Biggest changeThe following tables show the reconciliation of average invested capital to total assets, which we believe to be the most directly comparable IFRS Accounting Standards financial measure, and how ROIC is calculated: Reconciliation of average invested capital and ROIC (Non-IFRS Measure, unadjusted) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 2024 2024 2023 Total assets 33,567 32,511 33,896 34,336 33,930 Plus: Cumulative goodwill amortization and impairment loss (1) 504 519 565 519 629 Minus: Cash and cash equivalents (1) (1,185) (1,387) (1,112) (1,192) (1,427) Minus: Deferred tax assets (1) (230) (296) (281) (279) (292) Minus: Accounts payable to unrelated parties (1) (906) (779) (793) (748) (775) Minus: Accounts payable to related parties (55) (73) (100) (110) (123) Minus: Provisions and other current liabilities (2) (2,803) (2,671) (3,062) (3,026) (2,936) Minus: Income tax liabilities (1) (222) (227) (189) (280) (231) Invested capital 28,670 27,597 28,924 29,220 28,775 Average invested capital as of December 31, 2024 28,637 Operating income 1,392 Income tax expense (3) (502) NOPAT 890 Adjustments to average invested capital and ROIC in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 (4) 2024 (4) 2024 (4) 2023 (4) Total assets — (38) (47) (622) (709) Plus: Cumulative goodwill amortization and impairment loss — (2) (2) (50) (84) Minus: Cash and cash equivalents — 3 5 24 35 Minus: Deferred tax assets — 2 2 3 10 Minus: Accounts payable to unrelated parties — 2 2 13 12 Minus: Accounts payable to related parties — — — 1 1 Minus: Provisions and other current liabilities (2) — 8 7 29 39 Minus: Income tax liabilities — — — 1 3 Invested capital — (25) (33) (601) (693) Adjustment to average invested capital as of December 31, 2024 (270) Adjustment to operating income (4) 139 Adjustment to income tax expense (4) (50) Adjustment to NOPAT 89 83 Table of Contents Reconciliation of average invested capital and ROIC (Non-IFRS Measure) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 (4) 2024 (4) 2024 (4) 2023 (4) Total assets 33,567 32,473 33,849 33,714 33,221 Plus: Cumulative goodwill amortization and impairment loss (1) 504 517 563 469 545 Minus: Cash and cash equivalents (1) (1,185) (1,384) (1,107) (1,168) (1,392) Minus: Deferred tax assets (1) (230) (294) (279) (276) (282) Minus: Accounts payable to unrelated parties (1) (906) (777) (791) (735) (763) Minus: Accounts payable to related parties (55) (73) (100) (109) (122) Minus: Provisions and other current liabilities (2) (2,803) (2,663) (3,055) (2,997) (2,897) Minus: Income tax liabilities (1) (222) (227) (189) (279) (228) Invested capital 28,670 27,572 28,891 28,619 28,082 Average invested capital as of December 31, 2024 28,367 Operating income (4) 1,531 Income tax expense (3), (4) (552) NOPAT 979 ROIC in % 3.5 Adjustments to average invested capital and ROIC (excluding Legacy Portfolio Optimization costs) in € M, except where otherwise specified December 31, 2024 2024 Adjustment to operating income 136 Adjustment to income tax expense 80 Adjustment to NOPAT 216 84 Table of Contents Reconciliation of average invested capital and ROIC (Non-IFRS Measure, excluding Legacy Portfolio Optimization costs) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 (4) 2024 (4) 2024 (4) 2023 (4) Total assets 33,567 32,473 33,849 33,714 33,221 Plus: Cumulative goodwill amortization and impairment loss (1) 504 517 563 469 545 Minus: Cash and cash equivalents (1) (1,185) (1,384) (1,107) (1,168) (1,392) Minus: Deferred tax assets (1) (230) (294) (279) (276) (282) Minus: Accounts payable to unrelated parties (1) (906) (777) (791) (735) (763) Minus: Accounts payable to related parties (55) (73) (100) (109) (122) Minus: Provisions and other current liabilities (2) (2,803) (2,663) (3,055) (2,997) (2,897) Minus: Income tax liabilities (1) (222) (227) (189) (279) (228) Invested capital 28,670 27,572 28,891 28,619 28,082 Average invested capital as of December 31, 2024 28,367 Operating income (4) 1,667 Income tax expense (3), (4) (472) NOPAT 1,195 ROIC in % (excluding Legacy Portfolio Optimization costs) 4.2 Reconciliation of average invested capital and ROIC (Non-IFRS Measure, unadjusted) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2023 2023 2023 2023 2023 2022 Total assets 33,930 35,635 34,960 35,501 35,754 Plus: Cumulative goodwill amortization and impairment loss 629 703 644 640 645 Minus: Cash and cash equivalents (1) (1,427) (1,574) (1,363) (1,224) (1,274) Minus: Loans to related parties — — — — (1) Minus: Deferred tax assets (1) (292) (304) (314) (307) (313) Minus: Accounts payable to unrelated parties (1) (775) (762) (721) (822) (813) Minus: Accounts payable to related parties (123) (119) (140) (111) (138) Minus: Provisions and other current liabilities (2) (2,936) (3,235) (3,018) (3,007) (3,008) Minus: Income tax liabilities (231) (263) (230) (215) (171) Invested capital 28,775 30,081 29,818 30,455 30,681 Average invested capital as of December 31, 2023 29,962 Operating income 1,369 Income tax expense (3) (508) NOPAT 861 85 Table of Contents Adjustments to average invested capital and ROIC in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2023 2023 2023 (4) 2023 (4) 2023 (4) 2022 (4) Total assets — (370) (361) (361) (368) Minus: Cash and cash equivalents — 20 20 20 20 Minus: Accounts payable to unrelated parties — 5 5 5 5 Minus: Provisions and other current liabilities (2) — 16 16 16 16 Invested capital — (329) (320) (320) (327) Adjustment to average invested capital as of December 31, 2023 (259) Adjustment to operating income (4) (32) Adjustment to income tax expense (4) 12 Adjustment to NOPAT (20) Reconciliation of average invested capital and ROIC (Non-IFRS Measure) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2023 2023 2023 (4) 2023 (4) 2023 (4) 2022 (4) Total assets 33,930 35,265 34,599 35,140 35,386 Plus: Cumulative goodwill amortization and impairment loss 629 703 644 640 645 Minus: Cash and cash equivalents (1) (1,427) (1,554) (1,343) (1,204) (1,254) Minus: Loans to related parties — — — — (1) Minus: Deferred tax assets (1) (292) (304) (314) (307) (313) Minus: Accounts payable to unrelated parties (1) (775) (757) (716) (817) (808) Minus: Accounts payable to related parties (123) (119) (140) (111) (138) Minus: Provisions and other current liabilities (2) (2,936) (3,219) (3,002) (2,991) (2,992) Minus: Income tax liabilities (231) (263) (230) (215) (171) Invested capital 28,775 29,752 29,498 30,135 30,354 Average invested capital as of December 31, 2023 29,703 Operating income (4) 1,337 Income tax expense (3), (4) (496) NOPAT 841 ROIC in % 2.8 (1) Includes amounts related to assets, and associated liabilities, classified as held for sale (see note 4 of the notes to the consolidated financial statements included in this report).
