# EDGAR Filing Document

**Accession Number:** 0001968487
**File Stem:** 0001193125-26-237932
**Filing Date:** 2026-5
**Character Count:** 535224
**Document Hash:** ae93edd89b5a37175a297d7c21a1d432
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-26-237932.hdr.sgml**: 20260526

**ACCESSION NUMBER**: 0001193125-26-237932

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 17

**CONFORMED PERIOD OF REPORT**: 20260526

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260526

**DATE AS OF CHANGE**: 20260526

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Worthington Steel, Inc.
- **CENTRAL INDEX KEY:** 0001968487
- **STANDARD INDUSTRIAL CLASSIFICATION:** STEEL WORKS, BLAST FURNACES & ROLLING & FINISHING MILLS [3310]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 922632000
- **STATE OF INCORPORATION:** OH
- **FISCAL YEAR END:** 0531

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41830
- **FILM NUMBER:** 261016006

**BUSINESS ADDRESS:**
- **STREET 1:** 100 W. OLD WILSON BRIDGE ROAD
- **CITY:** COLUMBUS
- **STATE:** OH
- **ZIP:** 43085
- **BUSINESS PHONE:** 614-840-4995

**MAIL ADDRESS:**
- **STREET 1:** 100 W. OLD WILSON BRIDGE ROAD
- **CITY:** COLUMBUS
- **STATE:** OH
- **ZIP:** 43085

?xml version='1.0' encoding='ASCII'? 8-K

### UNITED STATES

### SECURITIES AND EXCHANGE COMMISSION

#### Washington, D.C. 20549

### FORM 8-K

#### CURRENT REPORT

#### Pursuant to Section 13 or 15(d)

#### of the Securities Exchange Act of 1934

#### Date of Report (Date of earliest event reported): May 26, 2026

## WORTHINGTON STEEL, INC.

#### (Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Ohio** | **001-41830** | **92-2632000** |
| **(State or other jurisdiction**<br> **of incorporation)** | **(Commission**<br> **File Number)** | **(IRS Employer**<br> **Identification No.)** |

---

---

| | |
|:---|:---|
| **100 W. Old Wilson Bridge Road**<br> **Columbus, Ohio** | **43085** |
| **(Address of principal executive offices)** | **(Zip Code)** |

---

#### Registrant's telephone number, including area code: (614) 840-3462

#### Not Applicable

#### (Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading**<br> **Symbol(s)** | **Name of each exchange**<br> **on which registered** |
| Common Shares, without par value | WS | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

#### Explanatory Note
On January 15, 2026, Worthington Steel, Inc. (the "Company"), Worthington Steel GmbH ("BidCo"), and Klöckner & Co SE ("Klöckner") entered into a business combination agreement (the "BCA"), governing the key terms and conditions based on which BidCo launched a voluntary public cash takeover offer to all shareholders of Klöckner to tender each issued and outstanding share of Klöckner (the "Klöckner Shares") to BidCo at a cash consideration of €11.00 per Klöckner Share (such offer, as amended, the "Offer," and the transactions contemplated thereby, the "Klöckner Acquisition").

We are filing this Current Report on Form 8-K (this "Current Report") prior to the closing of the Klöckner Acquisition in connection with the Notes Offering (as defined and described below) to include (i) the historical audited and unaudited financial statements of Klöckner as of and for the year ended December 31, 2025 and as of and for the three months ended March 31, 2026, and (ii) our unaudited pro forma condensed combined financial information giving effect to the Klöckner Acquisition.

The pro forma financial information included in this report has been presented for informational purposes only. It does not purport to represent the actual results of operations that we and Klöckner would have achieved had the companies been combined during the periods presented in the pro forma financial information and is not intended to project the future results of operations that the combined company may achieve.

Completion of the Klöckner Acquisition is subject to the satisfaction or waiver of certain closing conditions as set forth in the Offer, including, among others, the Company obtaining required merger and investment control clearances and EU foreign subsidies control clearance (the "Regulatory Conditions"). The conditions set forth in the offer document, other than the Regulatory Conditions, were deemed satisfied upon the expiration of the initial acceptance period for the Offer on March 26, 2026 and the Offer closed as of the expiration of the additional acceptance period on April 14, 2026. The Regulatory Conditions must be satisfied on or prior to March 12, 2027. No assurance can be given that the Klöckner Acquisition will be completed on the timeline currently contemplated or at all.

---

| | |
|:---|:---|
| **Item 7.01.** | **Regulation FD Disclosure.\***  |

---

#### Notes Offering
On May 26, 2026, the Company issued a press release announcing the commencement of a private offering (the "Notes Offering") by WS Escrow LLC (the "Escrow Issuer"), a newly formed Delaware limited liability company and wholly owned subsidiary of the Company, of $900,000,000 aggregate principal amount of its senior secured notes due 2033 (the "Notes"). If the Klöckner Acquisition is expected to be consummated within three business days of the closing of the Notes Offering, then the Company may issue the Notes directly, rather than through the Escrow Issuer. The Notes are being offered only to persons who are either reasonably believed to be "qualified institutional buyers" under Rule 144A or who are "non-U.S. persons" under Regulation S as defined under applicable securities laws.

The Company intends to use the net proceeds from the Notes Offering, together with borrowings under its term loan and ABL credit facilities and cash on hand, (i) to fund the consideration payable under the Offer and other payments to acquire Klöckner shares, (ii) to fund loans to Klöckner pursuant to a shareholder loan, (iii) to fund share purchases and other compensation to remaining minority Klöckner shareholders following the closing of the Offer, (iv) to repay certain existing indebtedness of the Company and Klöckner, (v) to pay transaction fees and expenses related to the foregoing and (vi) for general working capital purposes of the Company and its subsidiaries. The Notes Offering is not conditioned on the consummation of the Klöckner Acquisition.

This Current Report does not constitute a notice of repayment of any outstanding indebtedness of the Company or its subsidiaries. A copy of the press release is furnished as Exhibit 99.1 to this Current Report and is incorporated in this Item 7.01 by reference.

Neither this Current Report nor the press release constitute an offer to sell, or the solicitation of an offer to buy, the Notes and shall not constitute an offer, solicitation or sale in any jurisdiction in which such offer, solicitation or sale would be unlawful. The Notes will not be registered under the Securities Act of 1933, as amended (the "Securities Act"), and may not be offered or sold in the United States absent such registration or an applicable exemption from such registration requirements.

#### Financial Statements of Klöckner
The audited consolidated financial statements of Klöckner as of and for the year ended December 31, 2025 and the unaudited condensed consolidated interim financial statements of Klöckner as of and for the three months ended March 31, 2026 are being provided to potential investors in connection with the Notes Offering and are furnished with this Current Report as Exhibit 99.2 and incorporated by reference herein.

------

#### Pro Forma Financial Information of the Company
The unaudited pro forma condensed combined balance sheet of the Company as of February 28, 2026 and the unaudited pro forma condensed combined statements of earnings of the Company for the year ended May 31, 2025 and the nine months ended February 28, 2026, in each case, giving effect to the Klöckner Acquisition, are being provided to potential investors in connection with the Notes Offering and are furnished with this Current Report as Exhibit 99.3 and incorporated by reference herein.

The information contained in Item 7.01 of this Current Report and in Exhibits 99.1, 99.2 and 99.3 hereto is being furnished and shall not be deemed to be "filed" for purposes of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), nor shall it be deemed incorporated into any registration statement or other filings under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference to such filing.

#### Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.

---

| | |
|:---|:---|
| **Exhibit No.** | **Document Description** |
| 99.1\* | [Press Release, dated May 26, 2026](d61542dex991.htm) |
| 99.2\* | [Klöckner & Co SE Audited Consolidated Financial Statements as of and for the year ended December 31, 2025 and Unaudited Condensed Consolidated Interim Financial Statements as of and for the three months ended March 31, 2026](d61542dex992.htm) |
| 99.3\* | [Worthington Steel, Inc. Unaudited Pro Forma Condensed Combined Balance Sheet as of February 28, 2026 and the Unaudited Pro Forma Condensed Combined Statements of Earnings for the Year Ended May 31, 2025, for the Nine Months Ended February 28, 2026 and for the Twelve Months Ended February 28, 2026](d61542dex993.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

\* The information "furnished" in this Current Report on Form 8-K under Item 7.01 (including Exhibits 99.1, 99.2 and 99.3) shall not be deemed to be "filed" for the purposes of Section 18 of the Exchange Act, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any registration statement or other filing under the Securities Act, except as shall be expressly set forth by specific reference in such filing. 

#### Important Information
This Current Report on Form 8-K and the materials included herewith constitute neither an offer to purchase nor a solicitation of an offer to sell Klöckner shares. The final provisions relating to the takeover offer are disclosed in the offer document, as amended. BidCo reserves the right to deviate from the key points set out herein and in the offer document, as amended, in the final terms of the takeover offer to the extent legally permissible. Investors and Klöckner shareholders are strongly advised to read the offer document, as amended, and all other documents relating to the takeover offer, as they contain important information.

The Offer (as amended, "takeover offer") is being made exclusively on the basis of the applicable provisions of German law, in particular the German Securities Acquisition and Takeover Act (*Wertpapiererwerbs- und Übernahmegesetz*) ("WpÜG") and certain securities laws provisions of the United States of America (the "United States" or "U.S."). The takeover offer will not be made in accordance with the legal requirements of any jurisdiction other than the Federal Republic of Germany or the United States (to the extent applicable). Accordingly, no announcements, registrations, approvals or authorizations for the offer have been made, arranged for or granted outside the Federal Republic of Germany or the United States (to the extent applicable). Investors and holders of Klöckner shares may not claim to be protected by the investor protection laws of any jurisdiction other than the Federal Republic of Germany or the United States (as applicable). Subject to the exceptions described in the offer document, as amended, and any exemptions to be granted by the relevant regulatory authorities, no takeover offer will be made, directly or indirectly, in any jurisdiction where to do so would constitute a violation of applicable national law. This Current Report on Form 8-K may not be published or otherwise distributed, in whole or in part, in any jurisdiction in which the takeover offer would be prohibited by applicable national law.

BidCo and its affiliates or affiliates of its financial advisor reserve the right to directly or indirectly purchase or arrange to purchase Klöckner shares or any other securities that are convertible into, exchangeable for or exercisable for such Klöckner shares outside of the takeover offer, provided that such purchases or arrangements to purchase are not made in the United States and comply with the applicable German statutory provisions, in particular the WpÜG. These purchases may occur either in the open market at prevailing prices or in private transactions at negotiated prices. Information about such purchases or arrangements to purchase, including the number of Klöckner shares purchased or to be purchased and the consideration paid or agreed, will be published in German and English language without undue delay if and to the extent required under the laws of the Federal Republic of Germany, the United States or any other relevant jurisdiction.

------

The takeover offer referenced in this Current Report on Form 8-K relates to shares in a German company and is subject to the statutory provisions of the Federal Republic of Germany on the implementation of such an offer, which differ from those of the United States and other jurisdictions in certain material respects. The financial information relating to BidCo and the company included elsewhere, including in the offer document, as amended, has been and will be prepared in accordance with provisions applicable in the Federal Republic of Germany and has not been and will not be prepared in accordance with generally accepted accounting principles in the United States; therefore, it may not be comparable to financial information relating to U.S. companies or companies from other jurisdictions outside the Federal Republic of Germany. The takeover offer will not be submitted to the review or registration procedures of any securities regulator outside of Germany and has not been approved or recommended by any other securities regulator. Klöckner shareholders whose place of residence, incorporation or place of habitual abode is in the United States should note that the takeover offer is being made in respect of securities of a company which is a foreign private issuer within the meaning of the Exchange Act and the shares of which are not registered under Section 12 of the Exchange Act and that the company is not subject to the periodic reporting requirements of the Exchange Act, and is not required to, and does not, file any reports with the U.S. Securities and Exchange Commission (the "SEC") thereunder. The takeover offer is being made in the United States pursuant to Section 14(e) and Regulation 14E under the Exchange Act, subject to the exemption provided under Rule 14d-1(d) under the Exchange Act, for a Tier II tender offer and will be principally governed by disclosure and other regulations and procedures of the Federal Republic of Germany, including with respect to the takeover offer timetable, settlement procedures, withdrawal, waiver of conditions and timing of payments, which are different from those of the United States. The takeover offer is being made to the company's shareholders resident in the United States on the same terms and conditions as those made to all other shareholders of the company to whom an offer is made. Any informational documents, including this Current Report on Form 8-K, will be disseminated to U.S. shareholders on a basis comparable to the method that such documents are provided to the company's other shareholders. To the extent that the takeover offer is subject to U.S. securities laws, such laws only apply to Klöckner shareholders in the United States, and no other person has any claims under such laws.

Any agreement concluded with the BidCo as a result of the acceptance of the planned takeover offer will be governed exclusively by the laws of the Federal Republic of Germany and shall be construed accordingly. It may be difficult for shareholders from the United States (or from jurisdictions other than Germany) to enforce their rights and claims arising in connection with the takeover offer under the U.S. Securities Act (or other laws known to them) because the BidCo and the company are located outside the United States (or the jurisdiction in which the shareholder is domiciled) and their respective officers and directors are domiciled outside the United States (or the jurisdiction in which the shareholder is domiciled). It may be impossible to sue a non-U.S. company or its officers and directors in a non-U.S. court for violations of U.S. securities laws. It may also be impossible to compel a non-U.S. company or its subsidiaries to submit to the judgment of a U.S. court.

Neither this Current Report on Form 8-K nor any exhibit hereto constitutes an offer to sell, or the solicitation of an offer to buy, the Notes, and shall not constitute an offer, solicitation or sale in any jurisdiction in which such offer, solicitation or sale would be unlawful.

#### Forward-Looking Statements
This Current Report on Form 8-K contains statements that constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, each as amended. This Current Report on Form 8-K includes forward-looking statements, including forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Such forward-looking statements include, but are not limited to, statements regarding Worthington Steel's and Klöckner's plans, objectives, expectations and intentions related to the Klöckner Acquisition, the Notes Offering and the expected use of proceeds therefrom, the expected outcomes of the proposed Klöckner Acquisition, the expected timeline for completing the Klöckner Acquisition, and other statements that are not historical or current fact and are characterized by terms like "expects," "believes," "anticipates," "is of the opinion," "tries," "estimates," "intends," "plans," "assumes," "may," "will," "would," "should" and "aims" and similar expressions. Forward-looking statements are based on current intentions, assumptions or expectations and involve risks and uncertainties that could cause actual results to differ materially from those expressed or implied in such forward-looking statements. Factors that could cause results to differ materially from current expectations include, but are not limited to, risks and uncertainties regarding Worthington Steel's and Klöckner's respective businesses, the proposed Klöckner Acquisition and the Notes Offering, and actual results may differ materially. These risks and uncertainties include, but are not limited to, (i) the ability of the parties to successfully complete the proposed Klöckner Acquisition on the anticipated terms and timing, including obtaining required regulatory approvals and other conditions to the completion of the Klöckner Acquisition; (ii) the financing arrangements relating to the Klöckner Acquisition, including the Notes Offering and the expected use of proceeds therefrom, (iii) the effects of the transaction on Worthington Steel's and Klöckner's operations, including on the combined company's future financial condition and performance, operating results, strategy and plans, including anticipated tax

------

treatment, unforeseen liabilities, future capital expenditures, revenues, expenses, earnings, synergies, economic performance, indebtedness, losses, future prospects, and business and management strategies for the management, expansion and growth of the new combined company's operations, (iv) the potential impact of the announcement or consummation of the proposed Klöckner Acquisition on relationships with customers, suppliers and other third parties, (v) the ability of the combined company to achieve the anticipated cost synergies or accretion to earnings per share, and (vi) the other factors detailed in Worthington Steel's reports filed with the SEC, including its most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q under the caption "Risk Factors," as well as the other risks discussed in Worthington Steel's filings with the SEC. In addition, these statements are based on assumptions that are subject to change. Further, it cannot be ruled out that Worthington Steel and/or Klöckner will change their intentions and assessments expressed in documents or notifications or in amendments the offer document yet to be published after publication of the documents or notifications. This Current Report on Form 8-K speaks only as of the date hereof. Each of Worthington Steel and Klöckner disclaims any duty to update the information herein.

------

#### SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **WORTHINGTON STEEL, INC.** | **WORTHINGTON STEEL, INC.** |
| Date: May 26, 2026 | By: | /s/ Joseph Y. Heuer |
|  | Name: | Joseph Y. Heuer |
|  | Title: | Vice President - General Counsel and Secretary |

---

## Exhibit 99.1

**Exhibit 99.1** 

**Worthington Steel Announces Launch of $900 Million Senior Secured Notes Offering** 

COLUMBUS, Ohio, May 26, 2026 – Worthington Steel, Inc. ("Worthington Steel") (NYSE: WS), announced today that WS Escrow LLC (the "Escrow Issuer"), a wholly owned subsidiary of Worthington Steel, intends to offer (the "Offering"), subject to market conditions and other factors, $900 million aggregate principal amount of senior secured notes due 2033 (the "Notes").

Worthington Steel intends to use the net proceeds from the proposed Offering, together with borrowings under a new term loan credit facility, (i) to fund the consideration and other payments in connection with Worthington Steel's pending acquisition (the "Kloeckner Acquisition") of Kloeckner & Co SE ("Kloeckner"), (ii) to fund loans to Kloeckner pursuant to a shareholder loan, (iii) to fund share purchases and other compensation to remaining minority Kloeckner shareholders in connection with the Kloeckner Acquisition, (iv) to pay transaction fees and expenses related to the foregoing, (v) to repay certain existing indebtedness of Worthington Steel and Kloeckner and (vi) for general working capital purposes of Worthington Steel and its subsidiaries. The Offering is not conditioned on the consummation of the Kloeckner Acquisition.

If the Kloeckner Acquisition is not expected to be consummated within three business days of the closing of the Offering, the Escrow Issuer will issue the Notes and will deposit (or cause to be deposited) the net proceeds of the Offering into an escrow account (the "Escrow Account") for the benefit of the holders of the Notes until the date on which certain escrow release conditions are satisfied (the "Escrow Release"). If the Kloeckner Acquisition is expected to be consummated within three business days of the closing of the Offering, then Worthington Steel may elect to issue the Notes directly, rather than through the Escrow Issuer, and the net proceeds will not be deposited into escrow. If the Acquisition is not consummated by March 12, 2027 or upon the occurrence of certain other events, the Notes will be subject to a special mandatory redemption at a price equal to 100% of the issue price of the Notes, plus accrued and unpaid interest to, but not including, the date of the special mandatory redemption.

If the Notes are issued by the Escrow Issuer, prior to the Escrow Release, the Notes will not be guaranteed and will be the sole obligation of the Escrow Issuer. Substantially concurrently with the Escrow Release, the Escrow Issuer will merge with and into Worthington Steel, with Worthington Steel continuing as the surviving entity. Worthington Steel will then assume the obligations of the Escrow Issuer under the Notes and the indenture governing the Notes, and the Notes will be fully and unconditionally guaranteed by each of Worthington Steel's subsidiaries that guarantee Worthington Steel's obligations under its new term loan credit facility. From and after the Escrow Release, the Notes and the related guarantees will be secured by liens on substantially all of Worthington Steel's and the guarantors' assets, subject to certain exceptions.

The Notes and the related guarantees have not been and will not be registered under the Securities Act of 1933, as amended (the "Securities Act"), any state securities laws or the securities laws of any other jurisdiction. The Notes and the related guarantees may not be offered or sold in the United States or to, or for the benefit of, U.S. persons absent registration or pursuant to an exemption from, or in a transaction not subject to, registration. The Notes and related guarantees will be offered only to persons who are

------

either reasonably believed to be "qualified institutional buyers" under Rule 144A or who are "non-U.S. persons" under Regulation S under the Securities Act.

This press release is neither an offer to sell, nor the solicitation of an offer to buy, the Notes or any other securities and shall not constitute an offer to sell or a solicitation of an offer to buy, or a sale of, the Notes or any other securities in any state or jurisdiction in which such offer, solicitation or sale would be unlawful.

**About Worthington Steel** 

Worthington Steel is one of North America's premier value-added metals processors with the ability to provide a diversified range of products and services that span a variety of end markets.

**Forward-Looking Statements** 

*This press release includes forward-looking statements, including forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Such forward-looking statements include, but are not limited to, statements regarding Worthington Steel's and Kloeckner's plans, objectives, expectations and intentions related to the Kloeckner Acquisition and the benefits of the transaction, the expected outcomes of the Kloeckner Acquisition, including estimated cost, operations and commercial synergies and the timeline to realize such synergies, the expected timeline for completing the acquisition, and other statements that are not historical or current fact and are characterized by terms like "expects," "believes," "anticipates," "is of the opinion," "tries," "estimates," "intends," "plans," "assumes," "may," "will," "would," "should" and "aims" and similar expressions. Forward-looking statements are based on current intentions, assumptions or expectations and involve risks and uncertainties that could cause actual results to differ materially from those expressed or implied in such forward-looking statements. Factors that could cause results to differ materially from current expectations include, but are not limited to, risks and uncertainties regarding Worthington Steel's and Kloeckner's respective businesses and the proposed acquisition, and actual results may differ materially. These risks and uncertainties include, but are not limited to, (i) the ability of the parties to successfully complete the proposed Kloeckner Acquisition on the anticipated terms and timing, including obtaining required regulatory approvals, (ii) risks and uncertainties related to general market conditions and the completion of the proposed Offering on the anticipated terms, or at all, (iii) Worthington Steel's entry into the term loan credit facility, (iv) the effects of the transaction on Worthington Steel's and Kloeckner's operations, including on the combined company's future financial condition and performance, operating results, strategy and plans, including anticipated tax treatment, unforeseen liabilities, future capital expenditures, revenues, expenses, earnings, synergies, economic performance, indebtedness, losses, future prospects, and business and management strategies for the management, expansion and growth of the new combined company's operations, (v) the potential impact of the announcement or consummation of the proposed Kloeckner Acquisition on relationships with customers, suppliers and other third parties, (vi) the ability of the combined company to achieve the anticipated cost synergies or accretion to earnings per share, and (vii) the other factors detailed in Worthington Steel's reports filed with the SEC, including its most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q under the caption "Risk Factors," as well as the other risks discussed in Worthington Steel's filings with the SEC.* 

------

 *In addition, these statements are based on assumptions that are subject to change. This press release speaks only as of the date hereof. Worthington Steel disclaims any duty to update the information herein.* 

**Media Contacts:** 

**Worthington Steel** 

Melissa Dykstra

Vice President, Corporate Communications and Investor Relations

Phone: 614-840-4144

Melissa.Dykstra@WorthingtonSteel.com

**European Media Contact:** 

**Brunswick Group** 

Julia Klostermann

Director

+49 174-740-2796

Jklostermann@brunswickgroup.com

## Exhibit 99.2

**Exhibit 99.2** 

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

## Consolidated financial statements
**Consolidated statement of income** 

for the 12-month period ending December 31, 2025

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; Sales | 7 | 6380154 | 6632193 |
| &nbsp;&nbsp; Changes in inventory | 17 | 4266 | -41727 |
| &nbsp;&nbsp; Own work capitalized |  | 830 | – |
| &nbsp;&nbsp; Other operating income | 8 | 57145 | 37530 |
| &nbsp;&nbsp; Cost of materials | 9 | -5180578 | -5477720 |
| &nbsp;&nbsp; Personnel expenses | 10 | -593514 | -542469 |
| &nbsp;&nbsp; Depreciation and amortization | 16 | -119763 | -125827 |
| &nbsp;&nbsp; Impairment losses of intangible assets and property, plant and equipment | 16 | -1023 | -3243 |
| &nbsp;&nbsp; Impairment reversals of intangible assets and property, plant and equipment | 16 | 97 | 50 |
| &nbsp;&nbsp; Other operating expenses | 11 | -516743 | -498726 |
| &nbsp;&nbsp; **Operating result** |  | **30869** | **-19939** |
| &nbsp;&nbsp; **Income from investments** | **12** | **-1565** | **-1607** |
| &nbsp;&nbsp; Finance income |  | 6778 | 2313 |
| &nbsp;&nbsp; Finance expenses |  | -53923 | -64223 |
| &nbsp;&nbsp; **Financial result** | **13** | **-47144** | **-61910** |
| &nbsp;&nbsp; **Earnings before taxes** |  | **-17840** | **-83456** |
| &nbsp;&nbsp; Income taxes | 14 | -35546 | -62241 |
| &nbsp;&nbsp; **Net income from continuing operations (net of tax)** |  | **-53386** | **-145698** |
| &nbsp;&nbsp; Net income from discontinued operations (net of tax) |  | – | -29861 |
| &nbsp;&nbsp; **Net income** |  | **-53386** | **-175559** |
| &nbsp;&nbsp; thereof attributable to |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – Shareholders of Klöckner & Co SE |  | -53641 | -176702 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – non-controlling interests |  | 255 | 1143 |
| &nbsp;&nbsp; **Earnings per share from continuing operations (€/share)** | **15** |  |  |
| &nbsp;&nbsp; – basic/diluted |  | -0.54 | -1.47 |
| &nbsp;&nbsp; **Earnings per share attributable to the ordinary equity holders of Klöckner & Co SE (€/share)** | **15** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – basic/diluted |  | -0.54 | -1.77 |

---

**Statement of comprehensive income** 

for the 12-month period ending December 31, 2025

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; **Net income** |  | **-53386** | **-175559** |
| &nbsp;&nbsp; Other comprehensive income not reclassifiable |  |  |  |
| &nbsp;&nbsp; Actuarial gains and losses (IAS 19) | 24 | 16126 | 133790 |
| &nbsp;&nbsp; **Total** |  | **16126** | **133790** |
| &nbsp;&nbsp; Other comprehensive income reclassifiable |  |  |  |
| &nbsp;&nbsp; Foreign currency translation |  | -92600 | 40124 |
| &nbsp;&nbsp; Gains/losses from cash flow hedges | 30 | -1981 | -214 |
| &nbsp;&nbsp; Financial assets at fair value through OCI | 30 | -66 | 114 |
| &nbsp;&nbsp; Reclassification to profit and loss due to sale of foreign subsidiaries | 21 | 19625 | 12552 |
| &nbsp;&nbsp; **Total** |  | **-75023** | **52575** |
| &nbsp;&nbsp; Deferred taxes on other comprehensive income | 14 | -4095 | -23347 |
| &nbsp;&nbsp; **Other comprehensive income** |  | **-62991** | **163018** |
| &nbsp;&nbsp; **Group total comprehensive income** |  | **-116378** | **-12541** |
| &nbsp;&nbsp; thereof attributable to |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – Shareholders of Klöckner & Co SE |  | -116656 | -13727 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – non-controlling interests |  | 278 | 1186 |
| &nbsp;&nbsp; Total comprehensive income attributable to the shareholders of Klöckner & Co SE refers to: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – continuing operations |  | -116656 | 3394 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – discontinued operations |  | - | -17121 |

---

Klöckner & Co SE Annual Report 2025 1

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | Consolidated and individual financial statements<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
**Consolidated statement of financial position** 

as of December 31, 2025

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **Assets** | &nbsp;&nbsp; **Assets** | &nbsp;&nbsp; **Assets** | &nbsp;&nbsp; **Assets** |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | Notes | **December**<br> **31, 2025** | December<br>31, 2024 |
| &nbsp;&nbsp; **Non-current assets** |  |  |  |
| &nbsp;&nbsp; Intangible assets | 16<br>(a) | 178331 | 206584 |
| &nbsp;&nbsp; Property, plant and equipment | 16<br>(b) | 810097 | 812443 |
| &nbsp;&nbsp; Investment property | 16<br>(d) | 6807 | - |
| &nbsp;&nbsp; Other financial assets | 19 | 28509 | 34553 |
| &nbsp;&nbsp; Other non-financial assets | 19 | 228269 | 211175 |
| &nbsp;&nbsp; Deferred tax assets | 14 | 10833 | 17120 |
| &nbsp;&nbsp; **Total non-current assets** |  | **1262845** | **1281875** |
| &nbsp;&nbsp; **Current assets** |  |  |  |
| &nbsp;&nbsp; Inventories | 17 | 1143577 | 1290669 |
| &nbsp;&nbsp; Trade receivables | 18 | 583290 | 610697 |
| &nbsp;&nbsp; Contract assets | 18 | 57098 | 55585 |
| &nbsp;&nbsp; Supplier bonus receivables | 18 | 55554 | 55414 |
| &nbsp;&nbsp; Current income tax receivables | 14 | 32851 | 41543 |
| &nbsp;&nbsp; Other financial assets | 19 | 12676 | 15729 |
| &nbsp;&nbsp; Other non-financial assets | 19 | 56534 | 51193 |
| &nbsp;&nbsp; Cash and cash equivalents | 20 | 60205 | 120793 |
| &nbsp;&nbsp; Assets held for sale | 21 | 14673 | 14383 |
| &nbsp;&nbsp; **Total current assets** |  | **2016459** | **2256006** |
| &nbsp;&nbsp; **Total assets** |  | **3279304** | **3537881** |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **Equity and liabilities** | &nbsp;&nbsp; **Equity and liabilities** | &nbsp;&nbsp; **Equity and liabilities** | &nbsp;&nbsp; **Equity and liabilities** |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | Notes | **December<br>31, 2025** | December<br>31, 2024 |
| &nbsp;&nbsp; **Equity** |  |  |  |
| &nbsp;&nbsp; Subscribed capital |  | 249375 | 249375 |
| &nbsp;&nbsp; Capital reserves |  | 568622 | 570007 |
| &nbsp;&nbsp; Retained earnings |  | 460185 | 534183 |
| &nbsp;&nbsp; Accumulated other comprehensive income |  | 297752 | 360179 |
| &nbsp;&nbsp; **Equity attributable to shareholders of Klöckner & Co SE** |  | **1575933** | **1713743** |
| &nbsp;&nbsp; Non-controlling interests |  | 6298 | 6972 |
| &nbsp;&nbsp; **Total equity** | **22** | **1582231** | **1720714** |
| &nbsp;&nbsp; **Non-current liabilities** |  |  |  |
| &nbsp;&nbsp; Provisions for pensions and similar obligations | 24 | 17302 | 19073 |
| &nbsp;&nbsp; Other provisions and accrued liabilities | 25 | 8478 | 8962 |
| &nbsp;&nbsp; Non-current financial liabilities | 26 | 670210 | 712706 |
| &nbsp;&nbsp; Other financial liabilities | 28 | 1412 | 1359 |
| &nbsp;&nbsp; Deferred tax liabilities | 14 | 88027 | 91727 |
| &nbsp;&nbsp; **Total non-current liabilities** |  | **785429** | **833826** |
| &nbsp;&nbsp; **Current liabilities** |  |  |  |
| &nbsp;&nbsp; Other provisions and accrued liabilities | 25 | 85012 | 87066 |
| &nbsp;&nbsp; Income tax liabilities | 14 | 27256 | 23382 |
| &nbsp;&nbsp; Current financial liabilities | 26 | 93711 | 183314 |
| &nbsp;&nbsp; Trade payables | 27 | 651401 | 638547 |
| &nbsp;&nbsp; Other financial liabilities | 28 | 16741 | 24822 |
| &nbsp;&nbsp; Non-financial contract liabilities | 28 | 11678 | 3191 |
| &nbsp;&nbsp; Advance payments received | 28 | 1530 | 1924 |
| &nbsp;&nbsp; Other non-financial liabilities | 28 | 24315 | 21095 |
| &nbsp;&nbsp; **Total current liabilities** |  | **911645** | **983341** |
| &nbsp;&nbsp; **Total liabilities** |  | **1697073** | **1817167** |
| &nbsp;&nbsp; **Total equity and liabilities** |  | **3279304** | **3537881** |

---

Klöckner & Co SE Annual Report 2025 2

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Consolidated statement of cash flows

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; Net income |  | -53386 | -175559 |
| &nbsp;&nbsp; Result from discontinued operations |  | - | 29861 |
| &nbsp;&nbsp; Income taxes | 14 | 35546 | 62241 |
| &nbsp;&nbsp; Financial result | 13 | 47144 | 61910 |
| &nbsp;&nbsp; Income from investments | 12 | 1565 | 1607 |
| &nbsp;&nbsp; Depreciation, amortization, reversal of impairment losses and impairment losses of non-current assets | 16 | 120690 | 129021 |
| &nbsp;&nbsp; Other non-cash income/expenses |  | -1691 | -209 |
| &nbsp;&nbsp; Gain on disposal of non-current assets | 8, 11 | -9444 | -618 |
| &nbsp;&nbsp; Change in net working capital |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories | 17 | -2401 | 148646 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade receivables, contract assets, supplier bonus receivables | 18 | -58707 | 78184 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade payables, contract liabilities, advance payments received | 27, 28 | 123839 | -66759 |
| &nbsp;&nbsp; Change in other operating assets and liabilities |  | -21083 | -21996 |
| &nbsp;&nbsp; Interest paid | 34 | -54696 | -52562 |
| &nbsp;&nbsp; Interest received | 34 | 725 | 944 |
| &nbsp;&nbsp; Income taxes paid |  | -28739 | -40303 |
| &nbsp;&nbsp; Income taxes received |  | 10160 | 5800 |
| &nbsp;&nbsp; **Cash flow from operating activities – continuing operations** |  | **109520** | **160209** |
| &nbsp;&nbsp; Cash flow from operating activities – discontinued operations |  | - | -45504 |
| &nbsp;&nbsp; **Cash flow from operating activities** |  | **109520** | **114705** |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; Proceeds from the sale of non-current assets |  | 107006 | 2802 |
| &nbsp;&nbsp; Proceeds from/payments for the sale of consolidated companies |  | 731 | - |
| &nbsp;&nbsp; Proceeds from the sale of financial assets |  | 4963 | 397 |
| &nbsp;&nbsp; Dividends received |  | 912 | 107 |
| &nbsp;&nbsp; Payments for intangible assets, property, plant and equipment |  | -111941 | -110252 |
| &nbsp;&nbsp; Payments for investments in consolidated subsidiaries |  | -5303 | -12618 |
| &nbsp;&nbsp; Payments for financial assets |  | -1102 | -1605 |
| &nbsp;&nbsp; **Cash flow from investing activities – continuing operations** |  | **-4734** | **-121169** |
| &nbsp;&nbsp; Cash flow from investing activities – discontinued operations |  | - | 109656 |
| &nbsp;&nbsp; **Cash flow from investing activities** |  | **-4734** | **-11512** |
| &nbsp;&nbsp; Dividend payments to shareholders of Klöckner & Co SE |  | -19950 | -19950 |
| &nbsp;&nbsp; Dividend payments to non-controlling interests |  | - | -1140 |
| &nbsp;&nbsp; Payments for own investment Management Board members |  | - | -1799 |
| &nbsp;&nbsp; Disbursement for the acquisition of shares in consolidated subsidiaries |  | -1314 | - |
| &nbsp;&nbsp; Borrowings of financial liabilities | 34 | 488754 | 340885 |
| &nbsp;&nbsp; Repayment of financial liabilities | 34 | -587190 | -422218 |
| &nbsp;&nbsp; Repayment of lease liabilities | 34 | -35354 | -34205 |
| &nbsp;&nbsp; Proceeds from derivatives of financing activities | 34 | 410 | -1206 |
| &nbsp;&nbsp; **Cash flow from financing activities – continuing operations** |  | **-154644** | **-139633** |
| &nbsp;&nbsp; Cash flow from financing activities – discontinued operations |  | - | -2753 |
| &nbsp;&nbsp; **Cash flow from financing activities** |  | **-154644** | **-142386** |
| &nbsp;&nbsp; **Changes in cash and cash equivalents** |  | **-49857** | **-39194** |
| &nbsp;&nbsp; Effect of foreign exchange rates on cash and cash equivalents |  | -10731 | 5085 |
| &nbsp;&nbsp; Cash and cash equivalents at the beginning of the period | 20 | 120793 | 154903 |
| &nbsp;&nbsp; *Cash and cash equivalents at the end of the period* |  | 60205 | 120793 |
| &nbsp;&nbsp; **Cash and cash equivalents at the end of the reporting period as per statement of financial position** |  | **60205** | **120793** |

---

Please refer to the notes to the consolidated financial statements **NOTE 34 – NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS**

Klöckner & Co SE Annual Report 2025 3

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Summary of changes in consolidated equity** 

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | | | Accumulated other comprehensive income | Accumulated other comprehensive income | Accumulated other comprehensive income | | | |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | Subscribed capital of<br> Klöckner & Co SE | Capital reserves of<br> Klöckner & Co SE | Retained earnings | Currency translation<br> adjustments | Actuarial gains and<br> losses (IAS 19) | Fair value<br> adjustments of<br> financial instruments | Equity attributable<br> to the shareholders<br> of Klöckner & Co SE | Non-controlling<br> interests | Total |
| &nbsp;&nbsp;&nbsp; **January 1, 2024** | **249375** | **570420** | **777890** | **273388** | **-118779** | **-4598** | **1747694** | **7010** | **1754705** |
| &nbsp;&nbsp;&nbsp; Other comprehensive income |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign currency translation | - | - | - | 40075 | - | - | 40075 | 48 | 40124 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gains/losses from cash flow hedges | - | - | - | - | - | -214 | -214 | - | -214 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financial assets measured at fair value through other comprehensive income | - | - | - | - | - | 114 | 114 | - | 114 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Actuarial gains and losses (IAS 19) | - | - | - | - | 133797 | - | 133797 | -7 | 133790 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Reclassification through profit and loss due to the sale of foreign subsidiaries | - | - | - | 12552 | - | - | 12552 | - | 12552 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred taxes recognized in other comprehensive income | - | - | - | - | -23348 | - | -23348 | 2 | -23347 |
| &nbsp;&nbsp;&nbsp; **Other comprehensive income** | **-** | **-** | **-** | **52627** | **110449** | **-100** | **162976** | **43** | **163018** |
| &nbsp;&nbsp;&nbsp; Net income | - | - | -176702 | - | - | - | -176702 | 1143 | -175559 |
| &nbsp;&nbsp;&nbsp; **Total comprehensive income** | **-** | **-** | **-176702** | **52627** | **110449** | **-100** | **-13727** | **1186** | **-12541** |
| &nbsp;&nbsp;&nbsp; Change in non-controlling interests | - | - | -20 | - | - | - | -20 | -85 | -105 |
| &nbsp;&nbsp;&nbsp; Dividends | - | - | -19950 | - | - | - | -19950 | -1140 | -21090 |
| &nbsp;&nbsp;&nbsp; Share-based payments | - | -413 | - | - | - | - | -413 | - | -413 |
| &nbsp;&nbsp;&nbsp; Gains/losses from hedges reclassified to inventories | - | - | - | - | - | 158 | 158 | - | 158 |
| &nbsp;&nbsp;&nbsp; Reclassification of actuarial losses within equity in accordance with IAS 19.122 | - | - | -47035 | - | 47035 | - | - | - | - |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2024** | **249375** | **570007** | **534183** | **326015** | **38705** | **-4540** | **1713743** | **6972** | **1720714** |

---

Klöckner & Co SE Annual Report 2025 4

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | | | Accumulated other comprehensive income | Accumulated other comprehensive income | Accumulated other comprehensive income | | | |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | Subscribed capital of<br> Klöckner & Co SE | Capital reserves of<br> Klöckner & Co SE | Retained earnings | Currency translation<br> adjustments | Actuarial gains and<br> losses (IAS 19) | Fair value<br> adjustments of<br> financial instruments | Equity attributable<br> to the shareholders<br> of Klöckner & Co SE | Non-controlling<br> interests | Total |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2025** | **249375** | **570007** | **534183** | **326015** | **38705** | **-4540** | **1713743** | **6972** | **1720714** |
| &nbsp;&nbsp;&nbsp; Other comprehensive income |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign currency translation | - | - | - | -92600 | - | - | -92600 | - | -92600 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gains/losses from cash flow hedges | - | - | - | - | - | -1981 | -1981 | - | -1981 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financial assets measured at fair value through other comprehensive income | - | - | - | - | - | -66 | -66 | - | -66 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Actuarial gains and losses (IAS 19) | - | - | - | - | 16095 | - | 16095 | 31 | 16126 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Reclassification through profit and loss due to the sale of foreign subsidiaries | - | - | - | 19625 | - | - | 19625 | - | 19625 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred taxes recognized in other comprehensive income | - | - | - | - | -4088 | - | -4088 | -7 | -4095 |
| &nbsp;&nbsp;&nbsp; **Other comprehensive income** | **-** | **-** | **-** | **-72975** | **12007** | **-2047** | **-63015** | **24** | **-62991** |
| &nbsp;&nbsp;&nbsp; Net income | - | - | -53641 | - | - | - | -53641 | 255 | -53386 |
| &nbsp;&nbsp;&nbsp; **Total comprehensive income** | **-** | **-** | **-53641** | **-72975** | **12007** | **-2047** | **-116656** | **278** | **-116378** |
| &nbsp;&nbsp;&nbsp; Change in non-controlling interests | - | - | -417 | 50 | - | - | -366 | -952 | -1318 |
| &nbsp;&nbsp;&nbsp; Dividends | - | - | -19950 | - | - | - | -19950 | - | -19950 |
| &nbsp;&nbsp;&nbsp; Share-based payments | - | -1386 | - | - | - | - | -1386 | - | -1386 |
| &nbsp;&nbsp;&nbsp; Gains/losses from hedges reclassified to inventories | - | - | - | - | - | 548 | 548 | - | 548 |
| &nbsp;&nbsp;&nbsp; Reclassification of actuarial losses within equity in accordance with IAS 19.122 | - | - | 10 | - | -10 | - | - | - | - |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2025** | **249375** | **568622** | **460185** | **253090** | **50702** | **-6040** | **1575933** | **6298** | **1582231** |

---

Klöckner & Co SE Annual Report 2025 5

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | Consolidated and individual financial statements<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## Notes to the consolidated financial statements
of Klöckner & Co SE, Düsseldorf, as of December 31, 2025

**1.** **Company information** 

Klöckner & Co SE is a listed corporation whose registered domicile is Düsseldorf, Germany. It is entered in the commercial register of Düsseldorf Local Court under HRB 109982.

The consolidated financial statements of Klöckner & Co SE, as the ultimate parent company, and its subsidiaries (the Klöckner & Co Group) were authorized for submission to the Supervisory Board by resolution of the Management Board on March 4, 2026. The Supervisory Board's responsibility is to examine the consolidated financial statements and to issue a statement as to whether it approves them.

**2.** **Basis of accounting** 

The consolidated financial statements as of December 31, 2025 have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU and with the additional requirements under Section 315e (1) of the German Commercial Code (Handelsgesetzbuch/HGB). All binding IFRS and the associated interpretations of the IFRS Interpretations Committee (IFRIC) as of December 31, 2025 have been applied.

The financial statements of the companies included in the consolidated financial statements, all of which have been prepared as of the reporting date of the consolidated financial statements, are based on uniform accounting policies.

The consolidated financial statements are prepared in euros. Unless otherwise indicated, all amounts are stated in thousands of euros (€ thousand). There may be discrepancies relative to the unrounded figures.

The consolidated financial statements were prepared on a historical cost basis with the exception of certain financial instruments, which are measured at fair value, and of the net defined benefit liability, which is measured at the present value of the defined benefit obligation less the fair value of plan assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**3.** **Basis of consolidation and consolidation methods** 

**Basis of consolidation** 

The consolidated financial statements incorporate the financial statements of Klöckner & Co SE and the companies it controls (subsidiaries).

The financial statements of subsidiaries acquired or divested during the fiscal year are included in the consolidated financial statements from the date when control is obtained to the date when control is lost.

Intra-Group receivables, liabilities, balances, income and expenses are eliminated in consolidation. Deferred taxes are recognized for consolidation adjustments, and deferred tax assets and liabilities are offset against each other where they relate to taxes levied by the same taxation authority and to the same period.

The number of consolidated companies changed as follows during the year under review:

---

| | | |
|:---|:---|:---|
| | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp;&nbsp; Consolidated entities at the beginning of the fiscal year<sup>\*)</sup> | 42 | 55 |
| &nbsp;&nbsp;&nbsp; + Business combinations | 3 | 1 |
| &nbsp;&nbsp;&nbsp; – Divestments | -2 | -13 |
| &nbsp;&nbsp;&nbsp; – Spin-offs | 1 | - |
| &nbsp;&nbsp;&nbsp; – Mergers | -1 | -1 |
| &nbsp;&nbsp;&nbsp; – Liquidations | - | - |
| &nbsp;&nbsp;&nbsp; **Consolidated entities at the end of the fiscal year<sup>\*)</sup>** | **43** | **42** |
| &nbsp;&nbsp;&nbsp; *thereof domestic entities including Klöckner & Co SE* | 12 | 11 |

---

\*) Including consolidated special-purpose entities.

Two subsidiaries that do not have a significant impact on the Group's results of operations, financial position and net assets are not consolidated (2024: one subsidiary). A list of affiliated companies included in the consolidated financial statements is attached as an annex to the notes.

Klöckner & Co SE Annual Report 2025 6

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | Consolidated and individual financial statements<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
**Special-purpose entities** 

One special-purpose entity exists in connection with the Group's European asset-backed securitization program (ABS program). The interests in the special-purpose entity are held by an independent and privately owned service company that is responsible for accounting in the parent. The entity purchases merchandise receivables from the subsidiaries participating in the ABS program on contractually agreed terms, financing the purchases with conduit credits refinanced by commercial paper issues or loans granted by the banks involved. The rating required for the commercial paper is ensured by maintaining accounts receivable reserves and meeting performance indicators.

The extent to which this program is used depends on the amount of receivables and the monthly development of the cash flow requirements. This decision is the responsibility of Klöckner & Co SE.

Klöckner & Co SE is contractually responsible for payment execution, reporting, management of the purchased receivables, including credit management and collection of receivables in the special-purpose entity. In addition, Klöckner & Co SE determines the factor that a subsidiary is required to pay in order to cover all running costs of the special-purpose entity. The special-purpose entity is controlled by Klöckner & Co SE and is therefore included in the consolidated financial statements. It is subject to control due to the fact that the Group is exposed to variable returns from the special-purpose entity and is able to influence those returns with its control over the entity.

The companies participating in the program continue to be assigned responsibility by Klöckner & Co SE for collection and receivables management, and bear all related costs but receive corresponding remuneration. They also cover the running costs of the special-purpose entity.

For further information on the ABS program, see Note 18 (Trade receivables) and Note 26 (Financial liabilities).

**4.** **Acquisitions and disposals** 

The group structure changed in fiscal year 2025 as listed below as a result of acquisitions and disposals, with corresponding impacts on the presentation of the results of operations, financial position and net assets.

**Acquisitions 2025** 

In March 2025, Kloeckner Metals Corporation, Wilmington, Delaware, USA, acquired Haley Tool & Stamping Inc., Tennessee, USA. With 18 employees, the company generated sales of around USD 2.6 million in 2024. Assets of USD 1.7 million and liabilities of USD 0.6 million were acquired with a purchase price of USD 1.5 million. This resulted in goodwill of USD 0.5 million. Through this acquisition, Klöckner & Co has expanded its processing capabilities in the USA with regard to stamping. The company was merged with its parent company in the month of the acquisition. The goodwill arising from the acquisition of Haley relates to expected synergies from integrating the company concerned into the existing service portfolio of the Kloeckner Metals Americas segment. The resulting goodwill is tested at the level of the CGU USA. The goodwill in the amount of USD 0.5 million (€0.4 million) in the USA CGU is deductible for tax purposes.

As of June 2, 2025, Kloeckner Metals Germany GmbH, Düsseldorf, Germany, acquired Ambo-Stahl-Gesellschaft Gerhard Sevenich GmbH & Co KG, Cologne, Germany, together with Ambo-Stahl Handelsgesellschaft mit beschränkter Haftung, Cologne, Germany (now Ambo Stahl GmbH), expanding its service portfolio in the area of highly wear-resistant steels and the defense sector. In addition to various machining processes, Ambo Stahl GmbH specializes in wear-resistant and high-tensile special steels, high-security and armor steel and generated sales of €7.0 million in the 2024/25 fiscal year with 23 employees. At a purchase price of €3.4 million and acquired assets of €5.4 million and liabilities of €0.8 million, the fair value of the acquired net assets exceeded the purchase price by €1.2 million, which was accounted for in profit or loss as a bargain purchase ("lucky buy") gain. This positive negotiation outcome was achieved because the company was looking for a strategic partner to support its customers in building strong value chains to bolster Europe's defense capabilities and infrastructure development through investment and sharing of expertise, and to lay a basis for future growth in the strategically increasingly important defense sector.

Debrunner Koenig Group, Switzerland, acquired Simfloc AG, Frauenkappelen, Switzerland, with the transaction closing as of June 2, 2025. Simfloc AG specializes in the assembly of pre-wall systems, cladding, flocking, fire protection and insulation. This makes the Debrunner Koenig Group the first full-service provider of building installations in Switzerland. In 2024, the company generated sales of CHF 1.7 million with 17 employees. The consideration amounted to €0.7 million. The payment of a partial amount of CHF 250 thousand (€266 thousand) is based on contractually agreed earnings targets for the years 2025 to 2028. The buyer will receive a maximum of CHF 62.5 thousand (€66 thousand) per year if the targets are fully achieved, a proportionately smaller amount provided that a specified lower limit is exceeded, and otherwise no payment. In the preliminary purchase price allocation, the acquired assets amounted to €1.5 million and the liabilities to €0.7 million.

