Tecnicas Reunidas SA
MAD:TRE
Balance Sheet
Balance Sheet Decomposition
Tecnicas Reunidas SA
Tecnicas Reunidas SA
Balance Sheet
Tecnicas Reunidas SA
| 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 |
24
|
35
|
115
|
258
|
347
|
462
|
604
|
791
|
519
|
708
|
617
|
591
|
628
|
709
|
688
|
570
|
681
|
888
|
932
|
667
|
960
|
1 034
|
1 018
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
164
|
351
|
248
|
358
|
364
|
382
|
425
|
453
|
349
|
314
|
429
|
421
|
531
|
456
|
617
|
613
|
731
|
|
| Cash Equivalents |
24
|
35
|
115
|
258
|
347
|
462
|
440
|
440
|
271
|
350
|
252
|
209
|
203
|
256
|
339
|
256
|
251
|
467
|
401
|
211
|
343
|
420
|
288
|
|
| Short-Term Investments |
123
|
182
|
54
|
57
|
22
|
18
|
34
|
32
|
68
|
68
|
63
|
68
|
63
|
63
|
64
|
67
|
65
|
65
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
291
|
286
|
300
|
477
|
721
|
924
|
1 422
|
1 230
|
2 025
|
1 708
|
1 694
|
1 368
|
1 361
|
2 281
|
2 189
|
2 748
|
2 391
|
2 615
|
2 302
|
2 547
|
3 155
|
2 764
|
2 895
|
|
| Accounts Receivables |
291
|
286
|
296
|
473
|
718
|
912
|
1 369
|
1 173
|
1 914
|
1 584
|
1 595
|
1 239
|
1 217
|
2 116
|
2 031
|
2 594
|
2 285
|
2 484
|
2 205
|
2 460
|
3 052
|
2 621
|
2 720
|
|
| Other Receivables |
0
|
0
|
5
|
4
|
2
|
12
|
53
|
57
|
111
|
124
|
99
|
129
|
144
|
165
|
158
|
154
|
107
|
131
|
97
|
87
|
103
|
143
|
175
|
|
| Inventory |
5
|
9
|
3
|
6
|
18
|
16
|
14
|
20
|
18
|
21
|
26
|
24
|
23
|
22
|
17
|
18
|
23
|
5
|
9
|
9
|
8
|
7
|
7
|
|
| Other Current Assets |
6
|
3
|
0
|
0
|
10
|
17
|
17
|
56
|
32
|
82
|
84
|
138
|
134
|
193
|
308
|
145
|
50
|
75
|
90
|
52
|
78
|
125
|
118
|
|
| Total Current Assets |
449
|
515
|
472
|
798
|
1 117
|
1 437
|
2 092
|
2 128
|
2 661
|
2 586
|
2 484
|
2 189
|
2 210
|
3 268
|
3 266
|
3 548
|
3 210
|
3 649
|
3 332
|
3 275
|
4 201
|
3 929
|
4 037
|
|
| PP&E Net |
11
|
9
|
10
|
16
|
20
|
23
|
31
|
28
|
31
|
32
|
34
|
42
|
52
|
64
|
63
|
44
|
35
|
94
|
55
|
64
|
61
|
64
|
108
|
|
| PP&E Gross |
11
|
9
|
0
|
16
|
20
|
23
|
31
|
28
|
31
|
32
|
34
|
42
|
52
|
64
|
63
|
44
|
35
|
94
|
55
|
64
|
61
|
64
|
108
|
|
| Accumulated Depreciation |
14
|
13
|
0
|
16
|
17
|
21
|
25
|
30
|
36
|
43
|
49
|
56
|
65
|
81
|
94
|
107
|
97
|
144
|
159
|
114
|
126
|
76
|
106
|
|
| Intangible Assets |
6
|
6
|
3
|
4
|
14
|
15
|
29
|
44
|
47
|
49
|
70
|
70
|
60
|
65
|
6
|
5
|
55
|
53
|
51
|
49
|
47
|
45
|
44
|
|
| Goodwill |
0
|
0
|
1
|
1
|
29
|
39
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
2
|
2
|
2
|
3
|
4
|
3
|
5
|
5
|
6
|
6
|
15
|
16
|
21
|
18
|
92
|
92
|
86
|
76
|
95
|
92
|
94
|
|
| Long-Term Investments |
8
|
6
|
10
|
12
|
8
|
10
|
17
|
16
|
8
|
8
|
8
|
13
|
16
|
6
|
14
|
14
|
13
|
3
|
3
|
2
|
2
|
1
|
1
|
|
| Other Long-Term Assets |
1
|
1
|
19
|
24
|
19
|
20
|
33
|
24
|
28
|
26
|
43
|
42
|
84
|
193
|
229
|
255
|
319
|
388
|
411
|
418
|
411
|
369
|
346
|
|
| Other Assets |
0
|
0
|
1
|
1
|
29
|
39
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
474
N/A
|
536
+13%
|
518
-3%
|
857
+65%
|
1 181
+38%
|
1 517
+29%
|
2 207
+45%
|
2 244
+2%
|
2 781
+24%
|
2 707
-3%
|
2 646
-2%
|
2 363
-11%
|
2 439
+3%
|
3 613
+48%
|
