These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
|
|
|
|
|
TABLE OF CONTENTS
|
|
|
Page
|
|
|
INTRODUCTION AND USE OF CERTAIN TERMS
|
iii
|
|
PRESENTATION OF FINANCIAL AND OTHER INFORMATION
|
iv
|
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
vi
|
|
SUMMARY OF RISKS FACTORS
|
vii
|
|
PART I
|
|
|
ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT, AND ADVISERS
|
|
|
A. Directors and Senior Management
|
|
|
B. Advisers
|
|
|
C. Auditors
|
|
|
ITEM 2. OFFER STATISTICS AND EXPECTED TIMETABLE
|
|
|
|
|
|
A. [Reserved]
|
|
|
B. Capitalization and Indebtedness
|
|
|
C. Reasons for the Offer and Use of Proceeds
|
|
|
D. Risk Factors
|
|
|
ITEM 4.
INFORMATION ON
THE
COMPANY
|
|
|
A.
History and Development of
the
Company
|
|
|
B.
Business
Overview
|
|
|
C.
Organizational
Structure
|
|
|
D.
Property,
Plants,
and
Equipment
|
|
|
ITEM 4A.
UNRESOLVED
STAFF
COMMENTS
|
|
|
ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS
|
|
|
A. Operating
Results
|
|
|
B. Liquidity and
Capital
Resources
|
|
|
C. Research and Development, Patents and
Licenses,
etc
|
|
|
D.
Trend
Information
|
|
|
E. Critical
Accounting
Estimates
|
|
|
ITEM
6. DIRECTORS, SENIOR
MANAGEMENT,
AND
EMPLOYEES
|
|
|
A. Directors and Senior Management
|
|
|
B. Compensation
|
|
|
C. Board Practices
|
|
|
D. Employees
|
|
|
E. Share Ownership
|
|
|
F.
Disclosure of a Registrant’s Action to Recover Erroneously Awarded Compensation.
|
|
|
ITEM
7. MAJOR SHAREHOLDERS AND RELATED
PARTY TRANSACTIONS
|
|
|
A.
Major
Shareholders
|
|
|
B.
Related
Party
Transactions
|
|
|
C.
Interests of Experts
and
Counsel
|
|
|
ITEM8.
FINANCIAL
INFORMATION
|
|
|
A.
Consolidated Statements and Other
Financial
Information
|
|
|
B.
Significant
Changes
|
|
|
ITEM 9.
THE OFFER
AND LISTING
|
|
|
A. Offering and Listing
|
|
|
B.
Plan
of
Distribution
|
|
|
C.
Markets
|
|
|
D.
Selling
Shareholders
|
|
|
E.
Dilution
|
|
|
F. Expenses of the Issuer
|
|
|
ITEM 10.
ADDITIONAL
INFORMATION
|
|
|
A. Share Capital
|
|
|
B. Memorandum and Articles of Association
|
|
|
C.
Material
Contracts
|
|
|
D.
Exchange
Controls
|
|
|
E.
Taxation
|
|
|
F.
Dividends and
Paying
Agents
|
|
|
G.
Statement
by
Experts
|
|
|
H.
Documents
on
Display
|
|
|
I. Subsidiary Information
|
|
|
J. Annual Report to Security Holders
|
|
|
ITEM 11.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
|
I
TEM 12.
DESCRIPTION OF SECURITIES OTHER THAN
EQUITY
SECURITIES
|
|
|
A.
Debt
Securities
|
|
|
B.
Warrants
and
Rights
|
|
|
C.
Other
Securities
|
|
|
D.
American
Depositary
Shares
|
|
|
PART
II
|
|
|
ITEM 13.
DEFAULTS,
DIVIDEND ARREARAGES
AND
DELINQUENCIES
|
|
|
ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS
AND USE OF PROCEEDS
|
|
|
ITEM 15.
CONTROLS
AND
PROCEDURES
|
|
|
A.
Disclosure Controls
and
Procedures
|
|
|
B.
Management’s
Annual
Report on Internal Control Over
Financial
Reporting
|
|
|
C.
Attestation Report of the Registered Public
Accounting
Firm
|
|
|
D.
Changes in Internal Control Over
Financial
Reporting
|
|
|
ITEM 16.
[RESERVED]
|
|
|
ITEM 16A.
AUDIT
COMMITTEE
FINANCIAL
EXPERT
|
|
|
ITEM
16B.
CODE
OF
ETHICS
|
|
|
ITEM
16C.
PRINCIPAL
ACCOUNTANT
FEES
AND
SERVICES
|
|
|
ITEM 16D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
|
|
ITEM 16E. PURCHASES OF EQUITY SECURITIES
BY
THE ISSUER AND
AFFILIATED
PURCHASERS
|
|
|
ITEM 16F. CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT
|
|
|
ITEM
16G.
CORPORATE
GOVERNANCE
|
|
|
ITEM 16H. MINE
SAFETY
DISCLOSURE
|
|
|
ITEM 16I. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
|
|
|
ITEM 16J. INSIDER TRADING POLICIES
|
|
|
ITEM 16K. CYBERSECURITY
|
|
|
Part III
|
|
|
ITEM 17. FINANCIAL STATEMENTS
|
|
|
ITEM 18. FINANCIAL STATEMENTS
|
|
|
ITEM 19. EXHIBITS
|
|
|
SIGNATURES
|
|
|
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-1
|
|
Date
|
Event
|
Description
|
|
2009
|
Reverse merger
|
In 2009, Grupo
Ferrovial, S.A.
underwent a merger with Cintra Concesiones,
a
subsidiary
listed
on
the
Spanish
Stock
Exchange.
The
merger
was
structured
as
a
“reverse” merger (fusión
inversa) where the subsidiary, Cintra Concesiones, increased its capital to absorb the parent,
Grupo
Ferrovial, S.A. Following
the
merger,
Cintra
Concesiones
remained
listed
on
the
Spanish
Stock
Exchanges
and became the parent of the Group, at that moment comprising
Ferrovial and its subsidiaries, and changed its corporate name to Ferrovial, S.A. As a
consequence of this merger, the minority shareholders of Cintra Concesiones became
shareholders of Ferrovial.
|
|
2019
|
Corporate reorganization
|
In 2019, the Group completed the implementation of a reorganization of its corporate
structure. This corporate reorganization was aimed
at
splitting the
Group’s
national
and
international
activities
to
benefit
from
the
cross-capabilities of
the
different
businesses
in
each
country
and
with
respect
to
each
client. Through the reorganization, the Group’s non-
Spanish businesses were consolidated into one subgroup of companies, headed by the
Company.
|
|
2020
|
Corporate reorganization
|
In 2020, as a result of the approval and start of the implementation of the Horizon 24
Strategic Plan, the Group embarked on additional projects in mobility and electrification and
transmission.
|
|
2023
|
The Merger
|
On June 16, 2023, we completed: (i) our re-domiciliation from Spain to the Netherlands
through the Merger and (ii) the admission to listing and trading of our ordinary shares on
Euronext Amsterdam. Our ordinary shares began trading on Euronext Amsterdam and the
Spanish Stock Exchanges on June 16, 2023.
|
|
Business Division
|
Group Companies
|
Description
|
|
Toll Roads
|
Cintra Infraestructuras España, S.L.U.,
Cintra Infrastructures SE, Cintra Global SE, Cintra
Holding US Corp and subsidiaries
|
Development, financing, and operation of toll road
infrastructure.
|
|
Airports
|
Ferrovial Airports International, S.E.,
Ferrovial Airports Holding US Corp. and
subsidiaries.
|
Development, financing, and operation of airports.
|
|
Construction
|
Ferrovial Construcción, S.A., Ferrovial
Construction International S.E., Budimex, S.A.,
Ferrovial Construction US Corp., Webber, LLC and
subsidiaries.
|
Development, financing, and operation of
construction activities, including the design and
construction of all types of public and private
works and, most notably, the construction of public
infrastructures.
|
|
Energy
|
Ferrovial Infraestructuras Energéticas S.A.U.,
Ferrovial Energia S.A.U., Ferrovial Energy US
LLC, ., Ferrovial Transco International B.V.,
Ferrovial EG SE and subsidiaries.
|
Development and/or construction of energy
transmission and renewable generation energy
infrastructure as well as render of services
regarding energy efficiency.
|
|
Other
|
Thalia Waste Treatment B.V. and subsidiaries.
|
Mobility business and the outstanding (non-
divested) Services business activities.
Digital Infrastructure business
|
|
For the year ended December 31, 2024
|
|||
|
Toll Road
|
Country
|
Ownership
|
|
|
Fully consolidated assets
|
|||
|
NTE 1-2
.............................................................................................................................
|
U.S.
|
63.0%
|
|
|
LBJ
.....................................................................................................................................
|
U.S.
|
54.6%
|
|
|
NTE 35W
...........................................................................................................................
|
U.S.
|
53.7%
|
|
|
I-77
.....................................................................................................................................
|
U.S.
|
72.2%
|
|
|
I-66
.....................................................................................................................................
|
U.S.
|
55.7%
|
|
|
Autema
...............................................................................................................................
|
Spain
|
76.3%
|
|
|
Aravia
(1)
.............................................................................................................................
|
Spain
|
100.0%
|
|
|
Via Livre
............................................................................................................................
|
Portugal
|
84.0%
|
|
|
Equity-accounted assets
|
|||
|
407 ETR
.............................................................................................................................
|
Canada
|
43.2%
|
|
|
IRB
....................................................................................................................................
|
India
|
19.9%
|
|
|
Private InvIT
......................................................................................................................
|
India
|
23.99%
|
|
|
EMESA
(2)
and Calle 30
(3)
..................................................................................................
|
Spain
|
50.0% / 20.0%
|
|
|
Toowoomba
.......................................................................................................................
|
Australia
|
40.0%
|
|
|
OSARs
..............................................................................................................................
|
Australia
|
50.0%
|
|
|
Zero ByPass (Bratislava)
...................................................................................................
|
Slovakia
|
35.0%
|
|
|
Toll Road
|
Country
|
For the year ended December
31,
|
||
|
2024
|
2023
|
2022
|
||
|
Fully consolidated assets
(in millions of transactions)
|
||||
|
NTE 1-2
..........................................................................................................
|
U.S.
|
39
|
40
|
36
|
|
LBJ
................................................................................................................
|
U.S.
|
46
|
43
|
40
|
|
NTE 35W
......................................................................................................
|
U.S.
|
51
|
42
|
35
|
|
I-77
...............................................................................................................
|
U.S.
|
43
|
41
|
35
|
|
I-66
................................................................................................................
|
U.S.
|
32
|
29
|
2
|
|
Equity-accounted assets
(in millions of VKT, vehicle kilometers travelled)
|
||||
|
407 ETR
.........................................................................................................
|
Canada
|
2,658
|
2,535
|
2,213
|
|
Company
|
Country of Registration
|
Percentage Ownership
and Voting Interest
|
Main Activities
|
|||
|
Ferrovial Construcción, S.A.