Biggest changeThe following tables show the reconciliation of average invested capital to total assets, which we believe to be the most directly comparable IFRS Accounting Standards financial measure, and how ROIC is calculated: 69 Table of Contents Reconciliation of average invested capital and ROIC (Non-IFRS Measure, unadjusted) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2025 2025 2025 2025 2025 2024 Total assets 31,002 30,887 31,291 32,735 33,567 Plus: Cumulative goodwill amortization and impairment loss 379 380 465 494 504 Minus: Cash and cash equivalents (1) (1,599) (1,256) (1,720) (1,079) (1,185) Minus: Deferred tax assets (1) (237) (231) (232) (225) (230) Minus: Accounts payable to unrelated parties (1) (738) (726) (687) (771) (906) Minus: Accounts payable to related parties (85) (92) (48) (106) (55) Minus: Provisions and other current liabilities (2) (2,699) (3,235) (2,496) (2,637) (2,803) Minus: Income tax liabilities (1) (248) (256) (247) (238) (222) Invested capital 25,775 25,471 26,326 28,173 28,670 Average invested capital as of December 31, 2025 26,883 Operating income 1,827 Income tax expense (3) (451) NOPAT 1,376 Adjustments to average invested capital and ROIC in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2025 2025 2025 (4) 2025 (4) 2025 (4) 2024 (4) Total assets — — (56) (58) (57) Plus: Cumulative goodwill amortization and impairment loss — — (76) (78) (76) Minus: Cash and cash equivalents — — 4 5 4 Minus: Deferred tax assets — — — — — Minus: Accounts payable to unrelated parties — — 1 1 2 Minus: Accounts payable to related parties — — — — — Minus: Provisions and other current liabilities (2) — — 12 13 12 Minus: Income tax liabilities — — 2 2 2 Invested capital — — (113) (115) (113) Adjustment to average invested capital as of December 31, 2025 (68) Adjustment to operating income (4) (35) Adjustment to income tax expense (4) 9 Adjustment to NOPAT (26) 70 Table of Contents Reconciliation of average invested capital and ROIC (Non-IFRS Measure) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2025 2025 2025 (4) 2025 (4) 2025 (4) 2024 (4) Total assets 31,002 30,887 31,235 32,677 33,510 Plus: Cumulative goodwill amortization and impairment loss 379 380 389 416 428 Minus: Cash and cash equivalents (1) (1,599) (1,256) (1,716) (1,074) (1,181) Minus: Deferred tax assets (1) (237) (231) (232) (225) (230) Minus: Accounts payable to unrelated parties (1) (738) (726) (686) (770) (904) Minus: Accounts payable to related parties (85) (92) (48) (106) (55) Minus: Provisions and other current liabilities (2) (2,699) (3,235) (2,484) (2,624) (2,791) Minus: Income tax liabilities (1) (248) (256) (245) (236) (220) Invested capital 25,775 25,471 26,213 28,058 28,557 Average invested capital as of December 31, 2025 26,815 Operating income (4) 1,792 Income tax expense (3), (4) (442) NOPAT 1,350 ROIC in % 5.0 Reconciliation of average invested capital and ROIC (Non-IFRS Measure, unadjusted) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 2024 2024 2023 Total assets 33,567 32,511 33,896 34,336 33,930 Plus: Cumulative goodwill amortization and impairment loss 504 519 565 519 629 Minus: Cash and cash equivalents (1) (1,185) (1,387) (1,112) (1,192) (1,427) Minus: Deferred tax assets (1) (230) (296) (281) (279) (292) Minus: Accounts payable to unrelated parties (1) (906) (779) (793) (748) (775) Minus: Accounts payable to related parties (55) (73) (100) (110) (123) Minus: Provisions and other current liabilities (2) (2,803) (2,671) (3,062) (3,026) (2,936) Minus: Income tax liabilities (1) (222) (227) (189) (280) (231) Invested capital 28,670 27,597 28,924 29,220 28,775 Average invested capital as of December 31, 2024 28,637 Operating income 1,392 Income tax expense (3) (502) NOPAT 890 71 Table of Contents Adjustments to average invested capital and ROIC in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 (4) 2024 (4) 2024 (4) 2023 (4) Total assets — (38) (47) (622) (709) Plus: Cumulative goodwill amortization and impairment loss — (2) (2) (50) (84) Minus: Cash and cash equivalents — 3 5 24 35 Minus: Deferred tax assets — 2 2 3 10 Minus: Accounts payable to unrelated parties — 2 2 13 12 Minus: Accounts payable to related parties — — — 1 1 Minus: Provisions and other current liabilities (2) — 8 7 29 39 Minus: Income tax liabilities — — — 1 3 Invested capital — (25) (33) (601) (693) Adjustment to average invested capital as of December 31, 2024 (270) Adjustment to operating income (4) 139 Adjustment to income tax expense (4) (50) Adjustment to NOPAT 89 Reconciliation of average invested capital and ROIC (Non-IFRS Measure) in € M, except where otherwise specified December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 (4) 2024 (4) 2024 (4) 2023 (4) Total assets 33,567 32,473 33,849 33,714 33,221 Plus: Cumulative goodwill amortization and impairment loss 504 517 563 469 545 Minus: Cash and cash equivalents (1) (1,185) (1,384) (1,107) (1,168) (1,392) Minus: Deferred tax assets (1) (230) (294) (279) (276) (282) Minus: Accounts payable to unrelated parties (1) (906) (777) (791) (735) (763) Minus: Accounts payable to related parties (55) (73) (100) (109) (122) Minus: Provisions and other current liabilities (2) (2,803) (2,663) (3,055) (2,997) (2,897) Minus: Income tax liabilities (1) (222) (227) (189) (279) (228) Invested capital 28,670 27,572 28,891 28,619 28,082 Average invested capital as of December 31, 2024 28,367 Operating income (4) 1,531 Income tax expense (3), (4) (552) NOPAT 979 ROIC in % 3.5 (1) Includes amounts related to assets, and associated liabilities, classified as held for sale (see note 4 of the notes to the consolidated financial statements included in this report).
Some of the statements contained below, including those concerning future revenue, costs and capital expenditures and possible changes in our industry and competition and financial condition include forward-looking statements.
Some of the statements contained below, including those concerning future revenue, costs, and capital expenditures, and possible changes in our industry, competition, and financial condition include forward-looking statements.
