Results of Operations for Segments
Aviation | ||||
€ million |
2022 |
2021 |
Change |
Change in % |
---|---|---|---|---|
|
|
|
|
|
Revenue |
828.1 |
587.5 |
+240.6 |
+41.0 |
Personnel expenses |
325.6 |
284.4 |
+41.2 |
+14.5 |
Cost of materials |
52.1 |
60.1 |
–8.0 |
–13.3 |
EBITDA |
175.4 |
160.2 |
+15.2 |
+9.5 |
Depreciation and amortization |
134.8 |
134.4 |
+0.4 |
+0.3 |
EBIT |
40.6 |
25.8 |
+14.8 |
+57.4 |
Number of employees as of December 31 |
5,624 |
5,220 |
+404 |
+7.7 |
Average number of employees |
5,569 |
5,476 |
+93 |
+1.7 |
Retail & Real Estate | ||||
€ million |
2022 |
2021 |
Change |
Change in % |
---|---|---|---|---|
|
|
|
|
|
Revenue |
446.4 |
319.1 |
+127.3 |
+39.9 |
Personnel expenses |
48.9 |
43.9 |
+5.0 |
+11.4 |
Cost of materials |
146.5 |
107.9 |
+38.6 |
+35.8 |
EBITDA |
342.9 |
250.8 |
+92.1 |
+36.7 |
Depreciation and amortization |
86.6 |
85.2 |
+1.4 |
+1.6 |
EBIT |
256.3 |
165.6 |
+90.7 |
+54.8 |
Number of employees as of December 31 |
573 |
574 |
–1 |
–0.2 |
Average number of employees |
576 |
608 |
–32 |
–5.3 |
Ground Handling | ||||
€ million |
2022 |
2021 |
Change |
Change in % |
---|---|---|---|---|
|
|
|
|
|
Revenue |
550.1 |
386.4 |
+163.7 |
+42.4 |
Personnel expenses |
382.2 |
313.3 |
+68.9 |
+22.0 |
Cost of materials |
88.4 |
33.8 |
+54.6 |
> 100 |
EBITDA |
–73.9 |
–72.2 |
–1.7 |
–2.4 |
Depreciation and amortization |
37.7 |
37.3 |
+0.4 |
+1.1 |
EBIT |
–111.6 |
–109.5 |
–2.1 |
–1.9 |
Number of employees as of December 31 |
7,404 |
6,816 |
+588 |
+8.6 |
Average number of employees |
7,035 |
6,937 |
+98 |
+1.4 |
International Activities & Services | ||||
€ million |
2022 |
2021 |
Change |
Change in % |
---|---|---|---|---|
|
|
|
|
|
Revenue |
1,369.8 |
850.3 |
+519.5 |
+61.1 |
Revenue adjusted for IFRIC 12 |
1,038.7 |
608.6 |
+430.1 |
+70.7 |
Personnel expenses |
280.0 |
242.7 |
+37.3 |
+15.4 |
Cost of materials |
814.6 |
548.8 |
+265.8 |
+48.4 |
Cost of materials adjusted for IFRIC 12 |
483.5 |
307.1 |
+176.4 |
+57.4 |
EBITDA |
585.4 |
418.2 |
+167.2 |
+40.0 |
Depreciation and amortization |
206.2 |
186.4 |
+19.8 |
+10.6 |
EBIT |
379.2 |
231.8 |
+147.4 |
+63.6 |
Number of employees as of December 31 |
5,610 |
5,171 |
+439 |
+8.5 |
Average number of employees |
5,670 |
5,398 |
+272 |
+5.0 |
Development of the key Group companies outside of Frankfurt (IFRS values before consolidation)
Fully consolidated Group companies | |||||||||||||
€ million |
Share in % |
Revenue1) |
EBITDA |
EBIT |
Result | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2022 |
2021 |
Δ % |
2022 |
2021 |
Δ % |
2022 |
2021 |
Δ % |
2022 |
2021 |
Δ % | ||
Fraport USA |
100 |
103.4 |
67.9 |
+52.3 |
49.6 |
57.3 |
–13.4 |
4.8 |
20.7 |
–76.8 |
–1.8 |
8.5 |
– |
Fraport Slovenija |
100 |
33.9 |
21.7 |
+56.2 |
7.6 |
7.7 |
–1.3 |
–2.7 |
–3.0 |
+10.0 |
–2.6 |
–2.6 |
0.0 |
Fortaleza + Porto Alegre2) |
100 |
90.0 |
68.3 |
+31.8 |
60.1 |
40.1 |
+49.9 |
28.8 |
17.6 |
+63.6 |
–3.5 |
–16.5 |
+78.8 |
Lima |
80,01 |
590.1 |
345.2 |
+70.9 |
100.2 |
54.7 |
+83.2 |
83.4 |
39.8 |
> 100 |
37.2 |
11.2 |
> 100 |
Fraport Greece3) |
65 |
443.8 |
255.4 |
+73.8 |
271.7 |
206.4 |
+31.6 |
208.5 |
144.0 |
+44.8 |
69.9 |
24.7 |
> 100 |
Twin Star |
60 |
43.5 |
29.3 |
+48.5 |
19.3 |
15.1 |
+27.8 |
8.6 |
3.8 |
> 100 |
4.2 |
0.9 |
> 100 |
Group companies accounted for using the equity method | |||||||||||||
€ million |
Share in % |
Revenue1) |
EBITDA |
EBIT |
Result | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2022 |
2021 |
Δ % |
2022 |
2021 |
Δ % |
2022 |
2021 |
Δ % |
2022 |
2021 |
Δ % | ||
Antalya |
51/504) |
396.6 |
266.6 |
+48.8 |
323.0 |
202.7 |
+59.3 |
208.3 |
92.1 |
> 100 |
119.6 |
33.4 |
> 100 |
