Bouygues SA
PAR:EN
Balance Sheet
Balance Sheet Decomposition
Bouygues SA
Bouygues SA
Balance Sheet
Bouygues 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 |
633
|
526
|
472
|
3 260
|
3 215
|
3 776
|
3 386
|
3 840
|
4 713
|
5 576
|
3 415
|
4 487
|
3 546
|
4 144
|
3 785
|
4 749
|
4 820
|
2 928
|
3 574
|
4 224
|
6 501
|
5 736
|
5 548
|
5 567
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
792
|
1 690
|
1 977
|
1 297
|
1 532
|
0
|
2 016
|
3 092
|
3 482
|
4 137
|
227
|
3 055
|
4 224
|
6 501
|
5 736
|
5 548
|
5 567
|
|
| Cash Equivalents |
633
|
526
|
472
|
3 260
|
3 215
|
3 776
|
3 386
|
3 048
|
3 023
|
3 599
|
2 118
|
2 955
|
3 546
|
2 128
|
693
|
1 267
|
683
|
2 701
|
519
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
1 565
|
1 380
|
2 144
|
15
|
6
|
18
|
29
|
59
|
201
|
18
|
15
|
10
|
16
|
23
|
15
|
24
|
15
|
10
|
7
|
16
|
24
|
32
|
21
|
20
|
|
| Total Receivables |
9 040
|
8 645
|
8 491
|
7 084
|
7 173
|
8 244
|
9 277
|
9 220
|
8 022
|
8 066
|
8 694
|
8 432
|
8 300
|
8 550
|
8 058
|
8 923
|
10 295
|
11 108
|
11 488
|
8 353
|
9 640
|
15 387
|
18 987
|
19 456
|
|
| Accounts Receivables |
6 445
|
5 865
|
5 972
|
4 575
|
5 418
|
6 252
|
6 911
|
7 097
|
6 132
|
6 167
|
6 739
|
6 364
|
6 157
|
6 327
|
5 814
|
6 367
|
7 700
|
8 415
|
8 714
|
8 338
|
9 550
|
15 168
|
15 310
|
15 601
|
|
| Other Receivables |
2 595
|
2 780
|
2 519
|
2 509
|
1 755
|
1 992
|
2 366
|
2 123
|
1 890
|
1 899
|
1 955
|
2 068
|
2 143
|
2 223
|
2 244
|
2 556
|
2 595
|
2 693
|
2 774
|
15
|
90
|
219
|
3 677
|
3 855
|
|
| Inventory |
1 087
|
1 111
|
1 181
|
1 691
|
1 804
|
2 298
|
2 763
|
3 023
|
2 680
|
2 680
|
2 727
|
2 949
|
3 025
|
2 998
|
3 059
|
2 955
|
2 822
|
3 154
|
3 239
|
2 839
|
2 810
|
3 131
|
2 924
|
2 919
|
|
| Other Current Assets |
911
|
764
|
798
|
417
|
956
|
344
|
372
|
676
|
619
|
626
|
629
|
706
|
487
|
649
|
673
|
650
|
745
|
768
|
807
|
3 653
|
3 958
|
5 177
|
1 477
|
1 682
|
|
| Total Current Assets |
13 236
|
12 426
|
13 086
|
12 467
|
13 154
|
14 680
|
15 827
|
16 818
|
16 235
|
16 966
|
15 480
|
16 584
|
15 374
|
16 364
|
15 590
|
17 301
|
18 697
|
17 968
|
19 115
|
19 085
|
22 933
|
29 463
|
28 957
|
29 644
|
|
| PP&E Net |
4 669
|
5 525
|
4 532
|
4 629
|
4 615
|
5 039
|
5 564
|
6 120
|
5 927
|
6 159
|
6 542
|
6 451
|
6 246
|
6 519
|
6 523
|
6 566
|
6 658
|
8 885
|
9 262
|
9 154
|
9 789
|
11 659
|
12 200
|
12 549
|
|
| PP&E Gross |
4 669
|
5 525
|
4 532
|
4 629
|
4 615
|
5 039
|
5 564
|
6 120
|
5 927
|
6 159
|
6 542
|
6 451
|
0
|
6 519
|
6 523
|
6 566
|
6 658
|
8 885
|
9 262
|
9 154
|
9 789
|
11 659
|
12 200
|
12 549
|
|
| Accumulated Depreciation |
3 703
|
4 668
|
4 949
|
5 608
|
6 101
|
6 678
|
7 365
|
8 013
|
8 371
|
9 038
|
9 714
|
10 239
|
0
|
10 951
|
11 798