3 599
0%
|
3 886
+8%
|
3 725
-4%
|
4 280
+15%
|
3 936
-8%
|
3 883
-1%
|
4 816
+24%
|
4 501
-7%
|
4 629
+3%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
289
|
302
|
229
|
314
|
594
|
851
|
1 644
|
1 551
|
1 883
|
1 753
|
1 642
|
1 524
|
1 494
|
2 218
|
2 260
|
2 476
|
2 295
|
2 612
|
2 246
|
2 230
|
2 682
|
2 377
|
2 539
|
|
| Accrued Liabilities |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
12
|
19
|
54
|
48
|
46
|
47
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
35
|
6
|
3
|
4
|
4
|
82
|
85
|
292
|
99
|
311
|
379
|
280
|
219
|
325
|
306
|
|
| Other Current Liabilities |
22
|
37
|
90
|
288
|
342
|
340
|
222
|
309
|
461
|
515
|
487
|
312
|
353
|
697
|
594
|
474
|
485
|
604
|
537
|
628
|
875
|
741
|
688
|
|
| Total Current Liabilities |
312
|
352
|
337
|
657
|
984
|
1 237
|
1 913
|
1 867
|
2 378
|
2 274
|
2 132
|
1 840
|
1 851
|
2 997
|
2 939
|
3 243
|
2 880
|
3 527
|
3 162
|
3 138
|
3 776
|
3 443
|
3 533
|
|
| Long-Term Debt |
1
|
1
|
0
|
0
|
2
|
12
|
17
|
21
|
28
|
31
|
31
|
26
|
24
|
158
|
155
|
92
|
388
|
314
|
378
|
504
|
810
|
582
|
582
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
4
|
5
|
6
|
7
|
5
|
4
|
10
|
39
|
12
|
21
|
40
|
54
|
67
|
72
|
64
|
62
|
66
|
27
|
|
| Minority Interest |
1
|
1
|
1
|
2
|
3
|
5
|
8
|
7
|
8
|
9
|
12
|
4
|
3
|
4
|
4
|
18
|
14
|
13
|
11
|
10
|
12
|
11
|
11
|
|
| Other Liabilities |
49
|
62
|
41
|
54
|
32
|
33
|
46
|
33
|
27
|
48
|
36
|
48
|
69
|
50
|
42
|
48
|
44
|
41
|
40
|
73
|
85
|
86
|
87
|
|
| Total Liabilities |
363
N/A
|
415
+14%
|
379
-9%
|
713
+88%
|
1 021
+43%
|
1 290
+26%
|
1 989
+54%
|
1 933
-3%
|
2 447
+27%
|
2 367
-3%
|
2 214
-6%
|
1 929
-13%
|
1 986
+3%
|
3 219
+62%
|
3 162
-2%
|
3 441
+9%
|
3 380
-2%
|
3 963
+17%
|
3 663
-8%
|
3 788
+3%
|
4 746
+25%
|
4 187
-12%
|
4 240
+1%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
8
|
8
|
|
| Retained Earnings |
97
|
107
|
125
|
141
|
136
|
196
|
270
|
345
|
370
|
431
|
484
|
523
|
580
|
551
|
587
|
520
|
451
|
438
|
444
|
253
|
215
|
275
|
365
|
|
| Additional Paid In Capital |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
156
|
156
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
56
|
56
|
56
|
73
|
73
|
73
|
73
|
74
|
73
|
73
|
74
|
74
|
73
|
73
|
73
|
74
|
74
|
|
| Other Equity |
0
|
0
|
0
|
11
|
10
|
16
|
11
|
8
|
6
|
32
|
7
|
30
|
68
|
97
|
91
|
16
|
46
|
62
|
112
|
99
|
86
|
52
|
67
|
|
| Total Equity |
112
N/A
|
121
+8%
|
139
+15%
|
145
+4%
|
160
+10%
|
227
+42%
|
218
-4%
|
311
+43%
|
334
+7%
|
341
+2%
|
432
+27%
|
435
+1%
|
453
+4%
|
394
-13%
|
438
+11%
|
445
+2%
|
345
-22%
|
317
-8%
|
273
-14%
|
95
-65%
|
71
-26%
|
314
+343%
|
389
+24%
|
|
| Total Liabilities & Equity |
474
N/A
|
536
+13%
|
518
-3%
|
857
+65%
|
1 181
+38%
|
1 517
+29%
|
2 207
+45%
|
2 244
+2%
|
2 781
+24%
|
2 707
-3%
|
2 646
-2%
|
2 363
-11%
|
2 439
+3%
|
3 613
+48%
|
3 599
0%
|
3 886
+8%
|
3 725
-4%
|
4 280
+15%
|
3 936
-8%
|
3 883
-1%
|
4 816
+24%
|
4 501
-7%
|
4 629
+3%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
56
|
56
|
56
|
56
|
56
|
56
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
59
|
59
|
59
|
78
|
78
|
|