(through Spanish branch)
|
Spain
|
100.00%
|
One of the two head entities of the
Construction Business Division
|
|||
|
Ferrovial Construction
International SE (direct)
|
The Netherlands
|
100.00%
|
One of the three head entities of the
Construction Business Division
(excluding Spain and the U.S.
construction business, for which
Ferrovial Construction US Holding
Corp is the parent company)
|
|||
|
Ferrovial Airports
International SE (direct)
|
The Netherlands
|
100.00%
|
One of the two head entities of the
Airports Business Division (excluding
the U.S. airports business for which
Ferrovial Airports Holding US Corp is
the parent company)
|
|||
|
Cintra Infraestructuras España,
S.L.U. (through Spanish
branch)
|
Spain
|
100.00%
|
One of the three head entities of the Toll
Roads Business Division
|
|||
|
Cintra Global SE (direct)
|
The Netherlands
|
100.00%
|
One of the three head entities of the Toll
Roads Business Division (excluding
Spain and the U.S. business for which
Cintra Holding US Corp is the parent
company)
|
|||
|
Cintra Infrastructures SE
(direct)
|
The Netherlands
|
100.00%
|
One of the three head entities of the Toll
Roads Business Division (excluding
Spain and other international Toll Roads
businesses). It indirectly holds the
various subsidiaries and affiliates
responsible for the U.S. businesses
across all Business Divisions
|
|||
|
Ferrovial Infraestructuras
Energéticas S.A.U. (through
Spanish branch)
|
Spain
|
100.00%
|
Parent Company of the Energy
Division for the Spanish businesses
|
|||
|
407 International Inc (equity-
accounted)
|
Canada
|
43.23%
|
Management of 407 ETR concession
|
|||
|
IRB Infrastructure Developers
Limited (equity-accounted)
|
India
|
19.86%
|
Management of network of toll roads in
India
|
|||
|
Toll Road
|
Country
|
For the year ended December
31,
|
||
|
2024
|
2023
|
2022
|
||
|
Fully consolidated assets
(in millions of transactions)
|
||||
|
NTE 1-2
............................................................................................................
|
U.S.
|
39
|
40
|
36
|
|
LBJ
....................................................................................................................
|
U.S.
|
46
|
43
|
40
|
|
NTE 35W
..........................................................................................................
|
U.S.
|
51
|
42
|
35
|
|
I-77
....................................................................................................................
|
U.S.
|
43
|
41
|
35
|
|
I-66
....................................................................................................................
|
U.S.
|
32
|
29
|
2
|
|
Equity-accounted assets
(in millions of VKT, vehicle kilometers travelled)
|
||||
|
407 ETR
............................................................................................................
|
Canada
|
2,658
|
2,535
|
2,213
|
|
Traffic trends
|
Q1-24
|
Q2-24
|
Q3-24
|
Q4-24
|
2024
|
||||
|
407 ETR
......................................
|
7%
|
5%
|
3%
|
5%
|
5%
|
||||
|
NTE
.............................................
|
2%
|
(5)%
|
(3)%
|
(2)%
|
(2)%
|
||||
|
LBJ
...............................................
|
7%
|
7%
|
6%
|
9%
|
7%
|
||||
|
NTE 35W
.....................................
|
45%
|
34%
|
11%
|
9%
|
22%
|
||||
|
I-66
..............................................
|
18%
|
16%
|
4%
|
9%
|
11%
|
||||
|
I-77
...............................................
|
9%
|
2%
|
(3)%
|
12%
|
5%
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in millions of passengers)
|
|||
|
Dalaman
......................................................................................
|
5.6
|
5.2
|
4.5
|
|
Passenger trends
|
Q1-24
|
Q2-24
|
Q3-24
|
Q4-24
|
2024
|
||||
|
Dalaman
.......................................
|
0%
|
12%
|
5%
|
9%
|
8%
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
% Variation
|
|
|
(in millions of euros)
|
|||
|
Revenues
.............................................................................................................
|
9,147
|
8,514
|
7.4%
|
|
Other operating income
......................................................................................
|
1
|
1
|
0%
|
|
Revenues and other operating income
...........................................................
|
9,148
|
8,515
|
7.4%
|
|
Materials consumed
............................................................................................
|
1,115
|
1,047
|
6.5%
|
|
Other operating expenses
...................................................................................
|
4,931
|
4,878
|
1.1%
|
|
Personnel expenses
.............................................................................................
|
1,760
|
1,599
|
10.1%
|
|
Total operating expenses
..................................................................................
|
7,806
|
7,524
|
3.7%
|
|
Fixed asset depreciation
......................................................................................
|
441
|
401
|
10.0%
|
|
Impairment and disposal of fixed assets
.............................................................
|
2,208
|
35
|
n.a
|
|
Operating profit/(loss)
......................................................................................
|
3,109
|
625
|
n.a
|
|
Net financial income/(expense) from financing
.................................................
|
(339)
|
(328)
|
3.4%
|
|
Profit/(loss) on derivatives and other net financial income/(expense)
..............
|
(72)
|
(44)
|
(63.6)%
|
|
Net financial income/(expense) from infrastructure projects
......................
|
(411)
|
(372)
|
10.5%
|
|
Net financial income/(expense) from financing
................................................
|
74
|
111
|
(33.3)%
|
|
Profit/(loss) on derivatives and other net financial income/(expense)
...............
|
611
|
31
|
n.a
|
|
Net
financial
income/(expense)
from
ex-infrastructure
projects
.....................
|
685
|
142
|
n.a
|
|
Net financial income/(expense)
.......................................................................
|
274
|
(230)
|
219.1%
|
|
Share of profits of equity-accounted companies
................................................
|
238
|
215
|
10.7%
|
|
Profit/(loss) before tax from continuing operations
.....................................
|
3,621
|
610
|
n.a
|
|
Income tax / (expense)
........................................................................................
|
(145)
|
(115)
|
26.1%
|
|
Profit/(loss) net of tax from continuing operations
......................................
|
3,476
|
495
|
n.a
|
|
Profit/(loss) net of tax from discontinued operations
.........................................
|
14
|
16
|
(12.5)%
|
|
Net profit/(loss)
.................................................................................................
|
3,490
|
511
|
n.a
|
|
Net profit/(loss) for the year attributed to non-controlling interests
..................
|
(251)
|
(170)
|
47.6%
|
|
Net profit/(loss) for the year attributed to the parent company
..................
|
3,239
|
341
|
n.a
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
%Variation
|
|
|
(in millions of euros)
|
|||
|
Toll Roads
..............................................................................................
|
1,256
|
1,085
|
15.8%
|
|
Airports
...................................................................................................
|
91
|
80
|
13.8%
|
|
Construction
...........................................................................................
|
7,234
|
6,869
|
5.3%
|
|
Energy
....................................................................................................
|
270
|
207
|
30.4%
|
|
Others
(1)
.................................................................................................
|
520
|
506
|
2.8%
|
|
Adjustments
(2)
........................................................................................
|
(224)
|
(233)
|
(3.9)%
|
|
Total
......................................................................................................
|
9,147
|
8,514
|
7.4%
|
|
For the year ended December 31,
|
|||
|
2023
|
2022
|
% Variation
|
|
|
(in millions of euros)
|
|||
|
Revenues
...................................................................................................................
|
8,514
|
7,551
|
12.8%
|
|
Other operating income
.............................................................................................
|
1
|
2
|
(50.0)%
|
|
Revenues and other operating income
.................................................................
|
8,515
|
7,553
|
12.7%
|
|
Materials consumed
...................................................................................................
|
1,047
|
1,197
|
(12.5)%
|
|
Other operating expenses
.........................................................................................
|
4,878
|
4,182
|
16.6%
|
|
Personnel expenses
....................................................................................................
|
1,599
|
1,446
|
10.6%
|
|
Total operating expenses
........................................................................................
|
7,524
|
6,825
|
10.2%
|
|
Fixed asset depreciation
............................................................................................
|
401
|
299
|
34.1%
|
|
Impairment and disposal of fixed assets
...................................................................
|
35
|
(6)
|
n.a
|
|
Operating profit/(loss)
.............................................................................................
|
625
|
423
|
47.8%
|
|
Net financial income/(expense) from financing
........................................................
|
(328)
|
(243)
|
35.0%
|
|
Profit/(loss) on derivatives and other net financial income/(expense)
.....................
|
(44)
|
(122)
|
(63.9)%
|
|
Net financial income/(expense) from infrastructure projects
............................
|
(372)
|
(365)
|
(1.9)%
|
|
Net financial income/(expense) from financing
.......................................................
|
111
|
1
|
n.a
|
|
Profit/(loss) on derivatives and other net financial income/(expense)
......................
|
31
|
47
|
(34.0)%
|
|
Net
financial
income/(expense)
from
ex-infrastructure
projects
...........................
|
142
|
48
|
195.8%
|
|
Net financial income/(expense)
..............................................................................
|
(230)
|
(317)
|
27.4%
|
|
Share of profits of equity-accounted companies
.......................................................