To determine the net leverage ratio, debt and lease liabilities less cash and cash equivalents (net debt) is compared to adjusted EBITDA, which we define as EBITDA adjusted for: ● the effects of acquisitions and divestitures made during the year with a purchase price above a €50 M threshold as defined in our Syndicated Credit Facility (See note 17 of the notes to the consolidated financial statements included in this report), ● non-cash charges, 87 Table of Contents ● impairment loss (including any impairment losses associated with the FME25 Program and Legacy Portfolio Optimization, as defined below), and ● special items, including: i. costs related to our FME25 Program, ii. the impact from the remeasurement of our investment in Humacyte, Inc. and receivables related to a royalty stream that we are entitled to base on sales made by Humacyte, Inc. in the U.S.
To determine the net leverage ratio, debt and lease liabilities less cash and cash equivalents (net debt) is compared to adjusted EBITDA, which we define as EBITDA adjusted for: ● the effects of acquisitions and divestitures made during the year with a purchase price above a €50 M threshold as defined in our Syndicated Credit Facility (See note 17 of the notes to the consolidated financial statements included in this report), ● non-cash charges, 73 Table of Contents ● impairment loss (including any impairment losses associated with the FME25+ Program and Legacy Portfolio Optimization, as defined below), and ● special items, including: i. costs related to our FME25+ Program, ii. the impact from the remeasurement of our investment in Humacyte, Inc. and receivables related to a royalty stream that we are entitled to base on sales made by Humacyte, Inc. in the U.S.
Additionally, we plan accelerated capital expenditures in new production facilities as well as into R&D activities for a more globalized product portfolio. Further information regarding our acquisitions, investments and divestitures, see notes 4 and 5 e) of the notes to the consolidated financial statements included in this report.
Additionally, we plan accelerated capital expenditures in new production facilities as well as into R&D activities for a more globalized product portfolio. Further information regarding our acquisitions, investments and divestitures, see notes 3, 4, and 5 e) of the notes to the consolidated financial statements included in this report.
We believe this information, along with comparable IFRS ® Accounting Standards financial measurements, is useful to our investors as it provides a basis for assessing our performance, payment obligations related to performance-based compensation, our compliance with covenants and enhanced transparency as well as comparability of our results.
We believe this information, along with comparable IFRS Accounting Standards financial measurements, is useful to our investors as it provides a basis for assessing our performance, payment obligations related to performance-based compensation, our compliance with covenants, and enhanced transparency and comparability of our results.
The classification of potential impact and likelihood as well as the localization of the risks within the risk matrix are depicted below: 102 Table of Contents Potential impact Description of impact Classification Likelihood Severe Material negative impact Almost certain > 90% to 100 % Major Significant negative impact Likely > 50% to 90 % Medium Moderate negative impact Possible > 10% to 50 % Low Small negative impact Unlikely 0% to 10 % Likelihood Almost Certain Likely 9, 10, 16 Possible 1, 2, 5, 6, 7, 8, 21 3, 4, 14, 15, 18, 19, 20 12, 17 Unlikely 13 11 Low Medium Major Severe High Risk Medium Risk Low Risk 103 Table of Contents Risk Number Risk factor (or other related disclosure) within the report 1 If we do not comply with the numerous governmental regulations applicable to our business, we could suffer adverse legal consequences, including exclusion from government health care programs or termination of our authority to conduct business, any of which would result in a material decrease in our revenue; this regulatory environment also exposes us to claims and litigation, including “whistleblower” suits. 2 If certain of our investments or value and risk-based care programs with health care organizations and health care providers are found to have violated the law, our business could be adversely affected. 3 If we fail to estimate, price for and manage medical costs in an effective manner, the profitability of our value and risk-based care programs could decline and could materially and adversely affect our results of operations, financial position and cash flows. 4 There are significant risks associated with estimating the amount of health care service revenues that we recognize that could impact the timing of our recognition of revenues or have a significant impact on our operating results and financial condition. 5 Any material disruption in government operations and funding could have a material adverse impact on our business, financial condition and results of operations. 6 A dependency on the payment behavior and decision-making of our business partners can affect the collectability of accounts receivable. 7 Changes in reimbursement, payor mix and/or governmental regulations for health care could materially decrease our revenues and operating profit. 8 We operate in a highly regulated industry such that the potential for legislative reform provides uncertainty and potential threats to our operating models and results. 9 We could be adversely affected if we experience shortages of goods or material price increases from our suppliers, or an inability to access new and improved products and technology. 10 If we are unable to attract and retain skilled medical, technical, engineering or key strategic personnel, or if legislative, union, other labor-related activities or changes or employee absenteeism and turnover result in significant increases in our operating costs or decreases in productivity, we may be unable to manage our growth, continue our technological development or execute our strategy. 11 We operate in many different jurisdictions and we could be adversely affected by violations of the U.S.
The classification of potential impact and likelihood as well as the localization of the risks within the risk matrix are depicted below: Potential impact Description of impact Classification Likelihood Severe Material negative impact Almost certain > 90% to 100 % Major Significant negative impact Likely > 50% to 90 % Medium Moderate negative impact Possible > 10% to 50 % Low Small negative impact Unlikely 0% to 10 % Likelihood Almost Certain Likely 9, 10, 16 Possible 1, 2, 7, 8, 13 3, 4, 5, 6, 12, 14, 15, 18, 20 17, 19 Unlikely 11 Low Medium Major Severe High Risk Medium Risk Low Risk 95 Table of Contents Risk Number Risk factor (or other related disclosure) within the report 1 If we do not comply with the numerous governmental regulations applicable to our business, we could suffer adverse legal consequences, including exclusion from government healthcare programs or termination of our authority to conduct business, any of which would result in a material decrease in our revenue; this regulatory environment also exposes us to claims and litigation, including “whistleblower” suits. 2 If certain of our investments or value and risk-based care programs with healthcare organizations and healthcare providers are found to have violated the law, our business could be adversely affected. 3 If we fail to estimate, price for and manage medical costs in an effective manner, the profitability of our value and risk-based care programs could decline and could materially and adversely affect our results of operations, financial position and cash flows. 4 There are significant risks associated with estimating the amount of healthcare service revenues that we recognize that could impact the timing of our recognition of revenues or have a significant impact on our operating results and financial condition. 5 Any material disruption in government operations and funding could have a material adverse impact on our business, financial condition, and results of operations. 6 A dependency on the payment behavior and decision-making of our business partners can affect the collectability of accounts receivable and impact our operating results. 7 Changes in reimbursement, payor mix and/or governmental regulations for healthcare could materially decrease our revenues and operating profit. 8 We operate in a highly regulated industry such that the potential for legislative reform provides uncertainty and potential threats to our operating models and results. 9 We could be adversely affected if we experience shortages of goods or material price increases from our suppliers, or an inability to access new and improved products and technology. 10 If we are unable to attract and retain skilled medical, technical, engineering or key strategic personnel, or if legislative, union, other labor-related activities or changes or employee absenteeism and turnover result in significant increases in our operating costs or decreases in productivity, we may be unable to manage our growth, continue our technological development or execute our strategy. 11 We operate in many different jurisdictions and we could be adversely affected by violations of the U.S.