Klöckner & Co SE Annual Report 2025 7

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The acquisition date fair values of the acquired assets and liabilities

of the companies acquired in 2025 are shown in the following table:

---

| | | | | |
|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Haley | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Ambo Stahl | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Simfloc | **Total impact** |
| &nbsp;&nbsp; Assets |  |  |  |  |
| &nbsp;&nbsp; Other intangible assets | - | 425 | 717 | 1142 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof customer relationships* | - | - | 717 | 717 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof software* | - | 8 | - | 8 |
| &nbsp;&nbsp; Property, plant and equipment | 732 | 1675 | 93 | 2499 |
| &nbsp;&nbsp; Inventories | 281 | 2266 | 257 | 2804 |
| &nbsp;&nbsp; Trade receivables | 582 | 858 | 347 | 1788 |
| &nbsp;&nbsp; Other current assets | - | 234 | 26 | 260 |
| &nbsp;&nbsp; Cash and cash equivalents | 28 | 57 | 23 | 108 |
| &nbsp;&nbsp; **Total assets acquired** | **1623** | **5515** | **1463** | **8600** |
| &nbsp;&nbsp; Liabilities |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Pension provisions | - | - | 49 | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-current financial liabilities | - | 78 | 175 | 253 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred tax liabilities | 173 | - | 154 | 327 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other non-current liabilities | - | 17 | - | 17 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other current provisions and accrued liabilities | 2 | 131 | 28 | 160 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade payables | 415 | 254 | 164 | 833 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current financial liabilities | - | 143 | - | 143 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other current liabilities | 22 | 215 | 164 | 401 |
| &nbsp;&nbsp; **Total liabilities assumed** | **612** | **838** | **734** | **2184** |
| &nbsp;&nbsp; **Net assets acquired** | **1011** | **4677** | **729** | **6417** |
| &nbsp;&nbsp; **Consideration** | **1452** | **3337** | **729** | **5518** |
| &nbsp;&nbsp; **Goodwill** | **441** | **-** | **-** | **441** |
| &nbsp;&nbsp; Negative goodwill | - | 1340 | - | 1340 |
| &nbsp;&nbsp; Consideration settled in cash and cash equivalents | 1452 | 3337 | 463 | 5252 |
| &nbsp;&nbsp; Consideration/ deferred purchase price | - | - | 266 | 266 |

---

No significant uncollectible receivables were taken over in the acquisitions.

Klöckner & Co SE Annual Report 2025 8

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The acquired companies have contributed as follows to net income since the acquisition date:

---

| | | | | |
|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Haley | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Ambo Stahl | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Simfloc | **Total impact** |
| &nbsp;&nbsp; Contribution to revenue since initial consolidation | 1697 | 3905 | 1298 | 6900 |
| &nbsp;&nbsp; Contribution to net income since initial consolidation | -1447 | -555 | -91 | -2093 |
| &nbsp;&nbsp; Gross carrying amounts of contractual trade receivables | 582 | 868 | 347 | 1757 |
| &nbsp;&nbsp; Transaction costs (other operating expenses) | 77 | 308 | 91 | -476 |

---

Had the acquisitions been included in the consolidated financial statements from the beginning of the fiscal year, Group sales would have been €6,384 million and net income would have been a negative €54 million. In determining these figures, management assumed that the fair values determined at the acquisition date would also have applied in the case of an acquisition on January 1, 2025.

**Divestments, mergers and liquidations 2025** 

Effective March 31, 2025, Klöckner & Co SE sold its interests in Kloeckner Metals Brasil Ltda, São Paulo, Brazil, from the Kloeckner Metals Americas segment. Assets of €9 million and liabilities of €10 million were transferred in this connection. The company contributed €5 million, or around 0.08%, to consolidated sales in 2025. Even without the exchange rate-related loss of €19.4m on disposal, its share of operating net income in 2025 was a negative €1.4 million due to the difficult economic environment in Brazil.

Kloeckner Metals Service Center de Mexico S. de R.L. de C.V., Monterrey, Mexico, sold its interest in Naflex, S. de R.L. de C.V., San Nicolas de los Garza, Mexico, effective December 19, 2025. Assets of €2 million and liabilities of €0.3 million were transferred in this connection. The company's sales in fiscal year 2025 amounted to €3.8 million, or 0.06% of consolidated revenue, with a contribution of €0.5 million to operating income.

The loss on disposal is as follows:

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Brazil | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Naflex | **Jan. 1 – Dec. 31, 2025** |
| &nbsp;&nbsp; Consideration paid = remuneration (cash) | -693 | 1505 | 811 |
| &nbsp;&nbsp; Carrying amount of net assets sold | -1107 | 1747 | 640 |
| &nbsp;&nbsp; Gain on disposal before tax and reclassification of currency translation reserve | 445 | -242 | 203 |
| &nbsp;&nbsp; Reclassification of currency translation reserve | -19568 | -56 | -19625 |
| &nbsp;&nbsp; Transaction costs | -250 | -47 | -297 |
| &nbsp;&nbsp; **Loss on disposal after income taxes** | **-19374** | **-345** | **-19719** |

---

As part of the Group's Focus on higher value-added business and the service center business, the decision was made early in the second half-year to sell seven US distribution sites. Under an asset deal signed on September 28, 2025, the US subsidiary Kloeckner Metals Corporation in the Kloeckner Metals Americas segment sold seven distribution sites to Russel Metals (USA) Inc., USA. As they were classified as a disposal group under IFRS 5, the carrying amounts of the assets were remeasured in accordance with IAS 36. This did not result in any change in the carrying amounts. As of September 30, 2025, the assets and liabilities of the disposal group were presented as assets and liabilities held for sale. The sales process was closed December 31, 2025. In connection with the preliminary determination of the purchase price at the time of closing, the buyer paid Klöckner & Co a preliminary purchase price (consideration paid) of USD 102 million (€87 million). As the final determination of the individual purchase price components under the purchase agreement has not yet been completed, the purchase price remains subject to change. The preliminary purchase price based on the current status of negotiation is USD 95 million (€81 million), resulting in an amount of USD 7 million (€6 million) being recognized as a liability as of December 31, 2025 for repayment to the acquirer within 90 days of the closing date. Assets of USD 128 million (€109 million) and liabilities of USD 62 million (€53 million) were transferred, resulting in net assets of USD 66 million (€56 million) and gross disposal proceeds of USD 29 million (€25 million). Taking into account transaction costs of USD 4 million (€3 million), the net disposal gain was USD 25 million (€23 million).

In addition to the sale of the disposal group, a distribution site in the USA was sold to Service Steel Warehouse, Houston, USA, for a sale price (consideration paid) of USD 10 million (€9 million). Taking into account asset disposals of USD 7 million, the gross sales proceeds were USD 3 million (€3 million), or USD 2.5 million (€2 million) after transaction costs.

Klöckner & Co SE Annual Report 2025 9

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**5.** **Significant accounting policies** 

**Currency translation** 

Transactions in foreign currency are translated at the transaction date exchange rate. Monetary items are translated at the reporting date exchange rate. Translation differences arising on the measurement of monetary assets (except exchange differences on net investments) or of monetary liabilities are recognized, regardless of any hedging, in profit or loss as part of other operating income or expenses.

In accordance with the functional currency approach, the annual financial statements of foreign Group companies prepared in foreign currency are translated into euros by the modified current rate method. All subsidiaries conduct their business independently in their domestic markets. As such, the functional currency is generally the local currency with the exception of the Mexican subgroup, whose functional currency is the US dollar. The assets and liabilities of subsidiaries are translated at the reporting date closing exchange rate. Income and expenses are translated at the transaction date exchange rate, approximated as the average exchange rate for the reporting period. All translation differences are recognized in other comprehensive income and are not recognized in profit or loss until the period of a subsidiary's disposal.

The exchange rates for the Group's main currencies changed as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | Closing rate | Closing rate | Average rate | Average rate |
| &nbsp;&nbsp; *€1 =* | **December 31,**<br> **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;December 31,<br> 2024 | **Jan. 1 – Dec. 31**<br> **2025** | Jan. 1 – Dec. 31<br> 2024 |
| &nbsp;&nbsp; Swiss Franc (CHF) | 0.9314 | 0.9412 | 0.9370 | 0.9526 |
| &nbsp;&nbsp; US Dollar (USD) | 1.1750 | 1.0389 | 1.1300 | 1.0824 |

---

**Impairments** 

The Group assesses at each reporting date whether there is any indication that intangible assets or property, plant and equipment may be impaired. If there is an indication that an asset may be impaired, its recoverable amount is measured in order to determine the size of any impairment loss to be recognized. The recoverable amount is the greater of fair value less costs of disposal and value in use. In the event that a recoverable amount for the specific asset cannot be estimated, the recoverable amount is determined for the cash-generating unit (CGU) to which the asset belongs. If an impairment loss recognized in prior periods for an asset other than goodwill no longer exists or has decreased, the carrying amount of the asset or cash-generating unit is increased through profit or loss to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognized for the asset or cash-generating unit in prior years.

Goodwill arising in business combinations is tested for impairment at least annually. The impairment test is performed at the level of the CGU to which the goodwill has been assigned. In the Klöckner & Co Group, the USA, Mexico and Switzerland CGUs have a goodwill asset. Goodwill is tested for impairment as of December 31 of the fiscal year or whenever there is an indication that it may be impaired. If the carrying amount exceeds the recoverable amount, a goodwill impairment is recognized in the amount of the difference and cannot be reversed in subsequent periods.

The recoverable amount is the greater of fair value less costs of disposal and value in use. Value in use is the present value of the future cash flows expected to be derived from an asset or CGU. Value in use and fair value less costs of disposal are determined using a DCF approach. The estimated cash flows are based on the Company's current four-year business plan and management's estimates for each business unit. The cost of capital used reflects the risk specific to the underlying business and the country in which the business operates. The interest rates are based among other things on a peer group analysis. The composition of the peer group is regularly reviewed and modified as necessary.

For CGUs whose recoverable amount is less than their carrying amount, fair values are determined at the level of individual assets. Detailed information is provided in **NOTE 16 A) (INTANGIBLE ASSETS)** and **16 B) (PROPERTY, PLANT AND EQUIPMENT).** Depending on future changes in those fair values, additional impairment losses and impairment reversals cannot be ruled out.

Impairment losses are presented separately in the income statement under depreciation and amortization.

Klöckner & Co SE Annual Report 2025 10

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Government grants and government assistance** 

Grants are recognized in profit or loss over the periods in which the related costs are recognized in expense.

Government grants related to assets – mainly property, plant and equipment – are deducted from the cost of the asset.

Government grants that become receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support with no future related costs are recognized in profit or loss as other operating income in the period in which they become receivable for the Group.

**Presentation of the consolidated statement of financial position and consolidated statement of income** 

Individual items have been combined in the consolidated statement of financial position and the consolidated statement of income; further information is provided separately in these Notes. Assets and liabilities expected to be realized or settled within one year are classified as current.

The consolidated statement of income is prepared according to the nature of expense method.

**Estimates, judgments and assumptions** 

The preparation of the consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of the Group's accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual amounts may differ from these estimates.

The estimates and the underlying assumptions are reviewed on an ongoing basis. Changes in estimates are recognized in the period of the change if the change affects that period only. If more than one period is affected, the change is reflected in the period of the revision and subsequent periods.

Material judgments, estimates and assumptions are required in the following areas:

---

| | |
|:---|:---|
| | **Note** |
| &nbsp;&nbsp;&nbsp; **Judgments** | |
| &nbsp;&nbsp;&nbsp; – Determination of scope of consolidation in relation to special-purpose entities, where there is no majority of voting rights or capital | 3 |
| &nbsp;&nbsp;&nbsp; – Assessment of intangible assets and property, plant and equipment for triggering events for an impairment | 16 (a), (b), (c), (d) |
| &nbsp;&nbsp;&nbsp; **Estimates and assumptions** |  |
| &nbsp;&nbsp;&nbsp; – Measurement of intangible assets and property, plant and equipment acquired in a business combination within the meaning of IFRS 3 | 4 |
| &nbsp;&nbsp;&nbsp; – Determination of the fair values or expected sales proceeds of a disposal group of discontinued operations in accordance with IFRS 5 | 16 (b), 21 |
| &nbsp;&nbsp;&nbsp; – Measurement of the net realizable value for inventories | 17 |
| &nbsp;&nbsp;&nbsp; – Estimates, made in impairment testing, of expected useful lives, assumptions about macroeconomic conditions and industry trends and estimates on which the determination of the recoverable amount was based | 16 |
| &nbsp;&nbsp;&nbsp; – Recognition and measurement of tax receivables related to the assessment of whether sufficient taxable income is available | 14 |
| &nbsp;&nbsp;&nbsp; – Assumptions regarding discount rates, mortality rates and, where applicable, expected returns on plan assets for the measurement of provision for pensions and similar obligations | 24 |
| &nbsp;&nbsp;&nbsp; – Recognition and measurement of other provisions and contingent liabilities | 25 |

---

**Accounting effects of climate change** 

During the reporting year, we have taken account of the impacts of climate change and the associated decarbonization and sustainability transformation of the steel industry in relation to our Company and our net assets, financial position and results of operations. Potential impacts were included in the assessment in the course of preparation of the consolidated financial statements, in particular with regard to assumptions, judgments and estimates concerning future developments affecting the Klöckner & Co Group and its environment. From today's perspective, future developments and impacts on the development of the business – such as recurrent floods and natural disasters as a result of global climate change – are subject to a high degree of uncertainty.

As part of our Group strategy, we are working as a pioneer of a sustainable steel industry to establish innovative business models by creating a comprehensive portfolio of sustainable solutions. Our sustainability strategy includes the reduction of directly controllable emissions to net zero by 2040 and the almost complete elimination of Scope 3 emissions by 2050. Our net zero carbon targets have been recognized by the Science Based Targets initiative (SBTi) as science-based targets in the standard validation process.

Klöckner & Co SE Annual Report 2025 11

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

In the Nexigen<sup>®</sup> brand, Klöckner & Co has created a strategic framework as a global metal processor to exploit future opportunities arising from the decarbonization of the steel industry and to further expand the portfolio of sustainable CO<sub>2</sub>-reduced products and services. We expect in general that Nexigen<sup>®</sup> will lead to sales growth. Due to the fact that the development of new technologies cannot be forecast and lies beyond Klöckner & Co's control, and due to regulatory requirements and cost increases such as carbon pricing in relation to conventional technologies, Nexigen<sup>®</sup> products currently account for only a minor share of sales.

Furthermore, as a share of total operating expenses for 2025, expenses for the sustainability transformation are not material in relation to total capital expenditure and therefore have no material impact on the net assets, financial position and results of operations of Klöckner & Co.

Further information on the accounting consideration of climate-related aspects and on their influence on the estimates and assumptions made in preparation of the financial statements can be found in particular in the additional explanations in the notes to the consolidated financial statements under Notes **6 (SPECIAL ITEMS AFFECTING THE RESULTS), 7 (SALES), 8 (OTHER OPERATING INCOME), 10 (PERSONNEL EXPENSES), 11 (OTHER OPERATING EXPENSES), 16 (INTANGIBLE ASSETS AND PROPERTY, PLANT AND EQUIPMENT) and 19 (OTHER FINANCIAL AND NON-FINANCIAL ASSETS).**

In this connection, Klöckner & Co keeps an attentive watch on legislation relating to climate change.

**Impact of the introduction of global minimum taxation** 

In December 2021, the OECD published guidelines for a new global minimum tax framework. The EU member states agreed on an EU directive to implement this in December 2022. In Germany, the global minimum taxation rules came into effect by way of the Minimum Tax Act on December 28, 2023. Under this act, the Klöckner & Co Group is subject to the German global minimum taxation rules starting in fiscal year 2024. On the basis of the calculation performed for all country units in 2025, there is no tax burden from the global minimum taxation rules.

**New accounting standards and interpretations** 

The following standards were applied for the first time in fiscal year 2025:

---

| |
|:---|
|  **Standard/Interpretation** |
|  Amendments to IAS 21 – Lack of Exchangeability |

---

Application of the amendments had no material impact on the consolidated financial statements of Klöckner & Co SE.

The table below lists the published standards and interpretations not yet applied in the Klöckner & Co Group:

---

| | |
|:---|:---|
| **Standard/Interpretation** | **Mandatory**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **application** |
| &nbsp;&nbsp;&nbsp; **Endorsed by the EU until authorization date for issuance** | |
| &nbsp;&nbsp;&nbsp; Annual improvement project – Improvements to IFRS 1, IFRS 7, IFRS 9, IFRS 10 and IAS 7 | 2026 |
| &nbsp;&nbsp;&nbsp; Amendments to IFRS 9 and IFRS 7 – Classification and Measurement of Financial Instruments | 2026 |
| &nbsp;&nbsp;&nbsp; IFRS 18 – Presentation and Disclosure in Financial Statements | 2027 |
| &nbsp;&nbsp;&nbsp; **EU endorsement outstanding** |  |
| &nbsp;&nbsp;&nbsp; IFRS 19 – Subsidiaries without Public Accountability: Disclosures | 2027 |
| &nbsp;&nbsp;&nbsp; Amendments to IFRS 19 | 2027 |

---

Early application of these standards is permitted but not planned. The Group currently expects that – except for the introduction of IFRS 18 – the application of the new standards, interpretations and amendments will have no material effects on the consolidated financial statements.

IFRS 18 will replace IAS 1 in the future and introduces new requirements that are intended to improve comparability of financial performance between similar entities and provide more relevant information to users of financial statements. Although IFRS 18 will not have an impact on the recognition or measurement of items in the financial statements, it will have a significant impact on the structure of and presentation in the income statement. This relates in particular to the division of the income statement into operating, investment and financing-related income and expenses. In addition, the standard introduces two mandatory subtotals, "operating profit or loss" and "profit or loss before financing and income taxes". The income statement items "earnings before taxes" and "profit or loss from discontinued operations" remain unchanged. Further changes relate to the structure of the cash flow statement. The option to report interest received and paid in cash flow from operating activities has been removed here. In the future, this will be reported in cash flow from investing activities. Additionally, the notes must include additional disclosures, such as a quantitative and qualitative reconciliation of changes under IFRS 18. There is also a requirement for information on management-defined performance measures (MPMs).

The Group will apply the new standard from January 1, 2027 when its application becomes mandatory. Due to retrospective application, the comparative information for 2026 will also be restated in accordance with IFRS 18. In fiscal year 2025, we assessed the effects of IFRS 18 based on the figures for 2024. The assessment of activities required by the standard did not identify investing in assets or providing financing to customers as a (specified) main business activity for Klöckner. Based on the assessments made, and with no change in business activities, we expect a moderate net result in the financing category (low single-digit millions). For the financing category, we expect a similar amount to those previously reported as finance expenses.

We have begun but not completed an assessment of our current key performance indicators for whether they qualify as MPMs. Future changes to the current key performance indicators (EBIT, EBITDA and EBITDA before special effects) cannot be ruled out.

The project to implement IFRS 18 will be continued in fiscal year 2026.

Klöckner & Co SE Annual Report 2025 12

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Non-current assets held for sale, disposal groups and discontinued operations** 

An individual non-current asset is classified as held for sale if its carrying amount will be recovered principally through a sale transaction rather than through continuing use. Assets and liabilities are presented as a disposal group if they are to be sold or otherwise disposed of as a group in a single transaction and collectively meet the criteria specified in IFRS 5 Non-current Assets held for Sale and Discontinued Operations. The assets and liabilities of a disposal group are presented separately in the statement of financial position under "Assets held for sale" and "Liabilities directly associated with assets classified as held for sale." A disposal group is classified as a discontinued operation if the components of the disposal group represent a separate major line of business or geographical area of operations that is part of a single coordinated plan to dispose of such a line of business or area of operations. The profit or loss of discontinued operations is recognized in the period in which it arises and is presented separately in the income statement under "Discontinued operations (after taxes)."

A disposal group is first measured with its assets in accordance with the relevant IFRS standards. However, individual assets in the disposal group cease to be depreciated or amortized. The resulting carrying amount of the group is then compared with its fair value less costs to sell in order to determine the lower amount for measurement. Impairment losses due to first-time classification as assets held for sale are recognized in profit or loss, as are subsequent impairment losses and impairment reversals.

In the Klöckner & Co Group, the France, United Kingdom, the Netherlands and Belgium CGUs are classified as discontinued operations as a disposal group with effect from December 1, 2023 (see also Note 21 for further information). The disposals were successfully completed with a closing date in first quarter of 2024. The effective date of disposal was February 29, 2024.

In the income statement, the results of the components of this disposal group are presented under discontinued operations. In the statement of cash flows, the cash flows from discontinued operations are presented separately from the cash flows from continuing operations and the prior-period figures have been restated accordingly.

Klöckner & Co SE Annual Report 2025 13

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## Notes to the consolidated statement of income
**6.** **Special items affecting the results** 

Comparability between the fiscal year 2025 results and the prior year is impacted by the following special effects:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp; **Restructuring income and other material special effects** |  |  |
| &nbsp;&nbsp;&nbsp; – Gains on site sales/closures<br> &nbsp;&nbsp;&nbsp;&nbsp; (after deducting transaction costs) | 25815 | 0 |
| &nbsp;&nbsp;&nbsp; – Insurance reimbursement income related to hurricane Helene | 907 | 6315 |
| &nbsp;&nbsp;&nbsp; – Gains on the sale of real estate | - | 978 |
|  | **26722** | **7293** |
| &nbsp;&nbsp;&nbsp; **Restructuring expenses and other material special effects** |  |  |
| &nbsp;&nbsp;&nbsp; – Losses on sales of subsidiaries and site closures | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;-24066 | - |
| &nbsp;&nbsp;&nbsp; – Restructuring consulting | -7192 | - |
| &nbsp;&nbsp;&nbsp; – Personnel expenses | -7055 | -6627 |
| &nbsp;&nbsp;&nbsp; – One-off expenses for takeover offer | -4908 | - |
| &nbsp;&nbsp;&nbsp; – Restructuring-related inventory write-downs | -2675 | -13680 |
| &nbsp;&nbsp;&nbsp; – Other restructuring expenses | -637 | -6789 |
| &nbsp;&nbsp;&nbsp; – Damages related to hurricane Helene | - | -7387 |
|  | **-46532** | **-34483** |
| &nbsp;&nbsp;&nbsp; **EBITDA impact** | **-19810** | **-27191** |
| &nbsp;&nbsp;&nbsp; **EBT impact** | **-19810** | **-27191** |

---

**2025** 

**Restructuring income and other material special effects** 

Restructuring income includes €25.8 million in income from the sale of eight sites in the Americas segment and the closure of a site in Germany.

A further €0.9 million in insurance income was received in the fiscal year from the settlement of an insurance claim due to a hurricane in 2024.

**Restructuring expenses and other material special effects** 

Of the €24.1 million in losses from the sale of subsidiaries and site closures, €19.4 million related to the deconsolidation of Kloeckner Metals Brasil Ltda. in São Paulo, Brazil (€19.6 million of which was exchange rate losses), €0.3 million to the deconsolidation of Naflex, S. de R.L. de C.V. in San Nicolás de los Garza, Mexico, and €2.3 million to two sites in the Kloeckner Metals Americas segment (USA) and one site in the Kloeckner Metals Europe segment (Germany).

The restructuring programs in the Kloeckner Metals Europe segment resulted in €16.9 million in expenses for consulting, personnel measures, and inventory write-downs.

The one-time expenses of €4.9 million incurred in connection with the takeover offer from Worthington Steel include €1.2 million in transaction costs for consulting services. An additional €3.6 million relates to expenses for share-based payments resulting from gains in the share price following rumors of a potential public takeover bid by Worthington Steel between December 6, 2025 and December 31, 2025.

**2024** 

**Impacts of environmental disasters** 

The Kloeckner Metals Americas segment was affected by several hurricanes in fiscal year 2024, one of which severely damaged a site. The resulting losses amount to €7 million in the fiscal year, offset by insurance recoveries of €6 million.

**Restructuring expenses and other material special effects** 

Planned restructuring in the Kloeckner Metals Americas and the Kloeckner Metals Europe segment resulted in income from sales of real estate of €1 million, personnel-related site closure expenses of €7 million and other restructuring expenses of €7 million. In addition, there were inventory write-downs of €14 million in fiscal year 2024.

**Financial reporting impact of geopolitical uncertainties and risks** 

There has been no change with regard to the uncertainties in assessing the impact on current business performance – including the earnings prospects – of numerous geopolitical and trade conflicts. These include the Russian war of aggression against Ukraine, various armed conflicts in the Middle East, increasing global export restrictions and the effects of US trade and tariff policy. Klöckner & Co has no business activities of its own in Ukraine, Russia or the Middle East crisis region. Furthermore, the sales and procurement markets in these countries have no relevance for Klöckner & Co and no material sales are generated or material purchases made there. The Klöckner & Co. Group's business model is based on buying and selling goods and services within the same region, i.e. within locally delimited markets (local for local). Higher value-added processing services are also provided for customers as a rule at the applicable regional country organizations. This business model means that the imposed tariffs tend not to have a direct impact on our business or our accounting. However, the imposed tariffs and hostilities have had impacts on the macroeconomic environment that have indirectly affected the development of demand and prices in the sales markets relevant to us and therefore our Group sales. Additionally, tariffs on material imports into the US at the start of fiscal year 2025 limited the available supply, resulting in increased demand in the Kloeckner Metals Americas segment, especially during the first half of the year. However, increasing uncertainty as the year progressed had a negative impact on the market

Klöckner & Co SE Annual Report 2025 14

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
environment and led to a slight correction in price levels. In Europe, with the general market environment hit by geopolitical and trade conflicts, shipments followed a negative trend. Due to the depletion of inventories written down in the prior year, inventory write-downs in accordance with IAS 2 were down €7 million as of December 31, 2025 (please refer to **NOTE 17 – INVENTORIES** to the consolidated financial statements). If the general economic situation changes in future periods, demand and hence price movements may result in inventory write-downs or the reversal of previous inventory write-downs.

From today's perspective, future developments and their impacts on the development of the business are subject to a high degree of uncertainty that may affect various aspects of our financial reporting (such as currency translation and the discount rate for the measurement of pension obligations). This relates, for example, to further protectionist measures such as changes in tariffs or export restrictions, an impending or prolonged recession, skills shortages in industrialized countries, the risk of instability in the financial sector or of individual bank failures, changes in key interest rates, exchange rate fluctuations, continued high energy, material and commodity prices or supply chain disruptions.

Partly in light of this, for the notes to the financial statements, we have conducted impairment tests on critical assets comprising goodwill, **INTANGIBLE ASSETS AND PROPERTY, PLANT AND EQUIPMENT (NOTE 16)**, **DEFERRED TAX ASSETS (NOTE 14)** and **TRADE RECEIVABLES AND CONTRACT ASSETS (NOTE 18)**. Please also refer in this connection to our explanatory notes on **FINANCIAL RISK MANAGEMENT (NOTE 31)** and in addition to the commentary on the **RESULTS OF OPERATIONS, FINANCIAL POSITION AND NET ASSETS** in the Management Report.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**7.** **Sales** 

**Accounting policies** 

*Revenue from sales of goods are recognized when control has transferred to the buyer. This mostly coincides with the delivery date. Revenues from contracts with customers are only recognized otherwise than at the time of delivery if the buyer already has control before delivery or if control transfers over time. Sales are reported net of allowances such as commissions, trade discounts and rebates, which are determined by estimation if necessary.* 

*The Klöckner & Co Group operates in the distribution business, the steel service center business and higher value-added business.* 

*Distribution business generally consists of selling material, with little or no processing, to customers out of a stockyard and deliveries in consignment stock on customer premises. Revenue from such transactions is recognized on delivery or collection of the goods.* 

*Steel service center sales primarily entail the processing of coil into various sheet metal products.* 

*Higher value-added business is characterized by goods that have higher margins due to the nature of the product (including aluminum and stainless steel) or that undergo extensive processing prior to delivery to the customer. Such processing is carried out, for example, in multiple processing steps including laser cutting and welding, sawing and drilling. Revenue from such transactions is recognized on delivery of the processed goods to a customer. This category also includes sales of technical products in Switzerland.* 

*Payment terms vary from customer to customer. Frequent payment terms are 30 days net, 60 days net and the 15th of the month following delivery.* 

Klöckner & Co SE Annual Report 2025 15

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The Group's external sales are broken down by region (customer headquarters) as follows:

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **2025** | | | |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | **Kloeckner Metals<br>Americas** | **Kloeckner Metals<br>Europe** | **Total** |
| &nbsp;&nbsp; Germany | - | 1126395 | 1126395 |
| &nbsp;&nbsp; EU excluding Germany | - | 386315 | 386315 |
| &nbsp;&nbsp; Switzerland | - | 1036685 | 1036685 |
| &nbsp;&nbsp; Rest of Europe | - | 12721 | 12721 |
| &nbsp;&nbsp; USA | 3160633 | 8408 | 3169041 |
| &nbsp;&nbsp; Rest of North America | - | 104 | 104 |
| &nbsp;&nbsp; Mexico | 565932 | 303 | 566235 |
| &nbsp;&nbsp; Rest of Central and South America | 5148 | 9698 | 14846 |
| &nbsp;&nbsp; Asia/Australia | - | 65869 | 65869 |
| &nbsp;&nbsp; Africa | - | 1944 | 1944 |
| &nbsp;&nbsp; **Sales** | **3731713** | **2648441** | **6380154** |
| &nbsp;&nbsp; **2024** |  |  |  |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | Kloeckner Metals<br>Americas | Kloeckner Metals<br>Europe | Total |
| &nbsp;&nbsp; Germany | - | 1257775 | 1257775 |
| &nbsp;&nbsp; EU excluding Germany | - | 369033 | 369033 |
| &nbsp;&nbsp; Switzerland | - | 1033022 | 1033022 |
| &nbsp;&nbsp; Rest of Europe | - | 12391 | 12391 |
| &nbsp;&nbsp; USA | 3302257 | 725 | 3302983 |
| &nbsp;&nbsp; Mexico | 582469 | 77 | 582546 |
| &nbsp;&nbsp; Rest of Central and South America | 32422 | 13412 | 45834 |
| &nbsp;&nbsp; Asia/Australia | - | 28611 | 28611 |
| &nbsp;&nbsp; **Sales** | **3917148** | **2715045** | **6632193** |

---

The Group's sales by type of business are as follows:

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **2025** | | | |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | **Kloeckner Metals<br>Americas** | **Kloeckner Metals<br>Europe** | **Total** |
| &nbsp;&nbsp; Higher value-added business | 980476 | 1670297 | 2650773 |
| &nbsp;&nbsp; Service center business | 1978227 | 531822 | 2510049 |
| &nbsp;&nbsp; Distribution business | 773010 | 446322 | 1219332 |
| &nbsp;&nbsp; **External sales** | **3731713** | **2648441** | **6380154** |
| &nbsp;&nbsp; **2024** |  |  |  |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | Kloeckner Metals<br>Americas | Kloeckner Metals<br>Europe | Total |
| &nbsp;&nbsp; Higher value-added business | 1018225 | 1649798 | 2668023 |
| &nbsp;&nbsp; Service center business | 2114461 | 576356 | 2690817 |
| &nbsp;&nbsp; Distribution business | 784463 | 488891 | 1273354 |
| &nbsp;&nbsp; **External sales** | **3917148** | **2715045** | **6632193** |

---

Sales include taxonomy-eligible sales of €21 million (2024: €4 million), mainly from the sale of steel scrap for reuse and recycling. Taxonomy-eligible sales are sales that are eligible to be classified as environmentally sustainable under the rules of the EU Taxonomy. Detailed information on this topic is provided in the **SUSTAINABILITY REPORTING**.

Klöckner & Co SE Annual Report 2025 16

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**8.** **Other operating income** 

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; Income from asset disposals |  |  |
| &nbsp;&nbsp; – Non-current assets held for sale (special effect) | 29131 | - |
| &nbsp;&nbsp; – Intangible assets and property, plant and equipment (special effect) | 604 | 978 |
| &nbsp;&nbsp; – Intangible assets and property, plant and equipment | 388 | 1930 |
| &nbsp;&nbsp; Foreign currency exchange gains | 6091 | 4979 |
| &nbsp;&nbsp; Income from amounts charged on for IT services to sold business activities | 4989 | 8470 |
| &nbsp;&nbsp; Income from acquisitions (excess of acquired net assets over acquisition costs – negative goodwill = lucky buy) | 1340 | - |
| &nbsp;&nbsp; Income from Hurricane Helene insurance payouts (special effect) | 907 | 6315 |
| &nbsp;&nbsp; Indemnification payments received | 197 | 246 |
| &nbsp;&nbsp; Income from the sale of IP addresses | - | 2303 |
| &nbsp;&nbsp; Other income | 13498 | 12309 |
| &nbsp;&nbsp; **Other operating income** | **57145** | **37530** |

---

The income from the disposal of non-current assets held for sale relates to the sale of eight warehouse sites in the US (see **NOTE 4 (ACQUISITIONS AND DISPOSALS)** in the notes to the consolidated financial statements).

A number of hurricanes caused significant damage at sites in the Kloeckner Metals Americas segment in fiscal year 2024, which was largely covered by insurance reimbursements. Further reimbursements were received in fiscal year 2025. Further information is included in **NOTE 6 (SPECIAL ITEMS AFFECTING THE RESULTS)** in the notes to the consolidated financial statements.

**9.** **Cost of materials** 

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; Cost of materials, supplies and purchased merchandise | 5177724 | 5475239 |
| &nbsp;&nbsp; Cost of purchased services | 2855 | 2481 |
| &nbsp;&nbsp; **Cost of materials** | **5180578** | **5477720** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**10.** **Personnel expenses** 

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; Wages and salaries | 472788 | 448185 |
| &nbsp;&nbsp; Social security contributions (including welfare benefits) | 86087 | 79405 |
| &nbsp;&nbsp; Retirement benefit cost | 22749 | 8252 |
| &nbsp;&nbsp; Restructuring expenses/income (special effect) | 8237 | 6627 |
| &nbsp;&nbsp; One-off expenses for takeover offer (special effect) | 3654 | - |
| &nbsp;&nbsp; **Personnel expenses** | **593514** | **542469** |

---

On a currency-adjusted basis, personnel expenses in fiscal year 2025 amount to €604 million, compared to €542 million in the prior year, and show an increase by 11.3%, mainly due to higher wage and salary expenses and pension expenses. In addition, personnel expenses include one-off effects from restructuring expenses in the amount of €8 million (prior year: €7 million) and one-off expenses for share-based payments resulting from the share price increases following the rumors of the takeover offer by Worthington Steel on December 6, 2025, amounting to €4 million.

Wages and salaries include €0.3 million (2024: €0.9 million) in climate-related variable remuneration components for management, including the Management Board, that are measured on the basis of the reduction in CO<sub>2</sub>e emissions (Scope 1 and Scope 2 emissions) relative to the 2023 base year. Further information and explanatory notes on the targets for variable remuneration can be found in our remuneration report.

The average number of employees in the Klöckner & Co Group pursuant to Section 314 (1) 4 of the German Commercial Code (HGB) was as follows in the reporting year:

---

| | | |
|:---|:---|:---|
| | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; Salaried employees | 3845 | 3894 |
| &nbsp;&nbsp; Wage earners | 2515 | 2389 |
| &nbsp;&nbsp; Apprentices | 157 | 157 |
| &nbsp;&nbsp; **Employees** | **6517** | **6440** |

---

Klöckner & Co SE Annual Report 2025 17

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**11.** **Other operating expenses** 

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | **2025** | 2024 |
| &nbsp;&nbsp;&nbsp; Forwarding cost | 172171 | 169030 |
| &nbsp;&nbsp;&nbsp; Third-party services | 102285 | 104320 |
| &nbsp;&nbsp;&nbsp; Fuels | 51896 | 49382 |
| &nbsp;&nbsp;&nbsp; Repairs, maintenance and other expenses for plant and buildings | 51634 | 53240 |
| &nbsp;&nbsp;&nbsp; Restructuring-related expenses from the disposal of consolidated subsidiaries (special effect) | 19422 | - |
| &nbsp;&nbsp;&nbsp; Audit fees and consulting | 18221 | 22316 |
| &nbsp;&nbsp;&nbsp; Other restructuring expenses (special effect) | 16565 | 6789 |
| &nbsp;&nbsp;&nbsp; Other taxes | 14519 | 13866 |
| &nbsp;&nbsp;&nbsp; Other insurance | 14096 | 12960 |
| &nbsp;&nbsp;&nbsp; Travel expenses | 13392 | 13681 |
| &nbsp;&nbsp;&nbsp; Advertising and representation expenses | 6395 | 7114 |
| &nbsp;&nbsp;&nbsp; Postal charges and telecommunication | 6336 | 6789 |
| &nbsp;&nbsp;&nbsp; Foreign currency exchange losses | 6226 | 6922 |
| &nbsp;&nbsp;&nbsp; Credit insurance | 1623 | 1688 |
| &nbsp;&nbsp;&nbsp; Bad debt expenses | 1034 | 1807 |
| &nbsp;&nbsp;&nbsp; Losses from the disposal of property, plant and equipment/Hurricane Helene (special effect) | - | 7387 |
| &nbsp;&nbsp;&nbsp; Other expenses | 20927 | 21437 |
| &nbsp;&nbsp;&nbsp; Other operating expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;516743 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;498726 |

---

The other expenses mainly relate to fringe benefits, office supplies, incidental bank charges and membership fees. In addition, in the prior year, they include exceptional losses on the disposal of property, plant and equipment and current assets destroyed as a result of hurricane damage in the United States. The damage was largely covered by reimbursements from our insurance (please refer to **NOTE 6 (SPECIAL ITEMS AFFECTING THE RESULTS)** and **NOTE 8 (OTHER OPERATING INCOME)**).

**12.** **Income from investments** 

**Accounting policies** 

*Dividends are recognized when the right to receive payment is legally established.* 

Income from investments comprises dividends and measurement gains/losses on unconsolidated affiliated companies and other investments and breaks down as follows:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | **2025** | 2024 |
| &nbsp;&nbsp; Dividends | 912 | 107 |
| &nbsp;&nbsp;&nbsp; Fair value changes from the measurement of equity instruments | -2477 | -1714 |
| &nbsp;&nbsp; **Income from investments** | **-1565** | **-1607** |

---

The changes in fair value from the measurement of equity instruments relate to investment by kloeckner.v GmbH in various venture capital companies.

**13.** **Financial result** 

**Accounting policies** 

*Interest income is recognized pro rata temporis based on the outstanding principal amount and the applicable interest rate using the effective interest method.* 

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | **2025** | 2024 |
| &nbsp;&nbsp; Interest income | 3413 | 953 |
| &nbsp;&nbsp;&nbsp; Interest income from change in pension provisions | 3365 | 1360 |
| &nbsp;&nbsp; **Finance income** | **6778** | **2313** |
| &nbsp;&nbsp; Interest and similar expenses | -46278 | -58774 |
| &nbsp;&nbsp; Interest cost for leases | -6672 | -4731 |
| &nbsp;&nbsp;&nbsp; Expense from unwinding of discount on pension obligations | -973 | -718 |
| &nbsp;&nbsp; **Finance expenses** | **-53923** | **-64223** |
| &nbsp;&nbsp; **Financial result** | **-47144** | **-61910** |

---

The financial result includes net interest expenses of €42,843 thousand (2024: €57,818 thousand), which were calculated and recognized using the effective interest method.

The decrease in interest and similar expenses is due to lower interest rates than in the prior year.

Klöckner & Co SE Annual Report 2025 18

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**14.** **Income taxes** 

**Accounting policies** 

*Income tax expense is the sum total of current and deferred tax expenses.* 

*Current tax expense is calculated on the basis of taxable income for the fiscal year. Tax liabilities are measured at the amount for which payment to the taxation authorities is expected. The liabilities are measured at the tax rates that have been enacted by the reporting date.* 

*Deferred taxes are calculated using the balance sheet liability method. They result from differences between the carrying amounts of assets and liabilities in the consolidated statement of financial position and their tax base (temporary differences) and from consolidation entries. No deferred taxes are recognized for goodwill on initial consolidation. Deferred taxes are measured based on tax rates that have been enacted or substantively enacted by the end of the reporting period.* 

*A deferred tax asset is also recognized for the carryforward of unused tax losses to the extent that it is probable that future taxable profits will be available against which the unused tax losses can be utilized.* 

*The carrying amount of a deferred tax asset is reviewed at each reporting date and is reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow part or all of deferred tax asset to be utilized. Unrecognized deferred tax assets are reassessed at each balance sheet date and a previously unrecognized deferred tax asset is recognized to the extent that it has become probable that future taxable profits will allow the deferred tax asset to be recovered.* 

*The measurement of deferred tax assets and deferred tax liabilities reflects the tax consequences that would follow from the manner in which the Klöckner & Co Group expects, at the reporting date, to recover or settle the carrying amount of its assets and liabilities.* 

*Deferred tax assets and deferred tax liabilities are offset if there is a legally enforceable right to set off and they relate to income taxes levied by the same taxation authority and current tax assets and tax liabilities are intended to be settled on a net basis.* 

*Current and deferred taxes are recognized in profit or loss unless they relate to items that are recognized directly in equity or in other comprehensive income. In such cases, they are also charged or credited to equity or other comprehensive income.* 

**Income taxes in the income statement** 

Income tax income/expense for the Klöckner & Co Group is as follows:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | 2024 |
| &nbsp;&nbsp;&nbsp; **Current income tax expense (+)/benefit (–)** | **35056** | **27653** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof related to prior periods* | 2081 | -5019 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof related to current period* | 32975 | 32672 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Domestic | 1512 | 1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign | 33544 | 27652 |
| &nbsp;&nbsp;&nbsp; **Deferred tax expense (+)/benefit (–)** | **490** | **34588** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof related to temporary differences* | -4709 | 4199 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof related to loss carry forwards* | 5199 | 30389 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Domestic | 4273 | 37718 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign | -3783 | -3130 |
| &nbsp;&nbsp;&nbsp; **Income tax expense (+)/benefit (–)** | **35546** | **62241** |

---

The combined income tax rate is 31.6% (2024: 31.9%), comprising corporate income tax (including solidarity surcharge) of 15.8% and trade tax for Klöckner & Co of 15.8%. Foreign tax rates vary between 9.0% and 34.0%.

The Company incurred current income tax of €35,056 thousand for the reporting year (2024: €27,653 thousand). It should be noted, however, that cross-border offsetting of tax profits and tax losses is not permitted. In particular, tax losses in individual countries cannot be offset against tax profits in other countries.

The Group operates in numerous different countries. Its income is therefore subject to various tax jurisdictions. Tax receivables, tax liabilities, temporary differences, tax loss carryforwards and the resulting deferred taxes must be determined separately for each taxable entity. Management is required to make estimates in calculating current and deferred taxes. Deferred tax assets can only be recognized to the extent that their realization is probable. The realization of deferred taxes notably depends on sufficient taxable income being available for the type of tax and tax jurisdiction concerned. Various factors must be taken into consideration when gauging the probability of the future flow of economic benefits, such as historical earnings, budgets, loss carryforward restrictions and tax planning strategies. The recognition of deferred taxes is assessed once again at each reporting date.

Klöckner & Co SE Annual Report 2025 19

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

IFRIC 23 clarifies the application of the recognition and measurement rules in IAS 12 in the event of uncertainty about the income tax treatment. Recognition and measurement require estimates and assumptions about such questions as to whether uncertain tax treatments are considered separately or together, whether the most likely value or the expected value method is used to resolve the uncertainty and whether there have been changes relative to the prior period. Detection risk is immaterial to the accounting of uncertain financial statement items. They are accounted for on the basis of the assumption that the tax authorities investigate the matter in question and have full knowledge of all relevant information.

The notes contain the following information on the estimates, assumptions and discretionary decisions. In addition, information on the potential effects of the uncertainty must be disclosed as a tax-related contingent liability in accordance with IAS 12.88.

There are no material effects on the consolidated financial statements of Klöckner & Co SE.

Expected tax income/expense is reconciled to actual tax income/expense as follows:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; **Expected tax rate** | **31.6%** | **31.9%** |
| &nbsp;&nbsp; **Earnings before taxes** | **-17840** | **-83456** |
| &nbsp;&nbsp; Expected tax expense/benefit at domestic tax rate | -5637 | -26622 |
| &nbsp;&nbsp; Foreign tax rate differential | -5082 | -2247 |
| &nbsp;&nbsp; Tax rate changes | -289 | -174 |
| &nbsp;&nbsp; Tax reduction due to tax free income | - | -1493 |
| &nbsp;&nbsp; Tax increase due to non–deductible expenses | 28167 | 23368 |
| &nbsp;&nbsp; Current tax for prior periods | 2080 | -5018 |
| &nbsp;&nbsp; Current tax benefit resulting from previously unrecognized deferred tax assets on loss carryforwards and on temporary differences | -5777 | -8271 |
| &nbsp;&nbsp; Tax increase due to non-recognition of deferred tax assets on loss carryforwards and deductible temporary differences including valuation allowances | 20453 | 80545 |
| &nbsp;&nbsp; Other income taxes | - | 65 |
| &nbsp;&nbsp; Other tax effects | 1631 | 2088 |
| &nbsp;&nbsp; **Current tax expense/income** | **35546** | **62241** |
| &nbsp;&nbsp; **Effective tax rate** | **-199.3%** | **-74.6%** |

---

The negative actual tax rate of -199.3% in the fiscal year under review is below the expected combined income tax rate of 31.6% (prior year: 31.9%). This mainly relates to higher tax due to losses for which no deferred tax asset can be recognized and to non-deductible expenses from impairment losses on investments.

**Taxes recognized directly in other comprehensive income** 

Current and deferred taxes are normally recognized in profit or loss, with the exception of taxes relating to items accounted for in other comprehensive income.

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;&nbsp; (€ thousand) | **December 31,<br>2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;December 31,<br>2024 |
| &nbsp;&nbsp; **Change in deferred tax assets and liabilities (net), not affecting net income** | **-4095** | **-23346** |
| &nbsp;&nbsp; thereof reported |  |  |
| &nbsp;&nbsp; – in other comprehensive income | -4095 | -23346 |

---

Deferred taxes on adjustments of pension provisions in other comprehensive income in accordance with IAS 19, net investment hedges and changes in the fair values of derivative financial instruments designated in hedge accounting are recognized directly in other comprehensive income.

The deferred tax liabilities relating to items accounted for in equity totaled €17,317 thousand at the end of the reporting year (2024: €13,229 thousand). In the reporting year, these relate in their entirety to pension obligations.

Klöckner & Co SE Annual Report 2025 20

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Deferred tax assets and liabilities** 

Deferred tax assets and liabilities associated with items in the consolidated statement of financial position and to tax loss carryforwards are as follows:

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | January 1, 2025 | January 1, 2025 | | |  | |  | | | | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* |  | Net balance |  | Recognized in profit<br> and loss |  | Recognized in OCI |  | Recognized directly<br> in equity | Acquired in business<br> combinations | Other (e.g. non-<br> current assets held<br> for sale and<br> discontinued<br> operations) |  | **Net balance** |  | **Deferred tax**<br> **assets** |  | **Deferred tax**<br> **liabilities** |
| &nbsp;&nbsp;&nbsp; **From temporary differences and consolidations** |  | **-84295** |  | **4886** |  | **2697** |  | **-** | **-325** | **-66** |  | **-80810** |  | **34498** |  | **-115308** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Intangible assets |  | -21750 |  | 1341 |  | 696 |  |  | -84 | -17 |  | -19827 |  | 1426 |  | -21253 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Property, plant and equipment |  | -52036 |  | 1935 |  | 1665 |  |  | -201 | -40 |  | -48683 |  | 548 |  | -49231 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-current investments |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories |  | -7325 |  | 2795 |  | 234 |  |  | -28 | -6 |  | -4349 |  | 2133 |  | -6482 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Receivables |  | -2444 |  | 1228 |  | 78 |  |  | -9 | -2 |  | -1153 |  | 535 |  | -1688 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other assets |  | 57361 |  | -44432 |  | -1835 |  |  | 222 | 44 |  | 11216 |  | 16176 |  | -4960 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Provisions for pensions and similar obligations |  | -49327 |  | 24924 |  | 1578 |  |  | -191 | -38 |  | -26777 |  | 1813 |  | -28590 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other provisions and accrued liabilities |  | 841 |  | 2563 |  | -27 |  |  | 3 | 1 |  | 3657 |  | 5237 |  | -1580 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financial liabilities |  | 1703 |  | -945 |  | -54 |  |  | 7 | 1 |  | 705 |  | 705 |  | -1524 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other liabilities |  | -11318 |  | 15477 |  | 362 |  |  | -44 | -9 |  | 4401 |  | 5925 |  |  |
| &nbsp;&nbsp;&nbsp; *Tax loss carryforwards/interest expense carryforwards* | | *9688* | | *-5762* | | *-310* | |  |  |  | | *3616* | | *3616* | |  |
| &nbsp;&nbsp;&nbsp; **Deferred tax assets/liabilities before offsetting** |  | **-74607** |  | **-876** |  | **2387** |  | **-** | **-325** | **-66** |  | **-77194** |  | **38114** |  | **-115308** |
| &nbsp;&nbsp;&nbsp; Offsetting |  |  |  |  |  |  |  |  |  |  |  |  |  | -27281 |  | 27281 |
| &nbsp;&nbsp;&nbsp; **Deferred tax assets/liabilities** |  | **-74607** |  |  |  |  |  |  |  |  |  | **-77194** |  | **10833** |  | **-88027** |

---

Klöckner & Co SE Annual Report 2025 21

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | January 1, 2024 | January 1, 2024 | | |  | |  | |  | |  | | December 31, 2024 | December 31, 2024 | December 31, 2024 | December 31, 2024 | December 31, 2024 | December 31, 2024 | |
| &nbsp;&nbsp;&nbsp; *(€ thousand)* |  | Net balance |  | Recognized in profit<br> and loss |  | Recognized in OCI |  | Recognized<br> directly<br> in equity |  | Acquired in<br> business<br> combinations |  | Other<br> (e.g. non-current<br> assets held for sale<br> and discontinued<br> operations) |  | Net balance |  | Deferred tax<br> assets |  | Deferred tax<br> liabilities |  |
| &nbsp;&nbsp;&nbsp; **From temporary differences and consolidations** |  | **-52128** |  | **-8872** |  | **-27723** |  | **-** |  | **-233** |  | **4660** |  | **-84295** |  | **68964** |  | **-153259** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Intangible assets |  | -19171 |  | -2597 |  | -1610 |  | - |  | -86 |  | 1714 |  | -21750 |  | 745 |  | -22495 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Property, plant and equipment |  | -55819 |  | 3729 |  | -4687 |  | - |  | -249 |  | 4990 |  | -52036 |  | 965 |  | -53001 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-current investments |  |  |  |  |  |  |  | - |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories |  | -19808 |  | 12464 |  | -1663 |  | - |  | -89 |  | 1771 |  | -7325 |  | 4399 |  | -11724 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Receivables |  | -5251 |  | 2802 |  | -441 |  | - |  | -23 |  | 469 |  | -2444 |  | 818 |  | -3262 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other assets |  | 25355 |  | 32030 |  | 2129 |  | - |  | 113 |  | -2267 |  | 57361 |  | 57589 |  | -228 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Provisions for pensions and similar obligations |  | -13365 |  | -12629 |  | -24468 |  | - |  | -60 |  | 1195 |  | -49327 |  | 113 |  | -49440 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other provisions and accrued liabilities |  | 5561 |  | -4715 |  | 467 |  | - |  | 25 |  | -497 |  | 841 |  | 2490 |  | -1649 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financial liabilities |  | 9164 |  | -7452 |  | 769 |  | - |  | 41 |  | -819 |  | 1703 |  | 1743 |  | -40 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other liabilities |  | 21206 |  | -32504 |  | 1781 |  | - |  | 95 |  | -1896 |  | -11318 |  | 102 |  | -11420 |  |
| &nbsp;&nbsp;&nbsp; *Tax loss carryforwards/interest expense carryforwards* | | *38253* | | *-25716* | | *3212* | | *-* | | *-2061* | | *-4000* | | *9688* | | *9688* | | *-* | |
| &nbsp;&nbsp;&nbsp; **Deferred tax assets/liabilities before offsetting** |  | **-13875** |  | **-34588** |  | **-24511** |  | **-** |  | **-2294** |  | **660** |  | **-74607** |  | **78652** |  | **-153259** |  |
| &nbsp;&nbsp;&nbsp; Offsetting |  |  |  |  |  |  |  |  |  |  |  |  | | *-* | | -61533 |  | 61533 |  |
| &nbsp;&nbsp;&nbsp; **Deferred tax assets/liabilities** |  | **-13875** |  |  |  |  |  |  |  |  |  |  |  | **-74607** |  | **17119** |  | **-91726** |  |

---

Klöckner & Co SE Annual Report 2025 22

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Klöckner & Co recognizes deferred tax assets only to the extent that tax planning calculations indicate that the related tax benefits will be utilized within a certain planning horizon, as we can only assess utilization to the required level of probability within such a forward horizon. As of December 31, 2025, deductible temporary differences and loss carryforwards that are able to be utilized are recognized over a planning horizon of four years (2024: planning horizon of four years).