|
215
|
165
|
30.3%
|
|
Profit/(loss) before tax from continuing operations
............................................
|
610
|
271
|
125.1%
|
|
Income tax / (expense)
..............................................................................................
|
(115)
|
(30)
|
(283.3)%
|
|
Profit/(loss) net of tax from continuing operations
............................................
|
495
|
241
|
105.4%
|
|
Profit/(loss) net of tax from discontinued operations
................................................
|
16
|
64
|
(75.0)%
|
|
Net profit/(loss)
........................................................................................................
|
511
|
305
|
67.5%
|
|
Net profit/(loss) for the year attributed to non-controlling interests
.........................
|
(170)
|
(117)
|
(45.3)%
|
|
Net profit/(loss) for the year attributed to the parent company
........................
|
341
|
188
|
81.4%
|
|
For the year ended December 31,
|
|||
|
2023
|
2022
|
%Variation
|
|
|
(in millions of euros)
|
|||
|
Toll Roads
..............................................................................................
|
1,085
|
780
|
39.1%
|
|
Airports
...................................................................................................
|
80
|
54
|
48.1%
|
|
Construction
...........................................................................................
|
6,869
|
6,280
|
9.4%
|
|
Energy
....................................................................................................
|
207
|
191
|
8.4%
|
|
Others
(1)
.................................................................................................
|
506
|
466
|
8.6%
|
|
Adjustments
(2)
........................................................................................
|
(233)
|
(220)
|
5.9%
|
|
Total
.......................................................................................................
|
8,514
|
7,551
|
12.8%
|
|
For the year ended December 31, 2024
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
(1)
|
Adjustments
(2)
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Revenue
....................................
|
7,234
|
1,256
|
91
|
270
|
520
|
(224)
|
9,147
|
|
Total operating expenses
..........
|
6,806
|
338
|
65
|
268
|
551
|
(222)
|
7,806
|
|
Fixed asset depreciation
............
|
146
|
232
|
22
|
13
|
28
|
0
|
441
|
|
Impairment and disposal of
fixed assets
................................
|
0
|
151
|
2,025
|
0
|
32
|
0
|
2,208
|
|
Operating profit/(loss)
............
|
284
|
837
|
2,029
|
(11)
|
(28)
|
(2)
|
3,109
|
|
Profit/(loss) on derivatives and
other net financial income/
(expense)
...................................
|
(34)
|
(75)
|
627
|
0
|
24
|
(3)
|
539
|
|
Net financial income/(expense)
from financing
..........................
|
150
|
(215)
|
(2)
|
(8)
|
(193)
|
3
|
(265)
|
|
Net financial income/
(expense)
..................................
|
116
|
(290)
|
625
|
(8)
|
(169)
|
0
|
274
|
|
Share of profits of equity-
accounted companies
................
|
0
|
226
|
8
|
0
|
4
|
0
|
238
|
|
Profit/(loss) before tax from
continuing operations
.............
|
400
|
773
|
2,662
|
(19)
|
(193)
|
(2)
|
3,621
|
|
Income/(expense) tax
................
|
(142)
|
(110)
|
3
|
5
|
99
|
0
|
(145)
|
|
Profit/(loss) net of tax from
continuing operations
...............
|
258
|
663
|
2,665
|
(14)
|
(94)
|
(2)
|
3,476
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
0
|
0
|
0
|
0
|
14
|
0
|
14
|
|
Net profit/(loss)
.......................
|
258
|
663
|
2,665
|
(14)
|
(80)
|
(2)
|
3,490
|
|
Net profit/(loss) for the year
attributed to non-controlling
interests
.....................................
|
(68)
|
(160)
|
(23)
|
0
|
0
|
0
|
(251)
|
|
Net profit/(loss) for the year
attributed to the parent
company
...................................
|
190
|
503
|
2,642
|
(14)
|
(80)
|
(2)
|
3,239
|
|
For the year ended December 31, 2023
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
(1)
|
Adjustments
(2)
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Revenue
....................................
|
6,869
|
1,085
|
80
|
207
|
506
|
(233)
|
8,514
|
|
Total operating expenses
..........
|
6,659
|
286
|
58
|
206
|
548
|
(233)
|
7,524
|
|
Fixed asset depreciation
............
|
134
|
213
|
20
|
9
|
26
|
(1)
|
401
|
|
Impairment and disposal of
fixed assets
................................
|
0
|
38
|
0
|
0
|
(2)
|
(1)
|
35
|
|
Operating profit/(loss)
............
|
77
|
624
|
2
|
(8)
|
(70)
|
0
|
625
|
|
Profit/(loss) on derivatives and
other net financial income/
(expense)
...................................
|
(31)
|
5
|
(12)
|
(1)
|
28
|
(2)
|
(13)
|
|
Net financial income/(expense)
from financing
..........................
|
117
|
(224)
|
3
|
0
|
(114)
|
1
|
(217)
|
|
Net financial income/
(expense)
..................................
|
86
|
(219)
|
(9)
|
(1)
|
(86)
|
(1)
|
(230)
|
|
Share of profits of equity-
accounted companies
................
|
0
|
198
|
11
|
(1)
|
6
|
1
|
215
|
|
Profit/(loss) before tax from
continuing operations
...............
|
163
|
603
|
4
|
(10)
|
(150)
|
0
|
610
|
|
Income/(expense) tax
................
|
(65)
|
(55)
|
(20)
|
2
|
22
|
1
|
(115)
|
|
Profit/(loss) net of tax from
continuing operations
...............
|
98
|
548
|
(16)
|
(8)
|
(128)
|
1
|
495
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
0
|
0
|
0
|
0
|
17
|
(1)
|
16
|
|
Net profit/(loss)
.......................
|
98
|
548
|
(16)
|
(8)
|
(111)
|
0
|
511
|
|
Net profit/(loss) for the year
attributed to non-controlling
interests
.....................................
|
(51)
|
(126)
|
7
|
0
|
0
|
0
|
(170)
|
|
Net profit/(loss) for the year
attributed to the parent
company
...................................
|
47
|
422
|
(9)
|
(8)
|
(111)
|
0
|
341
|
|
For the year ended December 31, 2022
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
(1)
|
Adjustments
(2)
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Revenue
....................................
|
6,280
|
780
|
54
|
191
|
466
|
(220)
|
7,551
|
|
Total operating expenses
..........
|
6,106
|
230
|
56
|
196
|
458
|
(221)
|
6,825
|
|
Fixed asset depreciation
............
|
107
|
159
|
7
|
8
|
18
|
0
|
299
|
|
Impairment and disposal of
fixed assets
................................
|
0
|
(3)
|
0
|
0
|
(3)
|
0
|
(6)
|
|
Operating profit/(loss)
............
|
69
|
388
|
(9)
|
(13)
|
(12)
|
0
|
423
|
|
Profit/(loss) on derivatives and
other net financial income/
(expense)
...................................
|
(34)
|
(109)
|
19
|
0
|
50
|
(1)
|
(75)
|
|
Net financial income/(expense)
from financing
..........................
|
36
|
(240)
|
0
|
(4)
|
(35)
|
1
|
(242)
|
|
Net financial income/
(expense)
..................................
|
2
|
(349)
|
19
|
(4)
|
15
|
0
|
(317)
|
|
Share of profits of equity-
accounted companies
................
|
0
|
157
|
7
|
0
|
0
|
1
|
165
|
|
Profit/(loss) before tax from
continuing operations
.............
|
71
|
196
|
17
|
(17)
|
3
|
1
|
271
|
|
Income/(expense) tax
................
|
(6)
|
(39)
|
2
|
(2)
|
15
|
0
|
(30)
|
|
Profit/(loss) net of tax from
continuing operations
...............
|
65
|
157
|
19
|
(19)
|
18
|
1
|
241
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
0
|
0
|
0
|
0
|
64
|
0
|
64
|
|
Net profit/(loss)
.......................
|
65
|
157
|
19
|
(19)
|
82
|
1
|
305
|
|
Net profit/(loss) for the year
attributed to non-controlling
interests
.....................................
|
(42)
|
(66)
|
(9)
|
0
|
0
|
0
|
(117)
|
|
Net profit/(loss) for the year
attributed to the parent
company
...................................
|
23
|
91
|
10
|
(19)
|
82
|
1
|
188
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
USA
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
3,271
|
2,879
|
2,906
|
|
Poland
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
2,119
|
2,160
|
1,842
|
|
Spain
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
1,582
|
1,475
|
1,154
|
|
UK
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
809
|
771
|
708
|
|
Canada
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
246
|
161
|
100
|
|
Other
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
1,120
|
1,068
|
841
|
|
Total revenues
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
9,147
|
8,514
|
7,551
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in millions of euros)
|
|||
|
Net profit/(loss)
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
3,490
|
511
|
305
|
|
Profit/(loss) net of tax from discontinued operations
. . . . . . . . . . . . . . . . . . . . . . .
|
(14)
|
(16)
|
(64)
|
|
Income tax/(expense)
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
145
|
115
|
30
|
|
Share of profits of equity-accounted companies
. . . . . . . . . . . . . . . . . . . . . . . . . .
|
(238)
|
(215)
|
(165)
|
|
Net financial income/(expense)
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
(274)
|
230
|
317
|
|
Impairment and disposal of fixed assets
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
(2,208)
|
(35)
|
6
|
|
Adjusted EBIT
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
901
|
590
|
429
|
|
For the year ended December 31, 2024
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
|
Adjustments
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Net profit/(loss)
.........................
|
258
|
663
|
2,665
|
(14)
|
(80)
|
(2)
|
3,490
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
—
|
—
|
—
|
—
|
(14)
|
—
|
(14)
|
|
Income tax/(expense)
................
|
142
|
110
|
(3)
|
(5)
|
(99)
|
—
|
145
|
|
Share of profits of equity-
accounted companies
................
|
—
|
(226)
|
(8)
|
—
|
(4)
|
—
|
(238)
|
|
Net financial income/(expense)
|
(116)
|
290
|
(625)
|
8
|
169
|
—
|
(274)
|
|
Impairment and disposal of
fixed assets
................................