For the purposes of management compensation, these metrics are also benchmarked at the underlying exchange rates used in the calculation of our incentive compensation targets. 81 Table of Contents We believe that the measures at Constant Currency are useful to investors, lenders and other creditors because such information enables them to gauge the impact of currency fluctuations on our revenue, operating income, net income attributable to shareholders of FME AG and other items from period to period.
For the purposes of management compensation, these metrics are also benchmarked at the underlying exchange rates used in the calculation of our incentive compensation targets. 68 Table of Contents We believe that the measures at Constant Currency are useful to investors, lenders, and other creditors because such information enables them to gauge the impact of currency fluctuations on our revenue, operating income, net income attributable to shareholders of FME AG, and other items from period to period.
We believe operating income margin shows the profitability of each of our operating segments and our company on a consolidated basis. 86 Table of Contents Net income and net income growth As net income represents the profitability of our business after all costs including operating costs, interest income and expense, taxes and the impacts of noncontrolling interests in our subsidiaries, this metric shows our profit for the period after taking into account all aspects of our business.
We believe operating income margin shows the profitability of each of our operating segments and our company on a consolidated basis. 72 Table of Contents Net income and net income growth As net income represents the profitability of our business after all costs including operating costs, interest income and expense, taxes, and the impacts of noncontrolling interests in our subsidiaries, this metric shows our profit for the period after taking into account all aspects of our business.
Financial position,” Item 11, “Quantitative and qualitative disclosures about market risk – Market risk” and note 26 of the notes to the consolidated financial statements included in this report. 15 Legal and regulatory matters (see note 25 of the notes to the consolidated financial statements included in this report). 16 Diverging views of fiscal authorities or changes in tax legislation could require us to make additional tax payments. 17 As a company with operations spanning around 150 countries, we face specific risks from our global operations. 18 We are subject to risks associated with unpredictable events, such as public health crises and epidemics/pandemics or other significant events beyond our control. 19 Global economic conditions as well as disruptions in financial markets could have an adverse effect on our businesses. 20 If we are unable to meet applicable legal requirements and/or market expectations with respect to sustainability, both our business and our reputation could suffer.
Financial position,” Item 11, “Quantitative and qualitative disclosures about market risk – Market risk” and note 26 of the notes to the consolidated financial statements included in this report. 15 Legal and regulatory matters (see note 25 of the notes to the consolidated financial statements included in this report). 16 Diverging views of fiscal authorities or changes in tax legislation could require us to make additional tax payments. 17 As a company with operations spanning more than 140 countries, we face specific risks from our global operations. 18 We are subject to risks associated with unpredictable events, such as public health crises and epidemics/pandemics or other significant events beyond our control. 19 Global economic conditions as well as disruptions in financial markets could have an adverse effect on our businesses. 20 If we are unable to meet applicable legal requirements and/or market expectations with respect to sustainability, both our business and our reputation could suffer.
The decrease in net cash provided by operating activities in percent of revenue as compared to the year ended 2023 was driven by a negative impact from the phasing of dividend payments received from equity method investments and the absence, in 2024, of the Tricare Settlement, partially offset by a favorable effect from certain working capital items (mainly accounts receivable from related parties and inventories).
The decrease in net cash provided by operating activities in percent of revenue for the year ended December 31, 2024 as compared to the year ended December 31, 2023 was driven by a negative impact from the phasing of dividend payments received from equity method investments and the absence, in 2024, of the Tricare Settlement, partially offset by a favorable effect from certain working capital items (mainly accounts receivable from related parties and inventories).
(Humacyte Remeasurements), iii. certain costs associated with the Conversion, primarily related to the requisite relabeling of our products, transaction costs (such as costs for external advisors and conducting an extraordinary general meeting) and costs related to the establishment of dedicated administrative functions required to manage certain services which have historically been administered at the Fresenius SE group level and paid by the Company through corporate charges (Legal Form Conversion Costs), and iv. impacts from strategic divestitures identified during our Legacy Portfolio Optimization review.
(Humacyte Remeasurements), iii. certain costs associated with the Conversion, primarily related to the requisite relabeling of our products, transaction costs (such as costs for external advisors and conducting an extraordinary general meeting) and costs related to the establishment of dedicated administrative functions required to manage certain services which have historically been administered at the Fresenius SE group level and paid by the Company through corporate charges (Legal Form Conversion Costs), and iv. costs incurred in relation to strategic divestitures identified during our Legacy Portfolio Optimization review.
Additionally, daily revenues in the amount of €(0.6) M and €(0.4) M for the twelve months ended December 31, 2024 and December 31, 2023, respectively, are adjusted in relation to amounts related to acquisitions and divestitures made within the reporting period with a purchase price above a €50 M threshold, to increase consistency with the respective adjustments in the determination of adjusted EBITDA (See “— I.
Additionally, daily revenues in the amount of €(0.1) M and €(0.6) M for the twelve months ended December 31, 2025 and December 31, 2024, respectively, are adjusted in relation to amounts related to acquisitions and divestitures made within the reporting period with a purchase price above a €50 M threshold, to increase consistency with the respective adjustments in the determination of adjusted EBITDA (See “— I.
We also develop, manufacture and distribute a wide variety of health care products. Our health care products include hemodialysis machines, peritoneal dialysis cyclers, dialyzers, peritoneal dialysis solutions, hemodialysis concentrates, solutions and granulates, bloodlines, renal pharmaceuticals, systems for water treatment, as well as acute cardiopulmonary and apheresis products.
We also develop, manufacture, and distribute a wide variety of healthcare products. Our healthcare products include hemodialysis machines, peritoneal dialysis cyclers, dialyzers, peritoneal dialysis solutions, hemodialysis concentrates, solutions and granulates, bloodlines, renal pharmaceuticals, systems for water treatment, as well as acute cardiopulmonary and apheresis products.
The following chart summarizes our significant long-term financing instruments as well as their maturity structure at December 31, 2024: 100 Table of Contents For a description of our short-term debt, long-term sources of liquidity and contractual cash flows (including interest) resulting from recognized financial liabilities and derivative financial instruments recorded in the consolidated balance sheets, see notes 16, 17 and 26 of the notes to the consolidated financial statements included in this report.
The following chart summarizes our significant long-term financing instruments as well as their maturity structure at December 31, 2025: For a description of our short-term debt, long-term sources of liquidity, and contractual cash flows (including interest) resulting from recognized financial liabilities and derivative financial instruments recorded in the consolidated balance sheets, see notes 16, 17, and 26 of the notes to the consolidated financial statements included in this report.
The decrease in research and development expense for the year ended December 31, 2024 as compared to the prior year comparable period was largely driven by lower personnel costs for R&D projects, higher capitalization of development costs and lower costs related to activities in the field of regenerative medicine, partially offset by increased R&D activity.
The decrease in research and development expense for the year ended December 31, 2024 as compared to the year ended December 31, 2023 was largely driven by lower personnel costs for R&D projects, higher capitalization of development costs, and lower costs related to activities in the field of regenerative medicine, partially offset by increased R&D activity.
