Ferrovial SE
OTC:FERVF
Balance Sheet
Balance Sheet Decomposition
Ferrovial SE
Current Assets | 7B |
Cash & Short-Term Investments | 4.8B |
Receivables | 1.7B |
Other Current Assets | 520m |
Non-Current Assets | 19.3B |
Long-Term Investments | 15.8B |
PP&E | 790m |
Intangibles | 597m |
Other Non-Current Assets | 2.1B |
Current Liabilities | 5.8B |
Accounts Payable | 1.7B |
Other Current Liabilities | 4.1B |
Non-Current Liabilities | 16.8B |
Long-Term Debt | 11.9B |
Other Non-Current Liabilities | 4.9B |
Balance Sheet
Ferrovial SE
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 380
|
3 243
|
3 516
|
4 543
|
3 996
|
4 729
|
6 493
|
5 489
|
5 092
|
4 758
|
|
Cash Equivalents |
3 380
|
3 243
|
3 516
|
4 543
|
3 996
|
4 729
|
6 493
|
5 489
|
5 092
|
4 758
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
|
Total Receivables |
2 139
|
2 321
|
2 911
|
2 684
|
1 187
|
1 353
|
1 478
|
1 423
|
1 627
|
1 712
|
|
Accounts Receivables |
1 716
|
1 821
|
2 193
|
2 032
|
801
|
891
|
1 019
|
1 068
|
1 300
|
1 353
|
|
Other Receivables |
423
|
500
|
718
|
652
|
386
|
462
|
459
|
355
|
327
|
359
|
|
Inventory |
462
|
521
|
613
|
723
|
594
|
699
|
699
|
404
|
476
|
458
|
|
Other Current Assets |
67
|
2 478
|
705
|
113
|
4 981
|
4 970
|
3 607
|
1 703
|
224
|
62
|
|
Total Current Assets |
6 048
|
8 563
|
7 745
|
8 063
|
10 758
|
11 751
|
12 277
|
9 030
|
7 419
|
6 990
|
|
PP&E Net |
451
|
491
|
731
|
694
|
251
|
425
|
478
|
530
|
662
|
790
|
|
PP&E Gross |
451
|
491
|
731
|
694
|
251
|
425
|
478
|
530
|
662
|
790
|
|
Accumulated Depreciation |
0
|
1 217
|
1 236
|
1 272
|
448
|
473
|
494
|
478
|
490
|
530
|
|
Intangible Assets |
223
|
234
|
544
|
431
|
32
|
62
|
96
|
126
|
138
|
122
|
|
Goodwill |
1 982
|
1 885
|
2 155
|
2 062
|
372
|
248
|
220
|
431
|
480
|
475
|
|
Note Receivable |
1 543
|
83
|
112
|
172
|
108
|
106
|
39
|
73
|
252
|
258
|
|
Long-Term Investments |
12 988
|
12 207
|
10 399
|
9 922
|
9 792
|
9 610
|
8 248
|
13 250
|
15 864
|
15 795
|
|
Other Long-Term Assets |
2 238
|
1 921
|
1 737
|
1 646
|
1 500
|
1 907
|
1 733
|
1 442
|
1 529
|
1 888
|
|
Other Assets |
1 982
|
1 885
|
2 155
|
2 062
|
372
|
248
|
220
|
431
|
480
|
475
|
|
Total Assets |
25 473
N/A
|
25 384
0%
|
23 423
-8%
|
22 990
-2%
|
22 813
-1%
|
24 109
+6%
|
23 091
-4%
|
24 882
+8%
|
26 344
+6%
|
26 318
0%
|
|
Liabilities | |||||||||||
Accounts Payable |
927
|
1 110
|
2 299
|
393
|
261
|
572
|
916
|
659
|
242
|
259
|
|
Accrued Liabilities |
150
|
151
|
271
|
289
|
119
|
133
|
159
|
168
|
190
|
227
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1 368
|
1 385
|
302
|
838
|
773
|
1 104
|
1 746
|
1 154
|
941
|
1 001
|
|
Other Current Liabilities |
2 986
|
5 796
|
2 698
|
4 328
|
6 666
|
6 812
|
5 614
|
4 562
|
4 006
|
4 288
|
|
Total Current Liabilities |
5 435
|
8 442
|
5 570
|
5 848
|
7 297
|
8 621
|
8 435
|
6 543
|
5 379
|
5 775
|
|
Long-Term Debt |
8 707
|
6 696
|
8 074
|
7 710
|
7 554
|
7 674
|
8 240
|
9 700
|
11 794
|
11 874
|
|
Deferred Income Tax |
1 310
|
1 124
|
979
|
900
|
574
|
475
|
451
|
687
|
924
|
1 086
|
|
Minority Interest |
349
|
483
|
717
|
731
|
833
|
783
|
640
|
1 790
|
2 240
|
2 113
|
|
Other Liabilities |
4 000
|
2 581
|
2 486
|
2 298
|
2 025
|
2 252
|
2 175
|
2 123
|
1 894
|
1 704
|
|
Total Liabilities |
19 801
N/A
|
19 326
-2%
|
17 826
-8%
|
17 487
-2%
|
18 283
+5%
|
19 805
+8%
|
19 941
+1%
|
20 843
+5%
|
22 231
+7%
|
22 552
+1%
|
|
Equity | |||||||||||
Common Stock |
146
|
146
|
147
|
146
|
148
|
147
|
147
|
147
|
145
|
7
|
|
Retained Earnings |
4 092
|
4 567
|
4 731
|
4 624
|
3 993
|
3 928
|
3 359
|
4 591
|
4 263
|
370
|
|
Additional Paid In Capital |
2 420
|
2 165
|
1 852
|
1 551
|
1 273
|
995
|
647
|
218
|
0
|
4 316
|
|
Unrealized Security Profit/Loss |
0
|
0
|
1 092
|
500
|
504
|
505
|
506
|
507
|
508
|
0
|
|
Treasury Stock |
4
|
16
|
41
|
42
|
128
|
75
|
13
|
124
|
26
|
78
|
|
Other Equity |
1 052
|
804
|
0
|
1 276
|
1 260
|
1 196
|
1 496
|
1 300
|
777
|
849
|
|
Total Equity |
5 672
N/A
|
6 058
+7%
|
5 597
-8%
|
5 503
-2%
|
4 530
-18%
|
4 304
-5%
|
3 150
-27%
|
4 039
+28%
|
4 113
+2%
|
3 766
-8%
|
|
Total Liabilities & Equity |
25 473
N/A
|
25 384
0%
|
23 423
-8%
|
22 990
-2%
|
22 813
-1%
|
24 109
+6%
|
23 091
-4%
|
24 882
+8%
|
26 344
+6%
|
26 318
0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
808
|
814
|
836
|
818
|
793
|
774
|
767
|
749
|
756
|
736
|