|
—
|
(151)
|
(2,025)
|
—
|
(32)
|
—
|
(2,208)
|
|
Adjusted EBIT
........................
|
284
|
686
|
4
|
(11)
|
(60)
|
(2)
|
901
|
|
For the year ended December 31, 2023
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
|
Adjustments
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Net profit/(loss)
.........................
|
98
|
548
|
(16)
|
(8)
|
(111)
|
—
|
511
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
—
|
—
|
—
|
—
|
(17)
|
1
|
(16)
|
|
Income tax/(expense)
................
|
65
|
55
|
20
|
(2)
|
(22)
|
(1)
|
115
|
|
Share of profits of equity-
accounted companies
................
|
—
|
(198)
|
(11)
|
1
|
(6)
|
(1)
|
(215)
|
|
Net financial income/(expense)
|
(86)
|
219
|
9
|
1
|
86
|
1
|
230
|
|
Impairment and disposal of
fixed assets
................................
|
—
|
(38)
|
—
|
—
|
2
|
1
|
(35)
|
|
Adjusted EBIT
........................
|
77
|
586
|
2
|
(8)
|
(68)
|
1
|
590
|
|
For the year ended December 31, 2022
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
|
Adjustments
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Net profit/(loss)
.........................
|
65
|
157
|
19
|
(19)
|
82
|
1
|
305
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
—
|
—
|
—
|
—
|
(64)
|
—
|
(64)
|
|
Income tax/(expense)
................
|
6
|
39
|
(2)
|
2
|
(15)
|
—
|
30
|
|
Share of profits of equity-
accounted companies
................
|
—
|
(157)
|
(7)
|
—
|
—
|
(1)
|
(165)
|
|
Net financial income/(expense)
|
(2)
|
349
|
(19)
|
4
|
(15)
|
—
|
317
|
|
Impairment and disposal of
fixed assets
................................
|
—
|
3
|
—
|
—
|
3
|
—
|
6
|
|
Adjusted EBIT
........................
|
69
|
391
|
(9)
|
(13)
|
(9)
|
—
|
429
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
%Variation
|
|
|
(in millions of euros)
|
|||
|
Toll Roads
...................................................................................................
|
686
|
586
|
17.1%
|
|
Airports
........................................................................................................
|
4
|
2
|
100.0%
|
|
Construction
................................................................................................
|
284
|
77
|
268.8%
|
|
Energy
........................................................................................................
|
(11)
|
(8)
|
(37.5)%
|
|
Others
(1)
......................................................................................................
|
(62)
|
(67)
|
7.5%
|
|
Total
............................................................................................................
|
901
|
590
|
52.7%
|
|
For the year ended December 31,
|
|||
|
2023
|
2022
|
%Variation
|
|
|
(in millions of euros)
|
|||
|
Toll Roads
..............................................................................................
|
586
|
391
|
49.9%
|
|
Airports
...................................................................................................
|
2
|
(9)
|
122.2%
|
|
Construction
...........................................................................................
|
77
|
69
|
11.6%
|
|
Energy
...................................................................................................
|
(8)
|
(13)
|
38.5%
|
|
Others
(1)
.................................................................................................
|
(67)
|
(9)
|
n.a
|
|
Total
.......................................................................................................
|
590
|
429
|
37.5%
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in millions of euros)
|
|||
|
Net profit/(loss)
.........................................................................................
|
3,490
|
511
|
305
|
|
Profit/(loss) net of tax from discontinued operations
...............................
|
(14)
|
(16)
|
(64)
|
|
Income tax/(expense)
................................................................................
|
145
|
115
|
30
|
|
Share of profits of equity-accounted companies
.......................................
|
(238)
|
(215)
|
(165)
|
|
Net financial income/(expense)
................................................................
|
(274)
|
230
|
317
|
|
Impairment and disposal of fixed assets
...................................................
|
(2,208)
|
(35)
|
6
|
|
Fixed asset depreciation
............................................................................
|
441
|
401
|
299
|
|
Adjusted EBITDA
...................................................................................
|
1,342
|
991
|
728
|
|
For the year ended December 31, 2024
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
|
Adjustments
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Net profit/(loss)
.........................
|
258
|
663
|
2,665
|
(14)
|
(80)
|
(2)
|
3,490
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
—
|
—
|
—
|
—
|
(14)
|
—
|
(14)
|
|
Income tax/(expense)
................
|
142
|
110
|
(3)
|
(5)
|
(99)
|
—
|
145
|
|
Share of profits of equity-
accounted companies
................
|
—
|
(226)
|
(8)
|
—
|
(4)
|
—
|
(238)
|
|
Net financial income/(expense)
|
(116)
|
290
|
(625)
|
8
|
169
|
—
|
(274)
|
|
Impairment and disposal of
fixed assets
................................
|
—
|
(151)
|
(2,025)
|
—
|
(32)
|
—
|
(2,208)
|
|
Fixed asset depreciation
............
|
146
|
232
|
22
|
13
|
28
|
—
|
441
|
|
Adjusted EBITDA
..................
|
430
|
918
|
26
|
2
|
(32)
|
(2)
|
1,342
|
|
For the year ended December 31, 2023
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
|
Adjustments
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Net profit/(loss)
.........................
|
98
|
548
|
(16)
|
(8)
|
(111)
|
—
|
511
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
—
|
—
|
—
|
—
|
(17)
|
1
|
(16)
|
|
Income tax/(expense)
................
|
65
|
55
|
20
|
(2)
|
(22)
|
(1)
|
115
|
|
Share of profits of equity-
accounted companies
................
|
—
|
(198)
|
(11)
|
1
|
(6)
|
(1)
|
(215)
|
|
Net financial income/(expense)
|
(86)
|
219
|
9
|
1
|
86
|
1
|
230
|
|
Impairment and disposal of
fixed assets
................................
|
—
|
(38)
|
—
|
—
|
2
|
1
|
(35)
|
|
Fixed asset depreciation
............
|
134
|
213
|
20
|
9
|
26
|
(1)
|
401
|
|
Adjusted EBITDA
..................
|
211
|
799
|
22
|
—
|
(42)
|
—
|
991
|
|
For the year ended December 31, 2022
|
|||||||
|
Construction
|
Toll Roads
|
Airports
|
Energy
|
Other
|
Adjustments
|
Total
|
|
|
(in millions of euros)
|
|||||||
|
Net profit/(loss)
.........................
|
65
|
157
|
19
|
(19)
|
82
|
1
|
305
|
|
Profit/(loss) net of tax from
discontinued operations
............
|
—
|
—
|
—
|
—
|
(64)
|
—
|
(64)
|
|
Income tax/(expense)
................
|
6
|
39
|
(2)
|
2
|
(15)
|
—
|
30
|
|
Share of profits of equity-
accounted companies
................
|
—
|
(157)
|
(7)
|
—
|
—
|
(1)
|
(165)
|
|
Net financial income/(expense)
|
(2)
|
349
|
(19)
|
4
|
(15)
|
—
|
317
|
|
Impairment and disposal of
fixed assets
................................
|
—
|
3
|
—
|
—
|
3
|
—
|
6
|
|
Fixed asset depreciation
............
|
107
|
159
|
7
|
8
|
18
|
—
|
299
|
|
Adjusted EBITDA
..................
|
176
|
550
|
(2)
|
(5)
|
9
|
—
|
728
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in millions of euros)
|
|||
|
Revenues
|
9,147
|
8,514
|
7,551
|
|
Exchange rate effect
(1)
.........................................................................................................
|
—
|
92
|
(49)
|
|
Fixed asset impairments
(2)
...................................................................................................
|
—
|
—
|
—
|
|
Operating results of disposed companies
(3)
.........................................................................
|
—
|
—
|
—
|
|
Restructuring costs
...............................................................................................................
|
—
|
—
|
—
|
|
Operating results from new acquired companies
(4)
..............................................................
|
—
|
—
|
—
|
|
Accounting model adjustments
(5)
.........................................................................................
|
—
|
(35)
|
—
|
|
Non-current impact
(6)
...........................................................................................................
|
—
|
—
|
—
|
|
Revenues Comparable (Like-for-like)
.............................................................................
|
9,147
|
8,571
|
7,502
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in millions of euros)
|
|||
|
Net profit/(loss)
...................................................................................................................
|
3,490
|
511
|
305
|
|
Profit/(loss) net of tax from discontinued operations
...........................................................
|
(14)
|
(16)
|
(64)
|
|
Income tax/(expense)
...........................................................................................................
|
145
|
115
|
30
|
|
Share of profits of equity-accounted companies
..................................................................
|
(238)
|
(215)
|
(165)
|
|
Net financial income/(expense)
............................................................................................
|
(274)
|
230
|
317
|
|
Impairment and disposal of fixed assets
(1)
...........................................................................
|
(2,208)
|
(35)
|
6
|
|
Exchange rate effect
(2)
..........................................................................................................
|
—
|
5
|
(2)
|
|
Operating results of disposed companies
(3)
..........................................................................
|
—
|
(24)
|
—
|
|
Restructuring costs
...............................................................................................................
|
—
|
—
|
3
|
|
Operating results from new acquired companies
(4)
..............................................................
|
—
|
—
|
—
|
|
Accounting model adjustments
(5)
.........................................................................................
|
—
|
—
|
(28)
|
|
Non-current impact
(6)
...........................................................................................................
|
—
|
—
|
—
|
|
Adjusted EBIT Comparable (Like-for-like)
...................................................................
|
901
|
571
|
401
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in millions of euros)
|
|||
|
Net profit/(loss)
..................................................................................................................
|
3,490
|
511
|
305
|
|
Profit/(loss) net of tax from discontinued operations
..........................................................
|
(14)
|
(16)
|
(64)
|
|
Income tax/(expense)
..........................................................................................................
|
145
|
115
|
30
|
|
Share of profits of equity-accounted companies
.................................................................