Goodwill, included in the item “Invested capital,” has a significant impact on the calculation of ROIC. The weighted average cost of capital (WACC), including weighted risk premiums for country risks, was 6.3%. See “— I. Performance management system — Return on invested capital (ROIC) (Non-IFRS Measure)” above.
Goodwill, included in the item “Invested capital,” has a significant impact on the calculation of ROIC. The weighted average cost of capital (WACC), including weighted risk premiums for country risks, was 7.0%. See “— I. Performance management system — Return on invested capital (ROIC) (Non-IFRS Measure)” above.
As of December 31, 2024, our available borrowing capacity under unutilized credit facilities amounted to approximately €3.5 billion, including €2.0 billion under the Syndicated Credit Facility, which we maintain as a backup for general corporate purposes (see note 17 of the notes to the consolidated financial statements included in this report).
As of December 31, 2025, our available borrowing capacity under unutilized credit facilities amounted to approximately €3.3 BN, including €2.0 BN under the Syndicated Credit Facility, which we maintain as a backup for general corporate purposes (see note 17 of the notes to the consolidated financial statements included in this report).
For information regarding litigation exposure as well as ongoing and future tax audits, see note 25 of the notes to the consolidated financial statements included in this report. Net cash provided by (used in) investing activities Net cash used in investing activities in 2024 and 2023 was €85 M and €544 M, respectively.
For information regarding litigation exposure as well as ongoing and future tax audits, see note 25 of the notes to the consolidated financial statements included in this report. 91 Table of Contents Net cash provided by (used in) investing activities Net cash used in investing activities in 2025, 2024, and 2023 was €723 M, €85 M, and €544 M, respectively.
The following table summarizes our available sources of liquidity at December 31, 2024: Available sources of liquidity in € M Expiration per period of Less than 1 Total year 1-3 years 3-5 years Over 5 years Syndicated Credit Facility 2,000 — — 2,000 — Other unused lines of credit 1,508 938 570 — — 3,508 938 570 2,000 — An additional source of liquidity is our commercial paper program, under which up to €1,500 M of short-term notes can be issued on a flexible and continuous basis.
The following table summarizes our available sources of liquidity at December 31, 2025: Available sources of liquidity in € M Expiration per period of Less than 1 Total year 1-3 years 3-5 years Over 5 years Syndicated Credit Facility 2,000 — 2,000 — — Other unused lines of credit 1,307 997 310 — — 3,307 997 2,310 — — An additional source of liquidity is our commercial paper program, under which up to €1,500 M of short-term notes can be issued on a flexible and continuous basis.
In order to ensure comparability of line items included in the consolidated balance sheets and consolidated statements of income, trade accounts and other receivables from unrelated parties (including receivables related to assets held for sale) and contract liabilities as of December 31, 2024 are adjusted for a decrease in the amount of €78.5 M and an increase in the amount of €1.5 M, respectively (December 31, 2023: an increase of €65.2 M and €2.0 M, respectively), which represents the impact on these line items from foreign currency translation.
In order to ensure comparability of line items included in the consolidated balance sheets and consolidated statements of income, trade accounts and other receivables from unrelated parties (including receivables related to assets held for sale) and contract liabilities as of December 31, 2025 are adjusted for an increase in the amount of €101.3 M and €3.7 M, respectively (December 31, 2024: a decrease of €78.5 M and an increase of €1.5 M, respectively), which represents the impact on these line items from foreign currency translation.
Consolidated Revenue decreased as compared to the year ended December 31, 2023 primarily driven by the effect of closed or sold operations (primarily related to Legacy Portfolio Optimization), the absence, in 2024, of a settlement agreement in 2023 related to a previous complaint we filed against the U.S. government in 2019 which sought to recover amounts owed to us under the Tricare program (Tricare Settlement) and a negative impact from foreign currency translation, partially offset by an increase in organic growth in both Care Delivery and Care Enablement. 92 Table of Contents Care Delivery The decrease in Care Delivery revenue as compared to the year ended December 31, 2023 was driven by the effect of closed or sold operations (primarily related to Legacy Portfolio Optimization) and the absence, in 2024, of the Tricare Settlement, partially offset by an increase in organic growth.
Consolidated Revenue decreased as compared to the year ended December 31, 2023, primarily driven by the effect of closed or sold operations (primarily related to Legacy Portfolio Optimization), the absence, in 2024, of a settlement agreement in 2023 related to a previous complaint we filed against the U.S. government in 2019 which sought to recover amounts owed to us under the Tricare program (Tricare Settlement) and a negative impact from foreign currency translation, partially offset by an increase in organic growth in both all segments.
Operating income is also benchmarked based on movement at Constant Exchange Rates (Non-IFRS Measure). 82 Table of Contents Secondary financial performance indicators Return on invested capital (ROIC) (Non-IFRS Measure) ROIC is the ratio of operating income, for the last twelve months, after tax (net operating profit after tax or NOPAT) to the average invested capital of the last five quarter closing dates, including adjustments for acquisitions and divestitures made during the last twelve months with a purchase price above a €50 M threshold, consistent with the respective adjustments made in the determination of adjusted EBITDA (earnings before interest, taxes, depreciation and amortization) below (see “Net leverage ratio (Non-IFRS Measure)”).
Secondary financial performance indicators Return on invested capital (ROIC) (Non-IFRS Measure) ROIC is the ratio of operating income, for the last twelve months, after tax (net operating profit after tax or NOPAT) to the average invested capital of the last five quarter closing dates, including adjustments for acquisitions and divestitures made during the last twelve months with a purchase price above a €50 M threshold, consistent with the respective adjustments made in the determination of adjusted EBITDA (earnings before interest, taxes, depreciation, and amortization) below (see “Net leverage ratio (Non-IFRS Measure)”).
On May 22, 2024, we paid a dividend with respect to 2023 of €1.19 per share (€1.12 per share for 2022 paid in 2023). The total dividend payments in 2024 and 2023 were €349 M and €329 M, respectively.
On May 27, 2025, we paid a dividend with respect to 2024 of €1.44 per share (€1.19 per share for 2023 paid in 2024 and €1.12 per share for 2022 paid in 2023). The total dividend payments in 2025, 2024, and 2023 were €423 M, €349 M and €329 M, respectively.
In 2023, cash was mainly used in the repayment of lease liabilities (including lease liabilities from related parties), the repayment of long-term debt (including the repayment at maturity of bonds in an aggregate principal amount of €650 M), the payment of dividends, distributions to noncontrolling interests and the repayment of short-term debt (including borrowings under our commercial paper program and short-term debt from related parties), partially offset by proceeds from long-term debt and short-term debt (including borrowings under our commercial paper program and short-term debt from related parties).
