voestalpine AG
Consolidated Statement of Changes in Equity 2025/26
|
|
|
|
|
|
|
|
Other reserves |
|
|
|
|
|
|
|
|
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Share capital |
|
Capital reserves |
|
Treasury share reserve |
|
Translation reserve |
|
Cash flow hedge reserve |
|
Retained earnings |
|
Total attributable to equity holders of the parent |
|
Non-controlling interests |
|
Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of April 1, 2024 |
|
324.3 |
|
677.8 |
|
−214.6 |
|
−166.4 |
|
−19.0 |
|
6,586.3 |
|
7,188.4 |
|
311.2 |
|
7,499.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit after tax |
|
– |
|
– |
|
– |
|
– |
|
– |
|
153.5 |
|
153.5 |
|
25.1 |
|
178.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items of other comprehensive income that may be subsequently reclassified to profit or loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedges |
|
– |
|
– |
|
– |
|
– |
|
−10.0 |
|
– |
|
−10.0 |
|
– |
|
−10.0 |
Currency translation |
|
– |
|
– |
|
– |
|
−21.8 |
|
– |
|
– |
|
−21.8 |
|
−1.4 |
|
−23.2 |
Share of result of entities consolidated according to the equity method |
|
– |
|
– |
|
– |
|
−0.3 |
|
0.6 |
|
– |
|
0.3 |
|
– |
|
0.3 |
Subtotal of items of other comprehensive income that may be subsequently reclassified to profit or loss |
|
– |
|
– |
|
– |
|
−22.1 |
|
−9.4 |
|
– |
|
−31.5 |
|
−1.4 |
|
−32.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items of other comprehensive income that will not be subsequently reclassified to profit or loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial gains/losses |
|
– |
|
– |
|
– |
|
– |
|
– |
|
27.2 |
|
27.2 |
|
−0.1 |
|
27.1 |
Share of result of entities consolidated according to the equity method |
|
– |
|
– |
|
– |
|
– |
|
– |
|
0.1 |
|
0.1 |
|
– |
|
0.1 |
Subtotal of items of other comprehensive income that will not be subsequently reclassified to profit or loss |
|
– |
|
– |
|
– |
|
– |
|
– |
|
27.3 |
|
27.3 |
|
−0.1 |
|
27.2 |
Other comprehensive income for the period, net of income tax |
|
– |
|
– |
|
– |
|
−22.1 |
|
−9.4 |
|
27.3 |
|
−4.2 |
|
−1.5 |
|
−5.7 |
Total comprehensive income for the period |
|
– |
|
– |
|
– |
|
−22.1 |
|
−9.4 |
|
180.8 |
|
149.3 |
|
23.6 |
|
172.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of cash flow hedge reserve from other comprehensive income to non-financial assets (inventories) |
|
– |
|
– |
|
– |
|
– |
|
17.4 |
|
– |
|
17.4 |
|
– |
|
17.4 |
Dividends |
|
– |
|
– |
|
– |
|
– |
|
– |
|
−120.0 |
|
−120.0 |
|
−100.8 |
|
−220.8 |
Share-based payment |
|
– |
|
−1.7 |
|
– |
|
– |
|
– |
|
– |
|
−1.7 |
|
– |
|
−1.7 |
Acquisition of control of subsidiaries |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
3.8 |
|
3.8 |
Other changes |
|
– |
|
−21.1 |
|
– |
|
– |
|
– |
|
12.5 |
|
−8.6 |
|
2.1 |
|
−6.5 |
|
|
– |
|
−22.8 |
|
– |
|
– |
|
17.4 |
|
−107.5 |
|
−112.9 |
|
−94.9 |
|
−207.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2025 |
|
324.3 |
|
655.0 |
|
−214.6 |
|
−188.5 |
|
−11.0 |
|
6,659.6 |
|
7,224.8 |
|
239.9 |
|
7,464.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In millions of euros |
||||||||||||||||||
|
|
|
|
|
|
|
|
Other reserves |
|
|
|
|
|
|
|
|
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Share capital |
|
Capital reserves |
|
Treasury share reserve |
|
Translation reserve |
|
Cash flow hedge reserve |
|
Retained earnings |
|
Total attributable to equity holders of the parent |
|
Non-controlling interests |
|
Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of April 1, 2025 |
|
324.3 |
|
655.0 |
|
−214.6 |
|
−188.5 |
|
−11.0 |
|
6,659.6 |
|
7,224.8 |
|
239.9 |
|
7,464.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit after tax |
|
– |
|
– |
|
– |
|
– |
|
– |
|
424.7 |
|
424.7 |
|
−0.4 |
|
424.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items of other comprehensive income that may be subsequently reclassified to profit or loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedges |
|
– |
|
– |
|
– |
|
– |
|
7.6 |
|
– |
|
7.6 |
|
– |
|
7.6 |
Currency translation |
|
– |
|
– |
|
– |
|
−8.0 |
|
– |
|
– |
|
−8.0 |
|
−1.5 |
|
−9.5 |
Share of result of entities consolidated according to the equity method |
|
– |
|
– |
|
– |
|
−6.1 |
|
−0.1 |
|
– |
|
−6.2 |
|
– |
|
−6.2 |
Subtotal of items of other comprehensive income that may be subsequently reclassified to profit or loss |
|
– |
|
– |
|
– |
|
−14.1 |
|
7.5 |
|
– |
|
−6.6 |
|
−1.5 |
|
−8.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items of other comprehensive income that will not be subsequently reclassified to profit or loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial gains/losses |
|
– |
|
– |
|
– |
|
– |
|
– |
|
25.3 |
|
25.3 |
|
0.7 |
|
26.0 |
Share of result of entities consolidated according to the equity method |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
Subtotal of items of other comprehensive income that will not be subsequently reclassified to profit or loss |
|
– |
|
– |
|
– |
|
– |
|
– |
|
25.3 |
|
25.3 |
|
0.7 |
|
26.0 |
Other comprehensive income for the period, net of income tax |
|
– |
|
– |
|
– |
|
−14.1 |
|
7.5 |
|
25.3 |
|
18.7 |
|
−0.8 |
|
17.9 |
Total comprehensive income for the period |
|
– |
|
– |
|
– |
|
−14.1 |
|
7.5 |
|
450.0 |
|
443.4 |
|
−1.2 |
|
442.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of cash flow hedge reserve from other comprehensive income to non-financial assets (inventories) |
|
– |
|
– |
|
– |
|
– |
|
13.9 |
|
– |
|
13.9 |
|
– |
|
13.9 |
Dividends |
|
– |
|
– |
|
– |
|
– |
|
– |
|
−102.9 |
|
−102.9 |
|
−16.8 |
|
−119.7 |
Other changes |
|
– |
|
0.3 |
|
– |
|
0.4 |
|
– |
|
0.4 |
|
1.1 |
|
−1.6 |
|
−0.5 |
|
|
– |
|
0.3 |
|
– |
|
0.4 |
|
13.9 |
|
−102.5 |
|
−87.9 |
|
−18.4 |
|
−106.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2026 |
|
324.3 |
|
655.3 |
|
−214.6 |
|
−202.2 |
|
10.4 |
|
7,007.1 |
|
7,580.3 |
|
220.3 |
|
7,800.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In millions of euros |
||||||||||||||||||