Consolidated Statement of Changes in Equity
for the period from January 1 to December 31, 2024
|
|
Equity attributable to shareholders of Lenzing AG and to hybrid capital owners |
Non-controlling interests |
|
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Note |
Share capital |
Capital reserves |
Hybrid capital |
Other reserves1 |
Retained earnings |
Total |
Equity |
|||
As at 01/01/2023 |
|
27,574 |
133,919 |
496,582 |
90,161 |
991,702 |
1,739,938 |
285,957 |
2,025,895 |
||
|
|
|
|
|
|
|
|
|
|
||
Net profit/loss after tax as per consolidated income statement |
|
0 |
0 |
0 |
0 |
(620,695) |
(620,695) |
27,742 |
(592,953) |
||
Other comprehensive income (net of tax) |
|
0 |
0 |
0 |
(55,175) |
0 |
(55,175) |
(11,353) |
(66,527) |
||
Total comprehensive income |
|
0 |
0 |
0 |
(55,175) |
(620,695) |
(675,870) |
16,389 |
(659,480) |
||
|
|
|
|
|
|
|
|
|
|
||
Hedging gains and losses and cost of hedging transferred to the cost of non-current assets and cost of inventory |
|
0 |
0 |
0 |
(2,420) |
0 |
(2,420) |
(1,597) |
(4,017) |
||
|
|
|
|
|
|
|
|
|
|
||
Transfer of gain on disposal of equity investments at fair value through other comprehensive income to retained earnings |
0 |
0 |
0 |
(2,605) |
2,605 |
0 |
0 |
0 |
|||
|
|
|
|
|
|
|
|
|
|
||
Increase in capital |
12,534 |
379,536 |
0 |
0 |
0 |
392,069 |
0 |
392,069 |
|||
Acquisition/disposal of non-controlling interests and other changes |
0 |
0 |
0 |
0 |
(1,248) |
(1,248) |
1,280 |
31 |
|||
Measurement of puttable non-controlling interest recognized directly in equity |
0 |
0 |
0 |
0 |
16,667 |
16,667 |
0 |
16,667 |
|||
Dividends paid (including hybrid coupon) |
0 |
0 |
0 |
0 |
(28,750) |
(28,750) |
(250) |
(29,000) |
|||
Transactions with equity holders |
|
12,534 |
379,536 |
0 |
0 |
(13,331) |
378,738 |
1,030 |
379,768 |
||
|
|
|
|
|
|
|
|
|
|
||
As at 31/12/2023 = 01/01/2024 |
|
40,108 |
513,455 |
496,582 |
29,961 |
360,281 |
1,440,386 |
301,779 |
1,742,165 |
||
|
|
|
|
|
|
|
|
|
|
||
Net profit/loss after tax as per consolidated income statement |
|
0 |
0 |
0 |
0 |
(127,851) |
(127,851) |
(10,427) |
(138,278) |
||
Other comprehensive income (net of tax) |
|
0 |
0 |
0 |
14,936 |
0 |
14,936 |
5,701 |
20,637 |
||
Total comprehensive income |
|
0 |
0 |
0 |
14,936 |
(127,851) |
(112,915) |
(4,727) |
(117,642) |
||
|
|
|
|
|
|
|
|
|
|
||
Hedging gains and losses and cost of hedging transferred to the cost of non-current assets and cost of inventory |
|
0 |
0 |
0 |
1,466 |
0 |
1,466 |
1,535 |
3,001 |
||
|
|
|
|
|
|
|
|
|
|
||
Transfer of gain on disposal of equity investments at fair value through other comprehensive income to retained earnings |
0 |
0 |
0 |
(4,042) |
4,042 |
0 |
0 |
0 |
|||
|
|
|
|
|
|
|
|
|
|
||
Increase in capital |
0 |
0 |
0 |
0 |
0 |
0 |
34,912 |
34,912 |
|||
Acquisition/disposal of non-controlling interests and other changes |
0 |
0 |
0 |
0 |
(8,825) |
(8,825) |
8,825 |
0 |
|||
Measurement of puttable non-controlling interest recognized directly in equity |
0 |
0 |
0 |
0 |
18,464 |
18,464 |
0 |
18,464 |
|||
Dividends paid (including hybrid coupon) |
0 |
0 |
0 |
0 |
(28,750) |
(28,750) |
(150) |
(28,900) |
|||
Transactions with equity holders |
|
0 |
0 |
0 |
0 |
(19,111) |
(19,111) |
43,587 |
24,476 |
||
|
|
|
|
|
|
|
|
|
|
||
As at 31/12/2024 |
40,108 |
513,455 |
496,582 |
42,321 |
217,361 |
1,309,826 |
342,175 |
1,652,001 |
|||
|
|||||||||||