|
(238)
|
(215)
|
(165)
|
|
Net financial income/(expense)
...........................................................................................
|
(274)
|
230
|
317
|
|
Impairment and disposal of fixed assets
(1)
..........................................................................
|
(2,208)
|
(35)
|
6
|
|
Fixed asset depreciation
(2)
...................................................................................................
|
441
|
401
|
299
|
|
Exchange rate effect
(3)
........................................................................................................
|
—
|
6
|
(6)
|
|
Operating results of disposed companies
(4)
.........................................................................
|
—
|
(30)
|
—
|
|
Restructuring costs
..............................................................................................................
|
—
|
—
|
3
|
|
Operating results from new acquired companies
(5)
.............................................................
|
—
|
—
|
—
|
|
Accounting model adjustments
(6)
........................................................................................
|
—
|
—
|
(29)
|
|
Non-current impact
(7)
..........................................................................................................
|
—
|
—
|
—
|
|
Adjusted EBITDA Comparable (Like-for-like)
............................................................
|
1,342
|
967
|
696
|
|
|
As of December 31,
|
||
|
2024
|
2023
|
2022
|
|
|
(in millions of euros)
|
|||
|
Budimex
.............................................................................................................
|
4,389
|
3,301
|
3,181
|
|
Webber
................................................................................................................
|
5,710
|
4,459
|
3,372
|
|
Ferrovial Construction
(1)
......................................................................................
|
6,657
|
7,419
|
7,838
|
|
Construction
.....................................................................................................
|
16,755
|
15,179
|
14,392
|
|
For the year ended December 31,
|
|||
|
(in millions of euros)
|
|||
|
2024
|
2023
|
2022
|
|
|
Cash flows from operating activities
......................................
|
1,293
|
1,263
|
1,002
|
|
Cash flows from (used in) investing activities
.......................
|
1,313
|
(425)
|
(732)
|
|
Cash flows from (used in) financing activities
.......................
|
(2,591)
|
(1,305)
|
(316)
|
|
Cash and cash equivalents at the end of the period
..........
|
4,828
|
4,789
|
5,130
|
|
As of December 31,
|
||||||
|
2024
|
2023
|
|||||
|
Bonds
|
Bank
borrowings
|
Total
|
Bonds
|
Bank
borrowings
|
Total
|
|
|
(in millions of euros)
|
||||||
|
Long term
................................................
|
5,198
|
3,058
|
8,256
|
4,441
|
3,412
|
7,852
|
|
Toll roads
.................................................
|
5,198
|
2,707
|
7,906
|
4,441
|
2,937
|
7,378
|
|
U.S. toll roads
.........................................
|
5,198
|
2,138
|
7,337
|
4,441
|
2,307
|
6,748
|
|
Spanish toll roads
...................................
|
—
|
564
|
564
|
—
|
611
|
611
|
|
Other concessions
..................................
|
—
|
5
|
5
|
—
|
19
|
19
|
|
Airports
....................................................
|
—
|
—
|
—
|
—
|
89
|
89
|
|
Construction
............................................
|
—
|
97
|
97
|
—
|
102
|
102
|
|
Energy
......................................................
|
—
|
209
|
209
|
—
|
236
|
236
|
|
Other
........................................................
|
—
|
44
|
44
|
—
|
48
|
48
|
|
Short term
................................................
|
1
|
142
|
143
|
1
|
62
|
63
|
|
Toll Roads
................................................
|
1
|
38
|
39
|
1
|
31
|
32
|
|
U.S. toll roads
.........................................
|
1
|
—
|
1
|
1
|
—
|
1
|
|
Spanish toll roads
...................................
|
—
|
24
|
24
|
—
|
17
|
17
|
|
Other concessions
..................................
|
—
|
14
|
14
|
—
|
14
|
14
|
|
Airports
....................................................
|
—
|
94
|
94
|
—
|
15
|
15
|
|
Construction
............................................
|
—
|
5
|
5
|
—
|
5
|
5
|
|
Energy
......................................................
|
—
|
2
|
2
|
—
|
11
|
11
|
|
Other
........................................................
|
—
|
3
|
3
|
—
|
—
|
—
|
|
Total
.........................................................
|
5,199
|
3,200
|
8,400
|
4,442
|
3,473
|
7,915
|
|
Fair
value
2024
|
Carrying
amount
2024
|
2025
|
2026
|
2027
|
2028
|
2029
|
2030+
|
Total
maturities
|
||
|
(in millions of euros)
|
||||||||||
|
Infrastructure project
obligations
..............................
|
3,574
|
5,199
|
1
|
8
|
1
|
215
|
1
|
4,704
|
4,930
|
|
|
Toll roads
..............................
|
3,574
|
5,199
|
1
|
8
|
1
|
215
|
1
|
4,704
|
4,930
|
|
|
USD
.......................................
|
3,574
|
5,199
|
1
|
8
|
1
|
215
|
1
|
4,704
|
4,930
|
|
|
EUR
......................................
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
|
Bank borrowings of
infrastructure project
companies
................................
|
3,200
|
3,200
|
120
|
233
|
155
|
151
|
274
|
2,690
|
3,624
|
|
|
Toll roads
..............................
|
2,745
|
2,745
|
98
|
104
|
130
|
122
|
133
|
2,565
|
3,152
|
|
|
USD
.......................................
|
2,138
|
2,138
|
70
|
71
|
95
|
79
|
82
|
2,153
|
2,549
|
|
|
EUR
.......................................
|
607
|
607
|
28
|
33
|
35
|
43
|
51
|
412
|
603
|
|
|
Airports
..................................
|
94
|
94
|
14
|
16
|
18
|
20
|
21
|
16
|
105
|
|
|
EUR
......................................
|
94
|
94
|
14
|
16
|
18
|
20
|
21
|
16
|
105
|
|
|
Construction
..........................
|
103
|
103
|
4
|
4
|
5
|
5
|
5
|
79
|
102
|
|
|
EUR
.......................................
|
87
|
87
|
4
|
4
|
5
|
5
|
5
|
64
|
87
|
|
|
PLN
........................................
|
16
|
16
|
—
|
—
|
—
|
—
|
—
|
15
|
15
|
|
|
Energy
...................................
|
211
|
211
|
2
|
106
|
—
|
—
|
109
|
—
|
216
|
|
|
EUR
......................................
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
|
USD
.......................................
|
211
|
211
|
2
|
106
|
—
|
—
|
109
|
—
|
216
|
|
|
Other
......................................
|
47
|
47
|
3
|
3
|
3
|
4
|
5
|
30
|
49
|
|
|
GBP
.......................................
|
47
|
47
|
3
|
3
|
3
|
4
|
5
|
30
|
49
|
|
|
Total infrastructure project
borrowings
..............................
|
6,774
|
8,400
|
121
|
241
|
156
|
366
|
275
|
7,394
|
8,554
|
|
|
As of December 31,
|
||||||
|
2024
|
2023
|
|||||
|
Long
term
|
Short
term
|
Total
|
Long
term
|
Short
term
|
Total
|
|
|
(in millions of euros)
|
||||||
|
Corporate bonds and debentures
............................................
|
1,773
|
518
|
2,292
|
2,270
|
320
|
2,590
|
|
Euro Commercial Paper
.........................................................
|
—
|
249
|
249
|
—
|
500
|
500
|
|
Corporate liquidity lines
........................................................
|
60
|
252
|
312
|
296
|
—
|
296
|
|
Other borrowings
...................................................................
|
3
|
33
|
36
|
5
|
58
|
63
|
|
Total financial borrowings excluding infrastructure
project companies
................................................................
|
1,836
|
1,052
|
2,889
|
2,571
|
879
|
3,449
|
|
Fair
value
2024
|
Carrying
amount
2024
|
2025
|
2026
|
2027
|
2028
|
2029
|
2030+
|
Total
maturities
|
|
|
(in millions of euros)
|
|||||||||
|
Corporate debt
..............................
|
2,830
|
2,852
|
999
|
780
|
60
|
500
|
—
|
500
|
2,839
|
|
EUR
................................................
|
2,830
|
2,852
|
999
|
780
|
60
|
500
|
—
|
500
|
2,839
|
|
Other borrowings
.........................
|
36
|
36
|
2
|
9
|
12
|
2
|
1
|
—
|
26
|
|
EUR
................................................
|
7
|
7
|
—
|
—
|
—
|
1
|
—
|
—
|
1
|
|
PLN
................................................
|
5
|
5
|
2
|
1
|
1
|
—
|
1
|
—
|
5
|
|
CLP
.................................................
|
7
|
7
|
—
|
—
|
7
|
1
|
—
|
—
|
8
|
|
Other
...............................................
|
17
|
17
|
—
|
8
|
4
|
—
|
—
|
—
|
12
|
|
Total financial borrowing
excluding infrastructure project
companies
......................................
|
2,866
|
2,889
|
1,001
|
789
|
72
|
502
|
1
|
500
|
2,865
|
|
As of December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in million of euros)
|
|||
|
Cash and cash equivalents excluding infrastructure projects
...........................
|
(4,653)
|
(4,585)
|
(4,962)
|
|
Short and long-term borrowings
.......................................................................
|
2,889
|
3,449
|
3,686
|
|
Non-current restricted cash
...............................................................................
|
(21)
|
(32)
|
(41)
|
|
Forwards hedging balances
..............................................................................
|
5
|
18
|
(151)
|
|
Cross currency swaps balances
.........................................................................
|
(2)
|
13
|
5
|
|
Intragroup position balances (*)
.......................................................................
|
(12)
|
16
|
25
|
|
Other short term financial assets
......................................................................
|
—
|
—
|
—
|
|
CONSOLIDATED NET DEBT OF EX-INFRASTRUCTURE
PROJECT COMPANIES
..............................................................................
|
(1,794)
|
(1,121)
|
(1,439)
|
|
Cash and cash equivalents from infrastructure projects
...................................
|
(175)
|
(204)
|
(168)
|
|
Short and long-term borrowings
.......................................................................
|
8,400
|
7,915
|
7,967
|
|
Non- current restricted cash
..............................................................................