As a result of the recovery in passenger numbers in the 2022 fiscal year, but also due to positive exchange rate effects, revenue at Fraport USA rose to €103.4 million (previous year: €67.9 million). Other operating income, which was positively impacted in the same period the previous year by the waiver of fixed minimum lease payments of €35.2 million, amounted to €3.2 million in the reporting period. Operating expenses increased by €10.6 million to €57.0 million, mainly due to the increased variable concession charges exchange rate effects. Due to the high other operating income in 2021, EBITDA was €49.6 million below the level from the same period in the previous year (previous year: €57.3 million). Depreciation and amortization (+€8.1 million) increased mainly due to unscheduled depreciation in the fiscal year. EBIT amounted to €4.8 million (previous year: €20.7 million). At –€1.8 million, the result remained below that of the same period last year (previous year: €8.5 million).
The increased demand for travel in 2022 was reflected in higher revenue of €33.9 million (+€12.2 million) at the Group company Fraport Slovenija. Other operating income decreased in the 2022 fiscal year due to the absence of compensation for the effects of the coronavirus pandemic, which was included in the same period of the previous year at around €6.6 million. Operating expenses increased by €5.4 million to €26.6 million due to the increased traffic volume. EBITDA decreased to €7.6 million due to lower other operating income (previous year: €7.7 million.) Slightly decreasing depreciation and amortization led to EBIT of –€2.7 million (previous year: –€3.0 million). The result was –€2.6 million (previous year: –€2.6 million).
In fiscal year 2022, the positive traffic development at the Brazilian Group companies Fortaleza and Porto Alegre was reflected in higher revenue of €90.0 million (+€21.7 million). Adjusted for the revenue relating to capacitive capital expenditure based on the application of IFRIC 12, revenue increased by €34.5 million. The growth in revenue also benefited from positive currency effects. Other operating income in 2022 was again positively influenced by compensation for the effects of the coronavirus pandemic in the amount of €18.5 million (previous year: €26.5 million). Cost of materials declined by €6.0 million to €32.9 million. Adjusted for the expenses in connection with the capacitive capital expenditure based on the application of IFRIC 12, the cost of materials increased by €6.9 million to €24.3 million. This was due in particular to currency exchange rate effects. Correspondingly, EBITDA increased to €60.1 million (previous year: €40.1 million). EBIT amounted to €28.8 million (previous year: €17.6 million), and the result was –€3.5 million (previous year: –€16.5 million).
At €590.1 million (+€244.9 million), revenue at the Group company Lima was also positively impacted by the recovery in traffic, as well as from exchange rate effects. Adjusted for the revenue relating to capacitive capital expenditure based on the application of IFRIC 12, revenue was €277.9 million (+€123.0 million). The cost of materials rose by €193.4 million year-on-year to €466.0 million due to the ongoing expansion measures. Adjusted for expenses resulting from the application of IFRIC 12, cost of materials increased by €71.6 million to €153.9 million, primarily due to higher revenue-dependent concession payments. At €100.2 million, EBITDA was higher than in the same period of the previous year (previous year: €54.7 million). EBIT amounted to €83.4 million (+€43.6 million). A more negative financial result, in particular due to higher interest expenses from the compounding of the concession liability, led to a result of €37.2 million (+€26.0 million).