In accordance with IAS 12.39, no deferred tax liabilities were recognized for taxable temporary differences associated with investments in subsidiaries (outside basis differences) in the amount of €23.4 million (2024: €27.5 million).

The following deferred tax assets on unused tax loss carryforwards and deductible temporary differences have not yet been recognized because their realization cannot be reliably guaranteed:

---

| | | |
|:---|:---|:---|
| *(€ million)* | **December 31,**<br>**2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;December 31,<br>2024 |
| &nbsp;&nbsp;&nbsp; Unrecognized tax losses |  |  |
| &nbsp;&nbsp;&nbsp; – Corporate income tax | 568 | 461 |
| &nbsp;&nbsp;&nbsp; – Trade tax and similar taxes | 398 | 285 |
| &nbsp;&nbsp;&nbsp; – Interest carry forward | 37 | 23 |
| &nbsp;&nbsp;&nbsp; Temporary differences | 17 | 25 |

---

The majority of the unrecognized tax loss carryforwards are not subject to a maximum carryforward period under prevailing law and therefore do not expire unless specific circumstances arise (such as change of control). The unrecognized tax loss carryforwards that are subject to a maximum carryforward period expire as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| *(€ million)* | **December 31,<br>2025** | **December 31,<br>2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;December 31,<br>2024 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;December 31,<br>2024 |
| &nbsp;&nbsp;&nbsp; until December 31, 2025 |  |  |  |  |
| &nbsp;&nbsp;&nbsp; until December 31, 2035 |  | 11 |  | 13 |
| &nbsp;&nbsp;&nbsp; after December 31, 2035 |  |  |  | 19 |

---

Temporary differences are deductible indefinitely.

**Pillar Two** 

Klöckner & Co falls within the scope of the OECD Global Anti-Base Erosion (GloBE) Model Rules (Pillar Two) for the reform of international corporate taxation and makes use of the temporary exemption from accounting for deferred taxes. Under the legislation, for each jurisdiction, the Group must pay a top-up tax in the amount of any difference between the GloBE effective tax rate and the 15% minimum tax rate. The Group is subject to a notional effective tax rate in excess of 15% in all jurisdictions in which it operates.

In the prior year, the analysis for Hungary showed an average effective tax rate of 8.95% based on the IFRS earnings, as a result of which the Group recorded a current minimum tax expense of €65 thousand in the prior year.

**15.** **Earnings per share** 

**Accounting policies** 

*Basic earnings per share are calculated by dividing consolidated net income for the year attributable to shareholders of Klöckner & Co SE by the average number of shares outstanding during the period. Potential shares from convertible bonds are treated as dilutive if, and only if, their conversion to shares would decrease earnings per share or increase loss per share.* 

---

| | | | |
|:---|:---|:---|:---|
|  |  | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp;&nbsp; Net income attributable to shareholders of Klöckner & Co SE | (€thousand) | -53641 | -176702 |
| &nbsp;&nbsp;&nbsp; – from continuing operations |  | -53641 | -146781 |
| &nbsp;&nbsp;&nbsp; – from discontinued operations |  |  | -29921 |
| &nbsp;&nbsp;&nbsp; Weighted average number of shares | (thousands of<br>shares) | 99750 | 99750 |
| &nbsp;&nbsp;&nbsp; Basic earnings per share from continuing operations | (€/share) | -0.54 | -1.47 |
| &nbsp;&nbsp;&nbsp; Basic earnings per share from discontinued operations | (€/share) |  | -0.30 |
| &nbsp;&nbsp;&nbsp; Total basic earnings per share | (€/share) | -0.54 | -1.77 |

---

There are currently no potentially dilutive shares.

Klöckner & Co SE Annual Report 2025 23

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## Notes to the consolidated statement of financial position
**16.** **Intangible assets and property, plant and equipment** 

**a)** **Intangible assets** 

**Accounting policies** 

*Intangible assets with finite useful lives are carried at cost less accumulated amortization and any accumulated impairment losses if economic benefits are expected from the asset and the cost of the asset can be measured reliably.* 

*Intangible assets are amortized on a straight-line basis over their expected useful life. Intangible assets recognized in business combinations for customer relationships are amortized based on the expected churn rate.* 

*The expected useful lives are as follows:* 

---

| | | |
|:---|:---|:---|
|  | Useful life in years | Useful life in years |
| &nbsp;&nbsp;&nbsp; Software |  | 2 – 5 |
| &nbsp;&nbsp;&nbsp; Customer relationships |  | 2.5 – 17 |
| &nbsp;&nbsp;&nbsp; Trade names |  | 3 – 15 |
| &nbsp;&nbsp;&nbsp; Other intangible assets |  | 1 – 15 |

---

*The useful life is reviewed annually and changed as necessary in accordance with future expectations. Intangible assets with an indefinite useful life – in the Klöckner & Co Group solely goodwill – are reviewed for impairment at least annually and whenever there is an indication that they may be impaired.* 

Klöckner & Co SE Annual Report 2025 24

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| *(€ thousand)* | **Intangible assets (excluding**<br>**software/goodwill/**<br>**customer**<br>**relationships)** | **Customer relationships**<br> **from business combination** | **Software** | **Goodwill** | **Total intangible assets** |
| &nbsp;&nbsp;&nbsp; Cost as of January 1, 2024 | 39324 | 496120 | 90251 | 369562 | 995257 |
| &nbsp;&nbsp;&nbsp; Accumulated amortization and impairments | -34484 | -391016 | -71721 | -290633 | -787854 |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2024** | **4840** | **105104** | **18530** | **78929** | **207403** |
| &nbsp;&nbsp;&nbsp; Exchange rate differences | 185 | 5700 | -27 | 2445 | 8303 |
| &nbsp;&nbsp;&nbsp; Additions from business combinations | 348 | 3957 | 247 | 7195 | 11746 |
| &nbsp;&nbsp;&nbsp; Other additions | 14 |  | 3436 |  | 3449 |
| &nbsp;&nbsp;&nbsp; Impairments |  |  |  | -37 | -37 |
| &nbsp;&nbsp;&nbsp; Depreciation and amortization | -2837 | -15451 | -6144 |  | -24432 |
| &nbsp;&nbsp;&nbsp; Transfers | -140 |  | 291 |  | 151 |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2024** | **2410** | **99310** | **16332** | **88531** | **206584** |
| &nbsp;&nbsp;&nbsp; Cost as of December 31, 2024 | 40419 | 525325 | 92816 | 393442 | 1052002 |
| &nbsp;&nbsp;&nbsp; Accumulated amortization and impairments | -38009 | -426015 | -76484 | -304911 | -845419 |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2025** | **2410** | **99310** | **16332** | **88531** | **206584** |
| &nbsp;&nbsp;&nbsp; Exchange rate differences | -256 | -10557 | -243 | -6064 | -17120 |
| &nbsp;&nbsp;&nbsp; Additions from business combinations | 417 | 717 | 8 | 441 | 1584 |
| &nbsp;&nbsp;&nbsp; Other additions | 82 |  | 2188 |  | 2269 |
| &nbsp;&nbsp;&nbsp; Disposals from sales of businesses |  |  | -23 | -49 | -73 |
| &nbsp;&nbsp;&nbsp; Other disposals |  |  | -228 |  | -228 |
| &nbsp;&nbsp;&nbsp; Depreciation and amortization | -446 | -8049 | -6191 |  | -14685 |
| &nbsp;&nbsp;&nbsp; Transfers | 7 |  | -7 |  |  |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2025** | **2213** | **81422** | **11836** | **82859** | **178331** |
| &nbsp;&nbsp;&nbsp; Cost as of December 31, 2025 | 37914 | 452381 | 93750 | 330354 | 914399 |
| &nbsp;&nbsp;&nbsp; Accumulated amortization and impairments | -35701 | -370959 | -81913 | -247495 | -736068 |

---

Intangible assets include €1 million (2024: €2 million) for self-developed software at kloeckner.i GmbH.

Of the €81 million carrying amount of customer relationships from initial consolidations, €0.7 million relates to an acquisition in Switzerland during the reporting year and is amortized on a straight-line basis over the expected useful life of the customer relationships.

**Goodwill impairment testing in accordance with IAS 36** 

Under IAS 36 (Impairment of Assets), cash-generating units (CGUs) to which goodwill has been allocated have to be tested annually for impairment. This is done on the basis of the business plan approved by the respective committees in the fourth quarter. In addition, an impairment test is carried out whenever there is an indication that a CGU may be impaired.

The recoverable amount of a CGU is calculated as value in use using the discounted cash flow method, which is based on bottom-up planning. Planning covers a four-year period. Klöckner & Co utilizes a uniform planning model for all CGUs.

The discount rates are based on the Capital Asset Pricing Model (CAPM). Its main inputs are the risk-free rate of return, the volatility (beta) of peer group shares relative to the capital market, assumptions about credit risk and the market risk premium for return on equity.

The figures were determined with the assistance of outside experts.

Klöckner & Co SE Annual Report 2025 25

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Assumptions used in impairment testing of material goodwill** 

The following assumptions were used for the compound annual growth rate (CAGR) of shipments, gross profit per ton and OPEX in the detailed planning period for the purposes of impairment testing of goodwill:

---

| | | | | |
|:---|:---|:---|:---|:---|
| *CGU (relative change in %)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Year | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Shipments <br>in tons | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross profit <br>in € per ton | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OPEX in € |
| &nbsp;&nbsp;&nbsp; Switzerland | 2025 | 3.5% | 2.1% | 5.9% |
|  | 2024 | 3.4% | 2.1% | 7.5% |
| &nbsp;&nbsp;&nbsp; USA | 2025 | 5.1% | 0.8% | 4.4% |
|  | 2024 | 6.6% | 1.6% | 5.5% |
| &nbsp;&nbsp;&nbsp; Mexico | 2025 | 8.8% | 1.2% | 8.9% |
|  | 2024 | 10.8% | 4.4% | 10.4% |

---

Growth rates of 1.0% (Switzerland CGU; 2024: 1.0%) and 2.0% (USA and Mexico CGUs; 2024: 2.0%) were used in determining the expected future cash flows.

The expected future cash flow primarily takes into account the cyclical nature of the business model, based on averaging over the detailed planning period of four years.

In addition, the projected cash inflows largely depend on expected shipments and future gross profit per ton. This is prognosticated on the basis of normalized gross profit. Shipments are estimated taking into account macroeconomic and industry-specific trends.

Other major factors affecting the sustainable level of future cash inflows comprise the expected development of operating expenses (OPEX) and the determination of discount rates, including the future growth rate assumed in perpetuity. OPEX is determined on the basis of individual business budgeting and on assessment of macroeconomic developments.

Judgments on macroeconomic and sector-specific trends forming the basis for shipment volumes and gross margins also include assumptions about the impact of climate-related aspects and the influence of other sustainability factors on business development or the product portfolio due, for example, to changes in customer demand or regulatory requirements. In this connection, Klöckner keeps an attentive watch on legislation relating to climate change. On this basis, there are no indications of a climate-related impairment of goodwill.

**Impairment testing of goodwill allocated to the CGUs** 

The carrying amounts of goodwill total €83 million and relate to the Mexico CGU (€28 million), the Switzerland CGU (€34 million) and the USA CGU (€21 million). Recoverability was confirmed for all goodwill. The positive headroom amounts to €15,485 thousand (2024: €36,148 thousand) for Switzerland and to €20,790 thousand and €122,548 thousand (2024: €26,914 and €323,079 thousand), respectively, for the CGUs in Mexico and the USA.

The following table shows the percentages by which the key assumptions used in calculating the terminal value in the impairment test would have to change, with all other factors held constant, in order for the estimated recoverable amount of the CGU to equal its carrying amount (sensitivity analysis):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| CGU | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Shipments<br> in tons | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross profit<br> in € per ton | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OPEX in € | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;WACC in % | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Growth rate<br> in % |
| &nbsp;&nbsp;&nbsp; USA | -4.2% | -3.1% | +3.3% | +1.1%p | -6.4%p |
| &nbsp;&nbsp;&nbsp; Mexico | -5.8% | -4.2% | +5.5% | +0.6%p | -1.8%p |
| &nbsp;&nbsp;&nbsp; Switzerland | -0.6% | -0.6% | +0.6% | +0.2%p | -0.4%p |

---

Value in use was measured on the basis of a pretax WACC of 11.7% (2024: 11.7%) for the USA CGU, a pretax WACC of 13.5% (2024: 14.1%) for the Mexico CGU and a pretax WACC of 8.0% (2024: 8.0%) in Switzerland.

**b)** **Property, plant and equipment** 

**Accounting policies** 

*Property, plant and equipment is carried at cost less accumulated depreciation and impairments plus impairment reversals.* 

*The cost of self-constructed assets comprises all direct costs and attributable overheads. Administrative costs are only included in the cost of an asset to the extent that they relate to its construction. Property, plant and equipment subject to depreciation is normally depreciated on a straight-line basis. Maintenance and repair costs are expensed as incurred.* 

*Depreciation is based on the following useful lives:* 

---

| | |
|:---|:---|
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Useful life in years |
| &nbsp;&nbsp;&nbsp; Office building, factory and warehouse buildings | 10 – 50 |
| &nbsp;&nbsp;&nbsp; Plant facilities similar to buildings | 8 – 33 |
| &nbsp;&nbsp;&nbsp; Warehouse and crane equipment and other technical equipment | 2 – 20 |
| &nbsp;&nbsp;&nbsp; Operating and office equipment | 1 – 15 |

---

Klöckner & Co SE Annual Report 2025 26

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| *(€ thousand)* | Land, similar land rights and<br>buildings including investment<br>properties | Land, similar land rights and<br>buildings including investment<br>properties | **Technical equipment and<br>machinery** | **Technical equipment and<br>machinery** | **Other equipment, operating<br>and office equipment** | **Other equipment, operating<br>and office equipment** | **Payments on account and<br>construction in progress** | **Payments on account and<br>construction in progress** | **Total property, plant and<br>equipment** | **Total property, plant and<br>equipment** |  |
| &nbsp;&nbsp;&nbsp; Cost as of January 1, 2024 |  | 823469 |  | 411745 |  | 388417 |  | 43732 |  | 1667363 |  |
| &nbsp;&nbsp;&nbsp; Accumulated depreciation and impairments |  | -402328 |  | -248741 |  | -255750 |  | -49 |  | -906868 |  |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2024** |  | **421141** |  | **163004** |  | **132667** |  | **43683** |  | **760495** |  |
| &nbsp;&nbsp;&nbsp; Exchange rate differences |  | 6771 |  | 6827 |  | 2364 |  | 1777 |  | 17739 |  |
| &nbsp;&nbsp;&nbsp; Additions from business combinations |  | 11349 |  | 4180 |  | 176 |  | - |  | 15706 |  |
| &nbsp;&nbsp;&nbsp; Other additions |  | 28585 |  | 25164 |  | 45026 |  | 42031 |  | 140805 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof taxonomy-eligible* | | *31444* | | *-* | | *14704* | | *-* | | *46149* | |
| &nbsp;&nbsp;&nbsp; Disposals |  | -773 |  | -1397 |  | -944 |  | -339 |  | -3453 |  |
| &nbsp;&nbsp;&nbsp; Reversal of impairment |  | - |  | - |  | 50 |  | - |  | 50 |  |
| &nbsp;&nbsp;&nbsp; Impairments |  | -448 |  | -2447 |  | -311 |  | - |  | -3206 |  |
| &nbsp;&nbsp;&nbsp; Depreciation and amortization |  | -37085 |  | -31032 |  | -33279 |  | - |  | -101395 |  |
| &nbsp;&nbsp;&nbsp; Transfers |  | 3372 |  | 25389 |  | 5113 |  | -34025 |  | -151 |  |
| &nbsp;&nbsp;&nbsp; Reclassification to assets held for sale |  | -12724 |  | -595 |  | -826 |  | - |  | -14145 |  |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2024** |  | **420188** |  | **189094** |  | **150035** |  | **53127** |  | **812443** |  |
| &nbsp;&nbsp;&nbsp; Cost as of December 31, 2024 |  | 850802 |  | 478501 |  | 426375 |  | 53127 |  | 1808805 |  |
| &nbsp;&nbsp;&nbsp; Accumulated depreciation and impairments |  | -430615 |  | -289407 |  | -276340 |  | - |  | -996362 |  |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2025** |  | **420188** |  | **189094** |  | **150035** |  | **53127** |  | **812443** |  |
| &nbsp;&nbsp;&nbsp; Exchange rate differences |  | -16800 |  | -13636 |  | -5062 |  | -5049 |  | -40547 |  |
| &nbsp;&nbsp;&nbsp; Additions from business combinations |  | 169 |  | 2128 |  | 202 |  | - |  | 2499 |  |
| &nbsp;&nbsp;&nbsp; Other additions |  | 76187 |  | 21675 |  | 27521 |  | 65887 |  | 191270 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *thereof taxonomy-eligible* | | *69892* | | *-* | | *10497* | | *-* | | *80389* | |
| &nbsp;&nbsp;&nbsp; Disposals from sales of businesses |  | -161 |  | -976 |  | -87 |  | -5 |  | -1229 |  |
| &nbsp;&nbsp;&nbsp; Other disposals |  | -1270 |  | -791 |  | -10411 |  | -5356 |  | -17827 |  |
| &nbsp;&nbsp;&nbsp; Reversal of impairment |  | - |  | 97 |  | - |  | - |  | 97 |  |
| &nbsp;&nbsp;&nbsp; Impairments |  | - |  | -919 |  | -104 |  | - |  | -1023 |  |
| &nbsp;&nbsp;&nbsp; Depreciation and amortization |  | -38923 |  | -32359 |  | -33796 |  | - |  | -105078 |  |
| &nbsp;&nbsp;&nbsp; Transfers |  | 7276 |  | 13914 |  | 6411 |  | -27600 |  | - |  |
| &nbsp;&nbsp;&nbsp; Reclassification to assets held for sale |  | -11998 |  | -5866 |  | -2606 |  | -3232 |  | -23702 |  |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2025** |  | **434667** |  | **172362** |  | **132104** |  | **77772** |  | **816904** |  |
| &nbsp;&nbsp;&nbsp; Cost as of December 31, 2025 |  | 838250 |  | 450434 |  | 364332 |  | 77772 |  | 1730788 |  |
| &nbsp;&nbsp;&nbsp; Accumulated depreciation and impairments |  | -403584 |  | -278072 |  | -232228 |  | - |  | -913884 |  |

---

Klöckner & Co SE Annual Report 2025 27

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Property, plant and equipment includes right-of-use assets (IFRS 16) in the amount of €157,544 thousand (2024: €136,282 thousand).

Property, plant and equipment with a carrying amount of €31,250 thousand (2024: €40,508 thousand) was pledged as security in the form of liens for financial liabilities.

The additions to property, plant and equipment include taxonomy-eligible CAPEX of €80,389 million (2024: €46,149 million), mainly in relation to economic activities in the transportation sector (such as vehicle fleet electrification) and real-estate activities.

**Impairment testing of other non-current assets** 

If there are indications of impairment for CGUs – which are normally identified at country level – to which no goodwill has been allocated, the recoverable amount is measured at the level of the CGU concerned. The figures were determined with the assistance of outside experts.

Klöckner & Co SE's market capitalization was less than the book value of equity as of December 31, 2025. There was thus a triggering event within the meaning of IAS 36.12 (d) that may be an indication of impairment of other non-current assets (such as buildings or machinery). In addition, there were internal indications within the meaning of IAS 36.12 (f) that there may be an impairment of the recoverable amount of the Germany and Becker CGUs (since the first quarter of 2025) and of the Switzerland CGU and the Austria CGU due to the significantly poorer business performance criteria in the second half of the fiscal year.

**Germany, Becker and Austria CGUs** 

The impairment tests conducted on non-current assets for all CGUs showed that the values in use of the Germany, Becker and Austria CGUs were less than their carrying amounts, hence the recoverable amount cannot be determined from the cash flows from continuing use.

Any impairment must be allocated in a second step to reduce the carrying amounts of the assets of the CGUs (IAS 36.104). In allocating the impairment loss, the carrying amount of an asset may not be reduced below its fair value less costs of disposal or its value in use (IAS 36.105). The fair values of the individual assets were therefore determined.

The carrying amounts of the tested non-current assets of the CGUs in question before impairment testing were as follows as of December 31, 2025.

---

| | | | |
|:---|:---|:---|:---|
| *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Germany | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Becker | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Austria |
| &nbsp;&nbsp;&nbsp; Other intangible assets | 386 | 2575 | - |
| &nbsp;&nbsp;&nbsp; Land and buildings | 15994 | 33089 | 6096 |
| &nbsp;&nbsp;&nbsp; Technical equipment and machinery | 15334 | 22933 | 523 |
| &nbsp;&nbsp;&nbsp; Other equipment, operating and office equipment | 15627 | 8342 | 744 |
| &nbsp;&nbsp;&nbsp; Payments on account/assets under construction | 3976 | 327 | 135 |
| &nbsp;&nbsp;&nbsp; Right-of-use assets | 12171 | 2079 | 553 |
| &nbsp;&nbsp;&nbsp; **Total** | **63488** | **69345** | **8051** |

---

In determining the fair values of land assets, use was also made of outside appraisals and external sources for land values. Any appraisals from prior periods were updated in line with observed market changes. The values are based on the sales comparison approach.

The individual fair values of technical equipment and other equipment, furniture and fixtures, and office equipment were determined separately on the basis of an indexed replacement value approach. Price indices were obtained from the respective national statistical offices. For all items that have reached 50% of their economic life, an allowance for functional obsolescence (loss in value or usefulness caused by inefficiencies or inadequacies of the asset when compared to a more efficient or less costly replacement asset developed by new technology) of 1% p.a. was applied to the depreciated cost when new (replacement cost based on current age). Allowances of 10% were applied for economic obsolescence caused by factors extraneous to the asset (such as loss in demand for the product, decommissioned assets, increased competition or environmental regulations).

The fair values of right-of-use assets in accordance with IFRS 16 are determined on the basis of benchmark lease payments and price developments for comparable assets.

For most assets, the fair values determined in this way exceed the carrying amounts of the assets of the CGUs. Impairments were identified and recognized in the amount of €1,071 thousand for the Becker CGU, €2,646 thousand for the Germany CGU and €42 thousand for the Austria CGU.

The recoverability of non-current assets is thus demonstrated via the assumption of individual disposal or alternative use or taken into account by impairment losses in the financial statements. Depending on future changes in their fair values, however, the necessity for additional impairment losses cannot be ruled out.

Klöckner & Co SE Annual Report 2025 28

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**c)** **Leases** 

**Accounting policies** 

**The Group as lessor** 

*Klöckner & Co does not act as lessor to any significant extent.* 

**The Group as lessee** 

*At the inception of a contract, Klöckner & Co assesses whether the contract is, or contains, a lease. For all leases in which a Group company is lessee, a right-of-use asset and a corresponding lease liability are recognized. Exceptions to this are short-term leases (defined as leases with a term of 12 months or less) and leases of low-value assets (such as tablets, personal computers, small items of office furniture and telephones). For these leases, lease payments are recognized as other expenses on a straight-line basis over the lease term, unless another systematic basis is more representative of the pattern in which benefit from the use of the underlying asset is diminished.* 

*The lease liability is initially recognized at the present value of the lease payments that are not paid at that date, discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, the Group uses its incremental borrowing rate. The incremental borrowing rate is determined on the basis of external sources. These are adjusted to take account of the lease terms and the type of asset.* 

*Lease payments are included in measurement of the lease liability as follows:* 

∎ *Fixed lease payments (including in-substance fixed payments), less any incentives receivable* 

∎ *Variable lease payments based on an index or rate, initially measured using the index or rate at the commencement date of the lease* 

∎ *Amounts expected to be payable by the lessee under residual value guarantees* 

∎ *The exercise price of a purchase option if the lessee is reasonably certain to exercise that option* 

∎ *Payments of penalties for terminating the lease, if the lease term reflects the lessee exercising an option to terminate the lease* 

*For subsequent measurement of the lease liability, the carrying amount is increased to reflect interest on the lease liability (applying the effective interest method) and reduced to reflect the lease payments made.* 

*Lease liabilities are remeasured and the corresponding right-of-use asset adjusted accordingly in the following cases:* 

∎ *There is a change in the lease term or there is a significant event or significant change in circumstances resulting in a change in the assessment of an option to purchase. In such cases, the lease liability is remeasured by discounting the revised lease payments using a revised discount rate.* 

∎ *There is a change in future lease payments resulting from a change in an index or a rate or a change in the amounts expected to be payable under a residual value guarantee. In these cases, the lease liability is remeasured by discounting the revised lease payments using an unchanged discount rate (unless the change in lease payments results from a change in floating interest rates, in which case a revised discount rate is used).* 

∎ *There is a lease modification and the lease modification is not accounted for as a separate lease. In such cases, the lease liability is remeasured on the basis of the modified lease term by discounting the revised lease payments using a revised discount rate at the effective date of the lease modification.* 

*Initial measurement of the right-of-use assets comprises any lease payments made at or before the commencement date, less any lease incentives received, plus any initial direct costs incurred. Subsequent measurement is at cost less any accumulated depreciation and any accumulated impairment losses.* 

*If Klöckner & Co has an obligation to dismantle or remove the asset underlying a lease or to restore the asset or site on which it is located to the condition required by the terms and conditions of the lease, a provision is recognized and measured in accordance with IAS 37. If such costs relate to a right-of-use asset, they are recognized as part of the cost of the right-of-use asset.* 

*Right-of-use assets are normally depreciated over the lease term. However, if the useful life of the underlying asset is shorter than the lease term, the right-of-use asset is depreciated over the useful life of the underlying asset. The same applies if the lease transfers ownership of the underlying asset or if the Group is reasonably certain to exercise a purchase option agreed in the lease and the exercise price is therefore already included in the cost of the right-of use asset. Depreciation begins on commencement of the lease.* 

*Right-of-use assets are presented as a separate item in the consolidated statement of financial position. The Group applies IAS 36 to determine whether a right-of-use asset is impaired and accounts for any impairment loss as described in the accounting principles for property, plant and equipment.* 

*Variable lease payments that do not depend on an index or rate are not included in measurement of the lease liability and the right-of-use asset. Such payments are recognized in the other expenses item of the income statement in the period in which the event or condition that triggers the payments occurs.* 

Klöckner & Co SE Annual Report 2025 29

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

*Among the practical expedients provided for in IFRS 16, a lessee can elect not to separate non-lease components from lease components and instead to account for each lease component and any associated non-lease components as a single agreement in accordance with IFRS 16. Klöckner & Co applies this practical expedient for leases of technical equipment and machinery and for leases of operating and office equipment. For a contract that contains a lease component and one or more additional lease or non-lease components, the Group allocates the consideration in the contract to each lease component based on the relative stand-alone selling price of the lease component and the aggregate stand-alone selling prices of the non-lease component(s).* 

*Klöckner & Co presents right-of-use assets in property, plant and equipment and lease liabilities in financial liabilities.* 

Klöckner & Co primarily leases stockyard and office premises, trucks, cars and machinery. The leases for vehicles and machinery typically have terms of between three and ten years. In the case of stockholding and office sites, they have terms of between three and 30 years, in some cases with an extension option beyond the lease term. There are also leasehold contracts in Germany with terms of up to 80 years. Lease payments are renegotiated every few years to reflect market rates. Some leases provide for additional lease payments based on changes in local price indices or include agreed percentage rates of increase.

Information on leases in which Klöckner & Co is lessee is presented in the following.

**Right-of-use assets** 

Right-of-use assets relating to leased property that does not meet the definition of investment property are presented in property, plant and equipment (see Note 16 b)).

---

| | | | | |
|:---|:---|:---|:---|:---|
| *(€ thousand)* | Land and<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; buildings | Technical<br> equipment<br> and<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;machinery | Other<br> equipment,<br> operating<br> and office<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;equipment | **Total** |
| &nbsp;&nbsp;&nbsp; **January 1, 2024** | **82580** | **3977** | **36691** | **123248** |
| &nbsp;&nbsp;&nbsp; Depreciation | -22736 | -974 | -12155 | -35864 |
| &nbsp;&nbsp;&nbsp; Impairments and impairment reversals | -448 |  |  | -448 |
| &nbsp;&nbsp;&nbsp; Additions right-of-use | 20412 | 738 | 12224 | 33375 |
| &nbsp;&nbsp;&nbsp; Additions right-of-use from business combinations | 11349 |  |  | 11349 |
| &nbsp;&nbsp;&nbsp; Disposals right-of-use | -357 |  | -145 | -502 |
| &nbsp;&nbsp;&nbsp; Foreign currency adjustments | 3371 | 225 | 1529 | 5125 |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2024** | **94171** | **3966** | **38145** | **136282** |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2025** | **94171** | **3966** | **38145** | **136282** |
| &nbsp;&nbsp;&nbsp; Depreciation | -24452 | -1532 | -11922 | -37906 |
| &nbsp;&nbsp;&nbsp; Additions right-of-use | 70073 | 4281 | 7244 | 81599 |
| &nbsp;&nbsp;&nbsp; Additions right-of-use from business combinations | 167 |  |  | 167 |
| &nbsp;&nbsp;&nbsp; Disposals right-of-use | -1006 | -93 | -9449 | -10549 |
| &nbsp;&nbsp;&nbsp; Disposals of right-of-use assets from divestments | -33 |  |  | -33 |
| &nbsp;&nbsp;&nbsp; Reclassification as investment property | -1424 |  |  | -1424 |
| &nbsp;&nbsp;&nbsp; Foreign currency adjustments | -7572 | -532 | -2488 | -10592 |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2025** | **129924** | **6090** | **21530** | **157544** |

---

The additions to real estate leases of €70 million mainly relate to lease renewals or new leases for seven properties in the segment Kloeckner Metals Americas and six properties in the segment Kloeckner Metals Europe.

Klöckner & Co SE Annual Report 2025 30

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Amounts recognized in profit and loss** 

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp;&nbsp; Interest expense for leasing agreements | 6672 | 4731 |
| &nbsp;&nbsp;&nbsp; Expenses for short term leases | 3076 | 4625 |
| &nbsp;&nbsp;&nbsp; Variable payments, not included in the lease liability | 3681 | 2252 |
| &nbsp;&nbsp;&nbsp; Expenses for leases of an asset of minor value | 230 | 376 |
| &nbsp;&nbsp;&nbsp; Income from subleases | -910 | -35 |

---

**Amounts recognized in the statement of cash flows** 

Cash outflows for leases totaled €45,332 thousand (2024: €43,937 thousand). If all options to extend or terminate not accounted for in the lease liability are exercised, additional payments totaling €85,434 thousand (2024: €62,362 thousand) will be incurred in the future.

**Extension options** 

A number of leases for property, trucks and cars contain extension options exercisable up to one year before the end of the non-cancelable period of the lease. Where possible, the Klöckner & Co Group seeks to have extension options included in new leases for operational flexibility. Such extension options can only be exercised by Klöckner & Co and not by the lessor. An assessment is made at the beginning of the lease term as to whether the extension option is reasonably certain to be exercised. Should a significant event or a significant change in circumstances occur that is within Klöckner & Co's control, the assessment as to whether the extension option is reasonably certain to be exercised is made again. If all unrecognized extension and termination options were reasonably certain to be exercised, the liability would be €69,840 thousand (2024: €55,128 thousand) higher.

There were no significant sale-and-lease-back transactions on the balance sheet date.

**d)** **Investment property** 

**Accounting policies** 

*Investment property is measured using the cost model in accordance with IAS 40.56. It mainly comprises production buildings and stockyards that are separate from the leased and owned production facilities and in some cases are leased to third parties. Office space is also leased out. An asset is recognized for subsequent purchase costs if they meet the general recognition criteria and in particular if an additional economic benefit is expected beyond the original economic benefit. Everyday maintenance costs (such as staff and consumption costs) are recognized in profit or loss. Straight-line depreciation is applied over useful lives of 15 to 40 years.* 

As of December 31, 2025, Klöckner & Co. conducted a review in accordance with IAS 40.14 of the leasing-out of buildings that are partly leased out. This was prompted by the launch of strategic measures to reduce costs and consolidate sites. The reassessment showed it is no longer possible to rule out that the partially leased-out buildings can, in principle, be leased out for the majority of the economic useful life of the parts of the buildings concerned.

Based on this assessment, the partially leased-out parts of buildings meet the IAS 40 definition of investment property for the first time. The remeasurement constitutes a change in estimates and assumptions and was accounted for from the date of remeasurement as of December 31, 2025. It resulted in the initial recognition of investment property with a carrying amount of €6,807 thousand. The cost amounted to €19,465 thousand as of December 31, 2025 and the accumulated depreciation to €12,657 thousand. The carrying amounts of the properties previously reported under property, plant and equipment are reduced by a corresponding amount. No disclosures were required under IAS 40.75f for the fiscal year due to the reclassification as of December 31, 2025.

Apart from the change in presentation, there were no other changes as of the reporting date. Based on the current information, and the current assessment on the basis of this information, it is currently not possible to foresee or forecast the effects on future periods.

The fair values of the properties as of December 31, 2025 amounted to €25 million. The fair value was determined as a rule using independent expert opinions and on the basis of market-based management estimates.

There are no significant restrictions on the realizability or use of the properties and no contractual obligations to maintain or repair the properties.

Klöckner & Co SE Annual Report 2025 31

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**17. Inventories** 

**Accounting policies** 

*Inventories are measured at the lower of cost and net realizable value. Determining net realizable value requires management to estimate sales prices and costs until sale.* 

*Costs of conversion include costs directly related to the units of production, based on normal capacity. As well as directly attributable costs, costs of conversion also include a systematic allocation of indirect materials and indirect labor, including production-related depreciation (e.g. for certain coil inventories). Measurement is normally on a monthly moving average basis. In certain cases, cost is assigned by specific identification of individual costs.* 

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**December 31,**<br> **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;December 31,<br> 2024 |
| &nbsp;&nbsp;&nbsp; Merchandise | 512421 | 596431 |
| &nbsp;&nbsp;&nbsp; Raw materials and supplies | 558765 | 522783 |
| &nbsp;&nbsp;&nbsp; Finished goods | 69125 | 162540 |
| &nbsp;&nbsp;&nbsp; Work in progress | 3267 | 8916 |
| &nbsp;&nbsp;&nbsp; **Inventories** | **1143577** | **1290669** |

---

Raw materials and supplies also include coil inventories at steel service centers.

Of the inventories as of December 31, 2025, €165,606 thousand (2024: €317,060 thousand) are carried at net realizable value. Write-downs to net realizable value were recognized as expense in the amount of €24,697 thousand (2024: €34,065 thousand). As a result of the significant reduction in inventories, particularly in the case of inventories that had been written down in the prior year, the (currency-adjusted) write-down in the fiscal year was €6,924 thousand smaller than in the prior year (2024: reduction of €12,375 thousand). The amount of inventories recognized as expense in cost of materials in 2025 was €5,178 million (2024: €5,475 million).

In addition to reservations of title in the ordinary course of business, inventories with a carrying amount of €628,640 thousand (2024: €688,964 thousand) are pledged as security for financial liabilities. As of December 31, 2025, drawings on the corresponding credit lines amounted to €321,347 thousand (2024: €423,540 thousand) under the ABL programs in the USA and Mexico.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**18. Trade receivables and contract assets** 

**a)** **Trade receivables** 

Trade receivables are normally invoiced in the local currency of the relevant subsidiary; foreign currency export receivables are generally hedged.

The Klöckner & Co Group sells trade receivables as a rule under an ABS program within the Group. The trade receivables are sold by participating Klöckner & Co companies to a fully consolidated special-purpose entity (SPE).

The receivables purchased by the special-purpose entity serve as collateral for loan debts to several banks or bank conduits.

The carrying amount of the receivables of the companies participating in the European ABS program as of December 31, 2025 is €84 million (2024: €90 million).

For further information on the ABS program, see Note to the Group Financial Statements **26 (FINANCIAL LIABILITIES)** and Note **3 (BASIS OF CONSOLIDATION AND CONSOLIDATION METHODS)**.

Klöckner & Co SE Annual Report 2025 32

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The following table provides information on the extent of credit risks attributable to trade receivables:

**Trade receivables and contract assets** 

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| *(€ thousand)* | *(€ thousand)* |  | Of which overdue by days as of the reporting date<sup>\*)</sup> | Of which overdue by days as of the reporting date<sup>\*)</sup> | Of which overdue by days as of the reporting date<sup>\*)</sup> | Of which overdue by days as of the reporting date<sup>\*)</sup> | Of which overdue by days as of the reporting date<sup>\*)</sup> |  |  |
|  | Gross trade receivables | Of which not<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;overdue as of the<br> reporting date | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1–30 Days | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;31–60 Days | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61–90 Days | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;91–120 Days | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;> 120 days | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Valuation allowance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Carrying amount |
| &nbsp;&nbsp;&nbsp; December 31, 2025 |  |  |  |  |  |  |  |  |  |
|  | 646528 | 495092 | 95704 | 17476 | 5803 | 5594 | 26859 | -6141 | 640388 |
| &nbsp;&nbsp;&nbsp; December 31, 2024 |  |  |  |  |  |  |  |  |  |
|  | 671718 | 540283 | 91413 | 15739 | 3799 | 3647 | 16837 | -5436 | 666281 |

---

\*) Including contract assets: €57,098 thousand (2024: €55,585 thousand).

As of December 31, 2025, trade receivables of companies not participating in the ABS program were pledged in the amount of €9,970 thousand (2024: €9,135 thousand) as collateral for loan liabilities.

**b)** **Contract assets** 

Contract assets changed as follows in fiscal year 2025:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp;&nbsp; Contract assets as of January 1 | 55585 | 59112 |
| &nbsp;&nbsp;&nbsp; Additions/ Disposals | 6357 | -6113 |
| &nbsp;&nbsp;&nbsp; Foreign currency adjustments | -4844 | 2586 |
| &nbsp;&nbsp;&nbsp; **Contract assets as of December 31** | **57098** | **55585** |

---

**c)** **Supplier bonus receivables** 

Supplier bonus receivables are determined on the basis of contractual agreements and accepted shipments.

Klöckner & Co SE Annual Report 2025 33

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**19. Other financial and non-financial assets** 

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 |
| *(€ thousand)* | **Current** | **Non-**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **current** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current | Non-<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; current |
| &nbsp;&nbsp;&nbsp; **Other financial assets** | **12676** | **28509** | **15729** | **34553** |
| &nbsp;&nbsp;&nbsp; Investments | - | 25954 | - | 32348 |
| &nbsp;&nbsp;&nbsp; Non-current loans and securities | - | 203 | - | 207 |
| &nbsp;&nbsp;&nbsp; Fair value of derivative financial instruments | 300 | - | 433 | - |
| &nbsp;&nbsp;&nbsp; Creditors with debit balances | 1261 | - | 2062 | - |
| &nbsp;&nbsp;&nbsp; Miscellaneous other non-financial assets | 11116 | 2351 | 13233 | 1997 |
| &nbsp;&nbsp;&nbsp; **Other non-financial assets** | **56534** | **228269** | **51193** | **211175** |
| &nbsp;&nbsp;&nbsp; Receivables from social security carriers | 390 | - | 1007 | - |
| &nbsp;&nbsp;&nbsp; Pension liability insurance entitlements | - | 1222 | - | 1290 |
| &nbsp;&nbsp;&nbsp; Prepaid pension cost | - | 227047 | - | 209885 |
| &nbsp;&nbsp;&nbsp; Claims of other taxes | 31414 | - | 23247 | - |
| &nbsp;&nbsp;&nbsp; Prepaid expenses | 12048 | - | 11173 | - |
| &nbsp;&nbsp;&nbsp; Payments on account | 12682 | - | 15765 | - |
| &nbsp;&nbsp;&nbsp; **Other assets** | **69210** | **256778** | **66921** | **245728** |

---

The payments on account include an amount of €10 million (2024: €10 million) paid to a steel producer for the future delivery of CO<sub>2</sub>-reduced green steel. For further information on CO<sub>2</sub>-reduced green steel, please refer to our **SUSTAINABILITY STRATEGY** in the management report.

The decrease in investments includes the sale of shares in three funds with a carrying amount of €4,953 thousand and a profit of €9 thousand.

**20. Cash and cash equivalents** 

Cash and cash equivalents mainly comprise bank balances and short-term deposits. There were no restrictions as of the reporting date.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**21. Assets held for sale** 

**Accounting policies** 

*An individual non-current asset is classified as held for sale if its carrying amount will be recovered principally through a sale transaction rather than through continuing use. Assets and liabilities are presented as a disposal group if they are to be sold or otherwise disposed of as a group in a single transaction and collectively meet the criteria specified in IFRS 5 Non-current Assets held for Sale and Discontinued Operations. The assets and liabilities of a disposal group are presented separately in the statement of financial position under "Assets held for sale" and "Liabilities directly associated with assets classified as held for sale." A disposal group is classified as a discontinued operation if the components of the disposal group represent a separate major line of business or geographical area of operations that is part of a single coordinated plan to dispose of such a line of business or area of operations. The profit or loss of discontinued operations is recognized in the period in which it arises and is presented separately in the income statement under "Discontinued operations (after taxes)."* 

*The income statement for the prior period has been restated accordingly by presenting the results of the components of disposal group under discontinued operations. In the statement of cash flows, the cash flows from discontinued operations are presented separately from the cash flows from continuing operations and the prior-period figures have been restated accordingly.* 

*Due to the first-time classification as held for sale, the non-current assets are measured at the lower of carrying amount and fair value less costs to sell; they are no longer depreciated or amortized. A disposal group is first measured in accordance with the relevant IFRS standards and the resulting carrying amount of the group is then compared with its net fair value in order to determine the lower amount for measurement. Impairment losses due to first-time classification as assets held for sale are recognized in profit or loss, as are subsequent impairment losses and impairment reversals up to the amount of the cumulative impairment losses.* 

*Under IFRS 5, if a change in a disposal plan means that the criteria for classification as a discontinued operation are no longer met, the disposal group concerned must be returned to being treated as a continuing operation. The income statement must then be restated both for the reporting year and the prior year so that the income and expenses of the disposal group are once again included in net income from continuing operations. Similarly, in the statement of cash flows, the cash inflows and outflows of the disposal group for both reporting years are once again classified under continuing operations. In the statement of financial position, for both reporting years, the assets and liabilities of the disposal group are no longer presented separately and instead are once again presented within the individual line items. A disposal group that ceases to be classified as held for sale is measured at the lower of amortized cost and its recoverable amount.* 

Klöckner & Co SE Annual Report 2025 34

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The assets held for sale relate in 2025 to one site in Switzerland (€13,068 thousand) and one site the USA (€1,605 thousand) and relate to the following assets:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **December 31,**<br> **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; December 31,<br> 2024 |
| &nbsp;&nbsp;&nbsp; Land and buildings | 12982 | 12926 |
| &nbsp;&nbsp;&nbsp; Technical equipment and machinery | 851 | 620 |
| &nbsp;&nbsp;&nbsp; Other non-current assets | 840 | 838 |
| &nbsp;&nbsp;&nbsp; **Total assets** | **14673** | **14383** |

---

The US subsidiary Kloeckner Metals Corporation in the Kloeckner Metals Americas segment sold seven distribution sites comprising a disposal group under IFRS 5 to Russel Metals (USA) Inc., USA, under an asset deal in fiscal year 2025. Another distribution site also comprising a disposal group was sold to Service Steel Warehouse, Houston, USA. Please refer to the further information in **NOTE (4)** in the notes to the consolidated financial statements.

**22. Equity and non-controlling interests** 

**a)** **Subscribed capital** 

The subscribed capital of Klöckner & Co SE is €249,375,000, as in the prior year, and is divided into 99,750,000 no-par-value shares, each notionally corresponding to €2.50 of the share capital.

**Acquisition of treasury stock** 

By Annual General Meeting resolution of June 1, 2022, the Management Board is authorized, subject to approval from the Supervisory Board, to acquire, by or before May 31, 2027, treasury stock of up to 10% of the Company's share capital in issue at the time of adoption of the resolution by the Annual General Meeting on June 1, 2022 or, if lower, the Company's share capital in issue at the time of exercise of the authorization. The Management Board was additionally authorized to acquire treasury stock using derivatives (put options, call options or forward purchase contracts). The authorization may be utilized in whole or in part, on one or more occasions, by the Company, by Group companies or by third parties acting on the Company's account or on the account of Group companies. The authorization may be used for any legally permissible purpose. Trading with treasury stock is prohibited. No use has been made of the authorization so far.

**Conditional capital** 

**Conditional Capital 2013** 

At the Annual General Meeting of May 12, 2017, the Conditional Capital 2013 was adjusted such that the Company's share capital is subject to a smaller conditional increase of up to €24,932,500 by the issue of up to 9,973,000 new no-par-value registered shares. The corresponding provision of the Articles of Association is Section 4 (6). This authorization can effectively no longer be used as conversion rights from bonds issued in accordance with the authorization of the Annual General Meeting of May 24, 2013 no longer exist or can no longer be exercised following the full repayment of the 2016 convertible bond in fiscal year 2023.

**Conditional capital 2022** 

By resolution of the Annual General Meeting of June 1, 2022, the share capital was conditionally increased by up to €24,937,500 by the issue of up to 9,975,000 new no-par-value registered shares (Conditional Capital 2022). The new no-par-value registered shares issued under the contingent capital increase will each have dividend rights from the beginning of the fiscal year in which they are issued. The Conditional Capital 2022 serves to grant shares to the holders of warrant-linked and/or convertible bonds that are issued, in accordance with the authorization under agenda item 8 of the Annual General Meeting of June 1, 2022, by the Company or by companies controlled by the Company or in which the Company holds a majority interest. For further details, see Section 4 (7) of the Articles of Association. The authorization also granted in the case of an adjustment of the conversion ratio in relation to the 2016 convertible bond became obsolete with the full repayment of the 2016 convertible bond in fiscal year 2023.

**Authorized capital** 

**Authorized Capital 2022** 

By resolution of the Annual General Meeting on June 1, 2022, the Management Board was authorized, until May 31, 2027, subject to approval from the Supervisory Board, to increase the share capital on one or more occasions by up to a total of €49,875,000 against cash or non-cash contributions by the issue of up to 19,950,000 new no-par-value registered shares. The corresponding provision of the Articles of Association is Section 4 (3) (Authorized Capital 2022).

**b)** **Capital reserves** 

Capital reserves as of December 31, 2025 were €568,622 thousand (December 31, 2024: €570,007 thousand). The €1,386 thousand change in capital reserves includes the portion of variable Management Board remuneration that is granted in shares as a personal investment component (see also Notes to the Group Financial Statement **23 (SHARE-BASED PAYMENT)** and **33 (RELATED PARTY TRANSACTIONS)**). As equity-settled share-based payment in accordance with IFRS 2, this is presented as of December 31, 2024 in capital reserves.

**c)** **Retained earnings** 

Retained earnings include the accumulated undistributed earnings of the companies included in the consolidated financial statements, to the extent that no distributions are made outside the Group, as well as effects on equity from consolidation.

Klöckner & Co SE Annual Report 2025 35

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**d)** **Other comprehensive income** 

Accumulated other comprehensive income comprises translation differences from translation of the financial statements of foreign subsidiaries, changes in the fair value of cash flow hedges and changes in actuarial gains and losses on pension obligations under IAS 19, including related deferred taxes.

**e)** **Non-controlling interests** 

Non-controlling interests represent third-party interests in consolidated subsidiaries.

Effective October 22, 2025 and with retroactive effect from January 1, 2025, ODS Metering Systems B.V., Rotterdam, Netherlands, increased its shareholding in ODS Saudi Co. LLC, City of Dammam, Saudi Arabia, by 15% from 85% to 100%. The purchase price was USD 1,500 thousand (€1,314 thousand).

**f)** **Proposal for the appropriation of net income** 

The Management Board and Supervisory Board propose that an amount of €19,950 thousand should be distributed to shareholders as dividend from Klöckner & Co SE's unappropriated profits for fiscal year 2025. At 99,750,000 eligible no-par-value shares, the dividend proposal corresponds to a dividend of €0.20 per share.

In fiscal year 2025, a dividend of €0.20 per share was paid out, which at 99,750,000 eligible no-par-value shares corresponded to a distribution of €19,950 thousand.

