Enagas SA
MAD:ENG
Balance Sheet
Balance Sheet Decomposition
Enagas SA
Enagas SA
Balance Sheet
Enagas SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4
|
1
|
2
|
2
|
1
|
3
|
5
|
215
|
641
|
1 087
|
1 427
|
1 466
|
335
|
551
|
225
|
786
|
628
|
1 172
|
1 099
|
864
|
1 444
|
1 359
|
838
|
1 296
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
26
|
117
|
225
|
766
|
628
|
1 172
|
1 005
|
714
|
1 294
|
563
|
472
|
768
|
|
| Cash Equivalents |
4
|
1
|
2
|
2
|
1
|
3
|
5
|
215
|
641
|
1 087
|
1 402
|
1 466
|
309
|
435
|
0
|
20
|
0
|
0
|
95
|
150
|
150
|
797
|
367
|
527
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
8
|
108
|
7
|
2
|
3
|
3
|
8
|
5
|
7
|
13
|
8
|
8
|
12
|
26
|
19
|
123
|
|
| Total Receivables |
412
|
506
|
412
|
475
|
406
|
457
|
497
|
444
|
360
|
367
|
545
|
594
|
688
|
485
|
426
|
474
|
479
|
401
|
266
|
328
|
405
|
522
|
245
|
516
|
|
| Accounts Receivables |
404
|
192
|
201
|
253
|
203
|
227
|
497
|
32
|
9
|
48
|
36
|
594
|
8
|
20
|
22
|
42
|
64
|
48
|
16
|
16
|
61
|
31
|
27
|
32
|
|
| Other Receivables |
9
|
315
|
211
|
222
|
203
|
230
|
0
|
413
|
350
|
319
|
510
|
0
|
680
|
465
|
404
|
432
|
415
|
354
|
251
|
313
|
343
|
491
|
219
|
485
|
|
| Inventory |
8
|
2
|
2
|
2
|
2
|
79
|
3
|
2
|
5
|
5
|
14
|
14
|
15
|
16
|
17
|
18
|
24
|
25
|
20
|
21
|
26
|
35
|
55
|
47
|
|
| Other Current Assets |
1
|
2
|
7
|
3
|
2
|
3
|
2
|
2
|
2
|
34
|
2
|
2
|
3
|
4
|
5
|
4
|
7
|
0
|
5
|
2
|
30
|
44
|
3
|
30
|
|
| Total Current Assets |
424
|
512
|
423
|
482
|
412
|
542
|
516
|
671
|
1 015
|
1 601
|
1 995
|
2 078
|
1 044
|
1 059
|
680
|
1 287
|
1 144
|
1 611
|
1 398
|
1 223
|
1 916
|
1 986
|
1 161
|
2 013
|
|
| PP&E Net |
2 261
|
2 317
|
2 603
|
2 543
|
2 737
|
3 015
|
3 391
|
3 975
|
4 655
|
5 124
|
5 580
|
5 486
|
5 593
|
5 337
|
5 183
|
5 003
|
5 501
|
5 238
|
4 635
|
4 430
|
4 429
|
4 165
|
3 984
|
3 824
|
|
| PP&E Gross |
2 261
|
2 317
|
2 603
|
2 543
|
2 737
|
3 015
|
3 391
|
3 975
|
4 655
|
5 124
|
5 580
|
0
|
5 593
|
5 337
|
5 183
|
5 003
|
5 501
|
5 238
|
4 635
|
4 430
|
4 429
|
4 165
|
3 984
|
3 824
|
|
| Accumulated Depreciation |
906
|
1 028
|
1 158
|
1 138
|
1 276
|
1 434
|
1 614
|
1 805
|
2 003
|
2 286
|
2 570
|
0
|
3 219
|
3 491
|
3 760
|
4 010
|
4 518
|
4 839
|
5 157
|
5 410
|
5 655
|
5 890
|
6 138
|
6 401
|
|
| Intangible Assets |
6
|
10
|
11
|
31
|
30
|
32
|
34
|
38
|
41
|
37
|
55
|
54
|
60
|
60
|
55
|
51
|
748
|
756
|
48
|
51
|
63
|
66
|
66
|
63
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
26
|
26
|
182
|
188
|
26
|
23
|
23
|
18
|
18
|
18
|
|
| Note Receivable |
37
|
30
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
75
|
161
|
137
|
|
| Long-Term Investments |
7
|
7
|
8
|
28
|
29
|
28
|
25
|
20
|
11
|
33
|
58
|
278
|
272
|
1 166
|
1 735
|
2 812
|
1 978
|
1 722
|
2 735
|
3 280
|
3 272
|
3 088
|
3 112
|
1 441
|
|
| Other Long-Term Assets |
20
|
20
|
20
|
18
|
18
|
9
|
10
|
14
|
58
|
35
|
29
|
28
|
58
|
72
|
73
|
4
|
20
|
10
|
3
|
1
|
1
|
2
|
6
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
26
|
26
|
182
|
188
|
26
|
23
|
23
|
18
|
18
|
18
|
|
| Total Assets |
2 755
N/A
|
2 896
+5%
|
3 093
+7%
|
3 101
+0%
|
3 226
+4%
|
3 626
+12%
|
3 976
+10%
|
4 718
+19%
|
5 780
+23%
|
6 829
+18%
|
7 717
+13%
|
7 923
+3%
|
7 044
-11%
|
7 712
+9%
|
7 752
+1%
|
9 182
+18%
|
9 573
+4%
|
9 526
0%
|
8 844
-7%
|
9 009
+2%
|
9 874
+10%
|
9 399
-5%
|
