XML 30 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Changes in Equity
$ in Thousands
USD ($)
Capital 
stock
USD ($)
Capital 
stock
Common shares
shares
Contributed 
surplus
USD ($)
Retained 
earnings
USD ($)
Accumulated 
other 
comprehensive income (loss)
USD ($)
Shareholders’ 
equity
USD ($)
Non-controlling interests
USD ($)
Balance, beginning of period (in shares) at Dec. 31, 2023 | shares     67,387,492          
Balance, beginning of period at Dec. 31, 2023 $ 2,173,017 $ 391,924   $ 1,838 $ 1,514,264 $ 22,901 $ 1,930,927 $ 242,090
Net income 250,245       163,986   163,986 86,259
Other comprehensive income (loss) (27,856)       1,003 (28,859) (27,856)  
Compensation expense recorded for stock options 162     162     162  
Issue of shares on exercise of stock options (in shares) | shares     7,720          
Issue of shares on exercise of stock options 227 227         227  
Reclassification of grant date fair value on exercise of stock options 0 50   (50)        
Dividend payments to Methanex Corporation shareholders (49,867)       (49,867)   (49,867)  
Distributions made and accrued to non-controlling interests (40,642)             (40,642)
Realized hedge losses gains recognized in cash flow hedges 75,980         75,980 75,980  
Balance, end of period (in shares) at Dec. 31, 2024 | shares     67,395,212          
Balance, end of period at Dec. 31, 2024 2,381,266 392,201   1,950 1,629,386 70,022 2,093,559 287,707
Net income 144,794       79,876   79,876 64,918
Other comprehensive income (loss) (9,106)       (2,434) (6,672) (9,106)  
Compensation expense recorded for stock options 156     156     156  
Issue of shares on acquisition (in shares) | shares     9,944,308          
Issue of shares on acquisition 339,493 339,493         339,493  
Dividend payments to Methanex Corporation shareholders (53,552)       (53,552)   (53,552)  
Distributions made and accrued to non-controlling interests (69,174)             (69,174)
Realized hedge losses gains recognized in cash flow hedges (7,218)         (7,218) (7,218)  
Balance, end of period (in shares) at Dec. 31, 2025 | shares     77,339,520          
Balance, end of period at Dec. 31, 2025 $ 2,726,659 $ 731,694   $ 2,106 $ 1,653,276 $ 56,132 $ 2,443,208 $ 283,451