**23. Share-based payments** 

**Accounting policies** 

*The share-based compensation plans in the Klöckner & Co Group are cash-settled virtual stock option (VSO) plans. A provision is recognized pro rata temporis in the amount of the fair value of the payment obligation as of each reporting date; any subsequent change in the fair value is recognized in profit or loss.* 

*The fair value of the virtual stock options is measured for the determination of provisions using Monte Carlo simulation with the following parameters:* 

---

| | | |
|:---|:---|:---|
| *In %* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **December 31,**<br> **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; December 31,<br> 2024 |
| &nbsp;&nbsp;&nbsp; Risk-free rate of return | 2.0 to 2.8 | 2.0 to 2.3 |
| &nbsp;&nbsp;&nbsp; Expected volatility | 54.5 | 43.5 |

---

*The expected volatility is based on market-traded options on the shares.* 

*The Management Board remuneration system of Klöckner & Co SE includes long-term variable remuneration components that are granted in shares at the time of payment of the variable remuneration component. In accordance with IFRS 2, as this remuneration component is classified as share-based remuneration that is not linked to share price performance criteria (so-called "non-performance criteria"), it is accounted for in capital reserves, until granted, at the equivalent value calculated from target achievement in the remuneration system.* 

**Virtual stock options (VSOs)** 

The Klöckner & Co Group has operated cash-settled share-based payment programs since 2006. The beneficiaries are the selected members of senior management in Germany and internationally who are granted an annual allocation of virtual stock options (VSOs). The contracts provide for a cash payment to the beneficiary on exercise of the option. The strike price is based on the average price of Klöckner & Co shares over the last 30 stock market trading days of the year prior to issuance of the respective tranche. The cash payment amounted to the difference between the average share price (XETRA trading, Deutsche Börse AG, Frankfurt am Main) over the last 30 trading days prior to exercising the option and the strike price for the respective tranche. The settlement amount was capped at €25 per option after adjusting for dividend payments in the meantime and any dilutive effects of capital increases. The vesting period is uniformly three years. The contracts contain a provision according to which the vesting period for the VSOs issued ends with immediate effect if the control threshold of 30% is exceeded and in cases defined as equivalent.

The total number of outstanding virtual stock options has changed as follows:

---

| | | | |
|:---|:---|:---|:---|
| *(Number of virtual stock options)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total |  |
| &nbsp;&nbsp;&nbsp; **Outstanding at the beginning of the year (continuing operations)** |  | **2666582** |  |
| &nbsp;&nbsp;&nbsp; Granted |  | 670167 |  |
| &nbsp;&nbsp;&nbsp; Exercised |  | -103667 |  |
| &nbsp;&nbsp;&nbsp; Forfeited |  | -146333 |  |
| &nbsp;&nbsp;&nbsp; **Outstanding at the end of the reporting period** |  | **3086749** |  |
| &nbsp;&nbsp;&nbsp; *thereof exercisable at the reporting date* | | *2429249* | |
| &nbsp;&nbsp;&nbsp; *weighted average remaining contractual lifetime (months)* | | *47* | |
| &nbsp;&nbsp;&nbsp; *Range of strike prices (€/VSO)* | | *4.22 – 8.42* | |
| &nbsp;&nbsp;&nbsp; *Weighted average strike price (€/VSO)* | | *6.27* | |

---

In fiscal year 2025, 670,167 (2024: 604,859) virtual stock options were granted and 103,667 were exercised (2024: none). The average share price per stock option on exercise was €6.43 (2024: none exercised). The provision recognized pro rata temporis for stock options granted amounted as of the reporting date to €9,318 thousand (2024: €2,600 thousand) and was utilized in the amount of €229 thousand (2024: not utilized). The addition to the provision resulted in an expense of €6,947 thousand (2024: gain on reversal of the provision: €2,138 thousand). The intrinsic value of virtual stock options exercisable as of the reporting date was €3,515 thousand (2024: €5 thousand).

Klöckner & Co SE Annual Report 2025 36

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Long-term variable Management Board remuneration** 

The long-term, performance-related variable remuneration – the so-called personal investment component (LTI) – for members of the Management Board of Klöckner & Co SE consists of 60% of the annual variable bonus (30% of the gross bonus), which is to be invested in shares in the Company and which the members of the Management Board are free to sell after a four-year lock-up period.

In light of the public announcement on January 15, 2026 of the takeover offer from Worthington Steel to the shareholders of Klöckner & Co SE, the Supervisory Board resolved to suspend the obligation of the Management Board members to purchase shares of Klöckner & Co SE from their annual bonus with respect to the annual bonus for fiscal year 2025 for a limited period of time, in the event the announced takeover offer is published. Instead, the entire annual bonus is to be paid out in cash. The conditions for suspending the personal investment component for fiscal year 2025 were thus met on publication of the takeover offer by Worthington Steel on February 5, 2026 and the Management Board's bonus entitlements for fiscal year 2025 have been recognized in full in personnel expenses and as accrued liabilities in other provisions and accrued liabilities (Notes to the Group Financial Statement **25 (OTHER PROVISIONS AND ACCRUED LIABILITIES)**) in the statement of financial position as of December 31, 2025.

In fiscal year 2024, €1,386 thousand was recognized in personnel expenses for this portion of variable Management Board remuneration and credited to the capital reserve at fair value as of December 31, 2024 (equity-settled share-based payment in accordance with IFRS 2).

**24.** **Provisions for pensions and similar obligations** 

**Accounting policies** 

*Pension obligations arising from defined benefit plans are determined using the projected unit credit method. The expected benefits, including dynamic components (e.g., pension and salary increases), are recognized over an employee's entire period of service. Actuarial advice is obtained.* 

*Actuarial gains or losses resulting from differences between the expected and actual changes in plan participants and actuarial assumptions are recognized in other comprehensive income in the period in which they arise. They are presented separately in the statement of comprehensive income. The statement of financial position consequently shows the full scale of the obligation while avoiding earnings fluctuations in the income statement as a result of changes in measurement parameters.* 

*Service cost is reported in personnel expenses. Interest expense from the unwinding of the discount on pension obligations and returns on plan assets are presented in the financial result as net interest expense at the rate used to discount the obligations.* 

*To meet pension obligations, the Klöckner & Co Group holds assets in trust under contractual trust arrangements (CTAs). The assets are measured at fair value. The fair value is based on the market values of the asset management companies at the reporting date. The plan assets are offset against the benefit obligation. Any net plan liability is accounted for in provisions. Any excess of plan assets over plan liabilities is presented in assets as a pension plan surplus.* 

*The amount of the resulting asset to be recognized is limited to the present value of available refunds plus the reduction of future contributions to the plan (asset ceiling).* 

*Past service cost is recognized in profit or loss.* 

*Employer contributions to defined contribution plans under which the Klöckner & Co Group pays set contributions into a separate entity under defined contribution plans and has no legal or constructive obligation to pay further contributions are expensed as incurred.* 

Most employees in the Klöckner & Co Group have pension benefits, with the type of provision varying from country to country according to the national legal, economic and tax situation. Pension plans in the Group include both defined contribution and defined benefit plans as follows:

In fiscal year 2021, plan assets in Germany were significantly increased in order to fund and secure future pension payments. Pension obligations in Germany were fully funded by establishing and paying €190 million into a contractual trust arrangement (CTA). Depending on their year of entry, employees either have a defined benefit entitlement equaling a percentage of eligible salary for each qualifying year of service or, for entrants after 1979, a fixed capital amount scaled by salary band for each qualifying year of service. There are also individual entitlements for executive staff in accordance with various Essener Verband benefit plans. Older entitlements among these are employer-funded entitlements to pension benefits, while the more recent pension plans are defined contribution plans in which employees are able to add employee-funded contributions. The more recent entitlements feature a choice between a lump sum payment and an annuity.

Klöckner & Co SE Annual Report 2025 37

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The Klöckner & Co Group's Swiss companies and their employees fund pensions through legally independent pension funds subject to the Swiss Occupational Pensions Act (BVG). The D&A Group pension fund, Pensionskasse der D&A-Gruppe, is a Swiss-law trust domiciled in St. Gallen, Switzerland. It has the purpose of providing old-age, survivors' and disability benefit plans for company employees. These plans are provided by the fund on a mandatory basis under the Swiss Occupational Pensions Act, for which purpose it is listed in the occupational benefit plans register. The Board of Trustees, as the supreme governing body of the pension fund, consists of equal numbers of employee and employer representatives and is responsible for the trust's financial stability and performance. The insurance plan is set out in a charter and provides for benefits that exceed the statutory minimum benefits. Employer and employee contributions are set as a percentage of pensionable earnings and financed by equal contributions. The lifelong retirement pension is determined by the size of the pension balance on retirement multiplied by conversion rates specified in the charter. Employees can alternatively have retirement benefits paid out as a lump sum. Survivors' and spouse's pensions are specified as percentages of pensionable earnings. The pension fund bears the actuarial and investment risk itself. Investing the assets is the responsibility of the pension fund. This sets the investment strategy and oversees the investment process and the asset manager. The investment strategy is periodically reviewed by the Board of Trustees and is specified in such a way that the insured benefits can be paid when due.

Swiss law provides for minimum guaranteed benefits, and the Board of Trustees may adopt restructuring measures in the event of a trust fund deficit (or impending deficit); this may also take place at the employer's expense. The pension arrangement consequently qualifies as a defined benefit plan under IAS 19.

PC-Tech SA, acquired in 2022, provides occupational benefits to its employees through two pension funds, each of which has contracted a full insurance solution with an insurance company to cover insurance risks. The Board of Trustees, as the supreme governing body of the pension funds, consists of equal numbers of employee and employer representatives and is responsible for the trust's financial stability and performance. While the pension funds' pension liability insurance policies remain in force, the insurer is obliged to make up any shortfall in cover within the meaning of the pension law. As the insurer can cancel the pension liability insurance policies, the insured risks can revert to the responsibility of the employer, so that the pension solutions also qualify as defined benefit plans under IAS 19.

Simfloc AG, acquired in 2025, provides occupational benefits to its employees through a semi-autonomous collective foundation that has reinsured the risk benefits with an insurance company. The Board of Trustees, as the supreme governing body of the collective foundation, consists of equal numbers of employee and employer representatives and is responsible for the trust's financial stability and performance. The collective foundation is able to change its funding system (contributions and future benefits) at any time. For the duration of any period of underfunding, and if the desired result cannot be achieved by other means, the collective foundation may levy restructuring contributions from the employer. The pension arrangement consequently qualifies as a defined benefit plan under IAS 19.

In the USA, pension benefits are provided in the form of a defined contribution plan and several defined benefit plans. A 401(k) plan gives employees the option to pay a set percentage of their basic salary into a fund, thus entitling them to a subsidy from the employer. This is a defined contribution plan. Non-unionized employees who joined the Company by December 31, 2013 participate in a defined benefit plan that provides a life annuity equaling a set percentage of eligible salary for each qualifying year of service. The pension benefit entitlements in this plan were frozen as of December 31, 2024. The defined benefit plan for unionized employees provides for a fixed amount per year of service and remains open for new employees and for future defined benefit provisions. However, due to the sale of the distribution site in Dubuque (Iowa), the Klöckner & Co Group no longer has any obligations under this plan as of December 31, 2025. Alongside the aforesaid regular pension plans in the USA, there is also a retiree welfare plan, likewise closed to new entrants, with post-retirement healthcare benefits for former employees of an acquired company. In general, all of the above are funded plans. Under US law, employers must pay funding contributions to a tax-qualified defined benefit plan if a special solvency assessment shows funding to fall short of 100% and contribute to the 401(k) plan based on a percentage of salary specified in the plan documents. One exception from the funding policy relates to a plan for upper management, which was closed to new entrants as of January 1, 2020 and for which the pension benefit entitlements were frozen as of December 31, 2022. The plan is funded entirely through provisions. The retiree welfare plan is also financed entirely out of provisions.

In order to reduce risks related to volatility in the funded status of the defined benefit asset-based plans due to changes in discount rates and capital markets, a liability-driven investment strategy has been implemented with assets selected to match the duration of the liabilities. Investment and directives on the payment of employer contributions are integrated into this approach, which has the objective of maintaining and/or improving the plans' actuarial funded status.

The main elements of the investment strategy specified in the directive are as follows:

∎ Establishment of two portfolios for each plan – a liability-driven portfolio matching the durations of the plan liabilities and a growth-driven portfolio to generate attractive long-term
returns, ideally above the discount rate

∎ Risk reduction for the investments applying a predefined glide path investment strategy when the plans' actuarial funded status improves

Klöckner & Co SE Annual Report 2025 38

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Risks associated with defined benefit plans** 

The main risk other than normal actuarial risk – including longevity risk and foreign exchange risk – relates to financial risk associated with plan assets.

On the pension liability side, this mostly means inflation risk on plans with salary-linked benefits (notably final salary plans); a marked rise in pay would increase the obligation under these plans. Plans of this kind exist only on a small scale in the Klöckner & Co Group or are largely closed to new entrants.

Adjustments to retirement benefit plans currently in payment are made for legacy plans awarded up to 1979 under Section 16 of the German Occupational Pensions Act (BetrAVG). In the case of Essener Verband benefit plans, which are likewise no longer awarded, adjustments are based on the rules of Essener Verband. Otherwise there is, with one exception, no pension arrangement within the Klöckner & Co Group that carries an obligation to increase the benefit amount in excess of inflation or in excess of the surplus generated on plan assets. Only for a number of entitlements for executive staff in Germany is there a commitment to increase benefits by 1% a year from retirement regardless of actual inflation.

The return on plan assets in accordance with IAS 19 is assumed on the basis of the discount rate for the defined benefit obligation. If the actual rate of return is below the discount rate, the net liability goes up. For the funded plans, however, notably given the share of plan assets invested in equities, we expect that long-term returns will exceed the discount rate. Nonetheless, short to medium-term fluctuations cannot be ruled out, with a corresponding effect on the net liability.

With the defined contribution plans, the Company pays contributions to private or state pension funds under statutory or contractual obligations. The Company's employee benefit obligations are settled on payment of the contributions. The amount recognized as expense for this purpose in the fiscal year was €11,651 thousand (2024: €7,521 thousand). This does not include employer contributions to the statutory pension insurance scheme. These amounted to €8,690 thousand (2024: €8,436 thousand) in Germany.

In the fiscal year, for countries with material pension obligations, the following actuarial assumptions were used in the actuarial calculations performed by third-party actuaries:

**2025** 

---

| | | | |
|:---|:---|:---|:---|
| *In %* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Germany | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Switzerland | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;USA |
| &nbsp;&nbsp;&nbsp; Discount rate | 3.90 | 1.30 | 5.32 |
| &nbsp;&nbsp;&nbsp; Salary trend | 3.00 | 1.00 | n/a |
| &nbsp;&nbsp;&nbsp; Increase in pensions payable\*) | 2.10 | 0.00 | 0.00 |

---

\*) Germany: 2026: 2.40%; from 2027: 2.10%.

**2024** 

---

| | | | |
|:---|:---|:---|:---|
| *In %* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Germany | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Switzerland | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;USA |
| &nbsp;&nbsp;&nbsp; Discount rate | 3.30 | 1.00 | 5.45 |
| &nbsp;&nbsp;&nbsp; Salary trend | 3.00 | 1.00 | n/a |
| &nbsp;&nbsp;&nbsp; Increase in pensions payable | 2.20 | 0.00 | 0.00 |

---

The discount rates reflect the bond markets' interest rates in the respective jurisdiction for high-quality corporate bonds with corresponding maturities. A uniform discount rate was selected for the eurozone.

The biometric parameters used for pension accounting in the various countries are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **2025** | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp;&nbsp; Germany |  | Richttafeln 2018 G von <br> Prof. Dr. Klaus Heubeck  |  | Richttafeln 2018 G von <br> Prof. Dr. Klaus Heubeck  |
| &nbsp;&nbsp;&nbsp; Switzerland |  | BVG 2020 |  | BVG 2020 |
| &nbsp;&nbsp;&nbsp; USA |  | Private Pension Plan <br> 2012  |  | Private Pension Plan <br> 2012  |

---

There are also reimbursement rights – primarily life insurance policies and claims under other insurance policies – used to fund pension obligations. These changed as follows in the reporting year:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp;&nbsp; **Reimbursement rights as of January 1** | **1290** | **1363** |
| &nbsp;&nbsp;&nbsp; Expected return | 41 | 39 |
| &nbsp;&nbsp;&nbsp; Actuarial gains (losses) | 13 | 11 |
| &nbsp;&nbsp;&nbsp; Benefits paid | -122 | -123 |
| &nbsp;&nbsp;&nbsp; **Reimbursement rights as of December 31** | **1222** | **1290** |

---

The actual return on reimbursement rights was €54 thousand in the fiscal year (2024: €50 thousand).

Klöckner & Co SE Annual Report 2025 39

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The net provision changed as follows:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | Defined benefit obligation | Defined benefit obligation | Fair value of plan assets | Fair value of plan assets | Asset ceiling | Asset ceiling | Net provision/ assets | Net provision/ assets |
| *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp;&nbsp; As of January 1 | 927539 | 919746 | -1147396 | -1123616 | 29045 | 156532 | -190812 | -47338 |
| &nbsp;&nbsp;&nbsp; thereof fully or partly funded | 912985 | 904340 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; **Included in statement of income** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Service cost | 9979 | 12109 | - | - |  | - | 9979 | 12109 |
| &nbsp;&nbsp;&nbsp; Interest cost for pension plans/asset ceiling | 21059 | 23350 | - | - | 292 | 2282 | 21351 | 25632 |
| &nbsp;&nbsp;&nbsp; Interest income from plan assets | - | - | -23703 | -26234 |  |  | -23703 | -26234 |
| &nbsp;&nbsp;&nbsp; Administration expenses | - | - | 986 | 946 |  |  | 986 | 946 |
| &nbsp;&nbsp;&nbsp; Plan amendments/curtailments | - | -12345 | - | - |  |  | - | -12345 |
|  | **31038** | **23114** | **-22717** | **-25288** | **292** | **2282** | **8613** | **108** |
| &nbsp;&nbsp;&nbsp; **Included in other comprehensive income** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Actuarial losses (gains) due to change in demographic assumptions | -47 | - | - | - |  |  | -47 | - |
| &nbsp;&nbsp;&nbsp; Actuarial losses (gains) due to change in financial assumptions | -18912 | 14092 | - | - |  |  | -18912 | 14092 |
| &nbsp;&nbsp;&nbsp; Experience losses (gains) | 13303 | 10163 | - | - |  |  | 13303 | 10163 |
| &nbsp;&nbsp;&nbsp; Revaluation of plan assets | - | - | -32841 | -31306 |  |  | -32841 | -31306 |
| &nbsp;&nbsp;&nbsp; Unrecognized asset due to asset ceiling | - | - | - | - | 23563 | -125742 | 23563 | -125742 |
| &nbsp;&nbsp;&nbsp; Foreign currency exchange rate differences | -17480 | 4081 | 13874 | -585 | 450 | -4027 | -3156 | -531 |
|  | **-23136** | **28336** | **-18967** | **-31891** | **24013** | **-129769** | **-18090** | **-133324** |
| &nbsp;&nbsp;&nbsp; **Other** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Plan participant contributions | 17057 | 15036 | -17057 | -15036 |  |  | - | - |
| &nbsp;&nbsp;&nbsp; Employer contributions |  |  | -8010 | -8029 |  |  | -8010 | -8029 |
| &nbsp;&nbsp;&nbsp; Benefits paid | -57974 | -58693 | 56651 | 56464 |  |  | -1323 | -2229 |
| &nbsp;&nbsp;&nbsp; Transfers/additions/disposals | -14538 |  | 14415 | - |  |  | -123 | - |
|  | **-55455** | **-43657** | **45999** | **33399** | **-** | **-** | **-9456** | **-10258** |
| &nbsp;&nbsp;&nbsp; **As of December 31 (Surplus (-)/deficit (+))** | **879986** | **927539** | **-1143081** | **-1147396** | **53350** | **29045** | **-209745** | **-190812** |
| &nbsp;&nbsp;&nbsp; thereof presented in consolidated statement of financial position as other non-financial asset |  |  |  |  |  |  | -227047 | -209885 |
| &nbsp;&nbsp;&nbsp; Provisions for pensions and similar obligations |  |  |  |  |  |  | 17302 | 19073 |
| &nbsp;&nbsp;&nbsp; thereof fully or partly funded | 865971 | 912985 |  |  |  |  |  |  |

---

Klöckner & Co SE Annual Report 2025 40

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The table below shows the analysis of the net provision (asset) by countries:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 | December 31, 2024 |
| *(€ thousand)* | Defined<br>benefit<br>obligation | Fair value of<br>plan assets<sup>\*)</sup> | **Net<br>provision/<br>assets** | Defined<br>benefit<br>obligation | Fair value of<br>plan assets<sup>\*)</sup> | Net<br>provision/<br>assets |
|  Germany | 149058 | 217523 | -68465 | 163915 | 217521 | -53606 |
|  Austria | 1140 | - | 1140 | 1212 | - | 1212 |
|  Switzerland | 557436 | 715075 | -157639 | 553353 | 708367 | -155014 |
|  USA/Mexico | 172352 | 157133 | 15219 | 209059 | 192463 | 16596 |
|  **Total** | **879986** | **1089731** | **-209745** | **927539** | **1118351** | **-190812** |

---

\*) Including €53,349 thousand (2024: €29,045 thousand) asset ceiling (Switzerland).

The table below shows how the defined benefit obligation would have been affected by changes in key actuarial assumptions:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | 2024 |
|  **Present value of benefit obligation if** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; discount rate were 1.0% higher | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;776194 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;816188 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; discount rate were 1.0% lower | 990068 | 1046817 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; the expected salary trend were 0.5% higher | 882435 | 929877 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; the expected salary trend were 0.5% lower | 877394 | 925153 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; pension increase were 0.5% higher | 913394 | 962426 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; pension increase were 0.5% lower | 875982 | 922750 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; longevity were 1 year longer | 908941 | 958492 |

---

The sensitivities indicated are computed on the basis of the same methods and assumptions as are used to determine the present value of the defined benefit obligations. If one of the actuarial assumptions is changed for the purpose of computing the sensitivity of results to changes in that assumption, all other actuarial assumptions are held constant.

When appraising sensitivities, it should be noted that the change in the present value of the defined benefit obligation resulting from changing multiple actuarial assumptions simultaneously is not necessarily equivalent to the cumulative effect of the individual sensitivities.

The table below disaggregates plan assets into classes of asset:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 | December 31, 2024 |
| *(€ thousand)* | Price quote<br>from active<br>market | No price<br>quote from<br>active<br>market | **Total** | Price quote<br>from active<br>market | No price<br>quote from<br>active<br>market | Total |
|  Shares | 271626 | 3960 | 275586 | 255768 | 4030 | 259798 |
|  Bonds | 151700 | 165034 | 316734 | 186858 | 152652 | 339510 |
|  Real estate | 53165 | 221572 | 274737 | 42357 | 223043 | 265400 |
|  Other assets | 232143 | 43881 | 276024 | 237995 | 44694 | 282689 |
|  **Fair value of plan assets as of December 31** | **708634** | **434447** | **1143081** | **722978** | **424419** | **1147397** |

---

Plan assets do not include any of the entity's own financial instruments; plan assets that are property occupied by, or other assets used by, the entity totaled €42,324 thousand (2024: €38,702 thousand).

Other assets include the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **December 31, 2025** | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** |
| *(€ thousand)* | Germany | Switzerland | USA | **Total** |
|  Mixed funds | 120489 | - | - | 120489 |
|  Cash and cash equivalents | - | 21323 | 888 | 22211 |
|  Infrastructure (alternative investments) | - | 44620 | - | 44620 |
|  Commodities, private debt, hedge funds, insurance linked securities | - | 45711 | - | 45711 |
|  Reinsurance claims | 41627 | 1366 | - | 42993 |
|  **Other assets** | **162116** | **113020** | **888** | **276024** |

---

Klöckner & Co SE Annual Report 2025 41

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
| *(€ thousand)* | Germany | Switzerland | USA | Total |
|  Mixed funds | 120627 | - | - | 120627 |
|  Cash and cash equivalents | - | 27577 | 1246 | 28823 |
|  Infrastructure (alternative investments) | - | 39083 | - | 39083 |
|  Commodities, private debt, hedge funds, insurance linked securities | - | 50708 | - | 50708 |
|  Reinsurance claims | 41422 | 2026 | - | 43448 |
|  Other assets | 162049 | 119394 | 1246 | 282689 |

---

The actual return on plan assets was €56,543 thousand in the fiscal year (2024: €57,541 thousand).

The weighted average duration was 12 years (2024: 13 years). Employer contributions to plan assets for fiscal year 2026 are expected to amount to €7,972 thousand.

The maturity analysis of benefit payments is as follows:

---

| | |
|:---|:---|
|  *(€ thousand)* |  |
|  Future benefit payments |  |
|  – due in 2026 | 43693 |
|  – due in 2027 | 42990 |
|  – due in 2028 | 45644 |
|  – due in 2029 | 45212 |
|  – due in 2030 | 44710 |
|  – due 2031–2035 | 227097 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**25. Other provisions and accrued liabilities** 

**Accounting policies** 

*In accordance with IAS 37 (Provisions, Contingent Liabilities and Contingent Assets) and where applicable IAS 19 (Employee Benefits), other provisions allow for all identified obligations and impending risks as well as all uncertain liabilities, provided they are present obligations, it is probable that they will be incurred, and that a reliable estimate can be made of their amount. Provisions are only recognized for legal or constructive obligations to third parties.* 

*Provisions are recognized at the expected settlement amount and not net of any reimbursement rights. The settlement amount also includes any cost increases to be taken into account at the reporting date. Where the effect of the time value of money in connection with settlement of the obligation is material, provisions are discounted at rates that reflect current market assessments of the time value of money and the risks specific to the liability.* 

*Warranty provisions are recognized on the basis of the estimated probability of claims. Provisions are recognized for onerous sale or purchase contracts when the total costs of meeting the obligations under the contract exceed the expected sales.* 

*Provisions for restructuring measures are recognized if there is a detailed restructuring plan and it has been announced to those affected.* 

*Provisions for onerous contracts are recognized if the unavoidable costs of meeting the obligations under the contract exceed the economic benefits expected to be received under it.* 

Klöckner & Co SE Annual Report 2025 42

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Other provisions changed as follows in the reporting year:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| *(€ thousand)* | As of January 1, 2025 | Additions | Accretion/discount | Utilization | Reversals | Other changes<sup>\*)</sup> | Liabilities held for<br>sale | **As of December**<br> **31, 2025** |
| &nbsp;&nbsp;&nbsp; **Other provisions** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Other taxes | 4651 | 474 | - | -128 | -6 | -494 | -791 | 3705 |
| &nbsp;&nbsp;&nbsp; Personnel-related obligations |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; – Anniversary payments | 4230 | 316 | 11 | -406 | - | 37 | - | 4187 |
| &nbsp;&nbsp;&nbsp; – Other | 607 | 173 | - | - | -29 | -74 | - | 677 |
| &nbsp;&nbsp;&nbsp; Onerous contracts | 3243 | 473 | - | -2849 | -5 | 4 | - | 865 |
| &nbsp;&nbsp;&nbsp; Restructuring expenses | 8936 | 7754 | - | -4567 | -614 | -862 | - | 10647 |
| &nbsp;&nbsp;&nbsp; Pending litigation | 471 | 151 | - | -33 | -31 | -155 | - | 403 |
| &nbsp;&nbsp;&nbsp; Warranties | 2137 | 426 | - | -950 | -734 | 58 | - | 938 |
| &nbsp;&nbsp;&nbsp; Miscellaneous provisions | 25648 | 1492 | 8 | -4732 | -1818 | -4319 | -212 | 16068 |
|  | 49922 | 11259 | 19 | -13665 | -3237 | -5804 | -1003 | 37491 |
| &nbsp;&nbsp;&nbsp; **Other accrued liabilities** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Personnel-related obligations | 35461 | 43709 | - | -30334 | -1020 | -2726 | - | 45090 |
| &nbsp;&nbsp;&nbsp; Miscellaneous accrued liabilities | 10645 | 7940 | - | -7299 | -42 | -4 | -331 | 10909 |
|  | 46106 | 51649 | - | -37633 | -1062 | -2729 | -331 | 55999 |
| &nbsp;&nbsp;&nbsp; **Other provisions and accrued liabilities** | **96028** | **62908** | **19** | **-51299** | **-4299** | **-8533** | **-1334** | **93490** |

---

\*) Change in scope of consolidation, foreign currency adjustments, reclassification and transfers to/from third parties.

Klöckner & Co SE Annual Report 2025 43

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Analysis by maturities:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 |
| *(€ thousand)* | Non-current | Current | Non-current | Current |
| &nbsp;&nbsp;&nbsp; **Other provisions** |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Other taxes | - | 3705 | - | 4651 |
| &nbsp;&nbsp;&nbsp; Personnel-related obligations |  |  |  |  |
| &nbsp;&nbsp;&nbsp; – Anniversary payments | 4187 | - | 4230 | - |
| &nbsp;&nbsp;&nbsp; – Other | 596 | 81 | 533 | 74 |
| &nbsp;&nbsp;&nbsp; Onerous contracts | - | 865 | - | 3243 |
| &nbsp;&nbsp;&nbsp; Restructuring expenses | - | 10647 | - | 8936 |
| &nbsp;&nbsp;&nbsp; Pending litigation | - | 403 | 140 | 330 |
| &nbsp;&nbsp;&nbsp; Warranties | - | 938 | - | 2137 |
| &nbsp;&nbsp;&nbsp; Miscellaneous provisions | 3695 | 12373 | 4058 | 21590 |
|  | 8478 | 29013 | 8962 | 40960 |
| &nbsp;&nbsp;&nbsp; **Other accrued liabilities** |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Personnel-related obligations | - | 45090 | - | 35461 |
| &nbsp;&nbsp;&nbsp; Miscellaneous accrued liabilities | - | 10909 | - | 10645 |
|  | - | 55999 | - | 46106 |
| &nbsp;&nbsp;&nbsp; **Other provisions and accrued liabilities** | **8478** | **85012** | **8962** | **87066** |

---

The provisions for other taxes mainly relate to real estate tax.

Provisions for personnel-related obligations mainly relate, in the amount of €4,187 thousand (2024: €4,230 thousand), to anniversary payments in Switzerland (2024: Switzerland). The determination of the

provision is based on actuarial calculations with an interest rate of 1.0% (2024: 0.9%). The other provisions for personnel-related obligations mainly relate to additional employee benefits such as parental leave.

The provisions for onerous contracts relate to contractual obligations in which contract fulfillment results in a loss.

The provisions for restructuring relate to obligations resulting from termination benefits granted in redundancy programs in an amount of €10,647 thousand (2024: €8,936 thousand) that either result in an outflow of resources in the following year or, to the extent they are material, are recognized as of the reporting date at their discounted settlement amount. The provisions for site closures and social plans were determined on the basis of cost estimates (for example, site ancillary charges still to be paid for closed sites) or derived from experience from comparable social plans.

The provisions for pending litigation cover expenses for various legal proceedings and claims that may result, in particular, in the payment of damages or other cost-intensive measures.

Provisions for warranties are recognized at the time of sale of the goods or provision of the services concerned. The size of the provision is based on the historical development of warranties and an analysis of all possible future warranty events weighted by probability of occurrence.

Miscellaneous provisions relate among other things to provisions for asset retirement obligations and recultivation on leased sites and provisions for environmental remediations on sold sites. The cash outflow from the obligations is determined by the duration of the leases.

Accrued liabilities for employee-related obligations include performance-based remuneration of €35,428 thousand (2024: €26,614 thousand) as well as vacation entitlements and flextime balances in the amount of €6,258 thousand (2024: €6,189 thousand). The miscellaneous accrued liabilities relate to customer bonuses, discounts, commissions and other bonuses.

Klöckner & Co SE Annual Report 2025 44

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**26. Financial liabilities** 

The details of financial liabilities are as follows:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 | December 31, 2024 | December 31, 2024 |
| *(€ thousand)* | Up to 1 year | 1 – 5 Years | Over five years | Total | Up to 1 year | 1 – 5 Years | Over five years | Total |
|  **Liabilities to banks** | **54041** | **533002** | **4000** | **591043** | **150138** | **592175** | **4800** | **747113** |
|  – Liabilities under ABL programs | - | 321347 | - | 321347 | - | 423540 | - | 423540 |
|  – Liabilities under ABS program | 38008 | - | - | 38008 | 30092 | - | - | 30092 |
|  – Syndicated loan liabilities | 120 | 208294 | - | 208414 | 3197 | 168307 | - | 171504 |
|  – Other liabilities to banks | 15912 | 3361 | 4000 | 23273 | 116849 | 328 | 4800 | 121977 |
|  **Lease liabilities** | **39671** | **78084** | **55123** | **172878** | **33176** | **76814** | **38917** | **148907** |
|  | **93711** | **611086** | **59123** | **763921** | **183314** | **668989** | **43717** | **896019** |

---

Financial liabilities of €8,200 thousand (2024: €11,125 thousand) are secured by liens. Inventories as set out in the Notes to the Group Financial Statement 17 (INVENTORIES) and trade receivables as set out in NOTE 18 (TRADE RECEIVABLES AND CONTRACT ASSETS) are also pledged as collateral.

Transaction costs directly attributable to the assumption of financial liabilities in the amount of €5,683 thousand (2024: €4,664 thousand) have been deducted from the liabilities.

**Liabilities to banks** 

After the facility amount of the syndicated loan was increased from €250 million to €400 million in February 2024, we renewed the facility ahead of schedule in December 2024. In an amend and extend process, we adjusted the facility amount from €400 million to €350 million and extended it ahead of schedule to January 2028. The amendments became effective in January 2025. By doing so, Klöckner & Co improved the maturity profile of Group finances. The facility is provided by a syndicate of seven banks. As of December 31, 2025, the outstanding nominal amount was €135 million (excluding transaction costs).

The financial covenants require that gearing, defined as net financial debt divided by the book value of equity less non-controlling interests and less goodwill resulting from acquisitions after May 23, 2024, may not exceed 165%. Hence, the adjusted book value of equity may not fall below €600 million ("minimum equity"). Breach of the financial covenants would require repayment of all outstanding amounts. Subsequent drawings would then be possible if the covenants were once again complied with. The financial covenants were complied with in the reporting year. The Group expects that the financial covenants to be complied each quarter will be complied with over the 12-month period following the reporting date.

Local financial covenants have been agreed for some subsidiary-level loans where Klöckner & Co SE is not the borrower. These financial covenants are normally balance sheet-oriented and conceptually based on our syndicated loan. Corporate Treasury negotiates and monitors the agreed loan terms. This ensures that there is sufficient leeway under the financial covenants and that they can continue to be complied with in the future.

In January 2025, in agreement with the core banks, Klöckner & Co terminated bilateral credit lines at the Swiss country organization with a total volume of CHF 160 million (approximately €172 million) and established an unsecured syndicated loan with a volume of CHF 200 million (approximately €215 million) as a new financing instrument. In this connection, the bank syndicate was expanded from three to four banks. The facility has a term of four years until January 2029. As of December 31, 2025, the outstanding nominal amount was CHF 70 million (approximately €75 million).

The remaining bilateral credit facilities totaling approximately €23 million were fully drawn (excluding lease liabilities) at the end of 2025. The bilateral credit lines mainly relate to the country organizations in Germany/ Austria and to the Becker Group.

For further information on liabilities to banks, please refer to the notes to the consolidated financial statements NOTE 31 (FINANCIAL RISK MANAGEMENT/LIQUIDITY RISKS).

Klöckner & Co SE Annual Report 2025 45

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Liabilities under ABL programs** 

We use two borrowing base asset-based lending (ABL) facilities in the Group. Most ABL is accounted for by the ABL facility at the US country organization. The facility was originally agreed in November 2020 and was increased in March 2022 from USD 330 million to USD 450 million. In July 2022, the facility was renewed ahead of schedule on improved terms and with a five-year duration to July 2027. In connection with the acquisition of National Material of Mexico, the facility was increased in December 2022 from USD 450 million to USD 650 million (approximately €553 million) with the same terms and maturity while expanding the banking syndicate from three to four banks. Utilization of the program totaled USD 292 million (approximately €249 million) as of the reporting date.

In September 2024, Klöckner & Co agreed a new USD 115 million (approximately €98 million) ABL facility in Mexico. The facility is provided by three banks and has a term of three years until September 2027. Utilization of the program totaled USD 90 million (approximately €77 million) as of the reporting date.

Utilization of the two programs including accumulative interest breaks down as follows:

---

| | | |
|:---|:---|:---|
| *(€ million)* | **December 31, <br>2025** | December 31, <br>2024 |
|  – Utilization | 321 | 424 |
|  – Maximum volume | 652 | 736 |

---

**Liabilities under ABS program** 

Since July 2005, the Klöckner & Co Group has operated an ABS program in Europe. In July 2025, Klöckner & Co renewed the ABS program – in which two German companies currently participate as sellers of receivables – ahead of schedule and rolled it over until 2028 on improved terms. The size of the program was adjusted from €300 million to €100 million, reflecting the sale of parts of the European distribution business completed in 2024. The agreed financial covenants are also based on the statement of financial position and the covenant levels are equivalent to those for the syndicated loan. Utilization of the program totaled €38 million as of the reporting date. The financial covenants were complied with in the reporting year.

Utilization of the program including accumulative interest breaks down as follows:

---

| | | |
|:---|:---|:---|
| *(€ million)* | **December 31, <br>2025** | December 31, <br>2024 |
|  – Utilization | 38 | 30 |
|  – Maximum volume | 100 | 300 |

---

For further information on the ABS program, see NOTE 3 (BASIS OF CONSOLIDATION AND CONSOLIDATION METHODS), NOTE 18 (TRADE RECEIVABLES AND CONTRACT ASSETS) and NOTE 31 (FINANCIAL RISK MANAGEMENT).

**Lease liabilities** 

Lease liabilities have the following term structure:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **December 31, <br>2025** | December 31, <br>2024 |
|  Due within one year | 45029 | 40831 |
|  Due between one and five years | 89427 | 90313 |
|  Due after five years | 61349 | 43113 |
|  **Future minimum lease payments (nominal value)** | **195805** | **174258** |
|  Due within one year | 5359 | 7655 |
|  Due between one and five years | 11343 | 13499 |
|  Due after five years | 6226 | 4196 |
|  **Interest included in future minimum lease payments** | **22927** | **25351** |
|  Due within one year | 39671 | 33176 |
|  Due between one and five years | 78084 | 76814 |
|  Due after five years | 55123 | 38917 |
|  **Total present value of future minimum lease payments** | **172878** | **148907** |

---

**27. Trade payables** 

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **December 31, <br>2025** | December 31, <br>2024 |
|  Trade payables | 634323 | 622046 |
|  Provisions for pending invoices | 17078 | 16500 |
|  **Trade payables** | **651401** | **638547** |

---

Klöckner & Co SE Annual Report 2025 46

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**28.** **Other financial and non-financial liabilities** 

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 |
| *(€ thousand)* | **Current** | **Non-<br>current** | Current | Non-current |
|  **Other financial liabilities** | **16741** | **1412** | **24822** | **1359** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Negative fair value of derivative financial instruments | 1596 | - | 1028 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Customers with credit balances | 6174 | - | 9017 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Miscellaneous other financial liabilities | 8971 | 1412 | 14778 | 1359 |
|  **Non-financial liabilities** | **13208** | **-** | **5115** | **-** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Contract liabilities | 11678 | - | 3191 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Advance payments received | 1530 | - | 1924 | - |
|  **Other non-financial liabilities** | **24315** | **-** | **21095** | **-** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Value-added tax liabilities | 7361 | - | 7398 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other tax liabilities | 867 | - | 2155 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred income | 681 | - | 4308 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Liabilities to employees | 1721 | - | 2513 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Social security liabilities | 2201 | - | 4310 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Miscellaneous other non-financial liabilities | 11484 | - | 410 | - |
|  **Other liabilities** | **54264** | **1412** | **51032** | **1359** |

---

Within contract liabilities and advance payments received as of December 31, 2024, amounts of €3,191 thousand and €1,924 thousand were recognized as revenue in fiscal year 2025 (2024: €4,903 thousand and €2,199 thousand).

## Other disclosures
**29.** **Information on capital management** 

The Klöckner & Co Group determines its capital requirements in relation to risk. Management of and any adjustment in the capital structure is carried out with due regard to changes in the economic environment. Options for maintaining or adjusting the capital structure include adjusting dividend payments, capital repayments to shareholders, issuing new shares and the sale of assets to reduce liabilities.

Capital is managed on the basis of gearing. The Klöckner & Co Group's target is to maintain gearing below the 165% (2024: 165%) required under the financial covenants in order to be able to continue borrowing on reasonable terms.

Further information about the basis of calculation for gearing and about minimum capital requirements is provided in NOTE 26 (FINANCIAL LIABILITIES).

Gearing is determined as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **December 31,** | December 31, | |
| *(€ thousand)* | **2025** | 2024 | Variance |
|  Financial liabilities | 763921 | 896019 | -132098 |
|  Transaction costs | 5683 | 4664 | 1020 |
|  Liquid funds | -60205 | -120793 | 60589 |
|  **Net financial debt (before deduction of transaction cost)** | **709400** | **779890** | **-70490** |
|  Consolidated shareholders' equity | 1582231 | 1720714 | -138484 |
|  Non-controlling interests | -6298 | -6972 | 674 |
|  Goodwill from business combinations subsequent to May 23, 2024 | -2063 | -1834 | -229 |
|  **Adjusted shareholders' equity** | **1573870** | **1711909** | **-138039** |
|  **Gearing<sup>\*)</sup>** | **45%** | **46%** | **-0.5%p** |

---

\*) Gearing as defined prior to the syndicated loan extension signed in December 2024 (consolidated equity ./. non-controlling interests ./. goodwill from business combinations subsequent to May 23, 2019) was 47% as of December 31, 2024.

Klöckner & Co SE Annual Report 2025 47

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
**30.** **Financial instruments** 

**Accounting policies** 

*The Group's financial assets primarily consist of cash and cash equivalents, trade receivables and derivative financial instruments with positive fair values. The Group's financial liabilities include bonds, liabilities to banks, trade payables, lease liabilities and derivative financial instruments with negative fair values.* 

*The Klöckner & Co Group recognizes all regular way contracts as of the settlement date, regardless of their classification. For derivative financial instruments classified as held for trading, the Group applies trade date accounting.* 

*The fair value option provided by IFRS 9 (Financial Instruments) is not applied.* 

*Financial instruments are measured on initial recognition at fair value, less transaction costs if applicable. Trade receivables are measured at the transaction price. Transaction costs directly attributable to the acquisition or issue of a financial instrument are included in the carrying amount except in the case of financial instruments at fair value through profit or loss. Subsequent measurement of financial assets is carried out using the categories under IFRS 9 (Financial Instruments) according to business model and contractual cash flow characteristics. This results in measurement at amortized cost, at fair value through profit or loss or at fair value through other comprehensive income. Financial liabilities are measured at amortized cost or at fair value through profit or loss.* 

**a)** **Non-derivative financial assets and financial liabilities and equity instruments issued by Klöckner & Co** 

*Cash and cash equivalents include cash on hand, bank balances and short-term securities with an original maturity of less than three months that are subject only to an insignificant risk of changes in value and are used for short-term liquidity management. They are measured at amortized cost, which in this case is equal to the nominal value. Foreign currency balances are measured at the mid-point rate at the reporting date. Financial assets at fair value through profit or loss include financial assets initially classified as held for trading. In the Klöckner & Co Group, this classification is applied exclusively to derivative financial instruments that are designated hedging instruments to which hedge accounting is applied. Such assets are presented as other financial assets in the statement of financial position.* 

*Financial assets and financial liabilities are measured at amortized cost using the effective interest method. Also classified in this category are non-current securities that are not quoted in an active market and long-term loans measured at amortized cost.* 

*With one exception, equity investments within the scope of IFRS 9 are measured at fair value through profit or loss.* 

*All identifiable risks are accounted for by recognizing appropriate valuation allowances for expected credit losses taking into account any credit insurance. These are determined on the basis of weighted probabilities and applied to financial assets measured at amortized cost or at fair value through other comprehensive income. The three-stage impairment model is generally applied. A risk allowance is recognized in the amount of the expected 12-month credit losses (Stage 1) or in the amount of the expected lifetime credit losses if the credit risk has increased significantly since initial recognition (Stage 2) or if financial assets are credit-impaired (Stage 3). Financial assets are considered to be credit-impaired if there is objective evidence such as substantial financial difficulty on the part of the obligor, knowledge of an insolvency filing, or overdue status, which is not already assumed on exceeding 30 days past due. In the event that a financial asset is categorized as bad debt, it is written off, including the amount of the valuation allowance.* 

*An equity or debt instrument is classified as a financial liability or as equity according to the substance of the contractual agreement. Equity instruments are recognized in the amount of the issue proceeds less directly attributable transaction costs.* 

*The components of compound financial instruments such as convertible bonds are recognized separately as financial liabilities and equity. At the issue date, the fair value of the liability component is determined by discounting at the market interest rate for comparable financial instruments without conversion rights. Subsequent accounting of the liability component as a financial liability is on an amortized cost basis until conversion or maturity of the bond. Applying the residual method, the remaining difference represents the equity component, which is accounted for in capital reserves with no subsequent adjustment.* 

*Financial liabilities are either classified as liabilities at fair value through profit or loss or as other financial liabilities.* 

*In the Klöckner & Co Group, only derivative financial instruments that are not designated and effective as hedging instruments are recognized as liabilities at fair value through profit or loss. Any negative fair value of such instruments is presented in other financial liabilities.* 

*Other financial liabilities, including borrowings, are initially recognized at fair value less transaction costs. After initial recognition, other financial liabilities are generally measured at amortized cost using the effective interest method.* 

Klöckner & Co SE Annual Report 2025 48

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

*An exchange between Klöckner & Co SE and a lender of debt instruments with substantially different terms is accounted for as an extinguishment of the original financial liability and the recognition of a new financial liability. Subject to qualitative considerations, terms are deemed to be substantially different if the discounted present value of the cash flows under the new terms differs from the discounted present value of the remaining cash flows under the original terms by more than 10%.* 

**b)** **Derivative financial instruments** 

*The Group uses a variety of derivative financial instruments to manage its exposure to interest, foreign exchange rate and commodity price risks. These include forward exchange contracts, currency swaps, cross-currency swaps, interest rate swaps, interest rate caps and commodity forwards.* 

*Derivatives are initially measured at fair value on inception and subsequently measured at fair value at each reporting date. Any gain or loss from a change in the fair value of a derivative financial instrument that is not a designated and effective cash flow hedge or hedge of a net investment is immediately recognized in operating income. For derivative financial instruments that are designated hedges, the timing of the recognition of gains or losses depends on the type of hedge. The Klöckner & Co Group uses certain derivative financial instruments to hedge recognized assets or liabilities. Certain unrecognized firm commitments are also hedged.* 

*Steel purchase contracts entered into to receive or deliver non-financial items in accordance with own requirements are treated as pending transactions (own use exemption) and not accounted for as derivatives.* 

*If embedded derivatives are identified in contracts, they are examined to establish whether they are closely related to the economic characteristics of the host contract. If not, they are accounted for separately as derivatives.* 

*Forward exchange contracts are used to hedge foreign-currency receivables and liabilities (unrecognized firm commitments and recognized receivables and liabilities) arising from the operating business and to hedge intercompany loans. They are measured item by item at the forward rate as of the reporting date, and exchange differences arising due to the contracted forward exchange rate are recognized in profit or loss.* 

*Interest exchange amounts from interest rate swaps are recognized in profit or loss at the payment date or on accrual at the reporting date. In all other respects, interest rate swaps, like interest rate caps, are measured at fair value at the reporting date and – unless hedge accounting is applied – changes in their fair value during the reporting period are recognized in profit or loss.* 

*Derivatives held for hedging purposes are classified as non-current assets or liabilities if the remaining term of the hedging relationship is more than twelve months and as current assets or liabilities if the remaining term of the hedging relationship is less than twelve months.* 

*Derivatives not designated in a hedging relationship are classified as current assets or liabilities.* 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**c)** **Hedge accounting** 

*Hedge accounting is applied in accordance with IFRS 9. The Klöckner & Co Group designates individual derivatives held for hedging purposes either as cash flow hedges or as hedges of foreign net investments, according to volume, term and risk structure.* 

*The relationship between the hedged item and the hedging instrument, including the risk management objectives and the Company's strategy for undertaking the hedge, are documented at the inception of the hedge. At the inception of the hedge and regularly on an ongoing basis, the hedge is assessed and it is documented whether the hedge is highly effective in offsetting changes in the cash flows attributable to the hedged risk or the net investment. Changes in the reserve for fair value adjustments of financial instruments within other comprehensive income are shown in the summary of changes in consolidated equity.* 

*The effective portion of the change in the fair value of derivative financial instruments designated as cash flow or net investment hedges is recognized in equity through other comprehensive income; the ineffective portion is recognized directly in profit or loss. The amounts recognized in other comprehensive income are reclassified to profit or loss in the period in which the hedged item is recognized in profit or loss. In the case of commodity forwards that hedge purchase prices, the amounts are reclassified to inventories (basis adjustment) and, on consumption of the inventories, the effect on earnings is recognized in cost of materials.* 

*Hedge accounting is discontinued when the hedging instrument expires or is sold, terminated or exercised, or ceases to be effective. Any cumulative gain or loss that has been recognized through other comprehensive income from changes in the fair value of the derivative remains in other comprehensive income and is reclassified to profit or loss when the forecast transaction is recognized in profit or loss. When a forecast transaction is no longer expected to occur, the cumulative gain or loss recognized in other comprehensive income is immediately recognized in profit or loss.* 

Klöckner & Co SE Annual Report 2025 49

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Additional disclosures on financial instruments** 

The carrying amounts and fair values by category of financial instruments are as follows:

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** |
|  |  |  | Category | Category | Category | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial Position as | Carrying amount | Fair value recognized<br>in profit or loss | Fair value recognized<br>in equity | Amortized cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting (Held for trading) | Other current and<br>non-current financial<br>assets | 300 | 300 |  |  |  | 300 |  | 300 |
| Participations | Other non-current<br>financial assets | 22109 | 22061 | 47 |  |  |  | 22109 | 22109 |
|  Short-term deposits<br>(< 3 months) | Cash and cash<br>equivalents | 9 | 9 |  |  |  | 9 |  | 9 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Trade receivables and contract assets | Trade receivables<br>and contract assets | 640388 |  |  | 640388 |  |  |  |  |
| Cash and cash equivalents | Cash and cash<br>equivalents | 60196 |  |  | 60196 |  |  |  |  |
| Other financial assets at cost | Other current and<br>non-current financial<br>assets | 18777 |  |  | 18777 |  | 18777 |  | 18777 |
| Other financial assets at cost | Bonus claims to<br>suppliers | 55554 |  |  | 55554 |  |  |  |  |
|  **Total** |  | **797332** | **22370** | **47** | **774915** |  | **19085** | **22109** | **41194** |

---

Klöckner & Co SE Annual Report 2025 50

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** |
|  |  |  | Category / Hedge Accounting / Lease | Category / Hedge Accounting / Lease | Category / Hedge Accounting / Lease | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial Position as | Carrying amount | Fair value recognized<br>in profit or loss | Fair value recognized<br>in equity | Amortized cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting (Held for trading) | Other current and<br>non-current<br>financial liabilities | 335 | 335 |  |  |  | 335 |  | 335 |
| Derivative financial instruments designated in hedge accounting | Other current and<br>non-current<br>financial liabilities | 1261 |  | 1261 |  |  | 1261 |  | 1261 |
|  Other financial liabilities | Other non-current<br>financial liabilities | 1412 | 1412 |  |  |  |  | 1412 | 1412 |
| Other financial liabilities | Other current<br>financial liabilities | 7726 | 7726 |  |  |  |  | 7726 | 7726 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Financial liabilities at amortized cost | Current and non-<br>current financial<br>liabilities | 591043 |  |  | 591043 |  | 590485 |  | 590485 |
| Lease liabilities | Current and non-<br>current financial<br>liabilities | 172878 |  |  | 172878 |  |  |  |  |
| Trade payables | Trade payables | 651401 |  |  | 651401 |  |  |  |  |
| Other financial liabilities at amortized cost | Other current<br>financial liabilities | 7419 |  |  | 7419 |  |  |  |  |
|  **Total** |  | **1433475** | **9474** | **1261** | **1422741** |  | **592081** | **9138** | **601219** |

---

Klöckner & Co SE Annual Report 2025 51

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** | **Financial assets as of December 31, 2024** |
|  |  |  | Category | Category | Category | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial Position as | Carrying<br>amount | Fair value recognized<br>in profit or loss | Fair value recognized<br>in equity | Amortized cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting<br>(Held for trading) | Other current and<br>non-current financial<br>assets | 433 | 433 |  |  |  | 433 |  | 433 |
|  Participations | Other non-current<br>financial assets | 32556 | 32442 | 114 |  |  |  | 32556 | 32556 |
| Short-term deposits<br>(< 3 months) | Cash and cash<br>equivalents | 12 | 12 |  |  |  | 12 |  | 12 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Trade receivables and contract assets | Trade receivables<br>and contract assets | 666281 |  |  | 666281 |  |  |  |  |
| Cash and cash equivalents | Cash and cash<br>equivalents | 120782 |  |  | 120782 |  |  |  |  |
| Other financial assets at cost | Other current and<br>non-current financial<br> assets | 17293 |  |  | 17293 |  | 17293 |  | 17293 |
| Other financial assets at cost | Bonus claims to<br> suppliers | 55414 |  |  | 55414 |  |  |  |  |
|  **Total** |  | **892770** | **32887** | **114** | **859770** |  | **17737** | **32556** | **50293** |

---

Klöckner & Co SE Annual Report 2025 52

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** | **Financial liabilities as of December 31, 2024** |
|  |  |  | Category / Hedge Accounting / Leases | Category / Hedge Accounting / Leases | Category / Hedge Accounting / Leases | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial Position as | Carrying amount | Fair value recognized<br>in profit or loss | Fair value recognized<br>in equity | Amortized cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting<br>(Held for trading) | Other current and<br>non-current financial<br>liabilities | 984 | 984 |  |  |  | 984 |  | 984 |
| Derivative financial instruments designated in hedge accounting | Other current and<br>non-current financial<br>liabilities | 43 |  | 43 |  |  | 43 |  | 43 |
| Other financial liabilities | Other non-current<br>financial liabilities | 1359 | 1359 |  |  |  |  | 1359 | 1359 |
| Other financial liabilities | Other current<br>financial liabilities | 2082 | 2082 |  |  |  |  | 2082 | 2082 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Financial liabilities at amortized cost | Current and non-<br>current financial<br>liabilities | 747113 |  |  | 747113 |  | 746531 |  | 746531 |
| Lease liabilities | Current and non-<br>current financial<br>liabilities | 148907 |  |  | 148907 |  |  |  |  |
| Trade payables | Trade payables | 638547 |  |  | 638547 |  |  |  |  |
| Other financial liabilities at amortized cost | Other current<br>financial liabilities | 21712 |  |  | 21712 |  |  |  |  |
|  **Total** |  | **1560748** | **4426** | **43** | **1556279** |  | **747558** | **3441** | **751000** |

---

Klöckner & Co SE Annual Report 2025 53

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Measurement of the fair value of the equity investments in the amount of €22,109 thousand (2024: €32,556 thousand) is classified as level 3. These are mostly unquoted financial instruments (equity investments) for which there is no active market. Of the change in the fiscal year, a decrease of €2,547 thousand (2024: decrease of €1,604 thousand) is attributable to changes in fair value and a decrease of €3,852 thousand (2024: increase of €1,345 thousand) to corporate actions, of which a decrease of €4,953 thousand related to disposals. Fair value is measured on the basis of available financial information, such as transaction prices for financing rounds or business plans to the extent that this information is reliable, or, as an approximation, as cost, which is considered an appropriate estimate of fair value as no more suitable information is available. A review is carried out on a quarterly basis using all information available on the equity investments to establish whether cost is still representative of fair value. This would no longer be the case, for example, in the event of a change in the economic environment, a significant change in the market in which the equity investments are active or other events relevant to measurement. As cost is the sole input factor for fair value, a percentage change in cost results in an equal change in fair value. The estimated fair value would increase (decrease) with any increase (decrease) in cost. Given the size of the investment amount, even a 10% increase in cost would not have a material impact on fair value.