8 507
-9%
|
7 496
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
406
|
264
|
360
|
522
|
395
|
447
|
523
|
448
|
305
|
324
|
346
|
281
|
247
|
236
|
241
|
162
|
193
|
204
|
212
|
243
|
359
|
617
|
552
|
555
|
|
| Accrued Liabilities |
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
34
|
33
|
29
|
16
|
34
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
83
|
1 016
|
25
|
62
|
23
|
124
|
167
|
430
|
479
|
719
|
1 602
|
554
|
477
|
933
|
389
|
904
|
203
|
336
|
124
|
181
|
899
|
900
|
451
|
691
|
|
| Other Current Liabilities |
87
|
108
|
115
|
84
|
110
|
93
|
62
|
140
|
42
|
44
|
30
|
0
|
5
|
11
|
13
|
302
|
61
|
35
|
93
|
128
|
182
|
217
|
100
|
104
|
|
| Total Current Liabilities |
578
|
1 390
|
502
|
668
|
527
|
665
|
753
|
1 018
|
826
|
1 087
|
1 978
|
835
|
730
|
1 179
|
644
|
1 368
|
457
|
576
|
470
|
585
|
1 472
|
1 762
|
1 119
|
1 384
|
|
| Long-Term Debt |
79
|
191
|
1 215
|
1 330
|
1 496
|
1 633
|
1 759
|
2 114
|
1 915
|
2 497
|
2 610
|
4 432
|
3 504
|
3 684
|
4 101
|
4 786
|
5 436
|
5 116
|
4 418
|
4 671
|
4 841
|
3 937
|
3 741
|
2 989
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3
|
2
|
2
|
2
|
1
|
167
|
215
|
387
|
409
|
401
|
318
|
306
|
232
|
485
|
477
|
172
|
161
|
160
|
150
|
131
|
78
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
15
|
369
|
374
|
16
|
17
|
16
|
16
|
16
|
16
|
|
| Other Liabilities |
1 319
|
463
|
444
|
103
|
90
|
91
|
119
|
144
|
1 291
|
1 295
|
881
|
242
|
270
|
270
|
309
|
334
|
254
|
318
|
616
|
584
|
298
|
331
|
516
|
653
|
|
| Total Liabilities |
1 975
N/A
|
2 043
+3%
|
2 161
+6%
|
2 104
-3%
|
2 115
+1%
|
2 391
+13%
|
2 632
+10%
|
3 278
+25%
|
4 199
+28%
|
5 093
+21%
|
5 856
+15%
|
5 918
+1%
|
4 918
-17%
|
5 466
+11%
|
5 375
-2%
|
6 734
+25%
|
7 000
+4%
|
6 861
-2%
|
5 691
-17%
|
6 019
+6%
|
6 788
+13%
|
6 196
-9%
|
5 524
-11%
|
5 120
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
359
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
358
|
393
|
393
|
393
|
393
|
393
|
393
|
|
| Retained Earnings |
523
|
516
|
603
|
671
|
791
|
923
|
1 043
|
1 144
|
1 291
|
1 453
|
1 595
|
1 657
|
1 760
|
1 860
|
1 961
|
2 022
|
2 232
|
2 303
|
2 322
|
2 343
|
2 306
|
2 233
|
2 123
|
1 460
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
465
|
465
|
465
|
465
|
465
|
465
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
7
|
28
|
0
|
75
|
13
|
7
|
17
|
203
|
73
|
126
|
16
|
70
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
13
|
13
|
13
|
18
|
16
|
18
|
|
| Other Equity |
102
|
22
|
29
|
31
|
38
|
45
|
57
|
62
|
68
|
75
|
91
|
0
|
0
|
0
|
58
|
2
|
4
|
6
|
2
|
4
|
7
|
4
|
3
|
6
|
|
| Total Equity |
780
N/A
|
852
+9%
|
932
+9%
|
998
+7%
|
1 110
+11%
|
1 235
+11%
|
1 344
+9%
|
1 440
+7%
|
1 581
+10%
|
1 736
+10%
|
1 862
+7%
|
2 005
+8%
|
2 126
+6%
|
2 246
+6%
|
2 377
+6%
|
2 448
+3%
|
2 572
+5%
|
2 665
+4%
|
3 153
+18%
|
2 990
-5%
|
3 085
+3%
|
3 202
+4%
|
2 984
-7%
|
2 376
-20%
|
|
| Total Liabilities & Equity |
2 755
N/A
|
2 896
+5%
|
3 093
+7%
|
3 101
+0%
|
3 226
+4%
|
3 626
+12%
|
3 976
+10%
|
4 718
+19%
|
5 780
+23%
|
6 829
+18%
|
7 717
+13%
|
7 923
+3%
|
7 044
-11%
|
7 712
+9%
|
7 752
+1%
|
9 182
+18%
|
9 573
+4%
|
9 526
0%
|
8 844
-7%
|
9 009
+2%
|
9 874
+10%
|
9 399
-5%
|
8 507
-9%
|
7 496
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
238
|
238
|
238
|
262
|
262
|
262
|
261
|
261
|
261
|
|