In 2022, Fraport Greece recorded revenue of €443.8 million (+€188.4 million). Adjusted for contract revenue from construction and expansion services relating to the application of IFRIC 12, the revenue increased by €208.0 million to €433.5 million. Other operating income of €23.9 million included compensation for the effects of the coronavirus pandemic for the first half of 2021 (previous year: €92.8 million). Operating expenses increased by €51.0 million to €196.0 million as a result of traffic development and the variable concession fee. Adjusted for expenses resulting from the application of IFRIC 12, operating expenses increased by €70.6 million to €185.7 million. This led to EBITDA of €271.7 million (+€65.3 million) and EBIT of €208.5 million (+€64.5 million). The financial result deteriorated mainly due to the one-off effects of signed refinancing. The led to a result of €69.9 million (previous year: €24.7 million).
In the 2022 fiscal year, revenue of the Group company Twin Star rose by €14.2 million to €43.5 million due to the improved traffic development. Operating expenses increased to €24.4 million (+€10.0 million) in the reporting period. Correspondingly, EBITDA increased to 19.3 million (+€4.3 million). EBIT amounted to €8.6 million and the result was €4.2 million.
The Group company Antalya, which is accounted for using the equity method, generated revenue of €396.6 million in the reporting period, an increase of €130.0 million due to traffic volumes. EBITDA increased accordingly by €120.4 million to €323.0 million. EBIT was €208.3 million (previous year: €92.1 million), and the result was €119.6 million (previous year: €33.4 million). In connection with the newly founded Group company for the operating concession at Antalya Airport from 2027, there was an equity result of –€11.3 million.
Comparison with the forecasted development |
|||||
Aviation |
2022 |
Forecast 2021 |
2021 |
Change |
Change in % |
---|---|---|---|---|---|
Revenue |
828.1 |
noticeably positive |
587.5 |
+240.6 |
+41.0 |
EBITDA |
175.4 |
at the same level as the previous year |
160.2 |
+15.2 |
+9.5 |
EBIT |
40.6 |
at the same level as the previous year |
25.8 |
+14.8 |
+57.4 |
Retail & Real Estate |
2022 |
Forecast 2021 |
2021 |
Change |
Change in % |
Revenue |
446.4 |
noticeably positive |
319.1 |
+127.3 |
+39.9 |
EBITDA |
342.9 |
clearly positive |
250.8 |
+92.1 |
+36.7 |
EBIT |
256.3 |
clearly positive |
165.6 |
+90.7 |
+54.8 |
Ground Handling |
2022 |
Forecast 2021 |
2021 |
Change |
Change in % |
Revenue |
550.1 |
noticeably positive |
386.4 |
+163.7 |
+42.4 |
EBITDA |
–73.9 |
balanced |
–72.2 |
–1.7 |
–2.4 |
EBIT |
–111.6 |
negative area |
–109.5 |
–2.1 |
–1.9 |
International Activities & Services |
2022 |
Forecast 2021 |
2021 |
Change |
Change in % |
Revenue |
1,369.8 |
noticeably positive |
850.3 |
+519.5 |
+61.1 |
EBITDA |
585.4 |
clearly positive |
418.2 |
+167.2 |
+40.0 |
EBIT |
379.2 |
clearly positive |
231.8 |
+147.4 |
+63.6 |
Compared to the forecasts made at the beginning of the fiscal year or adjusted during the year, the following significant deviations occurred:
The rapid recovery in traffic at Frankfurt Airport had a positive effect on the revenue and earnings development of the Aviation, Retail & Real Estate, and Ground Handling segments. On the other hand, higher than expected expenses meant that EBITDA and EBIT in the Ground Handling segment developed substantially worse than forecast. The positive traffic developments at the international Group locations and one-off effects from compensation for the effects of the coronavirus pandemic at Fraport Greece and the two Brazilian Group companies led to a noticeably better EBITDA and EBIT development in the International Activities & Services segment than expected at the beginning of the fiscal year.
The other key figures developed in line with the original forecasts or those adjusted during the year.