In 2024, cash was mainly used in the repayment of debt (including short and long-term debt, the accounts receivable securitization program as well as lease liabilities), payment of dividends and distributions to noncontrolling interests. 92 Table of Contents In 2023, cash was mainly used in the repayment of lease liabilities (including lease liabilities from related parties), the repayment of long-term debt (including the repayment at maturity of bonds in an aggregate principal amount of €650 M), the payment of dividends, distributions to noncontrolling interests and the repayment of short-term debt (including borrowings under our commercial paper program and short-term debt from related parties), partially offset by proceeds from long-term debt and short-term debt (including borrowings under our commercial paper program and short-term debt from related parties).
For the year ended December 31, 2024, approximately 78% of our revenue was generated by providing health care services, a major portion of which is reimbursed by either public health care organizations or private insurers. In 2024, approximately 18% of our consolidated revenue was attributable to reimbursements from U.S. federal health care benefit programs such as Medicare and Medicaid.
For the year ended December 31, 2025, approximately 78% of our revenue was generated by providing healthcare services (including insurance services), a major portion of which is reimbursed by either public healthcare organizations or private insurers. In 2025, approximately 16% of our consolidated revenue was attributable to reimbursements from U.S. federal healthcare benefit programs such as Medicare and Medicaid.
We require this capital primarily to finance working capital needs, fund the FME25 Program and acquisitions, operate clinics, develop free-standing renal dialysis clinics and other health care facilities, purchase equipment for existing or new renal dialysis clinics and production sites, repay debt and pay dividends (see “Net cash provided by (used in) investing activities” and “Net cash provided by (used in) financing activities” below) and to satisfy put option obligations to holders of minority interests in our majority-owned subsidiaries.
We require this capital primarily to finance working capital needs, fund the FME25+ Program and acquisitions, operate clinics, develop free-standing renal dialysis clinics and other healthcare facilities, purchase equipment for existing or new renal dialysis clinics and production sites, repay debt, pay dividends, repurchase shares (see “Net cash provided by (used in) investing activities” and “Net cash provided by (used in) financing activities” below), and to satisfy put option obligations to holders of minority interests in our majority-owned subsidiaries (see note 26 of the notes to the consolidated financial statements included in this report).
As of December 31, 2024, we did not utilize the commercial paper program. As of December 31, 2023, we utilized €400 M of the commercial paper program. At December 31, 2024, we had short-term debt from unrelated parties (excluding the current portion of long-term debt) in the total amount of €2 M.
As of December 31, 2025 and 2024, we did not utilize the commercial paper program. At December 31, 2025, we had short-term debt from unrelated parties (excluding the current portion of long-term debt) in the total amount of €17 M.
Dialysis patient growth results from factors such as the aging population and increased life expectancies; shortage of donor organs for kidney transplants; increasing incidence of kidney disease and better treatment of and survival of patients with diabetes, hypertension and other illnesses, which frequently lead to the onset of CKD; improvements in treatment quality, new pharmaceuticals and product technologies, which prolong patient life; and improving standards of living in developing countries, which make life-saving dialysis treatment available.
Dialysis patient growth results from factors such as: ● aging populations and increased life expectancies; ● shortage of donor organs for kidney transplants; ● increasing incidence of kidney disease; ● better treatment and survival of patients with diabetes, hypertension, and other illnesses, which frequently lead to the onset of CKD; ● improvements in treatment quality, new pharmaceuticals, and product technologies, which prolong patient life; and ● improving standards of living in developing countries, which make life-saving dialysis treatment available. 75 Table of Contents We are also engaged in different areas of healthcare product therapy research.
Performance management system — Net cash provided by (used in) operating activities in % of revenue” and “ — Free cash flow in % of revenue (Non-IFRS Measure)” above. 97 Table of Contents The following table shows the cash flow performance indicators for the years ended December 31, 2024, and 2023 and reconciles free cash flow and free cash flow in percent of revenue to Net cash provided by (used in) operating activities and Net cash provided by (used in) operating activities in percent of revenue, respectively: Cash flow measures in € M, except where otherwise specified 2024 2023 Revenue 19,336 19,454 Net cash provided by (used in) operating activities 2,386 2,629 Capital expenditures (699) (685) Proceeds from sale of property, plant and equipment 14 16 Capital expenditures, net (685) (669) Free cash flow 1,701 1,960 Net cash provided by (used in) operating activities in % of revenue 12.3 13.5 Free cash flow in % of revenue 8.8 10.1 Net cash provided by (used in) operating activities Net cash provided by (used in) operating activities is impacted by the profitability of our business, the development of our working capital, principally inventories, receivables and cash outflows that occur due to a number of specific items as discussed below.
The following table shows the cash flow performance indicators for the years ended December 31, 2025, 2024, and 2023 and reconciles free cash flow to Net cash provided by (used in) operating activities, the most directly comparable IFRS Accounting Standards measure, and free cash flow in percent of revenue to Net cash provided by (used in) operating activities in percent of revenue: Cash flow measures in € M, except where otherwise specified 2025 2024 2023 Revenue 19,628 19,336 19,454 Net cash provided by (used in) operating activities 2,681 2,386 2,629 Capital expenditures (915) (699) (685) Proceeds from sale of property, plant and equipment 16 14 16 Capital expenditures, net (899) (685) (669) Free cash flow 1,782 1,701 1,960 Net cash provided by (used in) operating activities in % of revenue 13.7 12.3 13.5 Free cash flow in % of revenue 9.1 8.8 10.1 Net cash provided by (used in) operating activities Net cash provided by (used in) operating activities is impacted by the profitability of our business, the development of our working capital, principally inventories and receivables, and cash outflows that occur due to a number of specific items as discussed below.
Net interest expense remained relatively stable at €335 M from €336 M as a favorable impact from refinancing activities and favorable effects from foreign currency swaps were mostly offset by higher net interest expense on taxes related to a settlement, lower interest associated with receivables related to a royalty stream that we are entitled to base on sales made by Humacyte, Inc. in the U.S., a negative impact from the Third-party Cyber Incident and unfavorable foreign currency translation effects.
Net interest expense remained relatively stable at €335 M from €336 M as a favorable impact from refinancing activities and favorable effects from foreign currency swaps were mostly offset by higher net interest expense on taxes related to a settlement, lower interest associated with receivables related to a royalty stream that we are entitled to base on sales made by Humacyte, Inc. in the U.S., a negative impact from the cyber attack on one of our third party service providers leading to a shutdown of its financial clearinghouse service systems resulting in a delay in claims processing (the Third-party Cyber Incident), and unfavorable foreign currency translation effects.
The following table shows the reconciliation of net debt and adjusted EBITDA and the calculation of the net leverage ratio as of December 31, 2024 and 2023. Reconciliation of adjusted EBITDA and net leverage ratio to the most directly comparable IFRS Accounting Standards financial measure in € M, except for net leverage ratio December 31, December 31, 2024 2023 Debt and lease liabilities (1) 10,988 12,187 Minus: Cash and cash equivalents (2) (1,185) (1,427) Net debt 9,803 10,760 Net income 741 732 Income tax expense 316 301 Interest income (72) (88) Interest expense 407 424 Depreciation and amortization 1,536 1,613 Adjustments (3) 450 409 Adjusted EBITDA 3,378 3,391 Net leverage ratio 2.9 3.2 (1) Debt includes the following balance sheet line items: short-term debt, current portion of long-term debt and long-term debt, less current portion as well as debt and lease liabilities included within liabilities directly associated with assets held for sale.
