18 Equity-accounted investments

T€

2024

2023

Carrying amount as at 1.1.

541,026

411,172

Changes in the consolidated group

0

2,104

Acquisitions/contributions

17,886

120,050

Income and expenses from equity-accounted investments

37,133

46,047

Distributions received

-49,467

-37,518

Repayments of capital

-12,511

-3,000

Share of other comprehensive income

-3,573

-2,739

Adjustment for income and expenses not covered by the equity-method carrying amount

-4,823

4,910

Carrying amount as at 31.12.

525,671

541,026

As at 31 December 2024, provisions amounting to T€ 4,000 (2023: T€ 9,044) and impairment allowances on receivables in connection with equity-accounted investments in the amount of T€ 10,477 (2023: T€ 10,256) were recognised. Changes in provisions recognised in profit or loss are reported under income or expenses from equity-accounted investments.

Notes on associates

Holcim Cement CE Holding GmbH, Vienna, is a significant associate. The group’s share of the capital and voting rights amounts to 30%. The company is accounted for using the equity method. We also refer to item (39) Notes on related parties.

The following financial information concerns the consolidated financial statements prepared in accordance with IFRS.

T€

2024

2023

Revenue

343,369

308,075

Net income from continuing operations

38,981

42,328

Other comprehensive income

-8,077

-13,945

Total comprehensive income

30,904

28,383

attributable to: non-controlling interests

-87

-69

attributable to: equity holders of the parent

30,991

28,452

31.12.2024

31.12.2023

Non-current assets

540,535

551,205

Current assets

143,604

128,722

Non-current liabilities

-146,545

-148,165

Current liabilities

-162,910

-144,764

Net assets

374,684

386,998

attributable to: non-controlling interests

3,922

4,008

attributable to: equity holders of the parent

370,762

382,990

The financial information presented here can be transferred to the equity carrying amount of the Holcim Cement CE Holding GmbH in the consolidated financial statements as follows:

T€

2024

2023

Group's share of net assets as at 1.1.

114,896

114,890

Group's share of net income from continuing operations

11,530

12,538

Group's share of other comprehensive income

-2,233

-4,003

Group's share of total comprehensive income

9,297

8,535

Dividends received

-12,965

-8,529

Group's share of net assets as at 31.12.

111,228

114,896

Goodwill

87,084

87,084

Equity-method carrying amount as at 31.12.

198,312

201,980

Another significant associate is CMBlu Energy AG, Alzenau. STRABAG SE acquired a further 16.92% of the shares in the 2024 financial year, bringing the Group’s total equity interest to 31.21% as of the reporting date. In addition, STRABAG has the right to appoint a member to the company’s Supervisory Board.

In the course of the share purchase, the other shareholders were granted call options. At the beginning of 2025, STRABAG therefore resold 5.85% of the shares at cost.

The following financial information concerns the preliminary consolidated financial statements prepared in accordance with IFRS.

T€

2024

2023

Net income from continuing operations

-33,240

-31,795

Other comprehensive income

-69

24

Total comprehensive income

-33,309

-31,771

attributable to: non-controlling interests

0

0

attributable to: equity holders of the parent

-33,333

-31,771

31.12.2024

31.12.2023

Non-current assets

18,082

9,674

Current assets

66,059

106,809

Non-current liabilities

-7,413

-8,747

Current liabilities

-7,500

-4,473

Net assets

69,228

103,263

attributable to: non-controlling interests

0

0

attributable to: equity holders of the parent

69,228

103,263

The financial information presented here can be transferred to the equity carrying amount of CMBlu Energy AG in the consolidated financial statements as follows:

T€

2024

2023

Group's share of net assets as at 1.1.

15,190

0

Group's share of net income from continuing operations

-5,259

-779

Group's share of other comprehensive income

-21

0

Group's share of total comprehensive income

-5,280

-779

Dilution of shares

-432

0

Acquisition of shares

12,127

15,969

Group's share of net assets as at 31.12.

21,605

15,190

Goodwill

90,221

84,030

Equity-method carrying amount as at 31.12.

111,826

99,220

The following table arranges in aggregate form the carrying amount and the group’s share of the profit and other comprehensive income from associates that would be immaterial by themselves:

T€

2024

2023

Total of equity-method carrying amounts as at 31.12.