|
(381)
|
(596)
|
(556)
|
|
Intragroup position balances (*)
.......................................................................
|
12
|
(16)
|
(25)
|
|
CONSOLIDATED NET DEBT OF INFRASTRUCTURE PROJECT
COMPANIES
..................................................................................................
|
7,856
|
7,100
|
7,219
|
|
CONSOLIDATED NET DEBT
.....................................................................
|
6,061
|
5,979
|
5,781
|
|
As of December 31, 2024
|
||||
|
Change in
Consolidated
Net Debt
(1+2+3)
|
Ex-
infrastructure
project
companies
(1)
|
Infrastructure
project
companies
(2)
|
Intercompany
eliminations
(3)
|
|
|
(in million of euros)
|
||||
|
Cash flow from operating activities
.....................................................................
|
1,293
|
861
|
1,016
|
(584)
|
|
Cash flow from/ (used in) investing activities
.....................................................
|
1,313
|
1,161
|
73
|
79
|
|
Cash flow from/ (used in) financing activities
.....................................................
|
(2,591)
|
(1,975)
|
(1,121)
|
505
|
|
Effect of exchange rate on cash and cash equivalents
.........................................
|
59
|
54
|
5
|
—
|
|
Change in cash and cash equivalents due to consolidation scope changes
..........
|
(35)
|
(32)
|
(3)
|
—
|
|
Change in cash and cash equivalents from assets held for sale
...........................
|
—
|
—
|
—
|
—
|
|
Cash Flows (Change in cash and cash equivalents) (A)
.................................
|
39
|
68
|
(29)
|
—
|
|
Change in short and long-term borrowings (B)
..............................................
|
(76)
|
(561)
|
484
|
—
|
|
Change in Non-current restricted cash
.................................................................
|
227
|
12
|
215
|
—
|
|
Change in Forwards hedging balances
................................................................
|
(14)
|
(14)
|
—
|
—
|
|
Change in Cross currency swaps balances
...........................................................
|
(16)
|
(16)
|
—
|
—
|
|
Change in Intragroup balances
.............................................................................
|
—
|
(28)
|
28
|
—
|
|
Change in other short term financial assets
.........................................................
|
—
|
—
|
—
|
—
|
|
Other changes in Consolidated Net Debt (C)
..................................................
|
198
|
(45)
|
243
|
—
|
|
CHANGE IN CONSOLIDATED NET DEBT (C+B-A)
..................
|
82
|
(674)
|
756
|
—
|
|
CONSOLIDATED NET DEBT AT BEGINNING OF YEAR (*)
...
|
5,979
|
(1,121)
|
7,100
|
—
|
|
CONSOLIDATED NET DEBT AT YEAR-END (*)
........................
|
6,061
|
(1,794)
|
7,856
|
—
|
|
As of December 31, 2023
|
||||
|
Change in
Consolidated
Net Debt
(1+2+3)
|
Ex-
infrastructure
project
companies
(1)
|
Infrastructure
project
companies
(2)
|
Intercompany
eliminations
(3)
|
|
|
(in million of euros)
|
||||
|
Cash flow from operating activities
.....................................................................
|
1,263
|
791
|
890
|
(417)
|
|
Cash flow from/ (used in) investing activities
.....................................................
|
(426)
|
(184)
|
(347)
|
104
|
|
Cash flow from/ (used in) financing activities
.....................................................
|
(1,304)
|
(1,146)
|
(471)
|
313
|
|
Effect of exchange rate on cash and cash equivalents
.........................................
|
160
|
161
|
(1)
|
|
|
Change in cash and cash equivalents due to consolidation scope changes
..........
|
(34)
|
—
|
(34)
|
|
|
Change in cash and cash equivalents from assets held for sale
...........................
|
—
|
—
|
—
|
|
|
Cash Flows (Change in cash and cash equivalents) (A)
.................................
|
(341)
|
(378)
|
37
|
—
|
|
Change in short and long-term borrowings (B)
..............................................
|
(288)
|
(236)
|
(52)
|
|
|
Change in Non-current restricted cash
.................................................................
|
(31)
|
9
|
(40)
|
|
|
Change in Forwards hedging balances
................................................................
|
169
|
169
|
||
|
Change in Cross currency swaps balances
...........................................................
|
8
|
8
|
||
|
Change in Intragroup balances
.............................................................................
|
—
|
(9)
|
9
|
|
|
Change in other short term financial assets
.........................................................
|
—
|
—
|
||
|
Other changes in Consolidated Net Debt (C)
..................................................
|
146
|
177
|
(31)
|
|
|
CHANGE IN CONSOLIDATED NET DEBT (C+B-A)
..................
|
199
|
318
|
(120)
|
|
|
CONSOLIDATED NET DEBT AT BEGINNING OF YEAR (*)
...
|
5,781
|
(1,439)
|
7,219
|
|
|
CONSOLIDATED NET DEBT AT YEAR-END (*)
........................
|
5,979
|
(1,121)
|
7,100
|
|
|
As of December 31, 2022
|
||||
|
Change in
Consolidated
Net Debt
(1+2+3)
|
Ex-
infrastructure
project
companies
(1)
|
Infrastructure
project
companies
(2)
|
Intercompany
eliminations
(3)
|
|
|
(in million of euros)
|
||||
|
Cash flow from operating activities
.....................................................................
|
1,002
|
565
|
629
|
(191)
|
|
Cash flow from/ (used in) investing activities
.....................................................
|
(732)
|
(421)
|
(720)
|
410
|
|
Cash flow from/ (used in) financing activities
.....................................................
|
(317)
|
(140)
|
42
|
(219)
|
|
Effect of exchange rate on cash and cash equivalents
.........................................
|
(283)
|
(289)
|
7
|
|
|
Change in cash and cash equivalents due to consolidation scope changes
..........
|
4
|
—
|
4
|
|
|
Change in cash and cash equivalents from assets held for sale
...........................
|
(81)
|
(81)
|
—
|
|
|
Cash Flows (Change in cash and cash equivalents) (A)
.................................
|
(407)
|
(367)
|
(40)
|
—
|
|
Change in short and long-term borrowings (B)
..............................................
|
1,043
|
485
|
558
|
|
|
Change in Non-current restricted cash
.................................................................
|
(18)
|
(41)
|
23
|
|
|
Change in Forwards hedging balances
................................................................
|
(173)
|
(173)
|
||
|
Change in Cross currency swaps balances
...........................................................
|
(4)
|
(4)
|
||
|
Change in Intragroup balances
.............................................................................
|
—
|
(12)
|
12
|
|
|
Change in other short term financial assets
.........................................................
|
11
|
11
|
||
|
Other changes in Consolidated Net Debt (C)
..................................................
|
(184)
|
(219)
|
35
|
|
|
CHANGE IN CONSOLIDATED NET DEBT (C+B-A)
..................
|
1,266
|
632
|
633
|
|
|
CONSOLIDATED NET DEBT AT BEGINNING OF YEAR (*)
...
|
4,515
|
(2,071)
|
6,586
|
|
|
CONSOLIDATED NET DEBT AT YEAR-END (*)
........................
|
5,781
|
(1,439)
|
7,219
|
|
|
As of December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in million of euros)
|
|||
|
Cash and cash equivalents
........................................................................................................
|
4,653
|
4,585
|
4,962
|
|
Non-
current
restricted
cash
......................................................................................................
|
21
|
32
|
41
|
|
Other short term financial assets
.............................................................................................
|
0
|
—
|
|
|
Undrawn credit lines
.................................................................................................................
|
651
|
789
|
964
|
|
Forward hedging cash flows
.....................................................................................................
|
(5)
|
(18)
|
151
|
|
Total liquidity ex infrastructure
............................................................................................
|
5,320
|
5,387
|
6,118
|
|
As of December 31,
|
|||||||||
|
2024
|
2023
|
2022
|
|||||||
|
Investments
(1)
|
Divestments
(2)
|
Cash flows
from (used
in) investing
activities
|
Investments
(1)
|
Divestments
(2)
|
Cash flows
from (used
in) investing
activities
|
Investments
(1)
|
Divestments
(2)
|
Cash flows
from (used
in) investing
activities
|
|
|
Toll Roads
............
|
(867)
|
311
|
(556)
|
(239)
|
32
|
(207)
|
(794)
|
134
|
(660)
|
|
Airports
................
|
(516)
|
2,005
|
1,490
|
(265)
|
—
|
(265)
|
(204)
|
—
|
(204)
|
|
Construction
.........
|
(123)
|
10
|
(113)
|
(80)
|
6
|
(74)
|
(91)
|
5
|
(86)
|
|
Services
................
|
(3)
|
241
|
238
|
—
|
—
|
—
|
(21)
|
316
|
295
|
|
Others
...................
|
(188)
|
14
|
(174)
|
(70)
|
5
|
(65)
|
(115)
|
(27)
|
(142)
|
|
Interest received
...
|
172
|
172
|
236
|
—
|
236
|
47
|
—
|
47
|
|
|
Investment of
long-term
restricted cash
.......
|
257
|
257
|
(51)
|
—
|
(51)
|
18
|
—
|
18
|
|
|
Total
.................
|
(1,269)
|
2,582
|
1,313
|
(468)
|
43
|
(425)
|
(1,161)
|
429
|
(732)
|
|
Date of issuance
|
Notional amount as of
December 31, 2024
|
Maturity
|
Annual Coupon
|
|
(in millions of euros)
|
|||
|
3/29/2017
|
500
|
3/31/2025
|
1.375%
|
|
5/14/2020
|
780
|
5/14/2026
|
1.382%
|
|
11/12/2020
|
500
|
11/12/2028
|
0.540%
|
|
9/10/2023
|
500
|
9/13/2030
|
4.375%
|
|
2025
|
2026
|
2027
|
2028
|
2029
|
2030 AND
BEYOND
|
TOTAL
|
|
|
(in millions of euros)
|
|||||||
|
Toll Roads
..........................................................................
|
0
|
5
|
0
|
0
|
0
|
0
|
5
|
|
Airports
...............................................................................
