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 |