can be found in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS.
Explanations regarding the significant methods and assumptions used to estimate the fair values of financial
The following table shows the changes of the fair values of financial instruments classified as level 3 in the first three quarters of 2022:
| € i illio n m ns |
ity i Equ stm ents nve |
Acc d co ntin t rue gen and ing ts o utst pay men for uisi tion acq s |
ion liab iliti Put opt es |
|---|---|---|---|
| of As Ja 1, 202 2 nu ary |
93 | 52 8 |
1, 044 |
| Ad dit ion s |
2 | 180 | 1, 102 |
| Dis als pos |
-- | -27 | -7 |
| Ga in/ los ize d i rof it o r lo s r eco gn n p ss |
-11 | -7 | 0 |
| Ga in/ los ize d i ity s r eco gn n e qu |
-- | -- | -12 9 |
| Cu ef fec nd oth cha ts a rre ncy er nge s |
7 | 6 | 165 |
| As of Se be r 3 0, 202 2 tem p |
91 | 680 | 2, 175 |
The Fresenius Group has a solid financial profile. As of September 30, 2022, the equity ratio was 42.5% and the debt ratio (debt/total assets) was 35.6%. As of September 30, 2022, the leverage ratio (before special items) on the basis of net debt/EBITDA, calculated on the basis of closing rates, was 3.86 (December 31, 2021: 3.55).
The aims of the capital management and further information can be found in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS.
The Fresenius Group is covered by the rating agencies Moody's, Standard&Poor's and Fitch.
The following table shows the company rating of Fresenius SE&Co. KGaA:
| Sep t. 3 0, 2 022 |
Dec . 31 , 20 21 |
|
|---|---|---|
| r's Sta nda rd& Poo |
||
| Co e C red it R ati rat rpo ng |
BB B |
BB B |
| Ou tlo ok |
ble sta |
ble sta |
| 's Mo ody |
||
| Co e C it R ati red rat rpo ng |
Baa 3 |
Baa 3 |
| Ou tlo ok |
ble sta |
ble sta |
| Fit ch |
||
| Co e C red it R ati rat rpo ng |
BB B- |
BB B |
| Ou tlo ok |
ble sta |
ble sta |
In June 2022, dividend entitlements of Fresenius SE&Co. KGaA's shareholders in the amount of €147 million were not serviced in cash, but substituted for new shares from authorized capital (see note 17, Fresenius SE&Co. KGaA shareholders' equity). The cash settlement of the dividend entitlements of Fresenius SE&Co. KGaA's shareholders amounted to €367 million and is shown within net cash used in financing activities.
Fresenius
1st -- 3rd Quarter and 3rd Quarter 2022 Quarterly Financial Report
The consolidated segment reporting tables shown on pages 40 to 41 of this interim report are an integral part of the notes.
The Fresenius Group has identified the business segments Fresenius Medical Care, Fresenius Kabi, Fresenius Helios and Fresenius Vamed, which corresponds to the internal organizational and reporting structures (Management Approach) at September 30, 2022.
The column Corporate is comprised of the holding functions of Fresenius SE&Co. KGaA as well as Fresenius Digital Technology GmbH, which provides services in the field of information technology. Corporate includes intersegment consolidation adjustments as well as all special items (see note 3, Special items).
The business segments were identified in accordance with IFRS 8, Operating Segments, which defines the segment reporting requirements in the annual financial statements and interim reports with regard to the operating business, product and service businesses and regions. Further explanations with regard to the business segments can be found in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS.
Explanations regarding the notes on the business segments can be found in the consolidated financial statements as of December 31, 2021 applying Section 315e HGB in accordance with IFRS.
| € i illio n m ns |
Q1 -- 3/ 202 2 |
Q1 - -3/ 202 1 |
|---|---|---|
| To tal EB IT of ing ort ent rep se gm s |
3, 026 |
3, 120 |
| Sp eci al i tem s |
-37 4 |
-51 |
| Ge al c te ner orp ora exp ens es |
||
| Co e ( EB IT) rat rpo |
-18 | -34 |
| Gr EB IT ou p |
2, 634 |
3, 035 |
| Ne t in ter est |
-37 5 |
-38 4 |
| inc Inc e b efo e t om re om axe s |
2, 259 |
65 2, 1 |
| € i illio n m ns |
Sep t. 3 0, 2 022 |
Dec . 31 , 20 21 |
|---|---|---|
| Sh de bt ort -te rm |
1, 608 |
2, 84 1 |
| Sh de bt f late d p ies ort -te art rm rom re |
11 | 8 |
| Cu rtio f lo m d ebt nt ter rre po n o ng- |
52 8 |
47 3 |
| Cu rtio f le lia bil itie nt rre po n o ase s |
91 1 |
832 |
| Cu rtio f b ond nt rre po n o s |
30 8 |
618 |
| Lon m d ebt les rtio ter ent g- s c urr po n , |
2, 343 |
2, 127 |
| liab ilit ies rtio Lea les ent se s c urr po n , |
6, 130 |
5, 758 |
| Bo nds les rtio ent s c urr po n , |
16, 280 |
14, 016 |
| Co rtib le b ond nve s |
48 8 |
48 2 |
| De bt |
28, 607 |
27, 155 |
| les ash d c ash uiv ale nts s c an eq |
2, 128 |
2, 764 |
| Ne t d ebt |
26, 9 47 |
24, 39 1 |
As of September 30, 2022, Fresenius SE&Co. KGaA had two share-based compensation plans in place: the Fresenius SE&Co. KGaA Long Term Incentive Program 2013 (2013 LTIP) which is based on stock options and phantom stocks and the Long Term Incentive Plan 2018 (LTIP 2018) which is solely based on performance shares. Currently, solely LTIP 2018 can be used to grant performance shares.