The fair values of non-current financial liabilities are determined on the basis of risk-adjusted discounted cash flows.

In the case of current financial assets (mostly other assets), fair values are largely identical to carrying amounts. The fair values of financial liabilities reflect the current market situation for the respective financial instruments as of December 31, 2025. Their fair values are not reduced by transaction costs. For current financial liabilities, when there are no transaction costs to be deducted, their carrying amount is identical to fair value.

Financial instruments are classified as Level 1 if the fair value is obtained from quoted prices in active markets. Fair values determined using other directly observable market inputs are classified as Level 2.

Changes in hierarchy levels are taken into account at the end of the period in which the change took place. There were no transfers between hierarchy levels during the reporting year.

The Level 3 fair value includes an earn-out clause from the acquisition of Sol Components LLC, Sacramento, USA, under which a subsequent purchase price adjustment of a maximum of USD 3.0 million was agreed subject to the achievement of specified sales targets as of June 30, 2025. The fair value of the earn-out clause amounts to USD 1.8 million (€1.5 million).

Also included is contingent consideration of CHF 1.0 million (€1.1 million) for the acquisition of the shares in Müller Wüst AG, Aarau, Switzerland, which will fall due in 2026. As a qualitative component of the contingent consideration, the sellers will receive a maximum amount of CHF 150 thousand (€161 thousand) for 2026 if certain milestones are achieved. Consideration of CHF 850 thousand (€912 thousand) is dependent on cumulative net sales for the years 2024 to 2026 and the EBITDA margin in 2026.

A put liability from the acquisition of ODS Belgium B.V., Essen, Belgium is also included. The put option was entered into for a potential future transfer of non-controlling interests valued by discounting future earnings based on budget figures. The future earnings are based on budget figures. Liabilities totaled €137 thousand in the fiscal year (2024: €137 thousand). IFRS 13.97 applies.

**Derivative financial instruments** 

The Klöckner & Co Group is exposed to interest, currency and commodity price risk in its operating business. This risk is hedged using derivative financial instruments.

The Group exclusively uses market instruments with sufficient market liquidity. Derivative financial instruments are entered into and managed in compliance with internal directives governing the scope of action, responsibilities and controls. According to these directives, the use of derivative financial instruments is a primary responsibility of the Corporate Treasury department of Klöckner & Co SE, which manages and monitors the use of such instruments. Such transactions are only entered into with credit institutions with impeccable ratings. Derivative financial instruments are not allowed to be used for speculative purposes and may only be used to hedge risks associated with hedged items.

Derivative financial instruments are accounted for at fair value in accordance with IFRS 9. Hedge accounting is applied in accordance with IFRS 9.

Derivatives are initially measured at fair value on inception and subsequently measured at fair value at each reporting date. Any gain or loss from a change in the fair value of a derivative financial instrument that is not a designated and effective cash flow hedge or hedge of a net investment is immediately recognized in profit or loss. For derivative financial instruments that are designated hedges, the timing of the recognition of gains or losses depends on the type of hedge and its effectiveness. The Klöckner & Co Group uses certain derivative financial instruments to hedge recognized assets or liabilities. Certain unrecognized firm commitments are also hedged.

Forward exchange contracts are measured item by item at the forward rate as of the reporting date, and exchange differences arising due to the contracted forward exchange rate are recognized in profit or loss.

Klöckner & Co SE Annual Report 2025 54

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Commodity forwards are designated in cash-flow hedge accounting and classified into planned and unrecognized firm commitment procurement transactions. Two potential causes of ineffectiveness are over-hedging and divergence between the derivative's underlying and the reference price formula. Any ineffectiveness is accounted for in cost of materials.

The notional amounts and fair values of the derivative financial instruments in interest rate and currency hedges as of the reporting date and risks of price fluctuations in procurement transactions are as follows:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 | December 31, 2024 |
| *(€ million)* | **Not designated in hedge<br>accounting** | **Designated in hedge<br>accounting** | **Average hedge rate<br>(in €)** | Not designated in hedge<br>accounting | Designated in hedge<br>accounting | Average hedge rate (in €) |
| &nbsp;&nbsp; **Nominal values** |  |  |  |  |  |  |
| &nbsp;&nbsp; Forward exchange contracts | 161.8 | - | - | 64.4 | - | - |
| &nbsp;&nbsp; Commodity forwards | - | 25.3 | 508 | - | 0.2 | 17401 |

---

The notional amounts correspond to the non-netted sum of the currency, interest rate and price portfolio.

Klöckner & Co SE Annual Report 2025 55

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The amounts relating to items designated as hedging instruments were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2024 |
|  | Fair value | Fair value | Fair value | Fair value |
| *(€ million)* | **Forward<br>exchange<br>contracts** | **Commodity<br>forwards** | Forward<br>exchange<br>contracts | Commodity<br>forwards |
| &nbsp;&nbsp; Not designated in hedge accounting | 0.0 | - | -0.6 | - |
| &nbsp;&nbsp; Designated in hedge accounting | - | -1.3 | - | - |
| &nbsp;&nbsp; Change in value of hedging instrument recognized in other comprehensive income | - | -2.0 | - | -0.1 |
| &nbsp;&nbsp; Ineffectiveness recognized in profit or loss | - | - | - | - |
| &nbsp;&nbsp; Gains and losses on hedges reclassified to inventories – basis adjustment | - | -0.5 | - | 0.2 |
| &nbsp;&nbsp; Amount reclassified from hedging reserve to profit or loss | - | - | - | - |
| &nbsp;&nbsp; Balances remaining in the cash flow hedge reserve from hedging relationships for which hedge accounting is no longer applied | -56.6 | - | -56.6 | - |

---

Forward exchange contracts are presented in other current financial assets and liabilities; commodity forwards are presented in other current financial liabilities.

The fair values of the derivative financial instruments are determined on the basis of quantitative finance methods using standard banking models. Counterparty risk as of the measurement date is taken into account in the determination of fair values. Where market prices exist, these correspond to the price a third party would pay for the rights or obligations arising from the financial instruments. The fair values are the market values of the derivative financial instruments, irrespective of any offsetting changes in the value of hedged items.

Forward exchange contracts with a notional amount of €162 million (2024: €64 million) have a remaining maturity of less than one year. These include a notional amount of €86 million (2024: none) for the hedging of intra-Group loans.

Forward exchange contracts with a notional amount of €25.3 million (2024: €0.2 million) have a remaining maturity of less than one year.

Commodity price risks and opportunities for steel are presented using sensitivity analyses in accordance with IFRS 7. These show how equity as of the reporting date is affected by changes in prices. Commodity price risk is measured as cash flow risk.

Scenario-based sensitivity analysis is used to show the effects on Klöckner & Co of a parallel shift in price curves.

On the basis of the commodity forwards as of December 31, 2025, a 10% fall in the price level in each case would have no material effect (December 31, 2024: no material effect) that would have to be accounted for in equity, in the cash flow hedge reserve.

Derivatives that constitute a financial asset or a financial liability where the right of set-off is contingent on breach of contract or insolvency of one of the counterparties do not meet, or only partly meet, the criteria for offsetting in the consolidated statement of financial position under IAS 32.

The table below in accordance with IFRS 7.13C discloses the gross and net amounts of the financial instruments that are subject to master netting arrangements:

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; 2025<br>*(€ thousand)* | **Gross amounts in<br>the statement of<br>financial position** | **thereof subject to<br>offsetting under<br>master netting<br>arrangements** | **Net amounts under<br>master netting<br>arrangements** |
| &nbsp;&nbsp; **Financial assets** |  |  |  |
| &nbsp;&nbsp; Other current and non-current financial assets |  |  |  |
| &nbsp;&nbsp; – Forward exchange contracts | 300 | -156 | 144 |
| &nbsp;&nbsp; **Financial liabilities** |  |  |  |
| &nbsp;&nbsp; Other current and non-current financial liabilities |  |  |  |
| &nbsp;&nbsp; – Forward exchange contracts | -335 | 156 | -179 |
| &nbsp;&nbsp; – Commodity forwards | -1261 | - | -1261 |
| &nbsp;&nbsp; 2024<br>*(€ thousand)* | Gross amounts in<br>the statement of<br>financial position | thereof subject to<br>offsetting under<br>master netting<br>arrangements | Net amounts under<br>master netting<br>arrangements |
| &nbsp;&nbsp; **Financial assets** |  |  |  |
| &nbsp;&nbsp; Other current and non-current financial assets |  |  |  |
| &nbsp;&nbsp; – Forward exchange contracts | 433 | -220 | 213 |
| &nbsp;&nbsp; **Financial liabilities** |  |  |  |
| &nbsp;&nbsp; Other current and non-current financial liabilities |  |  |  |
| &nbsp;&nbsp; – Forward exchange contracts | -984 | 220 | -764 |
| &nbsp;&nbsp; – Commodity forwards | -43 | - | -43 |

---

Klöckner & Co SE Annual Report 2025 56

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**31.** **Financial risk management** 

IFRS 7 requires an entity to provide disclosure that enables users of financial statements to evaluate the nature and the extent of risks arising from financial instruments. These risks encompass credit risk, market risk (interest rates, exchange rates and commodity prices) and liquidity risk. For a description of the methods, processes, responsibilities and objectives of the risk management system, please refer to the information provided in the group management report under **HEADING 5.3 (RISKS AND OPPORTUNITIES)**.

**Credit risk** 

The Company is exposed to credit risk mainly in its operating business. A credit risk is defined as an unexpected loss on financial assets, such as if a customer is unable to meet its obligations when due. Operating receivables are locally monitored on an ongoing basis. Credit risk is taken into account by valuation allowances.

The maximum exposure to credit risk is reflected by the carrying amounts of financial assets in the statement of financial position. The Klöckner & Co Group addresses credit risk with its own credit management and by taking out trade credit insurance. As of December 31, 2025, €124 million (December 31, 2024: €130 million) of trade receivables were covered by credit insurance.

**Trade receivables** 

Prospective customers are credit-checked against an in-house risk board before order acceptance. Additionally, there is an active receivables management system incorporating trade credit insurance. The broadly diversified receivables pool is also used for financing purposes as part of an ABS program in Germany and two ABL facilities in the USA and Mexico.

In addition to local monitoring by each subsidiary, Klöckner & Co SE also monitors significant credit risk at Group management level in order to better control specific individual risks and any cumulative risk.

There is no risk concentration at Group level as trade receivables relate to large numbers of customers from a variety of sectors and regions. Klöckner & Co applies the simplified approach to trade receivables and contract assets, recognizing the lifetime expected credit losses on inception. Determination of expected credit losses under the simplified approach is performed at Klöckner & Co in risk groups using historic credit loss rates. The assignment to risk groups is made on the basis of shared credit risk characteristics. For Klöckner & Co, these include a customer's geographical location and the past due status of contract assets.

Future-oriented information is incorporated by adjusting historic credit loss rates with scaling factors. These are based on gross domestic product (GDP) growth rates in each region. Due to the structure of the receivables portfolio, the impact of this was small (under €0.2 million).

Contract assets relate to work in progress that has not yet been invoiced and generally have the same risk characteristics as trade receivables for the same types of contract. Klöckner & Co has therefore concluded that the expected credit loss rates on trade receivables not past due are a suitable approximation of loss rates for contract assets.

Individual valuation allowances are recognized under the simplified approach when one or more events have occurred that have a detrimental impact on the debtor's creditworthiness. Such events include payment delays, imminent insolvency or the granting of concessions to the debtor on account of payment difficulties. Trade receivables and contract assets are written off if recovery is no longer probable. This is the case, for example, if a debtor becomes insolvent.

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | **2025** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 |
| &nbsp;&nbsp; **Valuation allowances as of January 1 under IFRS 9** | **5436** | **4949** |
| &nbsp;&nbsp; Utilization | -1148 | -954 |
| &nbsp;&nbsp; Additions | 2109 | 1297 |
| &nbsp;&nbsp; Exchange rate differences | -256 | 144 |
| &nbsp;&nbsp; **Valuation allowances as of December 31** | **6141** | **5436** |

---

The change in the valuation allowance is mainly due to the increase/decrease in the gross carrying amount of trade receivables/contract assets that are credit-impaired.

The table below contains information on credit risk and expected credit losses on trade receivables and contract assets.

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; 2025 | Gross trade<br>receivables<br> (€ thousand) | Average default<br>rates (in %) | Expected credit loss<br>(€ thousand) |
| &nbsp;&nbsp; Germany | 110704 | 0021-0063 | 89 |
| &nbsp;&nbsp; Switzerland | 83647 | 0.008 | 5 |
| &nbsp;&nbsp; USA | 282561 | 0.036 | 97 |
| &nbsp;&nbsp; Other | 164719 | 0006-0019 | 3 |
| &nbsp;&nbsp; **Total** | 641632 | 0006-0063 | 195 |
| &nbsp;&nbsp; Valuation allowance | -6141 |  |  |
| &nbsp;&nbsp; **Carrying amount of trade receivables** | 635491 |  |  |

---

Klöckner & Co SE Annual Report 2025 57

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; 2024 | Gross trade<br> receivables<br> (€ thousand)  | Average default rates (in %) | Expected credit loss<br> (€ thousand) |
| &nbsp;&nbsp; Germany | 118451 | 0016-0036 | 81 |
| &nbsp;&nbsp; Switzerland | 81157 | 0.008 | 5 |
| &nbsp;&nbsp; USA | 348149 | 0.041 | 126 |
| &nbsp;&nbsp; Other | 123960 | 0004-0023 | 3 |
| &nbsp;&nbsp; **Total** | **671718** | **0004-0041** | **216** |
| &nbsp;&nbsp; Valuation allowance | -5436 |  |  |
| &nbsp;&nbsp; **Carrying amount of trade receivables** | **666281** |  |  |

---

In addition to the expected credit losses, valuation allowances were recognized in the amount of €5,946 thousand (2024: €5,221 thousand) for incurred losses on trade receivables.

**Cash and cash equivalents and other financial assets** 

As part of liquidity management, Klöckner & Co SE deposits cash and cash equivalents exclusively with the Group's core banks, which hold immaculate ratings. Their credit standing is also regularly monitored against credit default swaps (CDSs).

Cash consists of bank balances and short-term deposits in the form of call and time deposits. The maximum investment period is 90 days.

On the basis of the limited investment period, the banks' credit ratings and current CDS premiums, cash and cash equivalents have low default risk. No material impairment losses were therefore recognized on cash and cash equivalents in fiscal year 2025.

The other financial assets are mainly supplier bonus receivables. Supplier bonus receivables are immediately offset against the next deliveries and their credit risk is assessed as immaterial.

**Disclosures on liquidity risk** 

Liquidity requirements are continuously budgeted by the Klöckner & Co Group and monitored by the Corporate Treasury Department to ensure appropriate levels of liquidity for the Group.

In total, the Group has credit facilities (including leases) in the amount of approximately €1.5 billion (2024: €1.8 billion). Financial liabilities plus transaction costs came to €764 million (2024: €896 million). This corresponds to approximately 51% of the credit facilities (2024: 50%). For further information on our credit facilities, see **NOTE 26 (FINANCIAL LIABILITIES)**.

For a partial amount of the available credit facilities, the banks have a right of termination for cause in the event of a change in voting rights of more than 50% in the borrowing Klöckner Group company. This right of termination for cause relates to the syndicated revolving credit facility of Klöckner & Co SE in the amount of €350 million (drawdown as of the December 31, 2025 reporting date: €134 million) and the European ABS program in the amount of €100 million (drawdown as of the reporting date: €38 million).

In connection with the takeover offer from Worthington Steel published on February 5, 2026 (see also **NOTE 36** **(SUBSEQUENT EVENTS)** and **SECTION 4.2. (TAKEOVER DISCLOSURES)** in the management report), it is considered probable that a change in voting rights of more than 50% could arise in the next 12 months. To the extent that the lenders do not exercise their right of termination for cause in connection with the implementation of the takeover offer from Worthington Steel and no replacement facilities have been put in place, Worthington Steel GmbH (the bidder) and Worthington Steel, Inc. have undertaken in the business combination agreement of January 15, 2026, if requested, to make available, or to arrange that there are made available, sufficient funds to refinance the amounts drawn under such financing arrangements immediately before the closing of the public takeover offer.

Klöckner & Co SE Annual Report 2025 58

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  December 31, 2025 |  | Cash outflows | Cash outflows | Cash outflows |  |
| &nbsp;&nbsp; *(€ thousand)* |  | Less than 1 year | 1 – 5 years | More than 5 years | **Total** |
| &nbsp;&nbsp; Bank loans, ABL | Nominal values | - | 325365 | - | 325365 |
| &nbsp;&nbsp; Bank loans, other | Nominal values | 15642 | 213160 | 4200 | 233002 |
| &nbsp;&nbsp; ABL | Interest | 17859 | 10269 | - | 28128 |
| &nbsp;&nbsp; Other | Interest | 11539 | 15279 | 194 | 27011 |
|  | **Total** | **45039** | **564073** | **4394** | **613506** |
| &nbsp;&nbsp; ABS | Nominal values | 38000 | - | - | 38000 |
|  | Interest | 2648 | 4336 | - | 6984 |
|  | **Total** | **40648** | **4336** | **-** | **44984** |
| &nbsp;&nbsp; Lease liabilities | Nominal values | 39671 | 78084 | 55123 | 172878 |
|  | Interest | 5359 | 11343 | 6226 | 22927 |
|  | **Total** | **45029** | **89427** | **61349** | **195805** |
| &nbsp;&nbsp; **Total financial liabilities** |  | **130716** | **657835** | **65743** | **854295** |
| &nbsp;&nbsp; **Cash outflows from derivative financial instruments designated in interest hedging relationships** |  | **-** | **-** | **-** | **-** |
|  December 31, 2024 |  | Cash outflows | Cash outflows | Cash outflows |  |
| &nbsp;&nbsp; *(€ thousand)* |  | Less than 1 year | 1 – 5 years | More than 5 years | **Total** |
| &nbsp;&nbsp; Bank loans, ABL | Nominal values | - | 423525 | - | 423525 |
| &nbsp;&nbsp; Bank loans, other | Nominal values | 31651 | 258198 | 5000 | 294849 |
| &nbsp;&nbsp; ABL | Interest | 25688 | 40597 | - | 66284 |
| &nbsp;&nbsp; Other | Interest | 12013 | 19885 | 321 | 32219 |
|  | **Total** | **69352** | **742205** | **5321** | **816878** |
| &nbsp;&nbsp; ABS | Nominal values | 30000 | - | - | 30000 |
|  | Interest | 2596 | 214 | - | 2810 |
|  | **Total** | **32596** | **214** | **-** | **32810** |
| &nbsp;&nbsp; Lease liabilities | Nominal values | 33176 | 76814 | 38917 | 148907 |
|  | Interest | 7655 | 13499 | 4196 | 25350 |
|  | **Total** | **40831** | **90313** | **43113** | **174258** |
| &nbsp;&nbsp; **Total financial liabilities** |  | **142779** | **832732** | **48434** | **1023945** |
| &nbsp;&nbsp; **Cash outflows from derivative financial instruments designated in interest hedging relationships** |  | **-** | **-** | **-** | **-** |

---

Klöckner & Co SE Annual Report 2025 59

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

The table includes all instruments for which contractual payments are agreed as of the reporting date; budgeted payments for new liabilities to be assumed in the future are not included. Variable interest on financial instruments is determined on the basis of the forward yield curve immediately before the reporting date. For drawings on the revolving credit facility, it was assumed that the level of drawings as of the reporting date will be maintained for the remaining term of the facility.

**Net gains or losses by category** 

Net gains or losses in the assets at amortized cost measurement category are presented in the table below. For the presentation of net interest income, please refer to **NOTE 13 (FINANCIAL RESULT)**.

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | **December 31,<br>2025** | December 31,<br> 2024 |
| &nbsp;&nbsp; Exchange rate differences | 428 | -2359 |
| &nbsp;&nbsp; Valuation allowance | -2954 | -3904 |
| &nbsp;&nbsp; **Subtotal** | **-2526** | **-6263** |
| &nbsp;&nbsp; Net income credit insurance | -1314 | -290 |
| &nbsp;&nbsp; **Net result** | **-3840** | **-6553** |

---

There was a net negative effect in the fiscal year of €66 thousand (2024: positive effect of €114 thousand) in the equity instruments at fair value through other comprehensive income (OCI) category.

The net gain or loss in the other financial liabilities category relates to currency translation. In the fiscal year, there was a net loss of €172 thousand (2024: net gain of €173 thousand).

Financial assets measured at fair value total €300 thousand (2024: €433 thousand). The net effect on earnings (other effects recognized in profit or loss) amounts to a negative €129 thousand (2024: net positive effect of €105 thousand). Further information about income from long-term equity investments measured at fair value is provided in **NOTE 12 (INCOME FROM INVESTMENTS).**

There are €335 thousand (2024: €984 thousand) in financial liabilities measured at fair value and €1,422,741 thousand (2024: €1,556,279 thousand) in financial liabilities measured at amortized cost. This resulted in negative net income effects of €537 thousand (2024: negative net income effects of €108 thousand) (other effects recognized in profit or loss).

**Disclosures on interest rate risk** 

Klöckner & Co is exposed to interest rate changes due to the use of financial instruments. The hedging policy is geared to risk arising from interest rate changes on variable-rate financial liabilities. The Klöckner & Co Group faces interest rate risk exposure on its central financing instruments in the eurozone (holding company syndicated loan; ABS in Germany) and on local borrowings, notably in the USA and Mexico (ABL) and in Switzerland (syndicated loan). There is additional interest rate risk exposure on short-term deposits of liquid funds at banks. The Corporate Treasury Department monitors and controls interest rate risk on financial liabilities.

As part of central Group financing, the Group's borrowing needs are primarily met with a diversified portfolio of financing instruments. These mainly comprise the working capital instruments (holding company syndicated loan, ABS in Germany, syndicated loan in Switzerland; US ABL and Mexico ABL). The working capital instruments are variable-rate financial instruments, generally with flexible drawing provisions.

Taking into account local borrowings in the amount of €8 million and lease liabilities in the amount of €173 million, €181 million or approximately 24% of financial liabilities before transaction costs were fixed-rate as of December 31, 2025 (2024: €165 million or approximately 18%).

Interest rate risk exposures and opportunities are presented using sensitivity analyses in accordance with IFRS 7. These show how interest income and expense and equity as of the reporting date are affected by changes in market interest rates. Interest rate risk is measured as cash flow risk.

Scenario-based sensitivity analysis is used to show the effects on Klöckner & Co's profit or loss of a parallel shift in yield curves in the relevant currencies. The cash flow effect of the shift in the yield curve relates solely to interest expense and income for the following reporting period.

On the basis of financial liabilities as of December 31, 2025, an increase in market interest rates on each of the relevant currencies by 100 basis points would have a negative effect on the financial result in the amount of approximately €5.9 million (2024: €6.9 million) for an analysis period of one year.

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| &nbsp;&nbsp; *(€ million)* | **100 Bp** | 100 Bp |
| &nbsp;&nbsp; EUR | 1.9 | 2.2 |
| &nbsp;&nbsp; USD | 3.3 | 3.8 |
| &nbsp;&nbsp; CHF | 0.8 | 0.9 |
| &nbsp;&nbsp; **Total** | **5.9** | **6.9** |

---

A rising interest rate scenario creates upside potential for the accumulated holdings of liquidity. Assuming a one-year investment period, an increase in market interest rates by 100 basis points would have a positive effect in the amount of €0.6 million (2024: €1.2 million).

Klöckner & Co SE Annual Report 2025 60

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| &nbsp;&nbsp; *(€ million)* | **100 Bp** | 100 Bp |
| &nbsp;&nbsp; EUR | 0.1 | 0.3 |
| &nbsp;&nbsp; USD | 0.4 | 0.8 |
| &nbsp;&nbsp; CHF | 0.1 | 0.1 |
| &nbsp;&nbsp; **Total** | **0.6** | **1.2** |

---

Conversely, we expect that a fall in market interest rates by 100 basis points would result in the aforesaid effects in the opposite direction.

**Disclosures on currency risk** 

Within our risk strategy, only transaction risk and risk on intra-Group borrowings are subject to our hedging policy. Our hedging activities do not target translation risk relating to the translation of income and expenses into our Group currency. Currency risk therefore arises from borrowing, intra-Group dividend payments, acquisitions and operating activities.

The Klöckner & Co Group operates central foreign currency management. Domestic and foreign subsidiaries are required to identify currency risk and to hedge it through the Corporate Treasury Department or, within set limits, individually with banks. The hedges cover currency risk on recognized sales and purchases as well as on firm sale and purchase commitments. With regard to currency risk on firm sale commitments, the hedging strategy takes into account the compensatory effects of operating measures and market changes (natural hedges).

At the reporting date, the Klöckner & Co Group did not have any material exposure to currency risk arising from its operating activities or acquisitions.

In financing, currency risk arose on foreign currency loans provided by Klöckner & Co SE to subsidiaries. These loans are granted to finance Group companies as part of central Group financing and are fully hedged. There were no such financing measures as yet at the reporting date (2024: none). The intra-Group loans, including ongoing interest payments, have been hedged with forward contracts and currency swaps.

Currency transactions at our subsidiaries in Mexico, Switzerland and the Netherlands amounted to €76 million at the year-end (2024: €64 million). These relate to forward exchange contracts and currency swaps entered into to hedge customer and supplier payments.

Our currency swaps had a negative fair value as of the reporting date of €0.04 million (2024: negative fair value of €0.6 million).

**Commodity price risk** 

Due to its business model, the company is dependent on steel and other metals, the prices of which are highly volatile due to cyclical demand, regional availability and speculation. To limit the price risk on expected future net requirements, Klöckner & Co enters into contracts with suppliers for future physical delivery.

In addition, cash-settled OTC metal forwards are used, which are entered into at the American and Swiss country organizations in coordination with Corporate Treasury and result in a settlement payment based on a reference index. Forward positions vary according to expected production volumes and price movements during the year.

Commodity forwards are designated in cash-flow hedge accounting and classified into planned and unrecognized firm commitment procurement transactions. Potential causes of ineffectiveness include over-hedging and divergence between the derivative's underlying and the reference price formula. Any ineffectiveness is accounted for in cost of materials.

Due to the existing contract volumes as of December 31, 2025, there are no material sensitivities on these positions (December 31, 2024: no material sensitivities). Commodity price risks and opportunities for steel and other metals are presented using sensitivity analyses in accordance with IFRS 7. These show how equity as of the reporting date is affected by changes in prices. Commodity price risk is measured as cash flow risk.

Scenario-based sensitivity analysis is used to show the effects on Klöckner & Co of a parallel shift in price curves.

Klöckner & Co SE Annual Report 2025 61

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**32.** **Litigation, contingent liabilities and commitments** 

Contingent liabilities are possible obligations which arise from past events and whose existence will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the entity. They also include present obligations that arise from past events but are not recognized because it is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation or the amount of the obligation cannot be measured with sufficient reliability. Unless the possibility of any outflow in settlement is remote, a description of the nature of the contingent liability is disclosed.

The Klöckner & Co Group is not involved in any litigation or arbitration proceedings that could have a material impact on the Group's financial situation. Notwithstanding extensive compliance measures, however, isolated compliance violations and legacy cases cannot be ruled out.

There are also guarantees that are given on divestments and property disposals. Such guarantees cover customary representations and warranties as well as environmental and tax contingencies.

Other commitments arise from purchase commitments; these amounted as of December 31, 2025 to €133 million for capital expenditure on fixed assets (2024: €58 million) and €479 million for goods (2024: €225 million).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**33.** **Related party transactions** 

Klöckner & Co SE is a dependent company of SWOCTEM GmbH, Haiger, within the meaning of Section 312 of the German Stock Corporation Act (AktG). The majority shareholder of SWOCTEM GmbH is Prof. Dr. E.h. Friedhelm Loh, who is to be regarded as a controlling party of Klöckner & Co. SE due to his shareholding in SWOCTEM. Pursuant to Section 312 (1) of the German Stock Corporation Act, the Management Board of Klöckner & Co SE has therefore prepared a report on relations with affiliated companies. Please see the concluding statement to the **REPORT IN SECTION 4.1** of the combined management report for fiscal year 2025.

Related parties within the meaning of IAS 24 therefore include SWOCTEM GmbH, entities related to it and entities which are controlled, jointly controlled or significantly influenced by Prof. Dr. E.h. Friedhelm Loh or his close family members or in which key management positions are held by these persons. In the reporting year, the Group supplied these companies with goods to the value of €5,752 thousand (2024: €7,278 thousand) and purchased goods to the value of €49 thousand (2024: €72 thousand) and services to the value of €34 thousand (2024: €31 thousand). All transactions took place at arm's length. There were receivables of €252 thousand (2024: €561 thousand) and liabilities of €0 thousand (2024: €12 thousand) as of the reporting date.

The Management Board, the Supervisory Board and their close family members are also classified as related parties within the meaning of IAS 24. With the exception of the above disclosures concerning Prof. Dr. E.h. Friedhelm Loh, transactions with members of the Management Board and Supervisory Board are restricted in the reporting period to transactions in their capacity as members of the Management Board or Supervisory Board as set out below. The members of the Management Board are Guido Kerkhoff, Dr. Oliver Falk and John Ganem. The members of the Supervisory Board are Prof. Dr. Dieter H. Vogel, Dr. Ralph Heck, Prof. Dr. Tobias Kollmann, Prof. Dr. E.h. Friedhelm Loh, Uwe Röhrhoff and Dagmar Steinert.

Remuneration for Management Board members consists of non-performance-related and performance-related components. The non-performance-related components consist of a monthly fixed salary, retirement provision and ancillary benefits. The performance-related remuneration is granted in the form of a variable target bonus, which is made up of a short-term (cash) and a long-term (personal investment) component. This personal investment component requires the purchase of shares in Klöckner & Co SE at the grant date and is subject to a four-year lock-up period. The figure of €1,386 thousand stated for share-based remuneration in 2024 relates to the fair value of the Management Board's personal investment component to be paid out in shares for fiscal year 2024 and corresponds to the entitlement granted. Due to the takeover offer from Worthington Steel published on February 5, 2026, the Supervisory Board decided to suspend the obligation of the Management Board members to invest the personal investment component of the annual bonus for fiscal year 2025 and to pay out the annual bonus entirely in cash. Accordingly, a provision in the full amount of €2,448 thousand (2024: €924 thousand) was recognized for the performance-related remuneration of the Management Board for fiscal year 2025.

Klöckner & Co SE Annual Report 2025 62

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

Supervisory Board remuneration comprises basic remuneration, attendance fees, expenses and the value added tax payable on the remuneration components. As of December 31, 2025, there was a provision for basic remuneration for the Supervisory Board in the amount of €648 thousand (2024: €644 thousand).

The components of the remuneration system for the Management Board and the Supervisory Board are set out in detail with disclosures for individual members in the remuneration report. The table below shows total compensation of members of the Management Board and of the Supervisory Board of Klöckner & Co SE – differing from the disclosures of remuneration granted and owed contained in the remuneration report – pursuant to the stipulations of German commercial law:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | **2024** |
|  **Management Board** |  |  |
| &nbsp;&nbsp; Fixed components | 2329 | 2253 |
| &nbsp;&nbsp; Annual bonus | 2448 | 2310 |
| &nbsp;&nbsp; Other remuneration | 942 | 918 |
|  **Total remuneration pursuant to Section 314 No. 6a of the German Commercial Code (HGB) – Management Board** | **5718** | **5481** |
|  **Supervisory Board** |  |  |
| &nbsp;&nbsp; Fixed components | 648 | 644 |
|  **Total remuneration pursuant to Section 314 No. 6a of the German Commercial Code (HGB) – Supervisory Board** | **648** | **644** |

---

The following table illustrates the remuneration in accordance with IAS 24 (Related Party Disclosure) for the Management Board and the Supervisory Board:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | **2024** |
|  Short-term benefits (IAS 24.17 a) |  |  |
|  – Management Board | 5718 | 4095 |
|  – Supervisory Board | 648 | 644 |
|  Share-based remuneration from the personal investment component of Management<br> Board variable remuneration (IAS 24.17 e) | - | 1386 |
|  **Total remunerations IFRS** | **6366** | **6125** |

---

There are pension provisions of €6,622 thousand (2024: €6,963 thousand) for members of the Management Board as of the reporting date.

Pursuant to Section 314 No. 6 b) of the German Commercial Code (HGB), total remuneration paid to former members of the Management Board was €911 thousand in the reporting year (2024: €915 thousand). In addition, there are pension provisions for former Management Board members in the amount of €18,785 thousand (2024: €20,666 thousand).

As of December 31, 2025, as in the prior year, no loans or advances had been granted to members of the Management Board or Supervisory Board; likewise, as in the prior year, no commitments had been assumed into in favor of members of the Management Board or Supervisory Board.

Furthermore, all Group companies listed in the annex to the notes to the consolidated financial statements of the parent company of Klöckner & Co SE are also classified as related parties within the meaning of IAS 24. All transactions with related parties included in the consolidated financial statements have been eliminated in the consolidation entries. Transactions with associates or non-consolidated subsidiaries generally resulted from normal trading in goods and services. In the reporting year, the Group supplied these companies with goods to the value of €6 thousand (2024: €43 thousand) and purchased goods from them to the value of €856 thousand (2024: €943 thousand). All transactions took place at arm's length. There were liabilities of €122 thousand (2024: €112 thousand) as of the reporting date.

Without exception, the transactions between the Group companies and related parties are attributable to ordinary activities and were conducted on an arm's length basis.

Klöckner & Co SE Annual Report 2025 63

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**34.** **Notes to the consolidated statement of cash flows** 

The consolidated statement of cash flows is presented in accordance with IAS 7 (Statement of Cash Flows). It is of central importance in assessing the cash flows of the Klöckner & Co Group.

The changes in the items of the statement of financial position that provide the basis for the statement of cash flows cannot be directly reconciled to the statement of financial position due to the effects of currency translation and changes in the scope of consolidation, which are eliminated in preparing the statement of cash flows.

Cash and cash equivalents (including €0 million (2024: €9 million) in short-term investments) at the year-end 2025 came to €60 million (2024: €121 million).

**Cash flow from operating activities** 

Cash flow from operating activities was €110 million in the fiscal year (2024: €160 million). The main drivers of cash flow from operating activities are operating income (EBITDA) and changes in net working capital. The additional release of funds net of exchange rate effects and changes in the scope of consolidation were as follows:

---

| | | |
|:---|:---|:---|
|  | **Variance** | **Variance** |
| &nbsp;&nbsp; *(€ thousand)* | **2025/2024** | 2024/2023 |
| &nbsp;&nbsp; Inventories | 2401 | -148646 |
| &nbsp;&nbsp; Trade receivables | 49112 | -72516 |
| &nbsp;&nbsp; Contract assets | 6357 | -6113 |
| &nbsp;&nbsp; Supplier bonus receivables | 3239 | 445 |
| &nbsp;&nbsp; Trade payables | -115525 | 64742 |
| &nbsp;&nbsp; Contract liabilities | -8690 | 1747 |
| &nbsp;&nbsp; Advance payments received | 377 | 270 |
| &nbsp;&nbsp; **Net Working Capital** | **-62730** | **-160071** |

---

**Cash flow from investing activities** 

Cash outflows of €113 million from capital expenditure on property, plant and equipment, intangible assets and financial assets and of €5 million for the acquisition of consolidated subsidiaries were offset by a total of €113 million in cash inflows from disposal of property, plant and equipment, financial assets and disposal groups. The net outcome was a cash outflow of €5 million (2024: €121 million). Of the capital expenditure on fixed assets, €11 million (2024: €15 million) was taxonomy-eligible CAPEX.

**Cash flow from financing activities** 

The negative €155 million (2024: negative €140 million) cash flow from financing activities includes a cash outflow of €20 million for dividend payments to shareholders of Klöckner & Co SE and €35 million for lease liability repayments in accordance with IFRS 16.

The €1 million payments for derivatives in financing activities in fiscal year 2024 relate to the settlement of currency transactions with banks (currency swaps) used to hedge intercompany loans.

The Klöckner & Co Group's business activities constantly generate short-term cash inflows. These are generally used within one month to repay working capital facilities.

Financial liabilities changed as follows:

Klöckner & Co SE Annual Report 2025 64

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  &nbsp;&nbsp;&nbsp;&nbsp;*(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Liabilities to banks | Liabilities under ABS program | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease liabilities | **Total** |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2024** | **696642** | **97777** | **133167** | **927587** |
| &nbsp;&nbsp;&nbsp; Changes in cash flow from financing activities |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Borrowings of financial liabilities | 331149 | 9736 | - | 340885 |
| &nbsp;&nbsp;&nbsp; Repayment of financial liabilities | -344467 | -77752 | -34205 | -456424 |
| &nbsp;&nbsp;&nbsp; **Changes in cash flow from financing activities** | **-13318** | **-68016** | **-34205** | **-115539** |
| &nbsp;&nbsp;&nbsp; Changes arising from obtaining or losing control of subsidiaries or other businesses | - | - | 11349 | 11349 |
| &nbsp;&nbsp;&nbsp; Effect of changes in foreign exchange rates | 22818 | 331 | 5704 | 28853 |
| &nbsp;&nbsp;&nbsp; **Other changes liability-related** |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Changes in bank overdraft | -989 | - | - | -989 |
| &nbsp;&nbsp;&nbsp; New leases | - | - | 33375 | 33375 |
| &nbsp;&nbsp;&nbsp; Early terminations of leases | - | - | -483 | -483 |
| &nbsp;&nbsp;&nbsp; Interest expense | 53341 | 5414 | 4731 | 63486 |
| &nbsp;&nbsp;&nbsp; Interest paid | -42417 | -5414 | -4731 | -52562 |
| &nbsp;&nbsp;&nbsp; Interest received | 944 | - | - | 944 |
| &nbsp;&nbsp;&nbsp; **Total liability-related other changes** | **10878** | **-** | **32892** | **43770** |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2024** | **717021** | **30092** | **148907** | **896019** |
| &nbsp;&nbsp;&nbsp; **Balance as of January 1, 2025** | **717021** | **30092** | **148907** | **896019** |
| &nbsp;&nbsp;&nbsp; **Changes in cash flow from financing activities** |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Borrowings of financial liabilities | 432647 | 56107 | - | 488754 |
| &nbsp;&nbsp;&nbsp; Repayment of financial liabilities | -539000 | -48190 | -35354 | -622544 |
| &nbsp;&nbsp;&nbsp; **Changes in cash flow from financing activities** | **-106353** | **7917** | **-35354** | **-133790** |
| &nbsp;&nbsp;&nbsp; Changes arising from obtaining or losing control of subsidiaries or other businesses | -7627 | - | 127 | -7500 |
| &nbsp;&nbsp;&nbsp; Effect of changes in foreign exchange rates | -45723 | - | -11871 | -57594 |
| &nbsp;&nbsp;&nbsp; **Other changes liability-related** |  |  |  |  |
| &nbsp;&nbsp;&nbsp; Changes in bank overdraft | -770 | - | - | -770 |
| &nbsp;&nbsp;&nbsp; New leases | - | - | 81599 | 81599 |
| &nbsp;&nbsp;&nbsp; Early terminations of leases | - | - | -10530 | -10530 |
| &nbsp;&nbsp;&nbsp; Interest income | -2468 |  |  | -2468 |
| &nbsp;&nbsp;&nbsp; Interest expense | 42803 | 3452 | 6672 | 52927 |
| &nbsp;&nbsp;&nbsp; Interest paid | -44572 | -3452 | -6672 | -54696 |
| &nbsp;&nbsp;&nbsp; Interest received | 725 | - | - | 725 |
| &nbsp;&nbsp;&nbsp; **Total liability-related other changes** | **-4282** | **-** | **71069** | **66786** |
| &nbsp;&nbsp;&nbsp; **Balance as of December 31, 2025** | **553035** | **38008** | **172878** | **763921** |

---

Klöckner & Co SE Annual Report 2025 65

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**35. Segment reporting** 

Reporting of operating segments in accordance with IFRS 8 is based on the internal organization and reporting structure. The Klöckner & Co Group is organized by regions. The reporting structure covers all companies domiciled in these regions. Central functions not assigned to a segment and consolidation adjustments are reported separately.

The segments use the same significant accounting policies as described in NOTE 5 (SIGNIFICANT ACCOUNTING POLICIES), except in the case of intra-Group transactions (especially profit distributions and impairments on consolidated affiliated companies), which are eliminated within the individual segments.

Klöckner & Co SE Annual Report 2025 66

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Kloeckner Metals Americas** | **Kloeckner Metals Americas** | **Kloeckner Metals Europe** | **Kloeckner Metals Europe** | **Total segments** | **Total segments** | **Holding and other Group<br>companies** | **Holding and other Group<br>companies** | **Consolidation** | **Consolidation** | **Total** | **Total** |
| <br>*(€ thousand)* | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp; Shipments (Tto) | 2939384 | 2845203 | 1588415 | 1607543 | 4527799 | 4452746 | - | - | - | - | 4527799 | 4452746 |
| &nbsp;&nbsp;&nbsp; External sales | 3731713 | 3917148 | 2648441 | 2715045 | 6380154 | 6632193 | - | - | - | - | 6380154 | 6632193 |
| &nbsp;&nbsp;&nbsp; Gross profit | 719373 | 668321 | 484468 | 444425 | 1203841 | 1112746 | - | - | - | - | 1203841 | 1112746 |
| &nbsp;&nbsp;&nbsp; Gross profit margin (%) | 19.3 | 17.1 | 18.3 | 16.4 | 18.9 | 16.8 | - | - | - | - | 18.9 | 16.8 |
| &nbsp;&nbsp;&nbsp; Segment result (EBITDA) | 180081 | 149326 | -12840 | -34871 | 167241 | 114455 | -15682 | -3381 | - | -1993 | 151559 | 109081 |
| &nbsp;&nbsp;&nbsp; EBITDA before material special effects | 177591 | 153925 | -6288 | -17838 | 171303 | 136088 | 67 | 2177 | - | -1993 | 171369 | 136272 |
| &nbsp;&nbsp;&nbsp; Income from investments | - | - | - | - | - | - | -1565 | -1607 | - | - | -1565 | -1607 |
| &nbsp;&nbsp;&nbsp; Earnings before interest and taxes (EBIT) | 120642 | 82585 | -71639 | -93827 | 49003 | -11242 | -18134 | -6704 | - | -1993 | 30869 | -19939 |
| &nbsp;&nbsp;&nbsp; Amortization and depreciation of intangible assets and property, plant and equipment | -59439 | -65818 | -57873 | -57134 | -117311 | -122953 | -2452 | -2875 | - | - | -119763 | -125827 |
| &nbsp;&nbsp;&nbsp; Impairments on intangible assets and property, plant and equipment | - | -923 | -1023 | -1872 | -1023 | -2795 | - | -448 | - | - | -1023 | -3243 |
| &nbsp;&nbsp;&nbsp; Impairment reversals on intangible assets and property, plant and equipment | - | - | 97 | 50 | 97 | 50 | - | - | - | - | 97 | 50 |
| &nbsp;&nbsp;&nbsp; Interest income | 3190 | 572 | 6031 | 2642 | 9221 | 3214 | 19345 | 31672 | -21787 | -32573 | 6778 | 2313 |
| &nbsp;&nbsp;&nbsp; Interest expense | -36716 | -41271 | -23453 | -32260 | -60169 | -73532 | -15541 | -21857 | 21787 | 31166 | -53923 | -64223 |
| &nbsp;&nbsp;&nbsp; Earnings before taxes (EBT) | 87116 | 41885 | -89061 | -123445 | -1945 | -81560 | -15895 | 1503 | - | -3400 | -17840 | -83456 |
| &nbsp;&nbsp;&nbsp; Income taxes | -26225 | -22309 | -8987 | -4704 | -35212 | -27013 | -335 | -35228 | - | - | -35546 | -62241 |
| &nbsp;&nbsp;&nbsp; Other non-cash income/expenses | - | - | -1782 | -216 | -1782 | -216 | 87 | 3 | - | - | -1695 | -213 |
| &nbsp;&nbsp;&nbsp; Net income from continuing operations | 60892 | 19576 | -98048 | -128149 | -37156 | -108573 | -16230 | -33724 | - | -3400 | -53386 | -145698 |
| &nbsp;&nbsp;&nbsp; Net income from discontinued operations | - | - | - | -47571 | - | -47571 | - | - | - | 17710 | - | -29861 |
| &nbsp;&nbsp;&nbsp; Capital expenditure for intangible assets, property, plant and equipment and financial investments | -79869 | -57512 | -31040 | -51587 | -110909 | -109099 | -2133 | -2757 | - | - | -113042 | -111856 |
| &nbsp;&nbsp;&nbsp; Cash flow from operating activities – continuing operations | 66283 | 58886 | 59752 | 94038 | 126035 | 152924 | -16505 | 7285 | -10 | - | 109520 | 160209 |
| &nbsp;&nbsp;&nbsp; Cash flow from operating activities – discontinued operations | - | - | - | -45504 | - | -45504 | - | - | - | - | - | -45504 |
|  | **Kloeckner Metals Americas** | **Kloeckner Metals Americas** | **Kloeckner Metals Europe** | **Kloeckner Metals Europe** | **Total segments** | **Total segments** | **Holding and other Group<br>companies** | **Holding and other Group<br>companies** | **Consolidation** | **Consolidation** | **Total** | **Total** |
| *(€ thousand)* | **December<br>31, 2025** | **December<br>31, 2024** | **December<br>31, 2025** | **December<br>31, 2024** | **December<br>31, 2025** | **December<br>31, 2024** | **December<br>31, 2025** | **December<br>31, 2024** | **December<br>31, 2025** | **December<br>31, 2024** | **December<br>31, 2025** | **December<br>31, 2024** |
| &nbsp;&nbsp;&nbsp; Net Working Capital | 650819 | 742241 | 524399 | 622129 | 1175218 | 1364370 | -307 | 4333 | - | - | 1174911 | 1368702 |
| &nbsp;&nbsp;&nbsp; Employees at year-end (headcount) | 3041 | 3109 | 3256 | 3174 | 6297 | 6283 | 203 | 224 | - | - | 6500 | 6507 |

---

Klöckner & Co SE Annual Report 2025 67

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

For the breakdown of sales by customer location and type of transaction, please see NOTE 7 (SALES).