The following table shows the reconciliation of net debt and adjusted EBITDA and the calculation of the net leverage ratio as of December 31, 2025 and 2024. 88 Table of Contents Reconciliation of adjusted EBITDA and net leverage ratio to the most directly comparable IFRS Accounting Standards financial measure in € M, except for net leverage ratio December 31, December 31, 2025 2024 Debt and lease liabilities (1) 10,795 10,988 Minus: Cash and cash equivalents (2) (1,599) (1,185) Net debt 9,196 9,803 Net income 1,191 741 Income tax expense 321 316 Interest income (70) (72) Interest expense 385 407 Depreciation and amortization 1,463 1,536 Adjustments (3) 447 450 Adjusted EBITDA 3,737 3,378 Net leverage ratio 2.5 2.9 (1) Debt includes the following balance sheet line items: short-term debt, current portion of long-term debt, long-term debt, less current portion, and debt and lease liabilities included within liabilities directly associated with assets held for sale.
The €2 billion Syndicated Credit Facility serves as a backup facility and was undrawn at December 31, 2024. 95 Table of Contents The following chart summarizes our main financing debt mix as of December 31, 2024: In our long-term capital management, we focus primarily on the net leverage ratio, a Non-IFRS measure, see “I.
The €2 BN Syndicated Credit Facility serves as a backup facility and was undrawn at December 31, 2025. 87 Table of Contents The following chart summarizes our main financing debt mix as of December 31, 2025: In our long-term capital management, we focus primarily on the net leverage ratio, a Non-IFRS measure, and manage against our self-imposed target of 2.5x - 3.0x (see “I.
We are also engaged in different areas of health care product therapy research. As a global company delivering health care services and products, we face the challenge of addressing the needs of a wide variety of stakeholders, such as patients, customers, payors, regulators and legislators in many different economic environments and health care systems.
As a global company delivering healthcare services and products, we face the challenge of addressing the needs of a wide variety of stakeholders, such as patients, customers, payors, regulators, and legislators in many different economic environments and healthcare systems.
In China, pricing was negatively impacted by volume-based procurement. Operating income (loss) in € M Change in % Currency translation Constant 2024 2023 As reported effects Currency (1) Operating income (loss) 1,392 1,369 2 (1) 3 Care Delivery segment 1,190 1,516 (22) (1) (21) Care Enablement segment 267 (67) n.a. n.a.
In China, pricing was negatively impacted by volume-based procurement. Operating income (loss) in € M Change in % Currency translation Constant 2024 2023 As reported effects Currency (1) Operating income (loss) 1,392 1,369 2 (1) 3 Care Delivery segment 1,218 1,612 (24) 0 (24) Value-Based Care segment (28) (96) (71) 0 (71) Care Enablement segment 267 (67) n.a. n.a.
As a significant portion of our operations are derived from our businesses in the U.S., the development of the euro against the U.S. dollar can have a material impact on our results of operations, financial position and net assets and the impacts of foreign currency transaction and translation effects are included in the discussion of our key and secondary performance indicators below. 91 Table of Contents Year ended December 31, 2024 compared to year ended December 31, 2023 Results of operations in € M Change in % Currency translation Constant 2024 2023 As reported effects Currency (1) Revenue 19,336 19,454 (1) (1) 0 Costs of revenue (14,579) (14,529) 0 1 1 Selling, general and administrative costs (3,143) (3,196) (2) 1 (1) Research and development (183) (232) (21) 0 (21) Income from equity method investees 135 122 11 0 11 Other operating income 760 515 48 0 48 Other operating expense (934) (765) 22 1 23 Operating income 1,392 1,369 2 (1) 3 Operating income margin 7.2 7.0 Interest income 72 88 (19) (1) (18) Interest expense (407) (424) (4) 0 (4) Income tax expense (316) (301) 5 1 6 Net income 741 732 1 (1) 2 Net income attributable to noncontrolling interests (203) (233) (13) 0 (13) Net income attributable to shareholders of FME AG 538 499 8 (1) 9 Basic and diluted earnings per share in € 1.83 1.70 8 (1) 9 (1) For further information on Constant Exchange Rates, see “I.
As a significant portion of our operations are derived from our businesses in the U.S., the development of the euro against the U.S. dollar can have a material impact on our results of operations, financial position and net assets and the impacts of foreign currency transaction and translation effects are included in the discussion of our key and secondary performance indicators below. 78 Table of Contents Year ended December 31, 2025 compared to year ended December 31, 2024 Results of operations in € M Change in % Currency translation Constant 2025 2024 As reported effects Currency (1) Revenue 19,628 19,336 2 (3) 5 Costs of revenue (14,599) (14,579) 0 4 4 Selling, general and administrative costs (3,033) (3,143) (4) 4 0 Research and development (158) (183) (14) 1 (13) Income from equity method investees 181 135 34 1 35 Other operating income 528 760 (31) (2) (29) Other operating expense (720) (934) (23) 2 (21) Operating income 1,827 1,392 31 (5) 36 Operating income margin 9.3 7.2 Interest income 70 72 (3) (5) 2 Interest expense (385) (407) (6) 4 (2) Income tax expense (321) (316) 2 2 4 Net income 1,191 741 61 (5) 66 Net income attributable to noncontrolling interests (213) (203) 5 4 9 Net income attributable to shareholders of FME AG 978 538 82 (6) 88 Basic and diluted earnings per share in € 3.36 1.83 83 (6) 89 (1) For further information on Constant Exchange Rates, see “I.
For further information, see note 29 of the notes to the consolidated financial statements included in this report. Revenue in € M, except dialysis treatment, patient and clinic data Change in % Currency Same Market translation Constant Organic Treatment 2024 2023 As reported effects Currency (1) growth Growth (2) Revenue 19,336 19,454 (1) (1) 0 4 Care Delivery segment 15,275 15,578 (2) 0 (2) 4 0.3 Thereof: U.S. 12,798 12,665 1 0 1 4 (0.1) Thereof: International 2,477 2,913 (15) (2) (13) 4 1.4 Care Enablement segment 5,557 5,345 4 (1) 5 5 Inter-segment eliminations (1,496) (1,469) 2 0 2 Dialysis treatments 47,617,071 51,654,540 (8) Patients 299,352 332,548 (10) Clinics 3,675 3,925 (6) (1) For further information on Constant Exchange Rates, see “I.