|
12 384
|
12 447
|
13 448
|
13 952
|
14 670
|
15 620
|
16 663
|
17 830
|
19 039
|
|
| Intangible Assets |
3 408
|
5 746
|
6 409
|
1 020
|
1 056
|
1 022
|
1 073
|
1 096
|
988
|
990
|
1 209
|
1 886
|
1 866
|
1 748
|
2 131
|
2 180
|
2 132
|
2 198
|
2 177
|
2 694
|
2 774
|
3 969
|
3 717
|
3 912
|
|
| Goodwill |
366
|
297
|
264
|
4 540
|
4 618
|
4 781
|
5 123
|
5 157
|
5 156
|
5 531
|
5 580
|
5 648
|
5 245
|
5 286
|
5 261
|
5 367
|
5 385
|
6 301
|
6 541
|
7 232
|
7 446
|
12 626
|
12 658
|
13 652
|
|
| Long-Term Investments |
832
|
789
|
778
|
723
|
780
|
4 027
|
5 616
|
6 051
|
5 356
|
5 679
|
5 855
|
5 913
|
4 082
|
4 663
|
3 943
|
2 952
|
3 070
|
3 169
|
2 043
|
2 072
|
1 374
|
2 270
|
2 703
|
2 705
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
569
|
375
|
216
|
225
|
246
|
273
|
261
|
256
|
272
|
1 402
|
288
|
387
|
488
|
361
|
666
|
342
|
375
|
326
|
608
|
511
|
622
|
|
| Other Assets |
366
|
297
|
264
|
4 540
|
4 618
|
4 781
|
5 123
|
5 157
|
5 156
|
5 531
|
5 580
|
5 648
|
5 245
|
5 286
|
5 261
|
5 367
|
5 385
|
6 301
|
6 541
|
7 232
|
7 446
|
12 626
|
12 658
|
13 652
|
|
| Total Assets |
22 511
N/A
|
24 783
+10%
|
25 069
+1%
|
23 948
-4%
|
24 598
+3%
|
29 765
+21%
|
33 428
+12%
|
35 488
+6%
|
33 935
-4%
|
35 586
+5%
|
34 922
-2%
|
36 754
+5%
|
34 215
-7%
|
34 868
+2%
|
33 835
-3%
|
34 854
+3%
|
36 303
+4%
|
39 187
+8%
|
39 480
+1%
|
40 612
+3%
|
44 642
+10%
|
60 595
+36%
|
60 746
+0%
|
63 084
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 236
|
5 241
|
5 345
|
5 207
|
5 805
|
6 744
|
7 442
|
7 577
|
6 479
|
6 347
|
6 826
|
6 925
|
6 774
|
6 603
|
6 513
|
7 140
|
7 489
|
7 423
|
7 394
|
7 200
|
8 266
|
11 116
|
11 006
|
10 761
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
241
|
282
|
242
|
252
|
178
|
247
|
276
|
393
|
258
|
294
|
239
|
189
|
362
|
234
|
196
|
168
|
209
|
238
|
220
|
187
|
351
|
418
|
641
|
749
|
|
| Current Portion of Long-Term Debt |
369
|
724
|
1 178
|
242
|
694
|
867
|
328
|
1 337
|
726
|
994
|
216
|
951
|
1 006
|
1 267
|
703
|
152
|
736
|
1 558
|
1 656
|
833
|
1 686
|
1 859
|
1 095
|
1 041
|
|
| Other Current Liabilities |
6 541
|
6 174
|
6 234
|
7 287
|
6 285
|
6 952
|
8 533
|
8 620
|
8 496
|
8 612
|
9 088
|
8 766
|
8 297
|
9 001
|
9 440
|
9 323
|
9 325
|
9 859
|
10 195
|
11 164
|
11 835
|
16 524
|
17 615
|
19 602
|
|
| Total Current Liabilities |
12 387
|
12 421
|
12 999
|
12 988
|
12 962
|
14 810
|
16 579
|
17 927
|
15 959
|
16 247
|
16 369
|
16 831
|
16 439
|
17 105
|
16 980
|
16 896
|
17 759
|
19 078
|
19 465
|
19 384
|
22 138
|
29 917
|
30 357
|
32 153
|
|
| Long-Term Debt |
2 712
|
4 101
|
3 982
|
4 648
|
4 721
|
6 844
|
7 067
|
7 025
|
6 434
|
6 750
|
6 807
|
7 502
|
6 601
|
5 850
|
5 305
|
6 180
|
5 791
|
6 374
|