EBITDA, as a key performance indicator, is defined as earnings before income from investments, interest, taxes, depreciation, amortization, impairments and reversals of impairments of intangible assets and property, plant and equipment. The material special effects adjusted out of EBITDA are shown in NOTE 6 (SPECIAL ITEMS AFFECTING THE RESULTS).

Net working capital comprises inventories and trade receivables, including contract assets and supplier bonus receivables, less trade payables, including contract liabilities and advance payments received.

Non-cash income and expenses mainly relate to changes in fair values of derivative financial instruments.

The net income from discontinued operations in the prior year related to the sale of the distribution business in France, Belgium, the Netherlands and the United Kingdom.

**Non-current assets by country** 

Intangible assets, property, plant and equipment and investment property are broken down by country as follows:

---

| | | |
|:---|:---|:---|
| *(€ thousand)* | **2025** | **2024** |
|  &nbsp;&nbsp;&nbsp;&nbsp;USA | 320280 | 361340 |
|  &nbsp;&nbsp;&nbsp;&nbsp;Mexico | 180142 | 173781 |
|  &nbsp;&nbsp;&nbsp;&nbsp;Switzerland | 335568 | 319721 |
|  &nbsp;&nbsp;&nbsp;&nbsp;Germany | 141377 | 147013 |
|  &nbsp;&nbsp;&nbsp;&nbsp;Other countries | 17867 | 17172 |
|  &nbsp;&nbsp;&nbsp;&nbsp;**Total** | **995235** | **1019027** |

---

**36. Subsequent events** 

On January 15, 2026, the Management Board of Klöckner & Co SE resolved to divest the Becker Group (the Becker CGU). The Management Board of Klöckner & Co SE made this decision after a comprehensive analysis and evaluation of possible strategic options for the Becker Group. Through this step, Klöckner & Co intends to allow the Becker Group to contribute to the consolidation of the European industry under new ownership while strengthening the focus on higher value-added products and services.

Likewise on January 15, 2026, Klöckner & Co SE and Worthington Steel Inc., together with the latter's wholly owned subsidiary Worthington Steel GmbH (the "bidder", together with Worthington Steel, Inc. "Worthington Steel"), signed a business combination agreement. The objective of the agreement is, in the event of the successful consummation of a takeover offer by Worthington Steel, for the complementary alignment of the two companies to create the basis for sustainable growth and expand the footprint in Europe and North America. Worthington Steel supports Klöckner & Co's strategy of focusing on higher value-added products and services and is committed to the long-term development of the Group. The Management Board of Klöckner & Co acknowledges that Worthington Steel, after successful completion of the takeover offer, will examine the possibility of a squeeze-out, a domination and profit and loss transfer agreement and/or a delisting of the Company's shares from the regulated market of the Frankfurt Stock Exchange. Worthington Steel intends to provide sufficient funds to refinance certain financing agreements in the event of their termination due to a change of control. Furthermore, according to the business combination agreement, the Company's headquarters for the European business is to remain in Düsseldorf. The company is to be managed independently and under its own responsibility by the current Management Board. The size of the Supervisory Board is also to remain unchanged; following the completion of the takeover offer, Worthington Steel intends to be represented in the Supervisory Board in a manner which appropriately reflects the shareholding and role as strategic partner. According to the agreement, no closures of sites or plants are planned. Worthington Steel also does not intend to initiate any lay-offs or lasting changes to working conditions, collective agreements or works councils.

In addition, Worthington Steel notified Klöckner & Co on January 15, 2026 that SWOCTEM GmbH has entered into an irrevocable undertaking to the bidder to tender its entire stake of approximately 41.53% in Klöckner & Co SE into the takeover offer.

On February 5, 2026, Worthington Steel announced a voluntary public takeover offer for all outstanding shares of Klöckner & Co SE, offering €11.00 in cash per Klöckner share. The acceptance period for the takeover offer ends on March 12, 2026. In a response statement published on February 13, 2026, the Management Board and Supervisory Board of Klöckner & Co SE recommended that the public takeover offer be accepted.

According to the announcement pursuant to Section 23 para. 1 sentence 1 no. 1 of the German Securities Acquisitions and Takeover Act (Wertpapiererwerbs- und Übernahmegesetz – WpÜG), the total number of Klöckner & Co shares for which the takeover offer has been accepted as of February 25, 2026, 6:00 p.m. (local time Frankfurt am Main), plus the Klöckner Shares directly held by the Bidder as well as the instruments relating to voting rights from Klöckner Shares held by the Bidder, amounts to a total of 52,409,704 Klöckner & Co shares. This corresponds to approximately 52.54% of the share capital and voting rights of the Company at 6:00 p.m. (local time in Frankfurt am Main) on February 25, 2026. According to an announcement by the bidder, SWOCTEM GmbH has already tendered its entire stake of around 41.53% in Klöckner & Co into the takeover bid. With regard to developments after the preparation date, please refer to the bidder's further relevant publications.

The offer provides for a minimum acceptance rate of 65% and is subject to customary closing conditions, including regulatory approvals. According to Worthington Steel, the transaction is expected to be completed in the second half of calendar year 2026.

Klöckner & Co SE Annual Report 2025 68

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**37.** **Fees and services of the auditor of the consolidated financial statements** 

The auditor of the individual and consolidated financial statements of Klöckner & Co SE in the reporting year is PricewaterhouseCoopers GmbH, Wirtschaftsprüfungsgesellschaft, Düsseldorf. The audit opinion is signed by Wirtschaftsprüferin (German Public Auditor) Antje Schlotter (from fiscal year 2023) and Wirtschaftsprüferin (German Public Auditor) Verena Polzer (from fiscal year 2023).

The following fees were incurred for services performed by the auditor PricewaterhouseCoopers GmbH Wirtschaftsprüfungsgesellschaft, Düsseldorf and companies of the worldwide PwC network:

---

| | | |
|:---|:---|:---|
|  | 2025 | 2025 |
|  | | thereof |
|  | | PricewaterhouseCoopers GmbH |
| *(€ thousand)* | Total | Wirtschaftsprüfungsgesellschaft |
|  Audit of financial statements | 2760 | 1387 |
|  Other assurance services | 145 | 145 |
|  **Total** | **2905** | **1532** |

---

---

| | | |
|:---|:---|:---|
|  | 2024 | 2024 |
|  | | thereof |
|  | | PricewaterhouseCoopers GmbH |
| *(€ thousand)* | Total | Wirtschaftsprüfungsgesellschaft |
|  Audit of financial statements | 2771 | 1400 |
|  Other assurance services | 159 | 159 |
|  **Total** | **2930** | **1559** |

---

The fees for the audit of financial statements mainly relate to the audit of the consolidated financial statements in accordance with IFRS and the audits performed by the auditors of the separate financial statements of the consolidated subsidiaries and the review of the 2025 half-year financial report.

The fees for other assurance services relate to other statutory or contractual audits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**38.** **Declaration of Conformity with the German Corporate Governance Code in accordance with Section 161 of the German Stock Corporation Act (AktG)** 

The Management Board and the Supervisory Board submitted the Declaration of Conformity in accordance with Section 161 AktG on December 16, 2025. This Declaration of Conformity was updated on January 15, 2026. Both Declarations of Conformity have been made permanently publicly available to shareholders on the Klöckner & Co SE website.

Düsseldorf, March 4, 2026

Klöckner & Co SE

**Management Board** 

Guido Kerkhoff

**Chairman of the Management Board** 

**(CEO)** 

---

| | |
|:---|:---|
|  Dr. Oliver Falk | John Ganem |
| **Member of the Management Board**<br> **(CFO)** | **Member of the Management Board**<br> **(CEO AMERICAS)** |

---

Klöckner & Co SE Annual Report 2025 69

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## Declaration of the Management Board
**Statement by the Management Board on the consolidated financial statements and the group management report** 

To the best of our knowledge, and in accordance with International Financial Reporting Standards (IFRS), the consolidated financial statements give a true and fair view of the results of operations, financial position and net assets of the Group, and the group management report, which has been combined with the management report for the Company, includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal opportunities and risks associated with the expected development of the Group.

Düsseldorf, March 4, 2026

Klöckner & Co SE

**Management Board** 

Guido Kerkhoff

**Chairman of the Management Board** 

**(CEO)** 

---

| | |
|:---|:---|
| Dr. Oliver Falk | John Ganem |
| **Member of the Management Board** | **Member of the Management Board** |
| **(CFO)** | **(CEO AMERICAS)** |

---

Klöckner & Co SE Annual Report 2025 70

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The following independent auditor's report (Bestätigungsvermerk des unabhängigen Abschlussprüfers) has been issued in accordance with Section 322 of the German Commercial Code (Handelsgesetzbuch) on the consolidated financial statements and group management report (Zusammengefasster Lagebericht) of Klöckner & Co SE. as of and for the financial year ended December 31, 2025. The group management report is neither included nor incorporated by reference in the Current Report on Form 8-K to which these consolidated financial statements are attached. The above-mentioned independent auditor's report and the consolidated financial statements are both translations of respective German-language documents. The independent auditor's report also comprises, in accordance with Section 322 para. 1 sentence 4 German Commercial Code, an assurance reporting in accordance with Section 317 para. 3b German report prepared for publication purposes ("ESEF-Report"). The documents prepared in the ESEF format that are the subject matter of the ESEF-Report are neither included nor incorporated by reference in the Current Report on Form 8-K to which these consolidated financial statements are attached. These documents are accessible via the German Federal Gazette (Bundesanzeiger). The above-mentioned independent auditor's report and the consolidated financial statements are both translations of respective German-language documents.

## Independent Auditor's Report
To Klöckner & Co SE, Düsseldorf, Germany

**Report on the Audit of the Consolidated Financial Statements and of the Group Management Report** 

**Audit Opinions** 

We have audited the consolidated financial statements of Klöckner & Co SE, Düsseldorf (previously Duisburg), and its subsidiaries (the Group), which comprise the consolidated statement of financial position as at 31 December 2025, and the consolidated statement of comprehensive income, consolidated statement of profit or loss, consolidated statement of changes in equity and consolidated statement of cash flows for the financial year from 1 January to 31 December 2025, and notes to the consolidated financial statements, including material accounting policy information. In addition, we have audited the Group management report of Klöckner & Co SE, which is combined with the management report of the company, for the fiscal year from January 1 to December 31, 2025.

In accordance with the German legal requirements, we have not audited the content of those parts of the group management report listed in the "Other Information" section of our auditor's report.

In our opinion, on the basis of the knowledge obtained in the audit,

∎ the accompanying consolidated financial statements comply, in all material respects, with the IFRS
Accounting Standards published by the International Accounting Standards Board (hereinafter "IFRS Accounting Standards") as adopted by the EU, and the additional requirements of German commercial law pursuant to Section 315e
(1) HGB [Handelsgesetzbuch: German Commercial Code] and, in compliance with these requirements, give a true and fair view of the assets, liabilities, and financial position of the Group as at 31 December, 2025, and of its financial
performance for the fiscal year from 1 January to 31 December, 2025, and

∎ the accompanying Group management report as a whole provides an appropriate view of the
Group's position. In all material respects, this group management report is consistent with the consolidated financial statements, complies with German legal requirements and appropriately presents the opportunities and risks of future
development. Our audit opinion on the group management report does not cover the content of those parts of the group management report listed in the "Other Information" section of our auditor's report.

Pursuant to § 322 (3) sentence 1 HGB, we declare that our audit has not led to any reservations relating to the legal compliance of the consolidated financial statements and of the group management report.

**Basis for the opinions** 

We conducted our audit of the consolidated financial statements and of the group management report in accordance with § 317 HGB and the EU Audit Regulation (No. 537/2014, referred to subsequently as "EU Audit Regulation") in compliance with German Generally Accepted Standards for Financial Statement Audits promulgated by the Institut der Wirtschaftsprüfer [Institute of Public Auditors in Germany] (IDW). Our responsibilities under those requirements and principles are further described in the "Auditor's Responsibilities for the Audit of the Consolidated Financial Statements and of the Group Management Report" section of our auditor's report. We are independent of the group entities in accordance with the requirements of European law and German commercial and professional law, and we have fulfilled our other German professional responsibilities in accordance with these requirements. In addition, in accordance with Article 10 (2) point (f) of the EU Audit Regulation, we declare that we have not provided non-audit services prohibited under Article 5 (1) of the EU Audit Regulation. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinions on the consolidated financial statements and on the group management report.

**Key audit matters for audit of consolidated financial statements** 

Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements for the financial year from 1 January to 31 December 2025. These matters were addressed in the context of our audit of the consolidated financial statements as a whole, and in forming our audit opinion thereon; we do not provide a separate audit opinion on these matters.

In our view, the matters of most significance in our audit were as follows::

**1.** **Recoverability of intangible assets and property, plant and equipment** 

**2.** **Recoverability of goodwill** 

Our presentation of these key audit matters has been structured in each case as follows:

**a)** Matter and issue

**b)** Audit approach and findings

**c)** Reference to further information

Hereinafter we present the key audit matters:

Klöckner & Co SE Annual Report 2025 71

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
**1.** **Recoverability of intangible assets and property, plant and equipment** 

**a)** In the Company's consolidated financial statements intangible assets
(excluding goodwill) amounting in total to € 95.5 million (2.9% of total assets) and property, plant and equipment amounting in total to € 810.1 million (24.7% of total assets) are reported.

Intangible assets (excluding goodwill) and property, plant and equipment were tested for impairment as at the balance sheet date in accordance with IAS 36. The carrying amount of the relevant cash-generating units is compared with the corresponding recoverable amount in the context of the impairment test. The recoverable amount is generally determined using the value in use. This is based on external expert opinions and external sources on standard land values. The present value of the future cash flows from the respective group of cash-generating units to which the assets are assigned normally serves as the basis of valuation. Present values are calculated using discounted cash flow models. For this purpose, the adopted medium-term business plan of the Group forms the starting point which is extrapolated based on assumptions about long-term rates of growth. Expectations relating to future market developments and assumptions about the development of macroeconomic factors are also taken into account. The discount rate used is the weighted average cost of capital for the respective group of cash-generating units. The impairment test determined that the cash-generating units Germany, Becker and Austria recognized impairment losses on property, plant and equipment totaling €3.8 million after taking into account the fair value less costs to sell.

The outcome of this valuation is dependent to a large extent on the estimates made by the executive directors with respect to the future cash inflows from the respective group of cash-generating units, the discount rate used, the rate of growth and other assumptions, and is therefore subject to considerable uncertainty. Against this background and due to the complex nature of the valuation, this matter was of particular significance in the context of our audit.

**b)** As part of our audit, we assessed the methodology used for the purposes of
performing the impairment test, among other things. After matching the future cash inflows used for the calculation against the adopted medium-term business plan of the Group, we assessed the appropriateness of the calculation, in particular by
reconciling it with general and sector-specific market expectations. In addition, we assessed the appropriate consideration of the costs of Group functions. In the knowledge that even relatively small changes in the discount rate applied can have a
material impact on the value of the entity calculated in this way, we focused our testing in particular on the parameters used to determine the discount rate applied and assessed the calculation model. In order to reflect the uncertainty inherent in
the projections, we evaluated the sensitivity analyses performed by the Company.

Overall, the valuation parameters and assumptions used by the executive directors are in line with our expectations and are also within the ranges considered by us to be reasonable.

**c)** The Company's disclosures on intangible assets (excluding goodwill) and
property, plant and equipment are contained in sections 16 (a) and 16 (b) of the notes.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**2.** **Recoverability of goodwill** 

**a)** In the Company's consolidated financial statements goodwill amounting in
total to € 82.9 million (2.5% of total assets) is reported under the "Intangible assets" balance sheet item. Goodwill is tested for impairment by the Company
once a year or when there are indications of impairment to determine any possible need for write-downs. The impairment test is carried out at the level of the groups of cash-generating units to which the relevant goodwill is allocated. The carrying
amount of the relevant cash-generating units, including goodwill, is compared with the corresponding recoverable amount in the context of the impairment test. The recoverable amount is generally determined using the value in use. The present value
of the future cash flows from the respective group of cash-generating units normally serves as the basis of valuation. Present values are calculated using discounted cash flow models. For this purpose, the adopted medium-term business plan of the
Group forms the starting point which is extrapolated based on assumptions about long-term rates of growth. Expectations relating to future market developments and assumptions about the development of macroeconomic factors are also taken into
account. The discount rate used is the weighted average cost of capital for the respective group of cash-generating units. The impairment test determined, after taking into account the fair value less costs to sell, that there is no need for
impairments on goodwill for any cash-generating unit.

The outcome of this valuation is dependent to a large extent on the estimates made by the executive directors with respect to the future cash inflows from the respective group of cash-generating units, the discount rate used, the rate of growth and other assumptions, and is therefore subject to considerable uncertainty. Against this background and due to the complex nature of the valuation, this matter was of particular significance in the context of our audit.

**b)** As part of our audit, we assessed the methodology used for the purposes of
performing the impairment test, among other things. After matching the future cash inflows used for the calculation against the adopted medium-term business plan of the Group, we assessed the appropriateness of the calculation, in particular by
reconciling it with general and sector-specific market expectations. In addition, we assessed the appropriate consideration of the costs of Group functions. In the knowledge that even relatively small changes in the discount rate applied can have a
material impact on the value of the entity calculated in this way, we focused our testing in particular on the parameters used to determine the discount rate applied and assessed the calculation model. In order to reflect the uncertainty inherent in
the projections, we evaluated the sensitivity analyses performed by the Company. As part of our audit, we also assessed the professional qualifications, objectivity and independence of the external experts. We also carried out our own calculations
to determine the recoverable amount. We have examined whether the notes disclosures on impairment testing are complete and appropriate.

Overall, the valuation parameters and assumptions used by the executive directors are in line with our expectations and are also within the ranges considered by us to be reasonable.

**c)** The Company's disclosures on goodwill are contained in section 16
(a) of the notes.

Klöckner & Co SE Annual Report 2025 72

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Other information** 

The executive directors are responsible for the other information. The other information comprises the following non-audited parts of the group management report:

∎ the group statement on corporate governance pursuant to § 289f and § 315d HGB
included in section "7. Corporate Governance Statement"

∎ the information contained in the Group management report that is marked as unaudited.

The other information comprises further:

∎ the separate non-financial group report to comply with
§§ 315b to 315c HGB

∎ the remuneration report pursuant to § 162 AktG [Aktiengesetz: German Stock Corporation Act],
for which the supervisory board is also responsible

∎ all remaining parts of the annual report – excluding cross-references to external
information – with the exception of the audited consolidated financial statements, the audited group management report and our auditor's report.

Our audit opinions on the consolidated financial statements and on the group management report do not cover the other information, and consequently we do not express an audit opinion or any other form of assurance conclusion thereon.

In connection with our audit, our responsibility is to read the other information mentioned above and, in so doing, to consider whether the other information

∎ is materially inconsistent with the consolidated financial statements, with the group management
report disclosures audited in terms of content or with our knowledge obtained in the audit, or

∎ otherwise appears to be materially misstated.

**Responsibilities of the Management Board and the Supervisory Board for the consolidated financial statements and the Group management report** 

The executive directors are responsible for the preparation of the consolidated financial statements that comply, in all material respects, with IFRS Accounting Standards as adopted by the EU and the additional requirements of German commercial law pursuant to § 315e (1) HGB and that the consolidated financial statements, in compliance with these requirements, give a true and fair view of the assets, liabilities, financial position, and financial performance of the Group. In addition, management is responsible for such internal control as they have determined necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud (i.e., accounting manipulation or asset misstatement) or error.

In preparing the consolidated financial statements, the executive directors are responsible for assessing the Group's ability to continue as a going concern. They also have the responsibility for disclosing, as applicable, matters related to going concern. In addition, they are responsible for financial reporting based on the going concern basis of accounting unless there is an intention to liquidate the Group or to cease operations, or there is no realistic alternative but to do so.

Furthermore, the executive directors are responsible for the preparation of the group management report that, as a whole, provides an appropriate view of the Group's position and is, in all material respects, consistent with the consolidated financial statements, complies with German legal requirements, and appropriately presents the opportunities and risks of future development. In addition, the executive directors are responsible for such arrangements and measures (systems) as they have considered necessary to enable the preparation of a group management report that is in accordance with the applicable German legal requirements, and to be able to provide sufficient appropriate evidence for the assertions in the group management report.

The supervisory board is responsible for overseeing the Group's financial reporting process for the preparation of the consolidated financial statements and of the group management report.

The executive directors and the supervisory board are further responsible for the preparation of the remuneration report, including the related disclosures, which is included in a separate section of the group management report and complies with the requirements of § 162 AktG. They are also responsible for such internal control as they determine is necessary to enable the preparation of a remuneration report, including the related disclosures, that is free from material misstatement, whether due to fraud or error.

Klöckner & Co SE Annual Report 2025 73

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Auditor's responsibilities for the audit of the consolidated financial statements and of the Group management report** 

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and whether the group management report as a whole provides an appropriate view of the Group's position and, in all material respects, is consistent with the consolidated financial statements and the knowledge obtained in the audit, complies with the German legal requirements and appropriately presents the opportunities and risks of future development, as well as to issue an auditor's report that includes our audit opinions on the consolidated financial statements and on the group management report.

Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with § 317 HGB and the EU Audit Regulation and in compliance with German Generally Accepted Standards for Financial Statement Audits promulgated by the Institut der Wirtschaftsprüfer (IDW) will always detect a material misstatement. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements and this group management report.

We exercise professional judgment and maintain professional skepticism throughout the audit. We also:

∎ Identify and assess the risks of material misstatement of the consolidated financial statements
and of the group management report, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our audit opinions. The risk of not
detecting a material misstatement resulting from fraud is higher than the risk of not detecting a material misstatement resulting from error, as fraud may involve collusion, forgery, intentional omissions, misleading representations, or the override
of internal controls.

∎ Obtain an understanding of internal control relevant to the audit of the consolidated financial
statements and of arrangements and measures (systems) relevant to the audit of the group management report in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an audit opinion on the
effectiveness of the internal control and these arrangements and measures (systems), respectively.

∎ Evaluate the appropriateness of accounting policies used by the executive directors and the
reasonableness of estimates made by the executive directors and related disclosures.

∎ Conclude on the appropriateness of the executive directors' use of the going concern basis
of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group's ability to continue as a going concern. If we conclude that a
material uncertainty exists, we are required to draw attention in the auditor's report to the related disclosures in the consolidated financial statements and in the group management report or, if such disclosures are inadequate, to modify our
respective audit opinions. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Group to cease to be able to continue as a going concern.

∎ Evaluate the overall presentation, structure and content of the consolidated financial statements,
including the disclosures, and whether the consolidated financial statements present the underlying transactions and events in a manner that the consolidated financial statements give a true and fair view of the assets, liabilities, financial
position and financial performance of the Group in compliance with IFRS Accounting Standards as adopted by the EU and the additional requirements of German commercial law pursuant to § 315e (1) HGB.

∎ Plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the
financial information of the entities or business units within the Group as a basis for forming audit opinions on the consolidated financial statements and on the group management report. We are responsible for the direction, supervision and review
of the audit work performed for purposes of the group audit. We remain solely responsible for our audit opinions.

∎ Evaluate the consistency of the group management report with the consolidated financial
statements, its conformity with German law, and the view of the Group's position it provides.

∎ Perform audit procedures on the prospective information presented by the executive directors in
the group management report. On the basis of sufficient appropriate audit evidence we evaluate, in particular, the significant assumptions used by the executive directors as a basis for the prospective information, and evaluate the proper derivation
of the prospective information from these assumptions. We do not express a separate audit opinion on the prospective information and on the assumptions used as a basis. There is a substantial unavoidable risk that future events will differ
materially from the prospective information.

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

We also provide those charged with governance with a statement that we have complied with the relevant independence requirements, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate threats or safeguards applied.

From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter.

Klöckner & Co SE Annual Report 2025 74

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Other Legal and Regulatory Requirements** 

**Report on assurance in accordance with section 317 (3a) HGB on the electronic reproduction of the consolidated financial statements and the Group management report prepared for publication purposes** 

**Assurance Conclusion** 

We have performed assurance work in accordance with § 317 Abs. 3a HGB to obtain reasonable assurance as to whether the rendering of the consolidated financial statements and the group management report (hereinafter the "ESEF documents") contained in the electronic file kloeckner-konzernabschluss-2025-12-31-1-de.xbri and prepared for publication purposes complies in all material respects with the requirements of § 328 Abs. 1 HGB for the electronic reporting format ("ESEF format"). In accordance with German legal requirements, this assurance work extends only to the conversion of the information contained in the consolidated financial statements and the group management report into the ESEF format and therefore relates neither to the information contained within these renderings nor to any other information contained in the electronic file identified above.

In our opinion, the rendering of the consolidated financial statements and the group management report contained in the electronic file identified above and prepared for publication purposes complies in all material respects with the requirements of § 328 (1) HGB for the electronic reporting format. Beyond this assurance opinion and our audit opinion on the accompanying consolidated financial statements and the accompanying group management report for the financial year from 1 January to 31 December 2025 contained in the "Report on the Audit of the Consolidated Financial Statements and on the Group Management Report" above, we do not express any assurance opinion on the information contained within these renderings or on the other information contained in the electronic file identified above.

**Basis for the Assurance Conclusion** 

We conducted our assurance work on the rendering of the consolidated financial statements and the group management report contained in the electronic file identified above in accordance with § 317 (3a) HGB and the IDW Assurance Standard: Assurance Work on the Electronic Rendering of Financial Statements and Management Reports, Prepared for Publication Purposes in Accordance with § 317 (3a) HGB (IDW AsS 410 (06.2022)) and the International Standard on Assurance Engagements 3000 (Revised). Our responsibility in accordance therewith is further described in the "Group Auditor's Responsibilities for the Assurance Work on the ESEF Documents" section. Our audit firm applies the IDW Standard on Quality Management: Requirements for Quality Management in the Audit Firm (IDW QMS 1 (09.2022)).

**Responsibilities of the executive directors and the Supervisory Board for the ESEF documents** 

The executive directors of the Company are responsible for the preparation of the ESEF documents including the electronic rendering of the consolidated financial statements and the group management report in accordance with § 328 (1) sentence 4 no. 1 HGB and for the tagging of the consolidated financial statements in accordance with § 328 (1) sentence 4 no. 2 HGB.

In addition, the executive directors of the Company are responsible for such internal control as they have considered necessary to enable the preparation of ESEF documents that are free from material non-compliance with the requirements of § 328 (1) HGB for the electronic reporting format, whether due to fraud or error.

The supervisory board is responsible for overseeing the process for preparing the ESEF-documents as part of the financial reporting process.

**Group auditor's responsibilities for the assurance work on the ESEF documents** 

Our objective is to obtain reasonable assurance about whether the ESEF documents are free from material non-compliance with the requirements of § 328 (1) HGB, whether due to fraud or error. We exercise professional judgment and maintain professional skepticism throughout the audit. We also:

∎ Identify and assess the risks of material non-compliance with the requirements of § 328 (1) HGB, whether due to fraud or error, design and perform assurance procedures responsive to those risks, and obtain assurance evidence that is sufficient and appropriate to provide a basis for our assurance
opinion.

∎ Obtain an understanding of internal control relevant to the assurance work on the ESEF documents
in order to design assurance procedures that are appropriate in the circumstances, but not for the purpose of expressing an assurance opinion on the effectiveness of these controls.

∎ Evaluate the technical validity of the ESEF documents, i.e. whether the electronic file containing
the ESEF documents meets the requirements of Commission Delegated Regulation (EU) 2019/815 on the technical specification for this electronic file.

∎ Evaluate whether the ESEF documents provide an XHTML rendering with content equivalent to the
audited consolidated financial statements and to the audited group management report.

∎ Evaluate whether the tagging of the ESEF documents with Inline XBRL technology (iXBRL) in
accordance with the requirements of Articles 4 and 6 of the Delegated Regulation (EU) 2019/815, in the version in force at the date of the consolidated financial statements, enables an appropriate and complete machine-readable XBRL copy of the XHTML
rendering.

Klöckner & Co SE Annual Report 2025 75

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| To our shareholders | Group management report | Sustainability reporting | Remuneration report | **Consolidated and individual financial statements**<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; | Services | ![LOGO](g61542page2.jpg) |

---

**Further information pursuant to article 10 of the EU Audit Regulation** 

We were elected as auditor by the annual general meeting on 28 May 2025. We were engaged by the Supervisory Board on October 2, 2025. We have been the auditor of the Klöckner & Co SE, Düsseldorf, without interruption since the financial year 2023.

We declare that the audit opinions expressed in this auditor's report are consistent with the additional report to the audit committee pursuant to Article 11 of the EU Audit Regulation (long-form audit report).

**Reference to an other matter - use of the Auditor's Report** 

Our auditor's report must always be read together with the audited consolidated financial statements and the audited group management report as well as the assured ESEF documents. The consolidated financial statements and the group management report converted to the ESEF format – including the versions to be filed in the company register – are merely electronic renderings of the audited consolidated financial statements and the audited group management report and do not take their place. In particular, the "Report on the Assurance on the Electronic Rendering of the Consolidated Financial Statements and the Group Management Report Prepared for Publication Purposes in Accordance with § 317 (3a) HGB" and our assurance opinion contained therein are to be used solely together with the assured ESEF documents made available in electronic form.

**German Public Auditor Responsible for the Engagement** 

The German Public Auditor responsible for the engagement is Antje Schlotter.

Düsseldorf, March 4, 2026

PricewaterhouseCoopers GmbH

**Wirtschaftsprüfungsgesellschaft** 

---

| | |
|:---|:---|
| Antje Schlotter | Verena Polzer |
| **Wirtschaftsprüferin (German public auditor)** | **Wirtschaftsprüferin (German public auditor)** |

---

Klöckner & Co SE Annual Report 2025 76

------

## Q1
**Interim Report** 

**as of March 31, 2026**![LOGO](g61542g99q39.jpg)

------

---

| | |
|:---|:---|
| Condensed Interim consolidated financial Statements for the three-month period ending March 31, 2026 |  |
| Consolidated statement of income | 91 |
| Statement of comprehensive income | 92 |
| Consolidated statement of financial position | 93 |
| Consolidated statement of cash flows | 95 |
| Summary of changes in consolidated equity | 96 |
| Selected explanatory notes to the condensed interim consolidated financial statements for the three-month period ending March 31, 2026 | 98 |
| Responsibility statement | 117 |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 79.0 |

---

## Klöckner & Co SE

## Consolidated statement of income
**for the three-month period ending March 31, 2026** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* |  | **Q1 2026** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Q1 2025 |  |
| &nbsp;&nbsp; Sales |  | 1568142 |  | 1666295 |  |
| &nbsp;&nbsp; Changes in inventory |  | 4929 |  | 3142 |  |
| &nbsp;&nbsp; Other operating income |  | 9740 |  | 7987 |  |
| &nbsp;&nbsp; Cost of materials |  | -1274980 |  | -1352866 |  |
| &nbsp;&nbsp; Personnel expenses |  | -142458 |  | -155662 |  |
| &nbsp;&nbsp; Depreciation and amortization |  | -30786 |  | -30346 |  |
| &nbsp;&nbsp; Other operating expenses |  | -124587 |  | -150657 |  |
| &nbsp;&nbsp; **Operating result** |  | **10001** |  | **-12106** |  |
| &nbsp;&nbsp; **Income from investments** |  | **231** |  | **1131** |  |
| &nbsp;&nbsp; Finance income |  | 1246 |  | 1919 |  |
| &nbsp;&nbsp; Finance expenses |  | -12651 |  | -13810 |  |
| &nbsp;&nbsp; Financial result |  | **-11404** |  | **-11891** |  |
| &nbsp;&nbsp; **Earnings before taxes** |  | **-1173** |  | **-22866** |  |
| &nbsp;&nbsp; Income taxes |  | -2722 |  | -5071 |  |
| &nbsp;&nbsp; **Net income** |  | **-3895** |  | **-27937** |  |
| &nbsp;&nbsp; thereof attributable to |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – shareholders of Klöckner & Co SE | | *-4384* | | *-28252* | |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – non-controlling interests | | *489* | | *315* | |
| &nbsp;&nbsp; **Earnings per share (€/share)** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – basic / diluted | | *-0.04* | | *-0.28* | |
| &nbsp;&nbsp; **Earnings per share attributable to the ordinary equity holders of Klöckner & Co SE (€/share)** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; – basic /diluted | | *-0.04* | | *-0.28* | |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 80.0 |

---

## Statement of comprehensive income
**for the three-month period ending March 31, 2026** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| *(€ thousand)* | **Q1 2026** | **Q1 2026** | Q1 2025 | Q1 2025 |  |
|  **Net income** |  | **-3895** |  | **-27937** |  |
|  Other comprehensive income not reclassifiable |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gains/losses from investments in equity instruments |  | -25 |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Actuarial gains/losses (IAS 19) |  | 53001 |  | -96949 |  |
|  **Total** |  | **52976** |  | **-96949** |  |
|  Other comprehensive income reclassifiable |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign currency translation |  | 23737 |  | -39224 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gains/losses from cash flow hedges |  | 1009 |  | -14 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Reclassification to profit and loss due to sale of foreign subsidiaries |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;19568 |  |
|  **Total** |  | **24746** |  | **-19670** |  |
|  Related income taxes |  | -8829 |  | 16481 |  |
|  **Other comprehensive income** |  | **68893** |  | **-100139** |  |
|  **Group total comprehensive income** |  | **64998** |  | **-128076** |  |
|  thereof attributable to |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *– shareholders of Klöckner & Co SE* | | *64509* | | *-128344* | |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *– non-controlling interests* |  | *489* |  | *268* |  |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 81.0 |

---

## Consolidated statement of financial position
**as of March 31, 2026** 

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;**Assets** | &nbsp;&nbsp;&nbsp;&nbsp;**Assets** | &nbsp;&nbsp;&nbsp;&nbsp;**Assets** | &nbsp;&nbsp;&nbsp;&nbsp;**Assets** |
| *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes | **March 31, 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dec. 31, 2025 |
|  **Non-current assets** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Intangible assets | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8 | 178364 | 178331 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Property, plant and equipment | 8 | 888962 | 810097 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Investment property |  | 9101 | 6807 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial assets |  | 28727 | 28509 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other non-financial assets |  | 282749 | 228269 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred tax assets |  | 10268 | 10833 |
|  **Total non-current assets** |  | **1398172** | **1262845** |
|  **Current assets** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories | 9 | 1187729 | 1143577 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade receivables |  | 838346 | 583290 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Contract assets |  | 69095 | 57098 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Supplier bonus receivables |  | 29528 | 55554 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current income tax receivables |  | 39930 | 32851 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial assets |  | 11497 | 12676 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other non-financial assets |  | 63774 | 56534 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash and cash equivalents |  | 53306 | 60205 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Assets held for sale |  | 14905 | 14673 |
|  **Total current assets** |  | **2308111** | **2016459** |
|  **Total assets** |  | **3706283** | **3279304** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 82.0 |

---

---

| | | | |
|:---|:---|:---|:---|
| **Equity and liabilities** | **Equity and liabilities** | **Equity and liabilities** | **Equity and liabilities** |
| *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes | **March 31, 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dec. 31, 2025 |
|  **Equity** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Subscribed capital |  | 249375 | 249375 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Capital reserves |  | 568622 | 568622 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Retained earnings |  | 455238 | 460185 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accumulated other comprehensive income |  | 367736 | 297752 |
|  **Equity attributable to shareholders of Klöckner & Co SE** |  | **1640971** | **1575933** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-controlling interests |  | 6787 | 6298 |
|  **Total equity** |  | **1647757** | **1582231** |
|  **Non-current liabilities** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Provisions for pensions and similar obligations |  | 16370 | 17302 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other provisions and accrued liabilities |  | 10089 | 8478 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-current financial liabilities | 10 | 963114 | 670210 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial liabilities |  | 290 | 1412 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred tax liabilities |  | 98288 | 88027 |
|  **Total non-current liabilities** |  | **1088150** | **785429** |
|  **Current liabilities** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other provisions and accrued liabilities |  | 67897 | 85012 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income tax liabilities |  | 26537 | 27256 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current financial liabilities | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;10 | 177106 | 93711 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade payables |  | 626827 | 651401 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial liabilities |  | 18784 | 16741 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-financial contract liabilities |  | 16805 | 11678 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Advance payments received |  | 2364 | 1530 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other non-financial liabilities |  | 34055 | 24315 |
|  **Total current liabilities** |  | **970375** | **911645** |
|  **Total liabilities** |  | **2058526** | **1697073** |
|  **Total equity and liabilities** |  | **3706283** | **3279304** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 83.0 |

---

## Consolidated statement of cash flows
**for the three-month period ending March 31, 2026** 

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | **Q1 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Q1 2025 |
| &nbsp;&nbsp; Net income | -3895 | -27937 |
| &nbsp;&nbsp; Income taxes | 2722 | 5071 |
| &nbsp;&nbsp; Financial result | 11404 | 11891 |
| &nbsp;&nbsp; Income from investments | -231 | -1131 |
| &nbsp;&nbsp; Depreciation, amortization, reversal of impairment losses and impairment losses of non-current assets | 30786 | 30346 |
| &nbsp;&nbsp; Other non-cash income/expenses | 29 | -545 |
| &nbsp;&nbsp; Gain on disposal of non-current assets | -182 | 19005 |
| &nbsp;&nbsp; Change in net working capital |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories | -23379 | 7115 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade receivables, contract assets, supplier bonus receivables | -226741 | -177249 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade payables, contract liabilities, advance payments received | -28663 | 46004 |
| &nbsp;&nbsp; Change in other operating assets and liabilities | -15316 | -23133 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest paid | -12308 | -9922 |
| &nbsp;&nbsp; Interest received | 590 | 188 |
| &nbsp;&nbsp; Income taxes paid | -4704 | -4963 |
| &nbsp;&nbsp; Income taxes received | 156 | 7607 |
| &nbsp;&nbsp; **Cash flow from operating activities** | **-269731** | **-117652** |
| &nbsp;&nbsp; Proceeds from the sale of non-current assets | 209 | 275 |
| &nbsp;&nbsp; Payments for the disposal of consolidated companies | - | -80 |
| &nbsp;&nbsp; Dividends received | 220 | 912 |
| &nbsp;&nbsp; Payments for intangible assets, property, plant and equipment | -27981 | -22216 |
| &nbsp;&nbsp; Payments for investments in consolidated subsidiaries | -8166 | -1575 |
| &nbsp;&nbsp; Payments for financial assets | -187 | -400 |
| &nbsp;&nbsp; **Cash flow from investing activities** | **-35905** | **-23085** |
| &nbsp;&nbsp; Payments for own investment Management Board members | - | -1386 |
| &nbsp;&nbsp; Borrowings of financial liabilities | 311080 | 288294 |
| &nbsp;&nbsp; Repayment of financial liabilities | -559 | -164664 |
| &nbsp;&nbsp; Repayment of lease liabilities | -12646 | -9178 |
| &nbsp;&nbsp; Proceeds from derivates of financing activities | 92 | 52 |
| &nbsp;&nbsp; **Cash flow from financing activities** | **297967** | **113118** |
| &nbsp;&nbsp; **Changes in cash and cash equivalents** | **-7669** | **-27618** |
| &nbsp;&nbsp; Effect of foreign exchange rates on cash and cash equivalents | 770 | -3188 |
| &nbsp;&nbsp; Cash and cash equivalents at the beginning of the period | 60205 | 120793 |
| &nbsp;&nbsp; **Cash and cash equivalents at the end of the reporting period** | **53306** | **89987** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 84.0 |

---

## Summary of changes in consolidated equity
**for the three-month period ending March 31, 2026** 

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | <br> Subscribed capital of<br>Klöckner & Co SE | Capital reserves of<br>Klöckner & Co SE | Retained earnings |
| &nbsp;&nbsp; **Balance as of January 1, 2025** | **249375** | **570007** | **534183** |
| &nbsp;&nbsp; Other comprehensive income |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign currency translation | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gain/Loss from cash flow hedge | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financial assets measured at fair value through other comprehensive income | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Actuarial gains and losses (IAS 19) | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Reclassification through profit or loss due to the sale of foreign subsidiaries | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred taxes recognized in other comprehensive income | - | - | - |
| &nbsp;&nbsp; **Other comprehensive income** | - | - | - |
| &nbsp;&nbsp; Net income | - | - | -28252 |
| &nbsp;&nbsp; **Total comprehensive income** | - | - | **-28252** |
| &nbsp;&nbsp; Change in non-controlling interests | - | - | - |
| &nbsp;&nbsp; Dividends |  | - | - |
| &nbsp;&nbsp; Share-based payments | - | -871 | - |
| &nbsp;&nbsp; Reclassification of actuarial losses within equity in accordance with IAS 19.122 | - | - | - |
| &nbsp;&nbsp; Gain/loss from hedges, reclassified in inventories | - | - | - |
| &nbsp;&nbsp; **Balance as of March 31, 2025** | **249375** | **569137** | **505930** |
| &nbsp;&nbsp; **Balance as of January 1, 2026** | **249375** | **568622** | **460185** |
| &nbsp;&nbsp; Other comprehensive income |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign currency translation | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gain/Loss from cash flow hedges | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financial assets measured at fair value through other comprehensive income | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Actuarial gains and losses (IAS 19) | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Reclassification through profit or loss due to the sale of foreign subsidiaries | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred taxes recognized in other comprehensive income | - | - | - |
| &nbsp;&nbsp; **Other comprehensive income** | - | - | - |
| &nbsp;&nbsp; Net income | - | - | -4384 |
| &nbsp;&nbsp; **Total comprehensive income** | - | - | **-4384** |
| &nbsp;&nbsp; Change in non-controlling interests | - | - | - |
| &nbsp;&nbsp; Dividends | - | - | - |
| &nbsp;&nbsp; Share-based payments | - | - | - |
| &nbsp;&nbsp; Reclassification of actuarial losses within equity in accordance with IAS 19.122 | - | - | - |
| &nbsp;&nbsp; Gain/loss from hedges, reclassified in inventories | - | - | -563 |
| &nbsp;&nbsp; **Balance as of March 31, 2026** | **249375** | **568622** | **455238** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 85.0 |

---

## &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Accumulated other comprehensive income | Accumulated other comprehensive income | Accumulated other comprehensive income |  |  |  |
| Currency translation<br>adjustments | Actuarial gains and<br>losses (IAS 19) | Fair value adjustments<br>of financial<br>instruments | Equity attributable to<br>shareholders of<br>Klöckner & Co SE | Non-controlling<br>interests | **Total** |
| **326015** | **38705** | **-4540** | **1713743** | **6972** | **1720714** |
| -39177 | - | - | -39177 | -47 | -39224 |
| - | - | -14 | -14 | - | -14 |
| - | - | - | - | - | - |
| - | -96949 | - | -96949 | - | -96949 |
| 19568 | - | - | 19568 | - | 19568 |
| - | 16481 | - | 16481 | - | 16481 |
| **-19608** | **-80468** | **-14** | **-100091** | **-47** | **-100139** |
| - | - | - | -28252 | 315 | -27937 |
| **-19608** | **-80468** | **-14** | **-128344** | **268** | **-128076** |
| - | - | - | - | - | - |
| - | - | - | - | - | - |
| - | - | - | -871 | - | -871 |
| - | - | - | - | - | - |
| - | - | - | - | - | - |
| **306407** | **-41764** | **-4555** | **1584528** | **7240** | **1591768** |
| **253090** | **50702** | **-6040** | **1575933** | **6298** | **1582231** |
| 23737 | - | - | 23737 | - | 23737 |
| - | - | 1009 | 1009 | - | 1009 |
| - | - | -25 | -25 | - | -25 |
| - | 53001 | - | 53001 | - | 53001 |
| - | - | - | - | - | - |
| - | -8829 | - | -8829 | - | -8829 |
| **23737** | **44172** | **984** | **68893** | **-** | **68893** |
| - | - | - | -4384 | 489 | -3895 |
| **23737** | **44172** | **984** | **64509** | **489** | **64998** |
| - | - | - | - | - | - |
| - | - | - | - | - | - |
| - | - | - | - | - | - |
| - | - | - | - | - | - |
| - | - | 1091 | 528 | - | 528 |
| **276827** | **94874** | **-3965** | **1640971** | **6787** | **1647757** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 86.0 |

---

## Selected explanatory notes to the condensed interim consolidated financial statements for the three-month period ending March 31, 2026
**1.** **Basis of presentation** 

The condensed interim consolidated financial statements of Klöckner & Co SE as of March 31, 2026 were prepared for interim reporting in accordance with Sec. 115 of the German Securities Trading Act (WpHG) and IFRS Accounting Standards (IFRS) including IAS 34 Interim Financial Reporting as adopted for use within the EU.

The condensed interim consolidated financial statements as of March 31, 2026 have been reviewed by an independent auditor.

The accounting policies applied in preparing the condensed interim consolidated financial statements as of March 31, 2026 – with the exception of the changes presented in Note 2 (New accounting standards and interpretations) – are consistent with those used for the consolidated financial statements of Klöckner & Co SE as of December 31, 2025. A detailed description of those policies is provided in the notes to the consolidated financial statements on pages 149 to 212 of the Annual Report 2025. Consistency of presentation is observed.

The exchange rates used to translate the financial statements of material foreign subsidiaries included in the consolidated financial statements were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | Closing rate | Closing rate | Average rate | Average rate |
| *1 € =* | **March 31, 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dec. 31, 2025 | **Q1 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Q1 2025 |
| &nbsp;&nbsp; Swiss Franc (CHF) | 0.9194 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.9314 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.9168 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.9458 |
| &nbsp;&nbsp; US Dollar (USD) | 1.1498 | 1.1750 | 1.1703 | 1.0523 |

---

As part of the preparation of the condensed interim consolidated financial statements in accordance with IAS 34 as of March 31, 2026, the Management Board of Klöckner & Co SE is required to make judgments, estimates and assumptions that affect the application of the Group's accounting policies and the presentation, recognition and measurement of assets and liabilities, income and expenses. Actual amounts may differ from these estimates.

Uncertainties surrounding the global geopolitical and macroeconomic environment persist. This environment continues to be characterized by geopolitical tensions, regional conflicts, and military confrontations – including a renewed escalation of the security situation in the Middle East – as well as structural and cyclical challenges, and indirectly affects Klöckner & Co's macroeconomic business environment.

Further developments and their potential impact on business operations – including, among other things, trade policy conditions, energy and commodity markets, protectionism, inflation and interest rates, developments in financial markets, the availability of skilled workers and intermediate inputs, as well as general demand risks – are, from today's perspective, subject to significant uncertainties.

These uncertainties particularly affect the forward-looking assumptions and estimates underlying the valuation of non-financial assets (goodwill and non-current assets). Information regarding our assessment of the effects of these factors is provided in Note 8 (intangible assets and property, plant, and equipment).

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 87.0 |

---

In the first quarter of 2026, trade receivables increased by €255 million (+44%) compared with the end of the year 2025. This increase is primarily driven by seasonal patterns in the business.

Equity increased from €1,582 million € to €1,648 million. The change is mainly due to actuarial gains (€53 million) less related taxes (€-9 million) and translation of foreign subsidiaries`financials statements (€24 million) recognized in other comprehensive income.

In the opinion of the Management Board, the interim consolidated financial statements reflect all information necessary to provide a true and fair view of the results. The results for the period ending March 31, 2026 are not necessarily indicative of future results.

The present interim consolidated financial statements for the three-month period ending March 31, 2026 were authorized for issuance by the Management Board on May 22, 2026. In accordance with the functional currency approach, the interim financial statements of foreign Group companies prepared in foreign currency are translated into euros by the modified current rate method. All subsidiaries conduct their business independently in their domestic markets. As such, the functional currency is generally the local currency with the exception of the Mexican subgroup, whose functional currency is the US dollar. Discrepancies may arise relative to the unrounded figures.

**2.** **New accounting standards and interpretations** 

The following standards were applied for the first time in first quarter of 2026:

---

| |
|:---|
| Standard/Interpretation |
| Annual improvement project - Improvements to IFRS 1, IFRS 7, IFRS 9, IFRS 10 und IAS 7 |
| Amendments to IFRS 7 and IFRS 9 - Classification and Measurement of Financial Instruments |

---

Application of the amendments had no material impact on the condensed interim consolidated financial statements of Klöckner & Co SE.