97,907

104,566

Group's share of net income from continuing operations

11,655

30,602

Group's share of other comprehensive income

250

1,837

Group's share of total comprehensive income

11,905

32,439

Notes on joint ventures

The following table arranges in aggregate form the carrying amount and the group’s share of the profit and other comprehensive income from joint ventures that would be immaterial by themselves:

T€

2024

2023

Total of equity-method carrying amounts as at 31.12.

117,626

135,260

Group's share of net income from continuing operations

19,207

3,686

Group's share of other comprehensive income

-1,569

-573

Group's share of total comprehensive income

17,638

3,113

Notes on accumulated losses from equity-accounted investments

Proportionate losses from equity-accounted investments in the amount of T€ 3,914 (2023: T€ 4,845) were not recognised in profit or loss, as the carrying amounts of these investments already are T€ 0.

Notes on consortia

The group classifies construction consortia as joint ventures and records their earnings under share of profit or loss of equity-accounted investments. The following table shows the group’s ten most important consortia with regard to the output volume in the 2024 financial year.

Construction consortia

Stake in %

ARGE A1 DAMMER BERGE, the Netherlands (DAM)

50.00

ARGE ALLIANZ CAMPUS STUTTGART VAIHINGEN, Germany (CAMP)

50.00

ARGE FLUGHAFENTUNNEL, Germany (FHT)

65.00

ARGE TUNNEL IBBENBÜREN, Germany (IBBE)

50.00

ARGE U2 17-21, Austria (U2)

50.00

ARGE U5 OST LOS 1, Germany (U5L1)

50.00

ARGE U5-OST HAMBURG LOS2, Germany (U5L2)

70.00

ARGE US-KLINIK WEILERBACH, Germany (WEIL)

75.00

BAU-ARGE ÖPP BAB A49 SLW, Germany (A49)

50.00

COMBINATIE HEREPOORT VOF, the Netherlands (HER)

42.10

The financial information in the 2024 financial year on these consortia is presented 100% and before consolidation and valuation approaches deviating from the consortia balance sheet if applicable.

T€

Revenue

Non-current assets

Current assets

thereof cash and cash equivalents

Current liabilities

WEIL

181,091

38

70,754

38,185

70,792

A49

188,679

3,294

787,106

51,011

790,400

CAMP

150,042

0

45,312

32,594

45,312

U5L2

82,722

5,840

39,214

38,902

45,054

DAM

120,391

2,326

670

153

2,996

FHT

89,932

2,832

526,343

47,567

529,175

U2

111,593

17,358

37,183

2,081

54,541

U5L1

93,445

90

43,412

15,038

43,502

IBBE

67,303

15,678

7,143

5,947

22,821

HER

67,195

69

7,811

1,624

7,880

In the 2024 financial year, the share of profit or loss of equity-accounted investments recorded for the above-mentioned consortia included T€ 76,172 in profits from consortia and T€ 17,274 in losses from consortia including impending losses.

The financial information in the 2023 financial year on these consortia is presented 100% and before consolidation and valuation approaches deviating from the consortia balance sheet if applicable.

T€

Revenue

Non-current assets

Current assets

thereof cash and cash equivalents

Current liabilities

WEIL

130,743

41

35,568

7,148

35,609

A49

199,983

5,229

645,654

90,479

650,883

CAMP

127,944

0

39,043

27,125

39,043

U5L2

3,980

41

15,457

8,888

15,498

DAM

125,986

2,666

431

20

3,097

FHT

94,537

6,602

382,733

18,316

389,335

U2

98,831

12,604

23,867

1,184

36,471

U5L1

25,439

1

15,056

2,983

15,057

IBBE

49,759

14,084

7,835

54

21,919

HER

81,529

187

833

3,114

1,020

In the 2023 financial year, the share of profit or loss of equity-accounted investments recorded for the above-mentioned consortia included T€ 36,601 in profits from consortia and T€ 37,623 in losses from consortia including impending losses.

The business transactions with the consortia in the financial year can be presented as follows:

T€

2024

2023

Work and services performed

947,783

1,025,947

Work and services received

35,286

31,441

Receivables as at 31.12.

455,494

389,333

Liabilities as at 31.12.

400,047

325,912