For further information, see note 1 and note 29 of the notes to the consolidated financial statements included in this report. Revenue in € M, except dialysis treatment, patient and clinic data Change in % Same Currency Market translation Constant Organic Treatment 2024 2023 As reported effects Currency (1) growth Growth (2) Revenue 19,336 19,454 (1) (1) 0 4 Care Delivery segment 14,003 14,749 (5) 0 (5) 1 0.3 Thereof: U.S. 11,526 11,836 (3) 0 (3) 0 (0.1) Thereof: International 2,477 2,913 (15) (2) (13) 4 1.4 Value-Based Care segment 1,752 1,277 37 0 37 37 Care Enablement segment 5,557 5,345 4 (1) 5 5 Inter-segment eliminations (1,976) (1,918) 3 0 3 Thereof: Care Delivery (3) (480) (448) 7 0 7 Thereof: Care Enablement (3) (1,496) (1,469) 2 0 2 Dialysis treatments 47,617,071 51,654,540 (8) Patients 299,352 332,548 (10) Clinics 3,675 3,925 (6) Member Months 1,534,053 1,330,582 15 Membership 131,750 122,242 8 (1) For further information on Constant Exchange Rates, see “I.
The following table shows a breakdown of our investing activities for 2024 and 2023: Cash flows relating to investing activities in € M Acquisitions, investments, Capital expenditures, net, purchases of intangible Proceeds from divestitures including capitalized assets and investments in and the sale of debt development costs debt securities securities 2024 2023 2024 2023 2024 2023 Care Delivery 353 330 37 55 658 195 Care Enablement 332 339 68 82 47 67 Total 685 669 105 137 705 262 The majority of our capital expenditures was used for maintaining existing clinics and centers, capitalization of machines provided to our customers, capitalization of certain development costs, expansion of production capacity and equipping new clinics and centers.
The following table shows a breakdown of our investing activities for 2025, 2024, and 2023: Cash flows relating to investing activities in € M Acquisitions, investments, Capital expenditures, net, including purchases of intangible assets and Proceeds from divestitures and the capitalized development costs investments in debt securities sale of debt securities 2025 2024 2023 2025 2024 2023 2025 2024 2023 Care Delivery 321 352 329 49 35 55 226 658 194 Value-Based Care 1 1 1 0 2 — 0 — 1 Care Enablement 577 332 339 60 68 82 59 47 67 Total 899 685 669 109 105 137 285 705 262 The majority of our capital expenditures was used for the expansion of production capacity (including the purchase of previously leased facilities), capitalization of certain development costs, capitalization of machines provided to our customers, maintaining existing clinics and centers, and equipping new clinics and centers.
The dividend payment in May 2025, anticipated capital expenditures and, to a lesser extent, exercises of put options as well as further acquisition payments are expected to be covered by our cash flow, including the use of existing credit facilities and, if required, additional debt financing.
The dividend payment in May 2026, anticipated capital expenditures as well as further acquisition payments are expected to be covered by our cash flow, including the use of existing credit facilities and, if required, additional debt financing. We have sufficient flexibility to meet our financing needs in 2026. V.
For the year ended December 31, 2024, approximately 18% of our consolidated revenue was attributable to U.S. federally-funded health care benefit programs, such as Medicare and Medicaid reimbursement, under which reimbursement rates are set by CMS. Legislative changes could affect reimbursement rates for a significant portion of the services we provide.
Significant U.S. reimbursement, legislative matters, and other Medicare payment arrangements A significant portion of healthcare services we provide is paid for by governmental institutions. For the year ended December 31, 2025, approximately 16% of our consolidated revenue was attributable to U.S. federally-funded healthcare benefit programs, such as Medicare and Medicaid, under which reimbursement rates are set by CMS.
Company structure For a description of our structure, especially as it relates to our operating segments, see “Certain defined terms,” above, as well as note 29 of the notes to the consolidated financial statements included in this report. Significant U.S. reimbursement matters The majority of health care services we provide are paid for by governmental institutions.
Company structure For a description of our structure, especially as it relates to our operating segments, see “Certain defined terms,” above, as well as note 29 of the notes to the consolidated financial statements included in this report.
Care Enablement For the year ended December 31, 2024, Care Enablement recorded operating income as compared to an operating loss for the year ended December 31, 2023, primarily due to a favorable impact from business growth (driven by positive volume and pricing developments which were partially offset by volume-based procurement in China), a favorable impact from Legacy Portfolio Optimization, net savings from the FME25 Program and a positive impact from the remeasurement of receivables related to a royalty stream that we are entitled to base on sales made by Humacyte, Inc. in the U.S., partially offset by inflationary cost increases and unfavorable foreign currency transaction effects.
Care Enablement For the year ended December 31, 2024, Care Enablement recorded operating income as compared to an operating loss for the year ended December 31, 2023, primarily due to a favorable impact from business growth (driven by positive volume and pricing developments which were partially offset by volume-based procurement in China), a favorable impact from Legacy Portfolio Optimization, net savings from the FME25+ Program, and a positive impact from the remeasurement of receivables related to a royalty stream that we are entitled to base on sales made by Humacyte, Inc. in the U.S., partially offset by inflationary cost increases and unfavorable foreign currency transaction effects. 85 Table of Contents Secondary performance indicators and other contributors to profit and loss Costs of revenue remained relatively stable as compared to the year ended December 31, 2023 as increased value and risk-based care program expenses (contract expansion and membership growth) in Value-Based Care, higher personnel expense in Care Delivery and inflationary cost increases were mostly offset by lower costs associated with business growth in Care Delivery (partially offset by higher costs in Care Enablement), the absence, in 2024, of the results of operations for businesses previously divested under Legacy Portfolio Optimization primarily within Care Delivery, net savings from the FME25+ Program and a positive impact from foreign currency translation.
We could be subject to fines and other financial burdens associated with global environmental, social and governance regulations, laws and activities, and we could alienate our patients, employees, customers, partners, investors and the communities we serve.
We could be subject to fines and other financial burdens associated with global environmental, social and governance regulations, laws and activities, and we could alienate our patients, employees, customers, partners, investors, and the communities we serve. Furthermore, if we do not meet investors’ or certain markets’ ESG standards, the market for our securities could be adversely impacted.
Accounts receivable balances, net of expected credit losses, represented Days Sales Outstanding (DSO) (Non-IFRS Measure) of 63 days at December 31, 2024, a decrease as compared to 67 days at December 31, 2023. 98 Table of Contents DSO by segment is calculated by dividing the respective segment’s trade accounts and other receivables from unrelated parties (including receivables related to assets held for sale) less contract liabilities, converted to euro using the average exchange rate for the period presented by the average daily sales for the last twelve months of that segment, including sales or value-added tax, converted to euro using the average exchange rate for the period.
DSO by segment is calculated by dividing the respective segment’s trade accounts and other receivables from unrelated parties (including receivables related to assets held for sale) less contract liabilities, converted to euro using the average exchange rate for the period presented by the average daily sales for the last twelve months of that segment, including sales or value-added tax, converted to euro using the average exchange rate for the period.