**3.** **Acquisitions and disposals** 

Klöckner & Co SE made the following acquisitions in the first quarter of 2026:

Effective January 1, 2026 Debrunner Bewehrungstechnik AG, St. Gallen, Switzerland, und BEWETEC AG, St. Gallen, Switzerland, purchased selected assets and liabilities of Locher Bewehrungen AG, St. Gallen, Switzerland. Through this acquisition Klöckner & Co increased its market share in Eastern Switzerland.

In February 2026, Kloeckner Metals Corporation, Wilmington, Delaware, USA, acquired the service center business of Camalloy, Inc., Pennsylvania, USA, via asset deal. With 21 employees, the company generated sales of around USD 17 million in 2025. Through this acquisition, Klöckner & Co has expanded its geographical presence and the market share in the non-ferrous business.

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 88.0 |

---

The assets and liabilities acquired in the acquisitions as of March 31, 2026 are preliminarily as follows:

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Locher | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Camalloy | **Total impact** |
| &nbsp;&nbsp; **Assets** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Property, plant and equipment | 2094 | - | 2094 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories | 2362 | 2490 | 4851 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade receivables | - | 1264 | 1264 |
| &nbsp;&nbsp; **Total acquired assets** | **4455** | **3754** | **8209** |
| &nbsp;&nbsp; **Liabilities and provisions** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other current provisions | 112 | - | 112 |
| &nbsp;&nbsp; **Total assumed liabilities** | **112** | **-** | **112** |
| &nbsp;&nbsp; **Acquired net assets** | **4343** | **3754** | **8097** |
| &nbsp;&nbsp; **Considerations transferred** | **4343** | **3823** | **8166** |
| &nbsp;&nbsp; **Goodwill** | **-** | **69** | **69** |
| &nbsp;&nbsp; Consideration, paid in cash and cash equivalents | 4343 | 3823 | 8166 |

---

Final measurement of the acquired assets is still pending.

From the acquisition date, the US acquisitions in 2026 contributed sales of €2.2 million and earnings of below €0.1 million to net income. The contribution of the Swiss acquisition can not be disclosed as the business was fully integrated and not recorded separately, therefore it is impracticable to disclose any separate figures for this acquired business. Had the US acquisitions been made as of January 1, 2026, consolidated revenue of €1,569 million and consolidated net loss of €3.9 million would have been reported in the consolidated statement of income for the interim reporting period.

The direct transaction costs of the acquisitions, amounting to €0.4 million, are included in other operating expenses in the statement of income.

Klöckner & Co SE made the following divestments in 2025:

Effective March 31, 2025, Klöckner & Co SE sold its interests in Kloeckner Metals Brasil Ltda, São Paulo, Brazil, from the Kloeckner Metals Americas segment. Assets of €9 million and liabilities of €10 million were transferred in this connection. The loss on disposal amounted to €19.4 million and the consideration transferred was a negative €0.7 million. The loss included a currency loss of €19.6 million.

The company accounted for €5 million, or around 0.3%, of consolidated sales in the first quarter of 2025. Even without the exchange rate-related loss on disposal, its share of operating net income in the first quarter of 2025 was a negative €1.4 million due to the difficult economic environment in Brazil.

**4.** **Special items affecting the results** 

Comparability between operating income (EBITDA) for the first quarter of fiscal year 2026 and the prior year is impacted by the following material special effects:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | **March 31, 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;March 31, 2025 |
| &nbsp;&nbsp; one-off expense share-based payments takover offer | -4168 | - |
| &nbsp;&nbsp; one-off expenses for takeover offer | -915 | - |
| &nbsp;&nbsp; Restructuring expenses | -498 | -4097 |
| &nbsp;&nbsp; Material disposal losses | - | -19374 |
| &nbsp;&nbsp; **EBITDA impact** | **-5581** | **-23470** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 89.0 |

---

**Q1 2026** 

**Business combination with Worthington Steel** 

In the first quarter of 2026, Worthington Steel has made a voluntary public takeover offer for all outstanding shares of Klöckner & Co SE leading to legal and other consulting expenses of €0.9 million.

**Virtual stock options** 

As of March 31, 2026, expenses of €4.2 million relates to expenses for share-based payments resulting from gains in the share price increases since the beginning of the year as part of the public takeover offer by Worthington Steel.

**Restructuring expenses** 

Restructuring programs mainly in the Holding and other Group companies segment resulted in expenses of €0.5 million.

There were no divestments of Kloeckner companies in the first quarter of 2026.

**Q1 2025** 

**Restructuring expenses** 

For follow-on costs for the sale of the European distribution business and for a restructuring program, a provision of €3.8 million has been recognized in the Holding and other Group companies.

In first three months of 2025, expenses of €0.2 million were incurred for a company-wide restructuring program in the Kloeckner Metals Americas segment. Expenses of €0.1 million were incurred on the closure of a site in the Kloeckner Metals Europe segment.

**Divestments** 

Kloeckner Metals Brasil Ltda., Brazil, was sold in the first quarter of 2025. This resulted in a loss on disposal of €19.4 million in the Kloeckner Metals Americas segment.

**5.** **Sales** 

The Group's external sales are broken down by region (customer headquarters) as follows:

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 90.0 |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **March 31, 2026** | | | |
| &nbsp;&nbsp; *(€ thousand)* | **Kloeckner Metals Americas** | **Kloeckner Metals Europe** | **Total** |
| &nbsp;&nbsp; Germany | - | 315519 | 315519 |
| &nbsp;&nbsp; EU excluding Germany | - | 112153 | 112153 |
| &nbsp;&nbsp; Switzerland | - | 267385 | 267385 |
| &nbsp;&nbsp; Rest of Europe | - | 2851 | 2851 |
| &nbsp;&nbsp; USA | 649681 | 17054 | 666735 |
| &nbsp;&nbsp; Mexico | 190297 | - | 190297 |
| &nbsp;&nbsp; Central and South America | - | 975 | 975 |
| &nbsp;&nbsp; Asia/Australia | - | 12088 | 12088 |
| &nbsp;&nbsp; Africa | - | 140 | 140 |
| &nbsp;&nbsp; **Sales** | **839977** | **728165** | **1568142** |
| &nbsp;&nbsp; March 31, 2025 |  |  |  |
| &nbsp;&nbsp; *(€ thousand)* | Kloeckner Metals Americas | Kloeckner Metals Europe | Total |
| &nbsp;&nbsp; Germany | - | 312001 | 312001 |
| &nbsp;&nbsp; EU excluding Germany | - | 106086 | 106086 |
| &nbsp;&nbsp; Switzerland | - | 245185 | 245185 |
| &nbsp;&nbsp; Rest of Europe | - | 3193 | 3193 |
| &nbsp;&nbsp; USA | 832106 | 321 | 832427 |
| &nbsp;&nbsp; Mexico | 150074 | 144 | 150218 |
| &nbsp;&nbsp; Central and South America | 5148 | 1576 | 6724 |
| &nbsp;&nbsp; Asia/Australia | - | 10462 | 10462 |
| &nbsp;&nbsp; **Sales** | **987328** | **678967** | **1666295** |
| Sales by type of business are as follows: | Sales by type of business are as follows: | Sales by type of business are as follows: |  |
| &nbsp;&nbsp; **March 31, 2026** |  |  |  |
| &nbsp;&nbsp; *(€ thousand)* | **Kloeckner Metals Americas** | **Kloeckner Metals Europe** | **Total** |
| &nbsp;&nbsp; Higher value-added business | 249817 | 451809 | 701626 |
| &nbsp;&nbsp; Service center business | 500385 | 155240 | 655625 |
| &nbsp;&nbsp; Distribution business | 89776 | 121116 | 210891 |
| &nbsp;&nbsp; **External sales** | **839977** | **728165** | **1568142** |
| &nbsp;&nbsp; March 31, 2025 |  |  |  |
| &nbsp;&nbsp; *(€ thousand)* | Kloeckner Metals Americas | Kloeckner Metals Europe | Total |
| &nbsp;&nbsp; Higher value-added business | 255701 | 409461 | 665162 |
| &nbsp;&nbsp; Service center business | 528407 | 152400 | 680807 |
| &nbsp;&nbsp; Distribution business | 203220 | 117107 | 320326 |
| &nbsp;&nbsp; **External sales** | **987328** | **678967** | **1666295** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 91.0 |

---

**6.** **Earnings per share** 

Earnings per share are calculated by dividing interim-period consolidated net income attributable to the shareholders of Klöckner & Co SE by the weighted average number of shares outstanding during the period.

---

| | | | |
|:---|:---|:---|:---|
| | | **Q1 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Q1 2025 |
| &nbsp;&nbsp; Net income attributable to shareholders of Klöckner & Co SE | (€ thousand) | -4384 | -28252 |
| &nbsp;&nbsp; Weighted average number of shares | (thousands of shares) | 99750 | 99750 |
| &nbsp;&nbsp; **Basic earnings per share** | **(€/share)** | **-0.04** | **-0.28** |

---

**7.** **Income taxes** 

The combined income tax rate for the interim report period ending March 31, 2026 is 31.6% (2025: 31.9%), comprising corporate income tax (including solidarity surcharge) of 15.8% and trade tax for Klöckner & Co of 15.6%. Foreign tax rates vary between 9% and 34%.

Income tax expense is recognized based on management's estimate of the weighted average effective annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the interim period to 31 March 2026 results in a tax rate of -232% for the quarter, compared to -22% for the three months ended 31 March 2025. The tax rate was lower in 2026 due to losses for which no deferred tax asset could be recognized.

The Group falls within the scope of the OECD Pillar Two Model Rules and makes use of the temporary exemption from accounting for deferred taxes (Pillar Two income taxes) in the interim reporting period ended March 31, 2026. The Group expects no additional taxes in the reporting period ended March 31, 2026 as a result of the Pillar Two legislation in force.

**8.** **Intangible assets and property, plant and equipment** 

**Impairment testing of goodwill and other non-current assets** 

In the annual impairment test at the end of 2025 to determine the recoverable amount of a cash-generating unit (CGU) using the discounted cash flow method, estimation uncertainties were taken into account when determining future cash inflows. These estimation uncertainties mainly reflected macroeconomic and sector-specific developments along with related uncertainty regarding business development or the product portfolio due, for example, to changes in customer demand or regulatory requirements. The affected estimates were inferred on the basis of available data and management's assessment and include country-specific market changes for the estimation of shipments and the future gross profit per ton. Expected changes in operating expenses on the basis of individual business plans and the assessment of macroeconomic trends were also taken into account in the calculation of the expected future cash flows.

A deterioration of the macroeconomic environment – for example, as a result of a further escalation of geopolitical tensions – could be reflected in particular in lower sales volumes, lower achievable margins or an increase in capital costs, and thus lead to a reduction in the calculated utility values.

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 92.0 |

---

The current macroeconomic environment and the resulting business performance in the first quarter of 2026 indicate that the earnings performance of the individual CGUs does not contradict the assumptions in the detailed planning period underlying the annual impairment test as of December 31, 2025.

Given the fact that the market capitalization exceeds the equity of the Klöckner Group and in light of the economic developments of the individual CGUs, the recoverable amount was determined for the Becker, Germany, and Austria CGUs as of March 31, 2026. The planned sale of the Becker CGU (as communicated in January 2026) was taken into account as an alternative scenario in this assessment as well. The value in use for these CGUs was lower than their carrying amount. Any impairment must be allocated in a second step to reduce the carrying amounts of the assets of the CGUs (IAS 36.104). In allocating the impairment loss, the carrying amount of an asset may not be reduced below its fair value less costs of disposal or its value in use (IAS 36.105). The fair values of the individual assets were therefore determined.

The carrying amount as of March 31, 2026 of the tested non-current assets of the CGUs in question before impairment testing were as follows:

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; *(€ thousand)* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Germany | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Becker | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Austria |
| &nbsp;&nbsp; Other intangible assets | 497 | 2395 | - |
| &nbsp;&nbsp; Land and buildings | 15826 | 32596 | 6061 |
| &nbsp;&nbsp; Technical equipment and machinery | 16553 | 23082 | 504 |
| &nbsp;&nbsp; Other equipment, operating and office equipment | 15790 | 8560 | 714 |
| &nbsp;&nbsp; Payments on account/assets under construction | 3596 | 93 | 232 |
| &nbsp;&nbsp; Right-of-use assets | 11397 | 1900 | 491 |
| &nbsp;&nbsp; **Total** | **63658** | **68626** | **8001** |

---

In determining the fair values of land assets, use was also made of outside appraisals and external sources for land values. Any appraisals from prior periods were updated in line with observed market changes. The values are based on the sales comparison approach.

The individual fair values of technical equipment and other equipment, furniture and fixtures, and office equipment were determined separately on the basis of an indexed replacement value approach. Price indices were obtained from the respective national statistical offices. For all items that have reached 50% of their technical useful life, excess capital costs of 1% p.a. were subtracted from the reproduction costs. The excess cost applies for the reduced investment requirement to obtain a new asset which provides the same performance as the old asset. Allowances of 10-15% were applied for economic and functional (loss in value or usefulness caused by inefficiencies or inadequacies of the asset when compared to a more efficient or less costly replacement asset developed by new technology) obsolescence caused by factors extraneous to the asset (such as loss in demand for the product, decommissioned assets, increased competition or environmental regulations).

The fair values of right-of-use assets in accordance with IFRS 16 are determined on the basis of benchmark lease payments and price developments for comparable assets.

For most assets, the fair values determined in this way exceed the carrying amounts of the assets of the CGUs. Impairments were identified and recognized in the amount of €1,792 thousand for the Becker CGU, €2,358 thousand for the Germany CGU and €38 thousand for the Austria CGU.

The recoverability of non-current assets is thus demonstrated via the assumption of individual disposal or alternative use or taken into account by impairment losses in the financial statements. Depending on future changes in their fair values, however, the necessity for additional impairment losses cannot be ruled out.

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) <br>| 93.0 |

---

For details of the impairment test and the key assumptions underlying it, please refer to Note 16 (Intangible Assets and Property, Plant and Equipment) of our IFRS consolidated financial statements as of December 31, 2025.

**9.** **Inventories** 

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ million)* | **March 31, 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dec. 31, 2025 |
| &nbsp;&nbsp; Cost | 1210 | 1168 |
| &nbsp;&nbsp; Valuation allowance (net realizable value) | -23 | -25 |
| &nbsp;&nbsp; **Inventories** | **1188** | **1144** |

---

**10.** **Financial liabilities** 

The details of financial liabilities are as follows:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ million)* | **March 31, 2026** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dec. 31, 2025 |
| &nbsp;&nbsp; **Non-current financial liabilities** |  |  |
| &nbsp;&nbsp; Liabilities to banks | 779 | 537 |
| &nbsp;&nbsp; Lease liabilities | 184 | 133 |
| &nbsp;&nbsp; **Total non-current financial liabilities** | **963** | **670** |
| &nbsp;&nbsp; **Current financial liabilities** |  |  |
| &nbsp;&nbsp; Liabilities to banks | 41 | 16 |
| &nbsp;&nbsp; Liabilities under ABS programs | 91 | 38 |
| &nbsp;&nbsp; Lease liabilities | 45 | 40 |
| &nbsp;&nbsp; **Total current financial liabilities** | **177** | **94** |
| &nbsp;&nbsp; **Financial liabilities as per consolidated balance sheet** | **1140** | **764** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) <br>| 94.0 |

---

Net financial debt developed as follows:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; *(€ million)* | **March 31, 2026** | Dec. 31, 2025 |
| &nbsp;&nbsp; **Financial liabilities as per consolidated balance sheet** | **1140** | **764** |
| &nbsp;&nbsp; plus transaction costs | 6 | 6 |
| &nbsp;&nbsp; **Gross financial liabilities** | **1146** | **770** |
| &nbsp;&nbsp; less cash and cash equivalents | -53 | -60 |
| &nbsp;&nbsp; **Net financial debt (before deduction of transaction cost)** | **1092** | **709** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 95.0 |

---

**11.** **Additional disclosures on financial instruments** 

The carrying amounts and fair values by category of financial instruments are as follows:

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** | **Financial assets as of March 31, 2026** |
|  |  |  | Category | Category | Category | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial<br>Position as | Carrying<br>amount | Fair value<br>recognized<br>in profit<br>and loss | Fair value<br>recognized<br>in equity | Amortized<br>cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting (held for trading) | Current and non-<br> current other<br>financial assets | 231 | 231 |  |  |  | 231 |  | 231 |
| Derivative financial instruments designated in hedge accounting | Other current and<br>non-current<br>financial assets | 782 | 3 | 779 |  |  | 782 |  | 782 |
|  Participations | Financial assets | 22282 | 22260 | 22 |  |  |  | 22282 | 22282 |
|  Short term deposits<br> (< 3 months) | Cash and cash<br>equivalents | 9 | 9 |  |  |  | 9 |  | 9 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Trade receivables and contract assets | Trade receivables<br>and contract<br>assets | 907441 |  |  | 907441 |  |  |  |  |
| Cash and cash equivalents | Cash and cash<br>equivalents | 53298 |  |  | 53298 |  |  |  |  |
| Other financial assets at cost | Current and<br>non-current other<br>financial assets | 16928 |  |  | 16928 |  | 16928 |  | 16928 |
| Other financial assets at cost | Bonus claims to<br>suppliers | 29528 |  |  | 29528 |  |  |  |  |
|  **Total** |  | **1030500** | **22503** | **802** | **1007195** |  | **17950** | **22282** | **40232** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) <br>| 96.0 |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** | **Financial liabilities as of March 31, 2026** |
|  |  |  | Category / hedge accounting / leasing | Category / hedge accounting / leasing | Category / hedge accounting / leasing | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial<br>Position as | Carrying<br>amount | Fair value<br>recognized<br>in profit<br>and loss | Fair value<br>recognized<br>in equity | Amortized<br>cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting (held for trading) | Other current<br>and non-current<br>financial<br>liabilities | 1140 | 1140 |  |  |  | 1140 |  | 1140 |
| Derivative financial instruments designated in hedge accounting | Other current<br>and non-current<br>financial<br>liabilities | 397 | 117 | 280 |  |  | 397 |  | 397 |
|  Other financial liabilities | Other<br>non-current<br>financial<br>liabilities | 273 | 273 |  |  |  |  | 273 | 273 |
| Other financial liabilities | Other current<br>financial<br>liabilities | 9941 | 9941 |  |  |  |  | 9941 | 9941 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Financial liabilities at cost | Current and<br>non-current<br>financial<br>liabilities | 911154 |  |  | 911154 |  | 910531 |  | 910531 |
| Lease liabilities | Current and<br>non-current<br>financial<br>liabilities | 229066 |  |  | 229066 |  |  |  |  |
| Trade payables | Trade payables | 626827 |  |  | 626827 |  |  |  |  |
| Other financial liabilities at cost | Other current<br>and non-current<br>financial<br>liabilities | 7323 |  |  | 7323 |  |  |  |  |
|  **Total** |  | **1786121** | **11470** | **280** | **1774370** |  | **912067** | **10214** | **922281** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 97.0 |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** | **Financial assets as of December 31, 2025** |
|  |  |  | Category | Category | Category | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial<br>Position as | Carrying<br>amount | Fair value<br>recognized<br>in profit<br>and loss | Fair value<br>recognized<br>in equity | Amortized<br>cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting (held for trading) | Current and<br>non-current<br>other financial<br>assets | 300 | 300 |  |  |  | 300 |  | 300 |
|  Participations | Financial assets | 22109 | 22061 | 47 |  |  |  | 22109 | 22109 |
|  Short term deposits<br> (< 3 months) | Cash and cash<br>equivalents | 9 | 9 |  |  |  | 9 |  | 9 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Trade receivables and contract assets | Trade<br>receivables and<br>contract assets | 640388 |  |  | 640388 |  |  |  |  |
| Cash and cash equivalents | Cash and cash<br>equivalents | 60196 |  |  | 60196 |  |  |  |  |
| Other financial assets at cost | Current and<br>non-current other<br>financial assets | 18777 |  |  | 18777 |  | 18777 |  | 18777 |
| Other financial assets at cost | Bonus claims to<br>suppliers | 55554 |  |  | 55554 |  |  |  |  |
|  **Total** |  | **797332** | **22370** | **47** | **774915** |  | **19085** | **22109** | **41194** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 98.0 |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** | **Financial liabilities as of December 31, 2025** |
|  |  |  | Category / hedge accounting / leasing | Category / hedge accounting / leasing | Category / hedge accounting / leasing | Fair value | Fair value | Fair value | Fair value |
| *(€ thousand)* | Presented in the<br>Statement of<br>Financial<br>Position as | Carrying<br>amount | Fair value<br>recognized<br>in profit<br>and loss | Fair value<br>recognized<br>in equity | Amortized<br>cost | Level 1 | Level 2 | Level 3 | Total |
| **Measured at fair value** |  |  |  |  |  |  |  |  |  |
| Derivative financial instruments not designated in hedge accounting (held for trading) | Other current<br>and non-current<br>financial liabilities | 335 | 335 |  |  |  | 335 |  | 335 |
| Derivative financial instruments designated in hedge accounting | Other current and<br>non-current<br>financial liabilities | 1261 |  | 1261 |  |  | 1261 |  | 1261 |
|  Other financial liabilities | Other non-current<br>financial liabilities | 1412 | 1412 |  |  |  |  | 1412 | 1412 |
| Other financial liabilities | Other current<br>financial liabilities | 7726 | 7726 |  |  |  |  | 7726 | 7726 |
| **Not measured at fair value** |  |  |  |  |  |  |  |  |  |
| Financial liabilities at cost | Current and<br>non-current<br>financial liabilities | 591043 |  |  | 591043 |  | 590485 |  | 590485 |
| Lease liabilities | Current and<br>non-current<br>financial liabilities | 172878 |  |  | 172878 |  |  |  |  |
| Trade payables | Trade payables | 651401 |  |  | 651401 |  |  |  |  |
| Other financial liabilities at cost | Other current and<br>non-current<br>financial liabilities | 7419 |  |  | 7419 |  |  |  |  |
|  **Total** |  | **1433475** | **9474** | **1261** | **1422741** |  | **592081** | **9138** | **601219** |

---

Measurement of the fair value of non-current financial assets in the amount of €22,282 thousand (2025: €22,109 thousand) is classified as level 3. These are mostly unquoted financial instruments (equity investments) for which there is no active market. The change in the 2026 reporting period is mainly accounted for by a decrease of €187 thousand due to capital measures and a decrease of €14 thousand due to changes in fair value. Fair value is measured on the basis of available financial information, such as transaction prices for financing rounds or business plans to the extent that this information is reliable, or, as an approximation, as cost, which is considered an appropriate estimate of fair value as no more suitable information is available. A review is carried out on a quarterly basis using all information available on the equity investments to establish whether cost is still representative of fair value. This would no longer be the case, for example, in the event of

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 99.0 |

---

a significant change in the market in which the equity investments are active. As cost is the sole input factor for fair value, a percentage change in cost results in an equal change in fair value. The estimated fair value would increase (decrease) with any increase (decrease) in cost. Given the size of the investment amount, even a 10% increase in cost would not have a material impact on fair value.

The fair values of non-current financial liabilities are determined on the basis of risk-adjusted discounted cash flows.

In the case of current financial assets (mostly other assets), fair values are largely identical to carrying amounts. The fair values of financial liabilities reflect the current market situation for the respective financial instruments as of March 31, 2026. Their fair values are not reduced by transaction costs. For current financial liabilities, when there are no transaction costs to be deducted, their carrying amount is identical to fair value.

Financial instruments are classified as level 1 if the fair value is obtained from quoted prices in active markets. Fair values determined using other directly observable market inputs are classified as level 2.

The level 3 fair value includes an earn-out clause from the acquisition of Sol Components LLC, Sacramento, USA, under which a subsequent purchase price adjustment of a maximum of USD 3.0 million was agreed subject to the achievement of specified sales targets as of June 30, 2025. The fair value of the earn-out clause amounts to USD 1.8 million (€1.5 million) (December 31, 2025: €1.5 million). The related liabilities were settled shortly after the reporting date.

Other current liabilities include an amount relating to the sale transaction to Russel Metals (USA) Inc., USA, closed on December 31, 2025. In connection with the preliminary determination of the purchase price at the time of closing, the buyer paid Klöckner & Co a preliminary purchase price (consideration paid) of USD 102 million (€87 million). Based on the status of negotiations as of December 31, 2025, a repayment amount of €6 million was recognized as a liability. As of March 31, 2026, the final purchase price amounts to USD 94 million (€80 million), resulting in an amount of USD 8 million (€7 million) being recognized as a liability for repayment to the acquirer. The related liabilities were settled shortly after the reporting date.

Also included is a contingent consideration of CHF 1.2 million (€1.3 million) related to the acquisition of the shares in Müller Wüst AG, Aarau, Switzerland, which will fall due in 2026 and 2027. As a qualitative component of the contingent consideration, the sellers will receive up to CHF 150 thousand (€163 thousand) for the years 2025 and 2026 if certain milestones are achieved. A consideration of CHF 850 thousand (€924 thousand) is dependent on cumulative net sales for the years 2024 to 2026 and the EBITDA margin in 2026. No payments were made in the first quarter of 2026 and the balance therefore remained unchanged compared to December 31, 2025.

A put liability from the acquisition of ODS Belgium B.V., Essen, Belgium is also included. The put option was entered into for a potential future transfer of non-controlling interests valued by discounting future earnings based on budget figures. The future earnings are based on budget figures. Liabilities totaled €137 thousand in the fiscal year (2025: €137 thousand). IFRS 13.97 applies.

**Derivative financial instruments** 

The Klöckner & Co Group is exposed in its operating business to interest and currency risk and to price fluctuation risk in procurement transactions. This risk is hedged using derivative financial instruments.

The Group exclusively uses market instruments with sufficient market liquidity. Derivative financial instruments are entered into and managed in compliance with internal directives governing the scope of

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 100.0 |

---

action, responsibilities and controls. According to these directives, the use of derivative financial instruments is a primary responsibility of the Corporate Treasury department of Klöckner & Co SE, which manages and monitors the use of such instruments. Such transactions are only entered into with credit institutions with impeccable ratings. Derivative financial instruments are not allowed to be used for speculative purposes and may only be used to hedge risks associated with hedged items.

Derivative financial instruments are accounted for at fair value in accordance with IFRS 9. Derivatives are initially measured at fair value on inception and subsequently measured at fair value at each reporting date. Any gain or loss from a change in the fair value of a derivative financial instrument that is not a designated and effective cash flow hedge or hedge of a net investment is immediately recognized in profit or loss. For derivative financial instruments that are designated hedges, the timing of the recognition of gains or losses depends on the type of hedge and its effectiveness. The Klöckner & Co Group uses certain derivative financial instruments to hedge recognized assets or liabilities. Certain unrecognized firm commitments are also hedged.

Forward exchange contracts are measured item by item at the forward rate as of the reporting date, and exchange differences arising due to the contracted forward exchange rate are recognized in profit or loss.

Some commodity forwards are designated in cash-flow hedge accounting and classified into planned and unrecognized firm commitment procurement transactions. Two potential causes of ineffectiveness are over-hedging and divergence between the derivative's underlying and the hedged steel price component from the reference price formula. Any ineffectiveness is accounted for in cost of materials.

Depending on the nature of the exposure, commodity forwards may also be designated in fair value hedge accounting to hedge changes in the fair value of inventory attributable to commodity price risk. Corresponding fair value changes as well as any hedge ineffectiveness are recognized in cost of materials.

The notional amounts and fair values of the derivative financial instruments in interest rate and currency hedges as of the reporting date and risks of price fluctuations in procurement transactions are as follows:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | March 31, 2026 | March 31, 2026 | March 31, 2026 | Dec. 31, 2025 | Dec. 31, 2025 | Dec. 31, 2025 |
| *(€ million)* | **Not**<br> **designated in**<br> **hedge**<br> **accounting** | **Designated in**<br> **hedge**<br> **accounting** | **Average**<br> **hedge rate**<br> **(in €/to)** | Not<br>designated in<br>hedge<br>accounting | Designated in<br>hedge<br>accounting | Average<br> hedge rate (in<br> €/to) |
| &nbsp;&nbsp; **Nominal values** |  |  |  |  |  |  |
| &nbsp;&nbsp; Forward exchange transactions | 63.3 | - | - | 161.8 | - | - |
| &nbsp;&nbsp; Commodity forwards (Aluminium) | - | 3.5 | 2710 | - | - | - |
| &nbsp;&nbsp; Commodity forwards (Rebar) | - | 24.4 | 505 | - | 25.3 | 508 |

---

The notional amounts correspond to the non-netted sum of the currency, interest rate and price portfolio.

The amounts relating to items designated as hedging instruments are as follows:

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) <br>| 101.0 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | March 31, 2026 | March 31, 2026 | Dec. 31, 2025 | Dec. 31, 2025 |
|  | Fair value | Fair value | Fair value | Fair value |
| *(€ million)* | **Forward<br>exchange<br>transactions** | **Commodity<br>forwards** | Forward<br>exchange<br>transactions | Commodity<br>forwards |
| &nbsp;&nbsp; Not designated in hedge accounting | -0.9 | - | 0 | - |
| &nbsp;&nbsp; Designated in hedge accounting | - | 0.4 | - | -1.3 |
| &nbsp;&nbsp; Change in value of hedging instrument recognized in other comprehensive income | - | 1 | - | -2 |
| &nbsp;&nbsp; Ineffectiveness recognized in profit or loss | - | - | - | - |
| &nbsp;&nbsp; Gains and losses on hedges reclassified to inventories – basis adjustment | - | -0.5 | - | -0.5 |
| &nbsp;&nbsp; Amount reclassified from hedging reserve to profit or loss | - | - | - | - |
| &nbsp;&nbsp; Balances remaining in the cash flow hedge reserve from hedging relationships for<br> which hedge accounting is no longer applied | -56.6 | - | -56.6 | - |

---

Forward exchange contracts are presented in other current assets and liabilities; commodity forwards are presented in other current liabilities and other current assets.

The fair values of the derivative financial instruments are determined on the basis of quantitative finance methods using standard banking models. Counterparty risk as of the measurement date is taken into account in the determination of fair values. Where market prices exist, these correspond to the price a third party would pay for the rights or obligations arising from the financial instruments. The fair values are the market values of the derivative financial instruments, irrespective of any offsetting changes in the value of hedged items.

The foreign exchange forward contracts with a notional value of 63 € million (2025: €162 million) have a remaining Maturity of less than one year. This includes a nominal amount of €26 million (2025: €86 million) for securing intra-group loans.

Commodity forward contracts with a notional amount of €28 million (2025: €25 million) have a remaining maturity of less than one year.

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) <br>| 102.0 |

---

**12.** **Subsequent events** 

As announced on January 15, 2026, the Group initiated the sale of the Becker Group, a disposal group within the Kloeckner Metals Europe segment.

As of March 31, 2026, the criteria for classification as held for sale under IFRS 5 were not yet met. However, these criteria were met subsequent to the reporting date and prior to the authorization of these financial statements. As of today, non-binding purchase offers were received from several interested parties and management considers it highly probable under IFRS 5.7 that the disposal will be completed within twelve months. The following assets and liabilities (before IFRS 5 fair value adjustments) are expected to be classified as held for sale in the subsequent reporting period: €375m assets and €100m liabilities.

The estimated fair value less costs to sell amounts to approximately € 100 million. Accordingly, the excess of the carrying amount over the estimated fair value less costs to sell is expected to result in the recognition of an impairment loss according to IFRS 5 in the amount of approximately € 175 million.

In accordance with IAS 10, this represents a non-adjusting event after the reporting period. No adjustments have been made to the financial statements as at March 31, 2026.

After the reporting period, Klöckner & Co SE has signed new facilities for the Euro-Financing in Europe, which include a syndicated loan, an ABS program and an intercompany loan with Worthington Steel. The syndicated loan and the intercompany loan will become effective upon the closing of the Worthington Steel transaction and the fulfillment of certain conditions, while the ABS program is expected to become effective separately at the end of May 2026, subject to certain conditions. The financial effects of these instruments relate to future periods and cannot be reliably quantified as at the reporting date.

**13.** **Related party transactions** 

Klöckner & Co SE is a dependent company of SWOCTEM GmbH, Haiger, within the meaning of Section 312 of the German Stock Corporation Act (AktG). The majority shareholder of SWOCTEM GmbH is Prof. Dr. E.h. Friedhelm Loh, who is to be regarded as a controlling party of Klöckner & Co SE due to his shareholding in SWOCTEM. Pursuant to Section 312 (1) of the German Stock Corporation Act, the Management Board of Klöckner & Co SE has therefore prepared a report on relations with affiliated companies. Please see the concluding statement to the report in section 4.1 of the combined management report for fiscal year 2025.

Related parties within the meaning of IAS 24 therefore include SWOCTEM GmbH, entities related to it and entities which are controlled, jointly controlled or significantly influenced by Prof. Dr. E.h. Friedhelm Loh or his close family members or in which key management positions are held by these persons. In the first quarter of 2026, the Group supplied these companies with goods to the value of €1,335 thousand (Q1 2025: €1,513 thousand) and purchased goods to the value of €0 thousand (Q1 2025: €0 thousand) and services to the value of €1 thousand (Q1 2025: €4 thousand). All transactions took place at arm's length. There were receivables of €612 thousand (Dec. 31, 2025: €252 thousand) and liabilities of €0 thousand (Dec. 31, 2025: €0 thousand) as of the reporting date.

Furthermore, all Group companies listed in the annex to the notes to the consolidated financial statements of the parent company of Klöckner & Co SE are also classified as related parties within the meaning of IAS 24. All transactions with related parties included in the consolidated financial statements have been eliminated in the consolidation entries. Transactions with associates or non-consolidated subsidiaries generally resulted from normal trading in goods and services. In the first quarter of 2026, the Group supplied these companies with

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 103.0 |

---

goods to the value of €3 thousand (Q1 2025: €3 thousand) and purchased goods from them to the value of €402 thousand (Q1 2025: €20 thousand). All transactions took place at arm's length. There were receivables of €2 thousand (Dec. 31, 2025: €0 thousand) and liabilities of €28 thousand (Dec. 31, 2025: €122 thousand) as of the reporting date.

Without exception, the transactions between the Group companies and related parties are attributable to ordinary activities and were conducted on an arm's length basis.

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) | 104.0 |

---

**14.** **Segment reporting** 

Since 2024, the Group has been divided into two operating segments: Kloeckner Metals Americas and Kloeckner Metals Europe. As before, headquarters functions not allocated to a segment are reported separately, together with consolidation adjustments, under Holding and other Group companies.

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Kloeckner Metals<br>Americas | Kloeckner Metals<br>Americas | Kloeckner Metals<br>Europe | Kloeckner Metals<br>Europe | Holding and other<br>Group companies<sup>\*)</sup> | Holding and other<br>Group companies<sup>\*)</sup> | Total | Total |
| *(€ million)* | **Q1 2026** | Q1 2025 | **Q1 2026** | Q1 2025 | **Q1 2026** | Q1 2025 | **Q1 2026** | Q1 2025 |
| Shipments (Tto) | 664 | 757 | 432 | 414 | - | - | 1096 | 1170 |
| External sales | 840 | 987 | 728 | 679 | - | - | 1568 | 1666 |
| Gross profit | 159 | 197 | 139 | 119 | - | - | 298 | 317 |
| Gross profit margin (%) | 18.9 | 20.0 | 19.1 | 17.5 | - | - | 19.0 | 19.0 |
| Segment result (EBITDA)<sup>\*\*)</sup> | 35 | 28 | 9 | -4 | -4 | -6 | 41 | 18 |
| EBITDA before material special effects | 37 | 48 | 10 | -4 | - | -2 | 46 | 42 |
| Earnings before interest and taxes (EBIT) | 20 | 13 | -6 | -19 | -4 | -6 | 10 | -12 |
|  Cash flow from operating activities | -71 | -20 | -193 | -94 | -6 | -4 | -270 | -118 |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Kloeckner Metals<br>Americas | Kloeckner Metals<br>Americas | Kloeckner Metals<br>Europe | Kloeckner Metals<br>Europe | Holding and other<br>Group companies<sup>\*)</sup> | Holding and other<br>Group companies<sup>\*)</sup> | Total | Total |
| *(€ million)* | **Q1 2026** | GJ 2025 | **Q1 2026** | GJ 2025 | **Q1 2026** | GJ 2025 | **Q1 2026** | GJ 2025 |
| Net working capital as of closing date<sup>\*\*\*)</sup> | 750 | 651 | 727 | 524 | 2 | - | 1479 | 1175 |
|  Employees as of closing date | 2738 | 3041 | 3221 | 3256 | 184 | 203 | 6143 | 6500 |

---

\*) Including consolidations.

\*\*) EBITDA = Earnings before interest, taxes, income from investments, depreciation and amortization and reversals of impairments on intangible assets and property, plant and equipment.

\*\*\*) Net working capital = Inventories + trade receivables + contract assets + supplier bonus receivables ./. trade payables ./. contract liabilities ./. advance payments received.

Düsseldorf, May 22, 2026

**Management Board** 

**Guido Kerkhoff** 

**Chairman of the Management Board** 

**(CEO)** 

**Dr. Oliver Falk John Ganem** 

**Member of the Management Board Member of the Management Board** 

**(CFO) (CEO Americas)** 

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) <br>| 105.0 |

---

## Responsibility statement
To the best of our knowledge, and in accordance with the applicable reporting principles for interim financial reporting, the condensed interim consolidated financial statements give a true and fair view of the assets, liabilities, financial position and profit or loss of the Group, and the interim management report of the Group includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal opportunities and risks associated with the expected development of the Group for the remaining months of the fiscal year.

Düsseldorf, May 22, 2026

**Management Board** 

**Guido Kerkhoff** 

**Chairman of the Management Board** 

**(CEO)** 

---

| | |
|:---|:---|
| **Dr. Oliver Falk**<br>**Member of the Management Board**<br>**(CFO)** | **John Ganem**<br>**Member of the Management Board**<br>**(CEO Americas)** |

---

------

---

| | |
|:---|:---|
| ![LOGO](g61542g08a65.jpg) <br>| 106.0 |

---

**Disclaimer** 

This report contains forward-looking statements that are based on the current estimates of the Klöckner & Co SE management with respect to future events. They are generally identified by the words "expect", "anticipate", "assume", "intend", "estimate", "target", "aim", "plan", "will", "endeavor", "outlook" and comparable expressions, and generally contain information that relates to expectations or targets for economic conditions, sales or other performance measures. Forward-looking statements are based on currently valid plans, estimates and projections and are therefore only valid on the day on which they are made. You should consider them with caution. Such statements are subject to numerous risks and uncertainties (e.g. those described in publications), most of which are difficult to predict and are generally beyond the control of Klöckner & Co SE. The relevant factors include the effects of significant strategic and operational initiatives, including the acquisition or disposal of companies or other assets. If these or other risks or uncertainties materialize or if the assumptions underlying any of the statements turn out to be incorrect, the actual results of Klöckner & Co SE may be materially different from those stated or implied by such statements. Klöckner & Co SE can offer no assurance that its expectations or targets will be achieved. Without prejudice to existing legal obligations, Klöckner & Co SE does not assume any obligation to update forward-looking statements to take information or future events into account or otherwise. In addition to the figures prepared in line with IFRS or HGB (Handelsgesetzbuch – German Commercial Code), Klöckner & Co SE presents non-GAAP financial performance measures, e.g. EBITDA, EBIT, net working capital and net financial debt. These non-GAAP measures should be considered in addition to, but not as a substitute for, the information prepared in accordance with IFRS or HGB. Non-GAAP key figures are not subject to IFRS or HGB, or to other generally applicable accounting regulations. In assessing the net assets, financial position and results of operations of Klöckner & Co SE, these supplementary figures should not be used in isolation or as an alternative to the key figures presented in the consolidated financial statements and calculated in accordance with the relevant accounting principles. Other companies may define these terms in different ways. Please refer to the definitions in this interim report. Also: For other terms not defined in this interim report, please see the glossary on our website at <u>https://www.kloeckner.com/en/glossary/</u>.

**Rounding** 

There may be rounding differences with respect to the percentages and figures in this report.

## Exhibit 99.3

**Exhibit 99.3** 

**UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION** 

*Capitalized terms used but not defined herein have the meanings assigned to them elsewhere in the Current Report on Form 8-K (the "Current Report") to which this unaudited pro forma condensed combined financial information is attached.* 

**Introduction** 

On January 15, 2026, Worthington Steel, Inc. ("Worthington Steel"), Worthington Steel GmbH ("BidCo") and Klöckner & Co SE ("Klöckner") entered into a Business Combination Agreement ("BCA"). Pursuant to the BCA, BidCo launched a voluntary public cash takeover offer (the "Offer") to all shareholders of Klöckner to tender each issued and outstanding share of Klöckner. Subject to the terms and conditions of the BCA, BidCo will pay cash consideration equal to €11.00 for each Klöckner share validly tendered by Klöckner shareholders. The closing of the Offer is subject to certain closing conditions as stated in the offer document.

The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X, except that Article 11 does not require the presentation of an unaudited pro forma condensed combined statement of earnings for the twelve months ended February 28, 2026. The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes.

The unaudited pro forma condensed combined balance sheet as of February 28, 2026 combines the unaudited consolidated balance sheet of Worthington Steel as of February 28, 2026 with the unaudited consolidated statement of financial position of Klöckner as of March 31, 2026, giving effect to the acquisition as if it had been consummated on February 28, 2026.

The unaudited pro forma condensed combined statement of earnings for the nine months ended February 28, 2026 combines the unaudited consolidated statement of earnings of Worthington Steel for the nine months ended February 28, 2026 with the results of Klöckner for the period from July 1, 2025 to March 31, 2026, giving effect to the acquisition as if it had been consummated on June 1, 2024. The results of Klöckner for the period from July 1, 2025 to March 31, 2026 was derived from (i) the historical audited consolidated statement of income of Klöckner for the year ended December 31, 2025; plus (ii) the historical unaudited consolidated statement of income of Klöckner for the three months ended March 31, 2026; less (iii) the historical unaudited consolidated statement of income of Klöckner for the six months ended June 30, 2025.

The unaudited pro forma condensed combined statement of earnings for the year ended May 31, 2025 combines the audited consolidated statement of earnings of Worthington Steel for the year ended May 31, 2025 with the results of Klöckner for the period from July 1, 2024 to June 30, 2025, giving effect to the acquisition as if it had been consummated on June 1, 2024. The results of Klöckner for the period from July 1, 2024 to June 30, 2025 were derived from (i) the historical audited consolidated statement of income of Klöckner for the year ended December 31, 2024; plus (ii) the historical unaudited consolidated statement of income of Klöckner for the six months ended June 30, 2025; less (iii) the historical unaudited consolidated statement of income of Klöckner for the six months ended June 30, 2024.

The unaudited pro forma condensed combined statement of earnings for the twelve months ended February 28, 2026 combines the results of Worthington Steel for the period from March 1, 2025 to February 28, 2026 with the results of Klöckner for the period from April 1, 2025 to March 31, 2026, giving effect to the acquisition as if it had been consummated on June 1, 2024. The results of Worthington Steel for the period from March 1, 2025 to February 28, 2026 were derived from (i) the audited consolidated statement of earnings of Worthington Steel for year ended May 31, 2025; plus (ii) the unaudited consolidated statement of earnings of Worthington Steel for the nine months ended February 28, 2026; less (iii) the unaudited consolidated statement of earnings of Worthington Steel for the nine months ended February 28, 2025. The results of Klöckner for the period from April 1, 2025 to March 31, 2026 were derived from (i) the historical audited consolidated statement of income of Klöckner for the year ended December 31, 2025; plus (ii) the historical unaudited consolidated statement of income of Klöckner for the three months ended March 31, 2026; less (iii) the historical unaudited consolidated statement of income of Klöckner for the three months ended March 31, 2025.

------

The unaudited pro forma condensed combined financial information is derived from, and should be read in conjunction with, the following historical financial statements and the accompanying notes:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The historical unaudited consolidated financial statements of Klöckner as of and for the three months ended
March 31, 2026;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The historical audited consolidated financial statements of Klöckner as of and for the year ended
December 31, 2025;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The historical unaudited consolidated financial statements of Worthington Steel as of and for the nine months
ended February 28, 2026, as included in Worthington Steel's Quarterly Report on Form 10-Q filed with the SEC on April 9, 2026.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The historical audited financial statements of Worthington Steel as of and for the year ended May 31, 2025,
as included in Worthington Steel's Annual Report on Form 10-K filed with the SEC on July 29, 2025.

The historical financial statements of Worthington Steel have been prepared in accordance with U.S. GAAP and in its presentation and reporting currency of USD. The historical financial statements of Klöckner have been prepared in accordance with IFRS as adopted by the EU and in its presentation and reporting currency of EUR.

The unaudited pro forma condensed combined financial information should also be read together with Management's Discussion and Analysis of Financial Condition and Results of Operations of Worthington Steel in the Annual Report on Form 10-K of Worthington Steel for the year ended May 31, 2025 and in the Quarterly Report on Form 10-Q for the nine months ended February 28, 2026.

**Accounting for the Acquisition** 

The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting in accordance with U.S. GAAP. Worthington Steel has been treated as the acquirer for accounting purposes, and thus accounts for the acquisition of Klöckner by Worthington Steel pursuant to the BCA and the Offer (the "Klöckner Acquisition") as a business combination in accordance with ASC 805, Business Combinations ("ASC 805"). The total purchase price will be allocated to the tangible and intangible assets acquired and liabilities assumed based on their respective fair values. The assets and liabilities of Klöckner have been measured based on various preliminary estimates using assumptions that Worthington Steel's management believes are reasonable and based on currently available information. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing this unaudited pro forma condensed combined financial information.

**Basis of Pro Forma Presentation** 

The unaudited pro forma condensed combined financial information appearing below does not consider any potential effects of changes in market conditions on revenues or expense efficiencies, among other factors. In addition, as explained in more detail in the accompanying notes, the preliminary allocation of the purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary significantly from the actual purchase price allocation that will be recorded upon completion of the Klöckner Acquisition.

The unaudited pro forma condensed combined financial information has been prepared based on the aforementioned historical financial statements and the assumptions and adjustments as described in the notes to the unaudited pro forma condensed combined financial information. The pro forma adjustments reflect transaction accounting adjustments related to the Klöckner Acquisition and financing adjustments to fund the Klöckner Acquisition, which are discussed in further detail below. Amounts presented reflect the accounting for the Klöckner Acquisition by Worthington Steel. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not purport to represent the combined company's consolidated statement of earnings or consolidated financial position that would have occurred had the Klöckner Acquisition been consummated on the dates assumed or to project the combined company's consolidated statement of earnings or consolidated financial position for any future date or period.

------

The accounting policies followed in preparing the unaudited pro forma condensed combined financial information are those used by Worthington Steel as set forth in the historical financial statements. A more comprehensive comparison and assessment will occur, which may result in the identification of differences that could be material. Worthington Steel has included certain presentation adjustments for consistency in the financial statement presentation. See Note 2 for more information.

The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not reflect the costs of any integration activities or cost savings or synergies that may result from or be achieved because of the Klöckner Acquisition.