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Energy
................................................................................
|
22
|
23
|
0
|
1
|
0
|
0
|
45
|
|
INVESTMENTS IN FULLY- CONSOLIDATED
INFRASTRUCTURE PROJECT
|
23
|
28
|
0
|
1
|
0
|
0
|
52
|
|
Toll Roads
..........................................................................
|
28
|
0
|
18
|
0
|
0
|
0
|
46
|
|
Airports
...............................................................................
|
258
|
71
|
0
|
0
|
0
|
0
|
329
|
|
Construction
.......................................................................
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
|
INVESTMENTS IN EQUITY- ACCOUNTED
INFRASTRUCTURE PROJECT
|
287
|
71
|
18
|
0
|
0
|
0
|
376
|
|
TOTAL INVESTMENTS
|
310
|
99
|
18
|
1
|
0
|
0
|
427
|
|
Name
|
Age
|
Position
|
||
|
Directors
|
||||
|
Rafael del Pino
..............................................................
|
66
|
Executive Director (Chairman)
|
||
|
Óscar Fanjul
...................................................................
|
75
|
Non-Executive Director (Vice-Chairman)
|
||
|
Ignacio Madridejos
........................................................
|
59
|
Executive Director (Chief Executive Officer)
|
||
|
María del Pino
................................................................
|
68
|
Non-Executive Director
|
||
|
José Fernando Sánchez-Junco
........................................
|
77
|
Non-Executive Director
|
||
|
Philip Bowman
..............................................................
|
72
|
Non-Executive Director
|
||
|
Hanne Sørensen
.............................................................
|
59
|
Non-Executive Director
|
||
|
Bruno Di Leo
................................................................
|
67
|
Non-Executive Director
|
||
|
Juan Hoyos
.....................................................................
|
72
|
Non-Executive Director (Lead Director)
|
||
|
Gonzalo Urquijo
............................................................
|
63
|
Non-Executive Director
|
||
|
Hildegard Wortmann
.....................................................
|
58
|
Non-Executive Director
|
||
|
Alicia Reyes
...................................................................
|
53
|
Non-Executive Director
|
||
|
Executive Officers
|
||||
|
Rafael del Pino
...............................................................
|
66
|
Executive Director (Chairman)
|
||
|
Ignacio Madridejos
.......................................................
|
59
|
Executive Director (Chief Executive Officer)
|
||
|
Ernesto Lopez Mozo
......................................................
|
60
|
Chief Financial Officer
|
||
|
Andrés Sacristán
............................................................
|
54
|
Chief Executive Officer of Cintra
|
||
|
Luke Bugeja
..................................................................
|
56
|
Chief Executive Officer of Ferrovial Airports
|
||
|
Ignacio Gastón
..............................................................
|
54
|
Chief Executive Officer of Ferrovial Construction
|
||
|
María José Esteruelas
....................................................
|
52
|
Chief Executive Officer of Ferrovial Energy
|
|
Applies to
|
Amount
|
|||||
|
Fixed fee
...........................................................................
|
All
|
EUR 35,000
|
||||
|
Complementary Fixed Emolument
...............................
|
Chairman
|
EUR 92,000
|
||||
|
Deputy Chairman 1
|
EUR 80,500
|
|||||
|
Deputy Chairman 2
|
EUR 57,500
|
|||||
|
Other members of the Board
|
EUR 46,000
|
|||||
|
Attendance fees (EUR per meeting)
..............................
|
Board
|
EUR 6,000
|
||||
|
Executive Committee
|
EUR 2,200
|
|||||
|
Audit and Control Committee
|
EUR 2,200
|
|||||
|
Nomination and Remuneration Committee
|
EUR 1,650
|
|||||
|
Fixed
|
Attendance
|
Complementary
|
||||||
|
Director
|
Emolument
|
fees
(1)
|
Fixed Emolument
(1)
|
Total
(1)
|
||||
|
(in thousands of euros)
|
||||||||
|
Rafael del Pino
.............................................................................
|
35
|
103
|
107
|
245
|
||||
|
Óscar Fanjul
.................................................................................
|
35
|
76
|
96
|
206
|
||||
|
Ignacio Madridejos
......................................................................
|
35
|
51
|
61
|
148
|
||||
|
María del Pino
.............................................................................
|
35
|
51
|
61
|
148
|
||||
|
José Fernando Sánchez-Junco
......................................................
|
35
|
58
|
61
|
154
|
||||
|
Philip Bowman
............................................................................
|
35
|
49
|
61
|
145
|
||||
|
Hanne Sørensen
...........................................................................
|
35
|
35
|
61
|
131
|
||||
|
Bruno Di Leo
...............................................................................
|
35
|
49
|
61
|
145
|
||||
|
Juan Hoyos
..................................................................................
|
35
|
51
|
61
|
148
|
||||
|
Gonzalo Urquijo
...........................................................................
|
35
|
56
|
61
|
152
|
||||
|
Hildegard Wortmann
...................................................................
|
35
|
36
|
61
|
132
|
||||
|
Alicia Reyes
.................................................................................
|
35
|
49
|
61
|
145
|
||||
|
Executive Director
|
Fixed Remuneration
|
Annual Variable
Remuneration
|
Long-Term Value
Remuneration
|
||||
|
Chairman and Executive and
Proprietary Director
.....................
|
EUR 1,500,000
|
Target: 125% of the Fixed
Remuneration Maximum:
190% of the Fixed
Remuneration
|
Maximum (annualized): 150%
of the Fixed Remuneration
|
||||
|
Chief Executive Officer and
Executive Director
.........................
|
EUR 1,450,000
|
Target: 100% of the Fixed
Remuneration Maximum:
150% of the Fixed
Remuneration
|
Maximum (annualized): 150%
of the Fixed Remuneration
|
||||
|
Long-term incentive
plan
|
At the
beginni
ng of
2023
financi
al year
|
Granted
during the
2023
financial
year
|
Granted
during the
2024
financial
year
|
Consolidated during the 2023 financial year
|
Consolidated during the 2024 financial year
|
Instrum
ents
expired
and not
exercise
(2023)
|
At the end
of the 2023
financial
year
|
Instrumen
ts expired
and not
exercise
2024
|
At the end
of the 2024
financial
year
|
||||||||
|
No. of
Equiva
lent
|
No. of
Equivalent
|
No. of
Equivalent
|
No. of
Equivalent
|
No. of
consoli
dated
Equiv
alent
|
Consolidate
d share
price
|
Gross profit
from
consolidated
share
|
No . of
equivale
nt
|
No . of
consolid
ated
equivale
nt
|
Consolidate
d share
price
|
Gross
profit from
consolidate
d share
|
No . of
instrum
ent
|
No. of
Equivalent
|
No . of
instrument
|
No. of
Equivalent
|
|||
|
Plan
|
Grant
|
shares
|
shares
|
shares
|
shares
|
shares
|
(EUR)
|
(EUR
thousand)
|
shares
|
shares
|
(EUR)
|
(EUR
thousand)
|
(units)
|
shares
|
(units)
|
shares
|
|
|
Chairman
..
|
2020-2022
|
2020
|
46,500
|
0
|
0
|
29,704
|
29,704
|
27
|
795
|
0
|
0
|
0
|
0
|
16,796
|
0
|
0
|
0
|
|
2021
|
67,500
|
0
|
0
|
0
|
0
|
0
|
0
|
54,000
|
54,000
|
36
|
1,946
|
0
|
67,500
|
13,500
|
0
|
||
|
2022
|
56,400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56,400
|
0
|
56,400
|
||
|
2023-2025
|
2023
|
0
|
50,680
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50,680
|
0
|
50,680
|
|
|
2024
|
0
|
0
|
39,241
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39,241
|
||
|
Chief
Executive
officer
.......
|
2020-2022
|
2020
|
46,500
|
0
|
0
|
29,704
|
29,704
|
27
|
795
|
0
|
0
|
0
|
0
|
16,796
|
0
|
0
|
0
|
|
2021
|
67,500
|
0
|
0
|
0
|
0
|
0
|
0
|
54,000
|
54,000
|
36
|
1,946
|
0
|
67,500
|
13,500
|
0
|
||
|
2022
|
56,400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56,400
|
0
|
56,400
|
||
|
2023-2025
|
2023
|
0
|
69,925
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69,925
|
0
|
69,925
|
|
|
2024
|
0
|
0
|
61,441
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61,441
|
||
|
2024
|
|||
|
(in thousands of euros)
|
|||
|
Chairman
|
|||
|
Fixed remuneration
..........................................................................................................................
|
1,500
|
||
|
Variable remuneration
.....................................................................................................................
|
2,786
|
||
|
Plans linked to shares
.......................................................................................................................
|
1,946
|
||
|
Other
(1)
...............................................................................................................................................
|
14
|
||
|
Total
................................................................................................................................................
|
6,246
|
||
|
Chief Executive Officer
|
|||
|
Fixed remuneration
...........................................................................................................................
|
1,450
|
||
|
Variable remuneration
....................................................................................................................
|
2,097
|
||
|
Share plan linked to objectives
.........................................................................................................
|
1,946
|
||
|
Other
(1)
.................................................................................................................................................
|
43
|
||
|
Total
.................................................................................................................................................
|
5,536
|
||
|
2024
|
2023
|
2022
|
|||
|
Number of ordinary shares at beginning of year
.......
|
1,953,016
|
1,782,127
|
2,054,531
|
||
|
Plans granted
...................................................................
|
543,320
|
653,611
|
702,675
|
||
|
Plans settled
.....................................................................
|
(538,868)
|
(277,493)
|
(356,958)
|
||
|
Shares surrendered and other
...........................................
|
(200,618)
|
(192,425)
|
(526,552)
|
||
|
Shares exercised
..............................................................
|
(27,098)
|
(12,804)
|
(91,569)
|
||
|
Number of ordinary shares at year-end
......................