Transactions during the first three quarters of 2022 On September 12, 2022, Fresenius SE&Co. KGaA awarded 1,509,617 performance shares under the LTIP 2018, the total fair value at the grant date being €40 million, including 328,818 performance shares or €9 million awarded to the members of the Management Board of Fresenius Management SE. The fair value per performance share at the grant date was €26.30.
During the first three quarters of 2022, no stock options were exercised.
At September 30, 2022, 3,669,714 stock options issued under the 2013 LTIP were outstanding and exercisable. The members of the Fresenius Management SE Management Board held 461,250 stock options. At September 30, 2022, the Management Board members of Fresenius Management SE held 744,095 performance shares and employees of Fresenius SE&Co. KGaA held 3,042,996 performance shares under the LTIP 2018.
On March 1, 2022, 220,311 performance shares with a total fair value of €12 million were allocated under the Management Board Long Term Incentive Plan 2020 to the members of the Management Board and to senior members of Fresenius Medical Care AG&Co. KGaA's managerial staff who serve on Fresenius Medical Care AG&Co. KGaA's Executive Committee (Executive Committee). Of this number, 160,668 performance shares with a total fair value of €8 million relate to members of the Management Board and 59,643 performance shares with a total fair value of €3 million relate to members of the Executive Committee. These amounts will be amortized over the three-year
vesting period. The weighted average fair value per performance share at the allocation date was €52.58.
During the first three quarters of 2022, 409,110 stock options were exercised. Fresenius Medical Care AG&Co. KGaA received cash of €20.4 million upon exercise of these stock options.
October 2022 was characterized worldwide by a regionally varying development of the COVID-19 pandemic with continuing high infection numbers and associated shortage of resources. The further development of the global situation and its impact on Fresenius remain uncertain.
Russia's ongoing war against Ukraine and the associated price increases, especially for energy, raw materials, and transport, will continue to have a direct and indirect
negative impact on the business activities of the Fresenius Group, which cannot be estimated at present.
The development of personnel costs and the disruption of supply chains also remain issues on a global level. Their impact on Fresenius will be continuously analyzed in detail.
Beyond that, there have been no significant changes in the Fresenius Group's operating environment following the end of the first three quarters of 2022. No other events of material importance on the assets and liabilities, financial position, and results of operations of the Group have occurred following the end of the first three quarters of 2022.
For each consolidated stock exchange listed entity, the declaration pursuant to Section 161 of the German Stock Corporation Act (Aktiengesetz) has been issued and made available to shareholders on the website of Fresenius SE&Co. KGaA (www.fresenius.com/corporate-governance), and of Fresenius Medical Care AG&Co. KGaA (www.freseniusmedicalcare.com).
| Re n F Y/2 2 rt o po |
|
|---|---|
| Co nfe cal l, Liv ebc ast ren ce e w |
Feb 22, 20 23 rua ry |
| Re n 1 20 23 rt o st q ter po uar Co nfe cal l, Liv ebc ast ren ce e w |
Ma 9, 202 3 y |
| An l G ral Me eti nua ene ng |
Ma 17, 20 23 y |
| alf Re n 1 st h 202 3 rt o po Co nfe cal l, Liv ebc ast ren ce e w |
Au st 2 202 3 gu , |
| Re - 3 rd 202 3 n 1 rt o st - art po qu er Co nfe cal l, Liv ebc ast ren ce e w |
No ber 2, 202 3 vem |
Subject to change
| Or din sh ary are |
AD R |
|
|---|---|---|
| Sec uri tie s id ific ati 57 8 5 60 ent on no. |
CU SIP |
35 804 M1 05 |
| Tic ker mb ol FR E sy |
Tic ker mb ol sy |
FS NU Y |
| ISI N DE 000 856 04 57 |
ISI N |
US 35 804 M1 053 |
| Blo ber bo l FR E G R om g s ym |
Str uct ure |
Sp d L l 1 AD R ons ore eve |
| Re bo l FR EG .de ute rs s ym |
Rat io |
4 A DR har 1 s e = |
| Ma in t rad ing lo ion Fra nkf / X cat urt etr a |
Tra din latf g p orm |
OT C |
Corporate Headquarters Else-Kröner-Straße 1 Bad Homburg v. d. H. Germany
Postal address Fresenius SE & Co. KGaA 61346 Bad Homburg v. d. H. Germany
Contact for shareholders Investor Relations & Sustainability Telephone: ++ 49 61 72 6 08-24 87 Telefax: ++ 49 61 72 6 08-24 88 E-Mail: [email protected]
Corporate Communications Telephone: ++ 49 61 72 6 08-23 02 Telefax: ++ 49 61 72 6 08-22 94 E-mail: [email protected]
Commercial Register: Bad Homburg v. d. H.; HRB 11852 Chairman of the Supervisory Board: Wolfgang Kirsch
General Partner: Fresenius Management SE Registered Office and Commercial Register: Bad Homburg v.d.H.; HRB 11673 Management Board: Michael Sen (President and CEO), Dr. Sebastian Biedenkopf, Dr. Francesco De Meo, Sara Hennicken, Dr. Carla Kriwet, Dr. Ernst Wastler Chairman of the Supervisory Board: Wolfgang Kirsch
For additional information on the performance indicators used please refer to our website https://www.fresenius.com/alternative-performance-measures.
This Quarterly Financial Report contains forward-looking statements. These statements represent assessments which we have made on the basis of the information available to us at the time. Should the assumptions on which the statements are based on not occur, or if risks should arise – as mentioned in the consolidated financial statements and the management report as of December 31, 2021 applying Section 315e HBG in accordance with IFRS and the SEC filings of Fresenius Medical Care AG & Co. KGaA – the actual results could differ materially from the results currently expected.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.