5 687
|
6 918
|
7 278
|
13 693
|
13 098
|
12 952
|
|
| Deferred Income Tax |
0
|
0
|
0
|
158
|
89
|
75
|
84
|
89
|
89
|
112
|
203
|
170
|
167
|
153
|
97
|
159
|
279
|
328
|
361
|
283
|
344
|
759
|
783
|
833
|
|
| Minority Interest |
741
|
1 024
|
894
|
980
|
931
|
1 156
|
1 214
|
1 211
|
1 190
|
1 290
|
1 317
|
1 500
|
1 519
|
1 601
|
1 428
|
1 280
|
1 378
|
1 385
|
1 395
|
1 471
|
1 645
|
1 720
|
1 704
|
1 812
|
|
| Other Liabilities |
1 909
|
1 882
|
1 896
|
1 176
|
1 265
|
1 441
|
1 493
|
1 682
|
1 727
|
1 870
|
1 865
|
2 173
|
2 339
|
2 305
|
2 160
|
2 199
|
2 058
|
2 375
|
2 167
|
2 155
|
2 093
|
2 294
|
2 396
|
2 634
|
|
| Total Liabilities |
17 749
N/A
|
19 428
+9%
|
19 771
+2%
|
19 950
+1%
|
19 968
+0%
|
24 326
+22%
|
26 437
+9%
|
27 934
+6%
|
25 399
-9%
|
26 269
+3%
|
26 561
+1%
|
28 176
+6%
|
27 065
-4%
|
27 014
0%
|
25 970
-4%
|
26 714
+3%
|
27 265
+2%
|
29 540
+8%
|
29 075
-2%
|
30 211
+4%
|
33 498
+11%
|
48 383
+44%
|
48 338
0%
|
50 384
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
344
|
344
|
333
|
333
|
337
|
335
|
348
|
343
|
354
|
366
|
315
|
324
|
319
|
336
|
345
|
355
|
366
|
372
|
380
|
381
|
383
|
375
|
382
|
379
|
|
| Retained Earnings |
0
|
0
|
0
|
909
|
832
|
1 254
|
1 376
|
1 501
|
1 319
|
1 071
|
1 070
|
633
|
757
|
807
|
403
|
732
|
1 082
|
1 308
|
1 184
|
696
|
1 125
|
973
|
1 040
|
1 058
|
|
| Additional Paid In Capital |
4 296
|
4 869
|
4 867
|
2 771
|
3 417
|
3 911
|
5 317
|
5 767
|
6 919
|
8 027
|
6 907
|
7 527
|
7 572
|
6 601
|
6 971
|
6 925
|
7 678
|
8 070
|
8 803
|
9 415
|
9 632
|
10 843
|
11 086
|
11 262
|
|
| Treasury Stock |
0
|
222
|
0
|
0
|
0
|
69
|
22
|
3
|
0
|
155
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
54
|
123
|
78
|
|
| Other Equity |
122
|
364
|
98
|
15
|
44
|
8
|
28
|
54
|
56
|
8
|
69
|
94
|
16
|
110
|
146
|
128
|
88
|
103
|
38
|
91
|
92
|
75
|
23
|
79
|
|
| Total Equity |
4 762
N/A
|
5 355
+12%
|
5 298
-1%
|
3 998
-25%
|
4 630
+16%
|
5 439
+17%
|
6 991
+29%
|
7 554
+8%
|
8 536
+13%
|
9 317
+9%
|
8 361
-10%
|
8 578
+3%
|
7 150
-17%
|
7 854
+10%
|
7 865
+0%
|
8 140
+3%
|
9 038
+11%
|
9 647
+7%
|
10 405
+8%
|
10 401
0%
|
11 144
+7%
|
12 212
+10%
|
12 408
+2%
|
12 700
+2%
|
|
| Total Liabilities & Equity |
22 511
N/A
|
24 783
+10%
|
25 069
+1%
|
23 948
-4%
|
24 598
+3%
|
29 765
+21%
|
33 428
+12%
|
35 488
+6%
|
33 935
-4%
|
35 586
+5%
|
34 922
-2%
|
36 754
+5%
|
34 215
-7%
|
34 868
+2%
|
33 835
-3%
|
34 854
+3%
|
36 303
+4%
|
39 187
+8%
|
39 480
+1%
|
40 612
+3%
|
44 642
+10%
|
60 595
+36%
|
60 746
+0%
|
63 084
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
344
|
344
|
333
|
333
|
337
|
333
|
347
|
341
|
352
|
361
|
315
|
324
|
319
|
336
|
345
|
355
|
366
|
372
|
380
|
381
|
380
|
372
|
379
|
378
|
|