------

**UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET** 

**Unaudited Pro Forma Condensed Combined Balance Sheet** 

**(in millions of USD)** 

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **As of<br>February 28,<br>2026** | **As of<br>March 31,<br>2026** | **As of February 28, 2026** | **As of February 28, 2026** | **As of February 28, 2026** | **As of February 28, 2026** | **As of February 28, 2026** |
|  | **Worthington**<br>**As Reported** | **Klöckner**<br>**As Adjusted** | **Transaction<br>Accounting<br>Adjustments** | | **Transaction<br>Financing<br>Adjustments** | | **Pro<br>Forma<br>Combined** |
|  | | (Note 2) | | | | | |
|  **Assets** |  |  |  |  |  |  |  |
|  Current assets: |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash and cash equivalents | $90.0 | $61.6 | (683.1) | (A) | $1351.7 | (D) | $499.5 |
|  |  |  | (19.0) | (B) | (192.7) | (E) |  |
|  |  |  | (21.2) | (C) | (87.8) | (F) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Receivables, less allowances | 461.6 | 1002.6 | (141.4) | (A) |  |  | 1322.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories | 435.6 | 1372.2 | (196.1) | (A) |  |  | 1611.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income taxes receivable | 2.7 | 46.1 |  |  |  |  | 48.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Assets held for sale | 0.6 | 17.2 |  |  |  |  | 17.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Prepaid expenses and other current assets | 116.0 | 166.9 | (18.4) | (A) |  |  | 264.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total current assets | 1106.5 | 2666.6 | (1079.2) |  | 1071.2 |  | 3765.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Investment in unconsolidated affiliate | 119.8 |  |  |  |  |  | 119.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating lease right-of-use assets | 89.1 | 235.2 | 9.3 | (A) |  |  | 333.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Finance lease right-of-use assets, net of accumulated amortization | 9.4 | 12.9 | 5.1 | (A) |  |  | 27.4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Goodwill | 103.3 | 97.6 | (97.6) | (A) |  |  | 103.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other intangible assets, net of accumulated amortization | 87.0 | 108.5 | (108.5) | (A) |  |  | 87.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred income taxes | 12.7 | 11.9 | 55.1 | (A) |  |  | 79.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Equity securities | 101.3 |  | (101.3) | (A) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other assets | 8.5 | 359.8 | (0.1) | (A) |  |  | 368.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Property, plant and equipment, net | 677.9 | 789.4 | (245.3) | (A) |  |  | 1222.0 |
|  **Total assets** | $**2315.5** | $**4281.9** | $**(1562.5)** |  | $**1071.2** |  | $**6106.1** |
|  **Liabilities, mezzanine equity, and equity** |  |  |  |  |  |  |  |
|  Current liabilities: |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accounts payable | $401.9 | $724.3 | (85.0) | (A) |  |  | $1041.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Short-term borrowings | 192.7 | 152.8 | (1.2) | (A) | (192.7) | (E) | 63.8 |
|  |  |  |  |  | (87.8) | (F) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accrued compensation, contributions to employee benefit plans and related taxes | 55.3 | 53.7 | (10.8) | (A) |  |  | 91.2 |
|  |  |  | (7.0) | (C) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Dividends payable | 9.1 |  |  |  |  |  | 9.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other accrued items | 43.8 | 107.8 | (1.1) | (A) |  |  | 150.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current operating lease liabilities | 11.3 | 49.7 | (1.4) | (A) |  |  | 59.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current finance lease liabilities | 2.4 | 2.1 |  |  |  |  | 4.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income taxes payable | 2.0 | 30.7 | (0.4) | (A) |  |  | 32.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current maturities of long-term debt | 27.1 |  |  |  |  |  | 27.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total current liabilities | 745.6 | 1121.1 | (106.9) |  | (280.5) |  | 1479.3 |
|  Other liabilities | 57.3 | 30.9 | (1.1) | (A) |  |  | 87.1 |
|  Long-term debt | 31.6 | 899.7 | (8.1) | (A) | 1351.7 | (D) | 2274.9 |
|  Noncurrent operating lease liabilities | 82.4 | 197.0 | (0.8) | (A) |  |  | 278.6 |
|  Noncurrent finance lease liabilities | 5.1 | 15.9 |  |  |  |  | 21.0 |
|  Deferred income taxes | 36.1 | 113.6 |  | (A) |  |  | 149.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total liabilities | 958.1 | 2378.2 | (116.9) |  | 1071.2 |  | 4290.6 |
|  Mezzanine equity: |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Redeemable noncontrolling interest | 96.8 |  |  |  |  |  | 96.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total mezzanine equity | 96.8 |  |  |  |  |  | 96.8 |
|  Shareholders' equity – controlling interest: |  |  |  |  |  |  |  |
|  Preferred shares |  |  |  |  |  |  |  |
|  Common shares |  | 288.1 | (288.1) | (A) |  |  |  |
|  Additional Paid-in Capital | 916.7 | 656.9 | (656.9) | (A) |  |  | 916.7 |
|  Retained Earnings | 205.7 | 525.9 | (525.9) | (A) |  |  | 172.5 |
|  |  |  | (19.0) | (B) |  |  |  |
|  |  |  | (14.2) | (C) |  |  |  |
|  Accumulated other comprehensive income (loss), net of taxes | 2.1 | 424.9 | (424.9) | (A) |  |  | 2.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Shareholders' equity - controlling interest | 1124.5 | 1895.8 | (1929.0) |  |  |  | 1091.3 |
|  Noncontrolling interests | 136.1 | 7.9 | 483.4 | (A) |  |  | 627.4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total equity | 1260.6 | 1903.7 | (1445.6) |  |  |  | 1718.7 |
|  **Total liabilities, mezzanine equity, and equity** | $**2315.5** | $**4281.9** | $**(1562.5)** |  | $**1071.2** |  | $**6106.1** |

---

*The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.*

------

**UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF EARNINGS** 

**Unaudited Pro Forma Condensed Combined Statement of Earnings** 

**(in millions of USD, except per share amounts)** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the Nine<br>Months<br>Ended<br>February 28,<br>2026** | **For the<br>Period from<br>July 1, 2025<br>to March 31,<br>2026** | **For the Nine Months Ended February 28, 2026** | **For the Nine Months Ended February 28, 2026** | **For the Nine Months Ended February 28, 2026** |
|  | **Worthington<br>As Reported** | **Klöckner<br>As Adjusted** | **Transaction<br>Accounting<br>Adjustments** | **Transaction<br>Financing<br>Adjustments** | **Pro<br>Forma<br>Combined** |
|  | | (Note 2) | | | **USD** |
|  Net sales | $2514.6 | $4707.1 |  |  | $7221.7 |
|  Cost of goods sold | 2230.1 | 4386.0 | (28.5) (AA) |  | 6587.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gross margin | 284.5 | 321.1 | 28.5 |  | 634.1 |
|  Selling, general and administrative expense | 216.3 | 277.9 | (4.0) (AA) |  | 490.2 |
|  Impairment of assets | 2.1 | 1.9 |  |  | 4.0 |
|  Restructuring and other (income) expense, net | (7.0) | (6.7) |  |  | (13.7) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating income | 73.1 | 48.0 | 32.5 |  | 153.6 |
|  Other income (expense): |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Miscellaneous income (expense), net | 9.9 | 21.7 |  |  | 31.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest expense, net | (7.7) | (32.7) |  | (90.3) (FF) | (122.0) |
|  |  |  |  | 6.0 (GG) |  |
|  |  |  |  | 2.7 (HH) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Equity in net income (loss) of unconsolidated affiliate | 16.7 | (0.6) |  |  | 16.1 |
|  Earnings (loss) before income taxes | 92.0 | 36.4 | 32.5 | (81.6) | 79.3 |
|  Income tax expense | 21.1 | 18.8 | 6.8 (EE) | (17.1) (EE) | 29.6 |
|  Net earnings (loss) | 70.9 | 17.6 | 25.7 | (64.5) | 49.7 |
|  Net earnings attributable to noncontrolling interests | 4.9 |  | 16.5 (II) | 0.8 (II) | 22.2 |
|  **Net earnings (loss) attributable to controlling interest** | $**66.0** | $**17.6** | $**9.2** | $**(65.3)** | $**27.5** |
|  **<u>Basic</u>** |  |  |  |  |  |
|  Weighted average common shares outstanding | 49.8 |  |  |  | 49.8 |
|  **Earnings per common share attributable to controlling interest** | $**1.33** |  |  |  | $**0.55** |
|  **<u>Diluted</u>** |  |  |  |  |  |
|  Weighted average common shares outstanding | 50.7 |  |  |  | 50.7 |
|  **Earnings per common share attributable to controlling interest** | $**1.30** |  |  |  | $**0.54** |

---

*The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.*

------

**UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF EARNINGS** 

**Unaudited Pro Forma Condensed Combined Statement of Earnings** 

**(in millions of USD, except per share amounts)** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the Year<br>Ended<br>May 31,<br>2025** | **For the Period<br>from July 1, 2024<br>to June 30, 2025** | **For the Year Ended May 31, 2025** | **For the Year Ended May 31, 2025** | **For the Year Ended May 31, 2025** |
|  | **Worthington<br>As Reported** | **Klöckner<br>As Adjusted** | **Transaction<br>Accounting<br>Adjustments** | **Transaction<br>Financing<br>Adjustments** | **Pro<br>Forma<br>Combined** |
|  | | (Note 2) | | | |
|  Net sales | $3093.3 | $6122.8 |  |  | $9216.1 |
|  Cost of goods sold | 2704.7 | 5684.7 | (36.1) (AA) |  | 8353.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gross margin | 388.6 | 438.1 | 36.1 |  | 862.8 |
|  Selling, general and administrative expense | 231.6 | 344.6 | (5.0) (AA) |  | 606.4 |
|  |  |  | 19.0 (BB) |  |  |
|  |  |  | 14.2 (CC) |  |  |
|  |  |  | 2.0 (DD) |  |  |
|  Impairment of assets | 7.4 | 4.4 |  |  | 11.8 |
|  Restructuring and other (income) expense, net | 2.6 | 37.6 |  |  | 40.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating income | 147.0 | 51.5 | 5.9 |  | 204.4 |
|  Other income (expense): |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Miscellaneous income, net | 3.8 | 21.2 |  |  | 25.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest expense, net | (7.1) | (40.2) |  | (123.7) (FF) | (158.5) |
|  |  |  |  | 8.9 (GG) |  |
|  |  |  |  | 3.6 (HH) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Equity in net income (loss) of unconsolidated affiliate | 4.4 | (1.9) |  |  | 2.5 |
|  Earnings before income taxes | 148.1 | 30.6 | 5.9 | (111.2) | 73.4 |
|  Income tax expense | 28.8 | 81.2 | 1.2 (EE) | (23.4) (EE) | 87.8 |
|  Net earnings (loss) | 119.3 | (50.6) | 4.7 | (87.8) | (14.4) |
|  Net earnings (loss) attributable to noncontrolling interests | 8.6 |  | (11.8) (II) | 1.1 (II) | (2.1) |
|  **Net earnings (loss) attributable to controlling interest** | $**110.7** | $**(50.6)** | $**16.5** | $**(88.9)** | $**(12.3)** |
|  **<u>Basic</u>** |  |  |  |  |  |
|  Weighted average common shares outstanding | 49.5 |  |  |  | 49.5 |
|  **Earnings (loss) per common share attributable to controlling interest** | $**2.24** |  |  |  | $**(0.25)** |
|  **<u>Diluted</u>** |  |  |  |  |  |
|  Weighted average common shares outstanding | 50.5 |  |  |  | 49.5 |
|  **Earnings (loss) per common share attributable to controlling interest** | $**2.19** |  |  |  | $**(0.25)** |

---

*The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.*

------

**UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF EARNINGS** 

**Unaudited Pro Forma Condensed Combined Statement of Earnings** 

**(in millions of USD, except per share amounts)** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the<br>Period from<br>March 1,<br>2025 to<br>February 28,<br>2026** | **For the<br>Period from<br>April 1, 2025<br>to March 31,<br>2026** | **For the Twelve Months Ended February 28, 2026** | **For the Twelve Months Ended February 28, 2026** | **For the Twelve Months Ended February 28, 2026** |
|  | **Worthington<br>As Reported** | **Klöckner<br>As Adjusted** | **Transaction<br>Accounting<br>Adjustments** | **Transaction<br>Financing<br>Adjustments** | **Pro<br>Forma<br>Combined** |
|  | | (Note 2) | | | **USD** |
|  Net sales | $3347.5 | $6355.2 |  |  | $9702.7 |
|  Cost of goods sold | 2936.0 | 5891.8 | (37.8) (AA) |  | 8790.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gross margin | 411.5 | 463.4 | 37.8 |  | 912.7 |
|  Selling, general and administrative expense | 275.2 | 368.0 | (5.3) (AA) |  | 637.9 |
|  Impairment of assets | 2.1 | 2.2 | — (AA) |  | 4.3 |
|  Restructuring and other (income) expense, net | (5.3) | (3.5) |  |  | (8.8) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating income | 139.5 | 96.7 | 43.1 |  | 279.3 |
|  Other income (expense): |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Miscellaneous income (expense), net | 15.6 | 25.4 |  |  | 41.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest expense, net | (8.7) | (40.4) |  | (120.7) (FF) | (158.1) |
|  |  |  |  | 8.1 (GG) |  |
|  |  |  |  | 3.6 (HH) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Equity in net income (loss) of unconsolidated affiliate | 20.7 | (3.0) |  |  | 17.7 |
|  Earnings (loss) before income taxes | 167.1 | 78.7 | 43.1 | (109.0) | 179.9 |
|  Income tax expense | 37.3 | 38.5 | 9.1 (EE) | (22.9) (EE) | 62.0 |
|  Net earnings (loss) | 129.8 | 40.2 | 34.0 | (86.1) | 117.9 |
|  Net earnings attributable to noncontrolling interests | 8.1 |  | 28.3 (II) | 1.1 (II) | 37.5 |
|  **Net earnings (loss) attributable to controlling interest** | $**121.7** | $**40.2** | $**5.7** | $**(87.2)** | $**80.4** |
|  **<u>Basic</u>** |  |  |  |  |  |
|  Weighted average common shares outstanding | 49.7 |  |  |  | 49.7 |
|  **Earnings per common share attributable to controlling interest** | $**2.46** |  |  |  | $**1.62** |
|  **<u>Diluted</u>** |  |  |  |  |  |
|  Weighted average common shares outstanding | 50.7 |  |  |  | 50.7 |
|  **Earnings per common share attributable to controlling interest** | $**2.40** |  |  |  | $**1.59** |

---

*The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.*

------

**NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION** 

**1.** **Basis of Presentation** 

The pro forma adjustments have been prepared as if the acquisition had been consummated on February 28, 2026, in the case of the unaudited pro forma condensed combined balance sheet, and, in the case of the unaudited pro forma condensed combined statements of earnings, as if the acquisition had been consummated on June 1, 2024, the beginning of the earliest period presented in the unaudited pro forma condensed combined statements of earnings.

The unaudited pro forma condensed combined financial information has been prepared assuming the acquisition method of accounting in accordance with U.S. GAAP. Under this method, Klöckner's assets and liabilities will be recorded at their respective fair values. Any difference between the purchase price for Klöckner and the fair value of the identifiable net assets acquired will be recorded as goodwill. The pro formas are based on preliminary accounting conclusions and are subject to potential revisions upon further analysis.

The pro forma adjustments represent management's estimates based on information available as of the date of this Current Report and are subject to change as additional information becomes available and additional analyses are performed.

One-time direct and incremental transaction costs will be expensed as incurred under ASC 805 and are assumed to be cash settled.

Worthington Steel performed a preliminary accounting policy analysis, and no material impacts were determined to be required to align Klöckner's accounting policies with Worthington Steel's. As such, no adjustments have been applied based on this analysis. A more comprehensive comparison and assessment will occur, which may result in the identification of differences that could be material.

Worthington Steel and Klöckner have not had a material historical relationship prior to the Klöckner Acquisition. Accordingly, no pro forma adjustments were required to eliminate activities between the companies.

**2.** **Presentation Adjustments to Klöckner's Historical As Reported Financial Statements** 

Klöckner's historical balances were derived from their historical financial statements described above and are presented in accordance with IFRS as adopted by the EU and in its presentation and reporting currency of EUR. The table below presents adjustments to align Klöckner's historical financial statements with Worthington Steel's, which are presented in accordance with U.S. GAAP and in its presentation and reporting currency of USD.

During the preparation of the unaudited pro forma condensed combined financial information, Worthington Steel performed a preliminary review of Klöckner's financial information to identify differences in financial statement presentation and accounting policy as compared to the presentation of Worthington Steel. Based on the information currently available, certain adjustments have been made to Klöckner's historical financial statements to conform to Worthington Steel's presentation. Upon consummation of the Klöckner Acquisition, further review of Klöckner's financial statements may result in additional adjustments, which could be materially different from the amounts set forth in the unaudited pro forma condensed combined financial information presented herein.

------

Refer to the table below for preliminary reconciliation of the historical financial information of Klöckner to Worthington Steel's presentation:

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** |
| **Klöckner Financial Statement Line** | **Klöckner<br>Historical** | **Klöckner<br>Historical** | **Klöckner<br>As<br>Converted** | **Reclassifications** | | **GAAP<br>Conversion** | | **Klöckner<br>As<br>Adjusted** | **Worthington Financial Statement Line** |
| *(in $ millions, except Klöckner Historical)* | **EUR** | **EUR** | **(i)** | **(ii)** |  | **(iii)** |  |  |  |
|  Assets |  |  |  |  |  |  |  |  |  |
|  Non-current assets |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Intangible assets | € | 178.4 | $206.1 | $(97.6) | (a) |  |  | $108.5 | Other intangible assets, net of accumulated amortization |
|  |  |  |  | 97.6 | (a) |  |  | 97.6 | Goodwill |
|  |  |  |  |  |  | 235.2 | (a) | 235.2 | Operating lease right-of-use assets |
|  |  |  |  | 248.1 | (b) | (235.2) | (a) | 12.9 | Finance lease right-of-use assets, net of accumulated amortization |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Property, plant and equipment |  | 889.0 | 1027.0 | (248.1) | (b) |  |  | 789.4 | Property, plant and equipment, net |
|  |  |  |  | 10.5 | (g) |  |  |  |  |
|  |  |  |  | 359.8 | (c) |  |  | 359.8 | Other assets |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Investment property |  | 9.1 | 10.5 | (10.5) | (g) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial assets |  | 28.7 | 33.1 | (33.1) | (c) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other non-financial assets |  | 282.7 | 326.7 | (326.7) | (c) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred tax assets |  | 10.3 | 11.9 |  |  |  |  | 11.9 | Deferred income taxes |
|  Total non-current assets |  | 1398.2 | 1615.3 |  |  |  |  | 1615.3 |  |
|  Current assets |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories |  | 1187.7 | 1372.2 |  |  |  |  | 1372.2 | Inventories |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade receivables |  | 838.3 | 968.5 | 34.1 | (d) |  |  | 1002.6 | Receivables, less allowances |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Contract assets |  | 69.1 | 79.8 | (79.8) | (e) |  |  |  |  |
|  |  |  |  | 166.9 | (e) |  |  | 166.9 | Prepaid expenses and other current assets |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Supplier bonus receivables |  | 29.5 | 34.1 | (34.1) | (d) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current income tax receivables |  | 39.9 | 46.1 |  |  |  |  | 46.1 | Income taxes receivable |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial assets |  | 11.5 | 13.3 | (13.3) | (e) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other non-financial assets |  | 63.8 | 73.8 | (73.8) | (e) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash and cash equivalents |  | 53.3 | 61.6 |  |  |  |  | 61.6 | Cash and cash equivalents |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Assets held for sale |  | 14.9 | 17.2 |  |  |  |  | 17.2 | Assets held for sale |
|  Total current assets |  | 2308.1 | 2666.6 |  |  |  |  | 2666.6 | Total current assets |
|  Total assets | € | 3706.3 | $4281.9 | $— |  | $— |  | $4281.9 | Total assets |
|  Equity and liabilities |  |  |  |  |  |  |  |  |  |
|  Equity |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Subscribed capital | € | 249.4 | $288.1 |  |  |  |  | $288.1 | Common shares |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Capital reserves |  | 568.6 | 656.9 |  |  |  |  | 656.9 | Additional Paid-in Capital |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Retained earnings |  | 455.2 | 525.9 |  |  |  |  | 525.9 | Retained Earnings |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accumulated other comprehensive income |  | 367.7 | 424.9 |  |  |  |  | 424.9 | Accumulated other comprehensive income (loss), net of taxes |
|  Equity attributable to shareholders of Klöckner & Co SE |  | 1641.0 | 1895.8 |  |  |  |  | 1895.8 | Total Shareholders' equity - controlling interest |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-controlling interests |  | 6.8 | 7.9 |  |  |  |  | 7.9 | Noncontrolling interests |
|  Total equity |  | 1647.8 | 1903.7 |  |  |  |  | 1903.7 | Total equity |
|  Non-current liabilities |  |  |  |  |  |  |  |  |  |
|  |  |  |  | 30.9 | (f) |  |  | 30.9 | Other liabilities |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Provisions for pensions and similar obligations |  | 16.4 | 18.9 | (18.9) | (f) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other provisions and accrued liabilities |  | 10.1 | 11.7 | (11.7) | (f) |  |  |  |  |
|  |  |  |  | 212.9 | (b) | (197.0) | (a) | 15.9 | Noncurrent finance lease liabilities |
|  |  |  |  |  |  | 197.0 | (a) | 197.0 | Noncurrent operating lease liabilities |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-current financial liabilities |  | 963.1 | 1112.6 | (212.9) | (b) |  |  | 899.7 | Long-term debt |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial liabilities |  | 0.3 | 0.3 | (0.3) | (f) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred tax liabilities |  | 98.3 | 113.6 |  |  |  |  | 113.6 | Deferred income taxes |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total non-current liabilities |  | 1088.2 | 1257.1 | 0.0 |  |  |  | 1257.1 |  |
|  Current liabilities |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other provisions and accrued liabilities |  | 67.9 | 78.4 | (24.7) | (i) |  |  | 53.7 | Accrued compensation, contributions to employee benefit plans and related taxes |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income tax liabilities |  | 26.5 | 30.7 |  |  |  |  | 30.7 | Income taxes payable |
|  |  |  |  | 51.8 | (b) | (49.7) | (a) | 2.1 | Current finance lease liabilities |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current financial liabilities |  | 177.1 | 204.6 | (51.8) | (b) |  |  | 152.8 | Short-term borrowings |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Trade payables |  | 626.8 | 724.3 |  |  |  |  | 724.3 | Accounts payable |
|  |  |  |  | 83.1 | (h) |  |  | 107.8 | Other accrued items |
|  |  |  |  | 24.7 | (i) |  |  |  |  |
|  |  |  |  |  |  | 49.7 | (a) | 49.7 | Current operating lease liabilities |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** | **Unaudited Condensed Consolidated Statement of Financial Position as of March 31, 2026** |
| **Klöckner Financial Statement Line** | **Klöckner<br>Historical** | **Klöckner<br>Historical** | **Klöckner<br>As<br>Converted** | **Reclassifications** | | **GAAP<br>Conversion** | **Klöckner<br>As<br>Adjusted** | **Worthington Financial Statement Line** |
| *(in $ millions, except Klöckner Historical)* | **EUR** | **EUR** | **(i)** | **(ii)** |  | **(iii)** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other financial liabilities |  | 18.8 | 21.7 | (21.7) | (h) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-financial contract liabilities |  | 16.8 | 19.4 | (19.4) | (h) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Advance payments received |  | 2.4 | 2.7 | (2.7) | (h) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other non-financial liabilities |  | 34.1 | 39.3 | (39.3) | (h) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total current liabilities |  | 970.4 | 1121.1 |  |  |  | 1121.1 | Total current liabilities |
|  Total liabilities |  | 2058.5 | 2378.2 | 0.0 |  |  | 2378.2 | Total liabilities |
|  Total equity and liabilities | € | 3706.3 | $4281.9 | $0.0 |  | $— | $4281.9 | Total liabilities, mezzanine equity, and equity |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2025 to March 31, 2026** |
| **Klöckner Financial**<br> **Statement Line** | **Klöckner<br>Historical** | **Klöckner<br>Historical** | **Klöckner<br>As<br>Converted** | **Becker<br>Disposal** | **Reclassifications** | | **GAAP<br>Conversion** | | **Klöckner<br>As<br>Adjusted** | **Worthington Financial<br>Statement Line** | |
| *(in $ millions, except Klöckner Historical)* | **EUR** | **EUR** | **(i)** | **(iv)** | **(ii)** |  | **(iii)** |  |  |  |  |
|  Sales |  | 4639.2 | $5416.9 | $(670.7) | (39.1) | (f) |  |  | $4707.1 | Net sales |  |
|  Changes in inventory |  | 6.4 | 7.4 | (21.2) | 13.8 | (c) |  |  |  |  |  |
|  |  |  |  |  | (288.9) | (a) | (5.2) | (a) | (4386.0) | Cost of goods sold |  |
|  |  |  |  |  | (84.1) | (b) |  |  |  |  |  |
|  |  |  |  |  | (3786.0) | (c) |  |  |  |  |  |
|  |  |  |  |  | (260.9) | (d) |  |  |  |  |  |
|  |  |  |  |  | 39.1 | (f) |  |  |  |  |  |
|  Own work capitalized |  | 0.8 | 1 |  | (1.0) | (c) |  |  |  |  |  |
|  |  |  |  |  | (167.5) | (a) | (1.7) | (a) | (277.9) | Selling, general and administrative expense |  |
|  |  |  |  |  | (11.7) | (b) |  |  |  |  |  |
|  |  |  |  |  | (97.0) | (d) |  |  |  |  |  |
|  |  |  |  |  | 21.7 | (e) |  |  | 21.7 | Miscellaneous income (expense), net |  |
|  Other operating income |  | 52.3 | 61 | (1.0) | (7.9) | (d) |  |  |  |  | (1) |
|  |  |  |  |  | (52.1) | (e) |  |  |  |  |  |
|  Cost of materials |  | (3780.0) | (4413.7) | 637.4 | 3776.3 | (c) |  |  |  |  |  |
|  Personnel expenses |  | (439.0) | (512.6) | 43.4 | 469.2 | (a) |  |  |  |  |  |
|  Depreciation and amortization |  | (90.2) | (105.3) | 8.8 | 96.5 | (b) |  |  |  |  |  |
|  Impairment losses of intangible assets and property, plant and equipment |  | (1.0) | (1.2) |  | (0.7) | (b) |  |  | (1.9) | Impairment of assets |  |
|  |  |  |  |  | (12.8) | (a) |  |  | 6.7 | Restructuring and other (income) expense, net | (1) |
|  |  |  |  |  | (3.1) | (c) |  |  |  |  |  |
|  |  |  |  |  | (12.9) | (d) |  |  |  |  |  |
|  |  |  |  |  | 35.5 | (e) |  |  |  |  |  |
|  Reversals of impairments of intangible assets and property, plant and equipment |  | 0.1 | 0.1 |  |  |  | (0.1) | (b) |  |  |  |
|  Other operating expenses |  | (368.2) | (429.9) | 51.2 | 378.7 | (d) |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating result |  | 20.4 | 23.7 | 47.9 | 5.1 |  | (7.0) |  | 69.7 |  |  |
|  Income from investments |  | (0.3) | (0.4) | (0.2) |  |  |  |  | (0.6) | Equity in net income (loss) of unconsolidated affiliate |  |
|  Finance income |  | 5.8 | 6.7 | (1.6) | (5.1) | (e) |  |  |  |  |  |
|  Finance expenses |  | (41.1) | (47.8) | 8.2 |  |  | 6.9 | (a) | (32.7) | Interest expense, net |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financial result |  | (35.3) | (41.1) | 6.6 | (5.1) |  | 6.9 |  | (32.7) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income (loss) before taxes |  | (15.2) | (17.8) | 54.3 | 0 |  | (0.1) |  | 36.4 |  |  |
|  Income taxes |  | (16.1) | (18.8) |  |  |  |  |  | (18.8) | Income tax expense |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Net income (loss) | € | (31.3) | $(36.6) | $54.3 | 0 |  | $(0.1) |  | $17.6 |  |  |

---

(1) Certain balances will flip from negative to positive when mapped to Worthington Steel's financial
statement presentation; as such, the Worthington Steel Financial Statement Line title may not reflect the nature of the balance as reflected here. Please refer to the face of the unaudited pro forma financial information, where this presentation has
been aligned with the titling shown here.

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** | **Unaudited Condensed Consolidated Statement of Income for the Period from July 1, 2024 to June 30, 2025** |
| **Klöckner Financial Statement Line** | **Klöckner<br>Historical** | **Klöckner<br>Historical** | **Klöckner<br>As<br>Converted** | **Becker<br>Disposal** | **Reclassification** | **GAAP<br>Conversion** | **Klöckner<br>As<br>Adjusted** | **Worthington Financial Statement<br>Line** |
| *(in $ millions, except Klöckner Historical)* | **EUR** | **EUR** | **(i)** | **(iv)** | **(ii)** | **(iii)** |  |  |
|  Sales | € | 6439.6 | $7006.7 | $(833.1) | $(50.8) (f) |  | $6122.8 | Net sales |
|  |  |  |  |  | (354.2) (a) | (4.0) (a) | (5684.7) | Cost of goods sold |
|  |  |  |  |  | (106.5) (b) |  |  |  |
|  |  |  |  |  | (4939.9) (c) |  |  |  |
|  |  |  |  |  | (330.9) (d) |  |  |  |
|  |  |  |  |  | 50.8 (f) |  |  |  |
|  Changes in inventory |  | (32.5) | (35.3) | 16.3 | 19.0 (c) |  |  |  |
|  |  |  |  |  | 21.2 (e) |  | 21.2 | Miscellaneous income, net |
|  Other operating income |  | 37.7 | 41.1 | (4.3) | (10.0) (d) |  |  |  |
|  |  |  |  |  | (26.8) (e) |  |  |  |
|  Cost of materials |  | (5248.6) | (5710.7) | 789.2 | 4921.5 (c) |  |  |  |
|  |  |  |  |  | (205.3) (a) | (1.3) (a) | (344.6) | Selling, general and administrative expense |
|  |  |  |  |  | (14.9) (b) |  |  |  |
|  |  |  |  |  | (123.1) (d) |  |  |  |
|  Personnel expenses |  | (565.4) | (615.1) | 50.7 | 564.4 (a) |  |  |  |
|  Depreciation and amortization |  | (123.0) | (133.8) | 11.5 | 122.3 (b) |  |  |  |
|  Impairment losses of intangible assets and property, plant and equipment |  | (3.2) | (3.5) |  | (0.9) (b) |  | (4.4) | Impairment of assets |
|  |  |  |  |  | (4.9) (a) |  | (37.6) | Restructuring and other (income) expense, net |
|  |  |  |  |  | (0.6) (c) |  |  |  |
|  |  |  |  |  | (38.9) (d) |  |  |  |
|  |  |  |  |  | 6.8 (e) |  |  |  |
|  Reversals of impairments of intangible assets and property, plant and equipment |  | 0.1 | 0.1 |  |  | (0.1) (b) |  |  |
|  Other operating expenses |  | (520.3) | (566.4) | 63.5 | 502.9 (d) |  |  |  |
|  Operating result |  | (15.6) | (16.9) | 93.8 | 1.2 | (5.4) | 72.7 |  |
|  Income from investments |  | (1.7) | (1.9) |  |  |  | (1.9) | Equity in net income (loss) of unconsolidated affiliate |
|  Finance income |  | 3.5 | 3.8 | (2.6) | (1.2) (e) |  |  |  |
|  Finance expenses |  | (57.2) | (62.3) | 16.8 |  | 5.3 (a) | (40.2) | Interest expense, net |
|  Financial result |  | (53.7) | (58.5) | 14.2 | (1.2) | 5.3 | (40.2) |  |
|  Income (loss) before taxes |  | (71.0) | (77.3) | 108.0 | 0.0 | (0.1) | 30.6 |  |
|  Income taxes |  | (74.6) | (81.2) |  |  |  | (81.2) | Income tax expense |
|  Net income (loss) | € | (145.6) | $(158.5) | $108.0 | $0.0 | $(0.1) | $(50.6) |  |

---

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** | **Unaudited Condensed Consolidated Statement of Income for the Period from April 1, 2025 to March 31, 2026** |  |
| **Klöckner Financial Statement Line** | **Klöckner<br>Historical** | **Klöckner<br>Historical** | **Klöckner<br>As<br>Converted** | **Becker<br>Disposal** | **Reclassifications** | **GAAP<br>Conversion** | **Klöckner<br>As<br>Adjusted** | **Worthington Financial Statement<br>Line** |  |
| *(in $ millions, except Klöckner Historical)* | **EUR** | **EUR** | **(i)** | **(iv)** | **(ii)** | **(iii)** |  |  |  |
|  Sales |  | 6282 | $7282.9 | $(874.9) | (52.8) (f) |  | $6355.2 | Net sales |  |
|  Changes in inventory |  | 6.1 | 7 | (18.2) | 11.2 (c) |  |  |  |  |
|  |  |  |  |  | (382.0) (a) | (6.9) (a) | (5891.8) | Cost of goods sold |  |
|  |  |  |  |  | (111.4) (b) |  |  |  |  |
|  |  |  |  |  | (5098.2) (c) |  |  |  |  |
|  |  |  |  |  | (346.1) (d) |  |  |  |  |
|  |  |  |  |  | 52.8 (f) |  |  |  |  |
|  Own work capitalized |  | 0.8 | 1 |  | (1.0) (c) |  |  |  |  |
|  |  |  |  |  | (221.4) (a) | (2.3) (a) | (368.0) | Selling, general and administrative expense |  |
|  |  |  |  |  | (15.6) (b) |  |  |  |  |
|  |  |  |  |  | (128.7) (d) |  |  |  |  |
|  |  |  |  |  | 25.4 (e) |  | 25.4 | Miscellaneous income (expense), net |  |
|  Other operating income |  | 58.9 | 68.3 | (1.5) | (10.5) (d) |  |  |  | (1) |
|  |  |  |  |  | (56.3) (e) |  |  |  |  |
|  Cost of materials |  | (5102.7) | (5915.7) | 824.6 | 5091.1 (c) |  |  |  |  |
|  Personnel expenses |  | (580.3) | (672.8) | 56.6 | 616.2 (a) |  |  |  |  |
|  Depreciation and amortization |  | (120.2) | (139.4) | 11.4 | 128.0 (b) |  |  |  |  |
|  Impairment losses of intangible assets and property, plant and equipment |  | (1.0) | (1.2) |  | (1.0) (b) |  | (2.2) | Impairment of assets |  |
|  |  |  |  |  | (12.8) (a) |  | 3.5 | Restructuring and other (income) expense, net | (1) |
|  |  |  |  |  | (3.1) (c) |  |  |  |  |
|  |  |  |  |  | (15.8) (d) |  |  |  |  |
|  |  |  |  |  | 35.2 (e) |  |  |  |  |
|  Reversals of impairments of intangible assets and property, plant and equipment |  | 0.1 | 0.1 |  |  | (0.1) (b) |  |  |  |
|  Other operating expenses |  | (490.7) | (568.8) | 67.7 | 501.1 (d) |  |  |  |  |
|  Operating result |  | 53 | 61.4 | 65.7 | 4.3 | (9.3) | 122.1 |  |  |
|  Income from investments |  | (2.5) | (2.8) | (0.2) |  |  | (3.0) | Equity in net income (loss) of unconsolidated affiliate |  |
|  Finance income |  | 6.1 | 7.1 | (2.8) | (4.3) (e) |  |  |  |  |
|  Finance expenses |  | (52.8) | (61.2) | 11.6 |  | 9.2 (a) | (40.4) | Interest expense, net |  |
|  Financial result |  | (46.7) | (54.1) | 8.8 | (4.3) | 9.2 | (40.4) |  |  |
|  Income (loss) before taxes |  | 3.8 | 4.5 | 74.3 | (0.0) | (0.1) | 78.7 |  |  |
|  Income taxes |  | (33.2) | (38.5) |  |  |  | (38.5) | Income tax expense |  |
|  Net income (loss) | € | (29.4) | $(34.0) | $74.3 | (0.0) | $(0.1) | $40.2 |  |  |

---

(1) Certain balances will flip from negative to positive when mapped to Worthington Steel's financial
statement presentation; as such, the Worthington Steel Financial Statement Line title may not reflect the nature of the balance as reflected here. Please refer to the face of the unaudited pro forma financial information, where this presentation has
been aligned with the titling shown here.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) The financial statements of Klöckner have been translated into USD for the purpose of presentation in the
unaudited pro forma condensed combined financial information using the following exchange rates:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a. The spot rate as of March 31, 2026 of EUR 1.00 to USD 1.1553 for the unaudited condensed consolidated
statement of financial position as of March 31, 2026.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b. The average exchange rate for the period July 1, 2025 through March 31, 2026 of EUR 1.00 to USD
1.167645 for the unaudited condensed consolidated statement of income for the nine months ended March 31, 2026.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c. The average exchange rate for the period July 1, 2024 through June 30, 2025 of EUR 1.00 to USD
1.088049 for the unaudited condensed consolidated statement of income for the twelve months ended June 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d. The average exchange rate for the period April 1, 2025 through March 31, 2026 of EUR 1.00 to USD
1.159324 for the unaudited condensed consolidated statement of income for the twelve months ended March 31, 2026.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) Reflects reclassification adjustments to conform Klöckner's historical balances to the financial
statement presentation of Worthington Steel.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Unaudited Condensed Consolidated Statement of Financial Position Impact:** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) Represents the reclassification of historical Klöckner's goodwill previously presented within
Intangible assets to Goodwill.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) Represents the reclassification of historical Klöckner's right-of-use assets presented previously within Property, plant and equipment to Finance lease right-of-use assets, net of
accumulated amortization. Further, it represents reclassification of historical Klöckner's lease liability within current financial liabilities and non-current financial liabilities to Current
finance lease liabilities and Non-current finance liabilities, respectively.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c) Represents the reclassification of historical Klöckner's Other non-financial assets and Other financial assets to Other assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d) Represents the reclassification of historical Klöckner's Supplier bonus receivables to Receivables,
less allowances.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;e) Represents the reclassification of historical Klöckner's Contract assets, Other financial assets and
Other non-financial assets to Prepaid expenses and other current assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;f) Represents the reclassification of historical Klöckner's Other provisions and accrued liabilities,
Other financial liabilities, and Provision for pension and similar obligations to Other liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;g) Represents the reclassification of historical Klöckner's Investment property to Property, plant and
equipment, net.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;h) Represents the reclassification of historical Klöckner's Other financial liabilities, Other non-financial liabilities, Other non-financial contract liabilities, and Advance payments received to Other accrued items.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i) Represents the reclassification of a portion of historical Klöckner's Other provisions and accrued
liabilities to Other accrued items.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•  ***Unaudited Condensed Consolidated Statement of Income for the Nine Months Ended March 31, 2026, for the Twelve Months Ended June 30, 2025, and for the Twelve Months Ended March 31, 2026:*** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) Represents the reclassification of historical Klöckner's Personnel expenses to Cost of goods sold,
Selling, general and administrative expense, and Restructuring and other (income) expense, net.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) Represents the reclassification of historical Klöckner's Depreciation and amortization to Impairment
of assets, Cost of goods sold, and Selling, general and administrative expense.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c) Represents the reclassification of historical Klöckner's Cost of materials, Own work capitalized,
and Changes in inventory to Cost of goods sold and Restructuring and other (income) expense, net.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d) Represents the reclassification of historical Klöckner's Other operating expenses to Cost of goods
sold, Selling, general and administrative expense, Miscellaneous income (expense), net, and Restructuring and other (income) expense, net.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;e) Represents the reclassification of historical Klöckner's Finance income and Other operating income
to Miscellaneous income (expense), net and Restructuring and other (income) expense, net.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;f) Represents the reclassification of historical Klöckner's scrap sales presented previously within
Sales to Cost of goods sold.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) The historical consolidated financial statements of Klöckner have been converted from IFRS to U.S. GAAP.

Based on a preliminary review performed by Worthington Steel of Klöckner's historical consolidated financial statements, the following adjustments have been made to reflect Klöckner's historical consolidated statement of financial position and consolidated statement of income on a U.S. GAAP basis for the purposes of the unaudited pro forma condensed combined financial information.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a. **Leases**: Under IFRS, lessees have only one lease classification, which is similar to the finance lease
classification under U.S. GAAP. Based on a preliminary review of the nature of Klöckner's lease arrangements, substantially all of Klöckner's leases are expected to be classified as operating leases under U.S. GAAP. As a
result, adjustments have been made to replace the historical amortization of right-of-use assets and interest expense recognized by Klöckner under IFRS with
straight-line lease expense. The following adjustments have been made for Klöckner's operating leases under U.S. GAAP:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Unaudited Condensed Consolidated Balance Sheet Impact:* Reflects the reclassification of Finance lease right-of-use assets to Operating lease right-of-use assets. Further, reflects the
reclassification of Noncurrent finance lease liabilities to Noncurrent operating lease liabilities and Current finance lease liabilities to Current operating lease liabilities.

---

| | |
|:---|:---|
|  | **As of March 31,<br>2026** |
|  | **($ millions)** |
|  Decrease in Finance lease right-of-use assets | 235.2 |
|  Increase in Operating lease right-of-use assets | 235.2 |
|  Increase in Noncurrent operating lease liabilities | 197.0 |
|  Decrease in Noncurrent finance lease liabilities | 197.0 |
|  Increase in Current operating lease liabilities | 49.7 |
|  Decrease in Current finance lease liabilities | 49.7 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Unaudited Condensed Consolidated Statement of Income Impact:* Reflects the reclassification of interest
expense based on IFRS presentation to U.S. GAAP presentation which involves an increase in Cost of goods sold and Selling, general and administrative expense and decrease in Interest expense, net.

---

| | | | |
|:---|:---|:---|:---|
|  | **For the Period<br>from July 1, 2025<br>to March 31,<br>2026** | **For the Period<br>from July 1, 2024<br>to June 30, 2025** | **For the Period<br>from April 1, 2025<br>to March 31, 2026** |
|  | **($ millions)** | **($ millions)** | **($ millions)** |
|  Increase in Cost of goods sold | 5.2 | 4.0 | 6.9 |
|  Increase in Selling, general and administrative expense | 1.7 | 1.3 | 2.3 |
|  Decrease in Interest expense, net | 6.9 | 5.3 | 9.2 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b. **Reversals of impairments of intangible assets and property, plant and equipment**: Under IFRS, if certain
criteria are met, the reversal of impairments, other than those of goodwill, is permitted whereas under U.S. GAAP, the reversal of impairments are prohibited. The following adjustment has been made for historical Klöckner's reversal of
impairment reversals previously recognized for intangible assets and property, plant and equipment under U.S. GAAP:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Unaudited Condensed Consolidated Statement of Income Impact:* Reflects the reversal of impairment reversals
previously recognized for intangible assets and property, plant and equipment.

------

---

| | | | |
|:---|:---|:---|:---|
|  | **For the Period<br>from July 1, 2025<br>to March 31,<br>2026** | **For the Period<br>from July 1, 2024<br>to June 30, 2025** | **For the Period<br>from April 1, 2025<br>to March 31, 2026** |
|  | **($ millions)** | **($ millions)** | **($ millions)** |
|  Decrease in Reversals of impairments of intangible assets and property, plant and equipment | 0.1 | 0.1 | 0.1 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iv) Reflects the elimination of the historical results of the Becker Group, a subsidiary of Klöckner, which is
in the process of being sold. Klöckner announced the planned divestment of the Becker Group on January 15, 2026, and Klöckner has received non-binding acquisition offers from several interested
parties subsequent to March 31, 2026. As of March 31, 2026, the criteria for classification as held for sale under IFRS 5 had not yet been met. The Becker Group has been determined to be insignificant to both Klöckner and Worthington
Steel. For further information related to this planned sale, refer to the Klöckner financial statements as of and for the three months ended March 31, 2026.

**3.** **Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet as of February 28, 2026** 

The adjustments included in the unaudited pro forma condensed combined balance sheet as of February 28, 2026 are as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(A) Reflects purchase price consideration as well as the purchase price allocation adjustments to record
Klöckner's assets and liabilities at estimated fair value based on the consideration conveyed.

The preliminary purchase price was allocated among the identified assets to be acquired, based on a preliminary analysis. The deferred income taxes represent the deferred tax impact associated with the incremental differences in book and tax basis created from the preliminary purchase price allocation. Deferred taxes associated with estimated fair value adjustments were calculated using the statutory corporate income tax rate of 21%. The estimates of fair value are based upon preliminary valuation assumptions, and are believed to be reasonable, but are inherently uncertain and unpredictable. As a result, actual results may differ from estimates, and the difference may be material.

As part of the allocation of purchase price, the Company has excluded balances related to the Becker Group, a subsidiary of Klöckner, which is in the process of being sold, as described in Note 2 above. For further information related to this planned sale, refer to Klöckner financial statements as of and for the three months ended March 31, 2026.

The following presents preliminary estimates of (i) the assets acquired and the liabilities assumed by Worthington Steel in the Klöckner Acquisition, and (ii) purchase consideration.

---

| | |
|:---|:---|
| **Net Assets Identified** | **Preliminary Estimate of**<br>**Fair Value**<br>**($ in millions)** |
|  Cash and cash equivalents | 61.5 |
|  Receivables, less allowances | 861.2 |
|  Total inventories | 1176.1 |
|  Income taxes receivable | 46.1 |
|  Assets held for sale | 17.2 |
|  Prepaid expenses and other current assets | 148.5 |
|  Operating lease right-of-use assets | 244.5 |
|  Finance lease right-of-use assets, net of accumulated amortization | 18.0 |

---

------

---

| | |
|:---|:---|
|  Deferred income taxes | 67.0 |
|  Other assets | 359.7 |
|  Total property, plant and equipment, net<sup>1</sup> | 544.1 |
|  Accounts payable | (639.3) |
|  Short-term borrowings | (151.6) |
|  Accrued compensation, contributions to employee benefit plans and related taxes | (42.9) |
|  Other accrued items | (106.7) |
|  Current operating lease liabilities | (48.3) |
|  Current finance lease liabilities | (2.1) |
|  Income taxes payable | (30.3) |
|  Other liabilities | (29.8) |
|  Long-term debt | (891.6) |
|  Noncurrent operating lease liabilities | (196.2) |
|  Noncurrent finance lease liabilities | (15.9) |
|  Deferred income taxes | (113.6) |
|  Non-controlling interests acquired | (7.9) |
|  **Subtotal** | 1267.7 |
|  Less: Non-controlling interests in Klöckner | (483.4) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Value of Net Assets Identified** | **784.3** |
|  **Value Conveyed** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash consideration at closing | 683.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Previously purchased equity interests in Klöckner<sup>2</sup> | 101.3 |
|  **Total Purchase Consideration** | **784.3** |

---

1. The property, plant and equipment fair value was primarily related to buildings and improvements, which
accounted for 28% of the balance; land, which accounted for 24% of the balance; and machinery and equipment, which accounted for 39% of the balance. These asset groups in property, plant and equipment are included within Worthington Steel's
subcategories of Buildings and improvements, Land, and Machinery and equipment, respectively. The estimated weighted average remaining useful life of Building and improvements and Machinery and equipment was 19.4 years and 6.7 years, respectively.
The legacy intangibles held by Klöckner on March 31, 2026 were eliminated as a result of the preliminary valuation performed. All preliminary conclusions are subject to change as further valuation procedures are performed.

2. The Company acquired certain equity interests in Klöckner on the open market during January and February
2026. There was not a material difference between the carrying value of the equity interests and the fair value as of closing; as such, no such adjustment has been reflected herein.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(B) Reflects the impact of nonrecurring expenses related to estimated transaction costs, primarily comprised of
investment banking fees, legal fees, accounting and audit fees, and other related advisory costs. The related adjustment to the statement of earnings is reflected at adjustment (BB).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(C) Reflects the impact of estimated cash bonuses to be paid upon closing of the Klöckner Acquisition in the
amount of $21.2 million. Of this amount, $7.0 million was already incurred and accrued for as of the balance sheet date. The related income statement adjustment is reflected at adjustment (CC).

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(D) Reflects the issuance of the term loan credit facility entered into in connection with the Klöckner
Acquisition (the "Term Loan Credit Facility") and the Notes in an aggregate principal amount of $500.0 million and $900.0 million, respectively, as adjusted for debt issuance costs of $48.3 million. The related income
statement adjustment is reflected at adjustment (FF).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(E) Reflects the repayment of outstanding borrowings under Worthington Steel's asset-based senior secured
revolving credit facility scheduled to mature on November 30, 2028 in an aggregate principal amount of $192.7 million. The related income statement adjustment is reflected at adjustment (GG).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(F) Reflects the repayment of outstanding borrowings under Klöckner's asset-backed securities program
("ABS Program") and the Klöckner's revolving credit facility agreement (the "Klöckner RCF Agreement"), both scheduled to mature in 2028, in an aggregate principal amount of $87.8 million. The related
income statement adjustment is reflected at adjustment (HH).

**4.** **Adjustments to the Unaudited Pro Forma Condensed Combined Statements of Earnings for the Nine Months Ended February 28, 2026, for the Year Ended May 31, 2025, and for the Twelve Months Ended February 28, 2026** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(AA) Reflects a decrease in Cost of goods sold and Selling, general and administrative expense. The decrease is
attributable to the elimination of intangibles and an incremental decrease in depreciation and amortization due to fair value adjustment of Property, plant, and equipment.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(BB) Reflects the recognition of nonrecurring expense related to estimated transaction costs in the amount of
$19.0 million, which are primarily comprised of investment banking fees, legal fees, accounting and audit fees, and other related advisory costs. The related balance sheet adjustment is reflected at adjustment (B).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(CC) Reflects the recognition of non-recurring compensation expense related
to the cash bonuses to be paid upon closing of the Klöckner Acquisition amounting to $14.2 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(DD) Reflects the recognition of non-recurring stock-based compensation
expense related to the vesting of virtual stock options of Klöckner upon closing.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(EE) Reflects the tax impact of all pro forma adjustments, calculated using a statutory corporate income tax rate of
21%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(FF) Reflects estimated aggregate interest expense related to the Term Loan Credit Facility and the Notes, as
presented at adjustment (D), calculated using an estimated interest rate of Term SOFR plus a margin of approximately 4.0% and a fixed interest rate of approximately 8.1%, respectively. An increase or decrease of one-eighth of a percent in the interest rate would result in a change in interest expense related to Term Loan B of $0.5 million for nine months ended February 28, 2026, $0.6 million for the
year ended May 31, 2025, and $0.6 million for the twelve months ended February 28, 2026. The interest rates used are estimated and may vary from the estimate once they are finalized.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(GG) Reflects the elimination of interest expense related to Worthington Steel's asset-based senior secured
revolving credit facility scheduled to mature on November 30, 2028.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(HH) Reflects the reduction of interest expense related to Klöckner's ABS Program and the Klöckner
RCF Agreement, both scheduled to mature in 2028, as presented at adjustment (F).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(II) Reflects the adjustment to net income (loss) attributable to non-controlling interests based on the pro forma economic non-controlling interests. The non-controlling interest was calculated
as 38%, or the percentage calculated basis of shares of Klöckner held by shareholders other than Worthington Steel as of closing of the Klöckner Acquisition; this percentage was then applied to Klöckner's historical results and
to the pro forma adjustments related to Klöckner. The following table shows the economic interest of Klöckner immediately following the Klöckner Acquisition:

---

| | | |
|:---|:---|:---|
|  | **Units** | **%** |
|  Klöckner shares held by Worthington Steel | 61710791 | 62% |
|  Other Klöckner shareholders | 38039209 | 38% |
|  Total | 99750000 | 100% |

---

------

**5.** **Unaudited Pro Forma Earnings (Loss) per Share** 

Unaudited pro forma earnings (loss) per share calculations are based on the consolidated pro forma weighted average shares outstanding of Worthington Steel. The pro forma earnings (loss) per share calculations have been performed for the nine months ended February 28, 2026 the year ended May 31, 2025, and the twelve months ended February 28, 2026, assuming the acquisition occurred on June 1, 2024.

---

| | | | |
|:---|:---|:---|:---|
| *(in millions of USD, except per share amounts)* | **For the Nine<br>Months<br>Ended<br>February 28,<br>2026** | **For the Year<br>Ended<br>May 31, 2025** | **For the<br>Twelve<br>Months<br>Ended<br>February 28,<br>2026** |
|  **Numerator (basic & diluted):** |  |  |  |
|  Pro forma net earnings (loss) attributable to controlling interest – income available to common shareholders | $27.5 | $(12.3) | $80.4 |
|  **Denominator:** |  |  |  |
|  Basic earnings weighted average common shares | 49.8 | 49.5 | 49.7 |
|  Effect of dilutive securities | 0.9 |  | 1 |
|  Diluted earnings adjusted weighted average common shares | 50.7 | 49.5 | 50.7 |
|  Pro forma basic earnings (loss) per common share attributable to controlling interest | $0.55 | $(0.25) | $1.62 |
|  Pro forma diluted earnings (loss) per common share attributable to controlling interest | $0.54 | $(0.25) | $1.59 |
|  Anti-dilutive non-qualified stock options and restricted common share awards | 0.1 | 1.2 | 0 |

---

Certain non-qualified stock options and restricted common share awards were excluded from the calculation of diluted earnings per common share because their inclusion would have been anti-dilutive.