|
1,729,752
|
1,953,016
|
1,782,127
|
||
|
Name of Beneficial Owner
|
Number of
Ordinary
Shares
Beneficially
Owned
|
Percentage of
Ordinary
Shares
Beneficially
Owned
|
|||
|
5% or Greater Shareholders
|
|||||
|
Rafael del Pino
(1)
..................................................................................................
|
155,481,565
|
21.59%
|
|||
|
María del Pino
(2)
..................................................................................................
|
71,773,011
|
9.97%
|
|||
|
Executive Officers and Board Members
|
|||||
|
Rafael del Pino
(1)
..................................................................................................
|
155,481,565
|
21.59%
|
|||
|
Óscar Fanjul
.........................................................................................................
|
47,030
|
*
|
|||
|
Ignacio Madridejos
.............................................................................................
|
139,357
|
*
|
|||
|
María del Pino
(2)
..................................................................................................
|
71,773,011
|
9.97%
|
|||
|
José Fernando Sánchez-Junco
..............................................................................
|
186,692
|
*
|
|||
|
Philip Bowman
.....................................................................................................
|
33,444
|
*
|
|||
|
Hanne Sørensen
...................................................................................................
|
-
|
-
|
|||
|
Bruno Di Leo
......................................................................................................
|
-
|
-
|
|||
|
Juan Hoyos
..........................................................................................................
|
6,054
|
*
|
|||
|
Gonzalo Urquijo
...................................................................................................
|
217
|
*
|
|||
|
Hildegard Wortmann
..........................................................................................
|
-
|
-
|
|||
|
Alicia Reyes
.........................................................................................................
|
-
|
-
|
|||
|
Ernesto Lopez Mozo
...........................................................................................
|
224,045
|
*
|
|||
|
Ignacio Gastón
....................................................................................................
|
71,449
|
*
|
|||
|
Luke Bugeja
.........................................................................................................
|
-
|
-
|
|||
|
María José Esteruelas
..........................................................................................
|
1,502
|
*
|
|||
|
Andrés Sacristán
.................................................................................................
|
38,038
|
*
|
|||
|
All executive officers and directors as a group (17 persons)
|
228,002,404
|
31.66%
|
|||
|
(Thousand euro)
|
||||||||
|
NAME / COMPANY NAME
|
TRANSACTIONS
|
AMOUNT
|
PROFIT OR LOSS
|
BALANCE
|
||||
|
Bankinter, S.A.
(1)
|
Financial expenses
|
(65)
|
(65)
|
(65)
|
||||
|
Banco Sabadell, S.A.
(2)
|
Bank and other guarantees received
|
(20,126)
|
--
|
(20,126)
|
||||
|
Financial expenses
|
(158)
|
(158)
|
(158)
|
|
(Thousand euro)
|
||||||||
|
NAME / COMPANY NAME
|
TRANSACTIONS
|
AMOUNT
|
PROFIT OR LOSS
|
BALANCE
|
||||
|
Bankinter, S.A.
|
Financial expenses
|
(1,268)
|
--
|
--
|
||||
|
Banco Sabadell, S.A.
|
Bank and other guarantees received
|
(20,110)
|
--
|
(20,110)
|
||||
|
Financial expenses
|
(1,270)
|
(1,270)
|
--
|
|||||
|
Bank of America
(3)
|
Financing agreements
|
(112,000)
|
--
|
(112,000)
|
||||
|
Bank and other guarantees received
|
(8,127)
|
--
|
(8,127)
|
|||||
|
Financial expenses
|
(46)
|
--
|
--
|
|||||
|
Settlement of derivatives
|
1,415
|
1,415
|
--
|
|||||
|
KBC Bank
(4)
|
Financing agreements
|
(1,660)
|
--
|
(1,660)
|
||||
|
Bank and other guarantees received
|
(43,000)
|
--
|
(43,000)
|
|
(Thousand euro)
|
||||||||
|
NAME / COMPANY NAME
|
TRANSACTIONS
|
AMOUNT
|
PROFIT OR LOSS
|
BALANCE
|
||||
|
Bankinter, S.A.
|
Financing agreements
|
(50,000)
|
--
|
(50,000)
|
||||
|
Financial expenses
|
(253)
|
--
|
--
|
|||||
|
Banco Sabadell, S.A.
|
Financing agreements
|
(49,692)
|
--
|
(49,692)
|
||||
|
Bank and other guarantees received
|
(19,480)
|
--
|
(19,480)
|
|||||
|
Financial expenses
|
(826)
|
--
|
--
|
|||||
|
Marsh McLennan
(5)
|
Services received
|
(253)
|
--
|
--
|
|
(Thousand euro)
|
||||||||
|
NAME / COMPANY NAME
|
TRANSACTIONS
|
AMOUNT
|
PROFIT OR LOSS
|
BALANCE
|
||||
|
EDP
(6)
|
Services received
|
(31)
|
--
|
(11)
|
||||
|
Services rendered
|
8,392
|
660
|
1348
|
|||||
|
Cummins Group
(7)
|
Services received
|
(15)
|
--
|
--
|
||||
|
Services rendered
|
1,483
|
1,593
|
--
|
|||||
|
Marsh McLennan
|
Services received
|
(2,251)
|
--
|
9
|
||||
|
Holcim group
(8)
|
Services received
|
(10,498)
|
--
|
(1,178)
|
||||
|
Applus group
(9)
|
Services received
|
(162)
|
--
|
(60)
|
||||
|
Juan del Pino Fdez-Fontecha
(10)
|
Services rendered
|
554
|
97
|
188
|
||||
|
Ignacio del Pino Fdez-Fontecha
(10)
|
Services rendered
|
554
|
97
|
29
|
||||
|
Rafael del Pino Fdez-Fontecha
(10)
|
Services rendered
|
554
|
97
|
99
|
||||
|
Bankinter, S.A.
|
Financing agreements
|
(14,286)
|
--
|
(14,286)
|
||||
|
Bank and other guarantees received
|
(40,909)
|
--
|
(40,909)
|
|||||
|
Financial income
|
294
|
294
|
--
|
|||||
|
Financial expenses
|
(135)
|
(135)
|
(135)
|
|||||
|
Banco Sabadell, S.A.
|
Financing agreements
|
(117,929)
|
--
|
(117,929)
|
||||
|
Bank and other guarantees received
|
(47,404)
|
--
|
(47,404)
|
|||||
|
Financial income
|
4,802
|
4,802
|
--
|
|||||
|
Financial expenses
|
(157)
|
(155)
|
(155)
|
|||||
|
Settlement of derivatives
|
435
|
435
|
435
|
|
(Thousand euro)
|
||||||||
|
NAME / COMPANY NAME
|
TRANSACTIONS
|
AMOUNT
|
PROFIT OR LOSS
|
BALANCE
|
||||
|
Marsh McLennan Group
|
Services received
|
(2,051)
|
--
|
(51)
|
||||
|
Holcim Group
|
Services received
|
(7,478)
|
(7)
|
(2,094)
|
||||
|
Juan del Pino Fdez-Fontecha
|
Services rendered
|
25
|
(12)
|
27
|
||||
|
Ignacio del Pino Fdez-Fontecha
|
Services rendered
|
25
|
(12)
|
27
|
||||
|
Rafael del Pino Fdez-Fontecha
|
Services rendered
|
25
|
(12)
|
27
|
||||
|
Cummins Group
|
Services rendered
|
28,012
|
(666)
|
833
|
||||
|
Bankinter, S.A.
|
Financing agreements
|
(27,390)
|
--
|
(27,390)
|
||||
|
Bank and other guarantees
received
|
(55,279)
|
--
|
(55,279)
|
|||||
|
Financial income
|
602
|
602
|
--
|
|||||
|
Financial expenses
|
(0.08)
|
--
|
--
|
|||||
|
Banco Sabadell, S.A.
|
Financing agreements
|
(31,011)
|
--
|
(31,011)
|
||||
|
Bank and other guarantees
received
|
(48,055)
|
--
|
(48,055)
|
|||||
|
Financial income
|
410
|
410
|
--
|
|||||
|
Financial expenses
|
(1,536)
|
(1,411)
|
--
|
|||||
|
Derivatives settlement
|
6
|
6
|
--
|
|||||
|
Bank of America
|
Financing agreements
|
(191,028)
|
(191,028)
|
|||||
|
Financial expenses
|
(8,302)
|
(8,250)
|
--
|
|
(Thousand euro)
|
||||||||
|
NAME / COMPANY NAME
|
TRANSACTIONS
|
AMOUNT
|
PROFIT OR LOSS
|
BALANCE
|
||||
|
Marsh McLennan group
|
Services received
|
(1,634)
|
--
|
126
|
||||
|
Sulzer
|
Services received
|
(145)
|
--
|
--
|
||||
|
Holcim group
|
Services received
|
(4,826)
|
--
|
(258)
|
||||
|
Bankinter, S.A.
|
Financing agreements
|
(13,149)
|
--
|
(13,149)
|
||||
|
Bank and other guarantees
|
(55,119)
|
--
|
(55,119)
|
|||||
|
Financial expenses
|
(0)
|
--
|
--
|
|||||
|
Banco Sabadell, S.A.
|
Financing agreements
|
(7,459)
|
--
|
(7,459)
|
||||
|
Bank and other guarantees
|
(32,410)
|
--
|
(32,410)
|
|||||
|
Financial income
|
1,581
|
--
|
--
|
|||||
|
Financial expenses
|
(881)
|
--
|
--
|
|
For the year ended December 31,
|
|||
|
2024
|
2023
|
2022
|
|
|
(in millions of euros)
|
|||
|
Services received
................................................................
|
(1)
|
(3)
|
(2)
|
|
Services provided
................................................................
|
138
|
111
|
89
|
|
Net financial expenses/Income
...........................................
|
42
|
28
|
22
|
|
Payables to related parties
...................................................
|
41
|
23
|
28
|
|
Receivables from related parties
.........................................
|
331
|
294
|
252
|
|
2024
|
2023
|
2022
|
||||
|
Ferrovial scrip dividend history
|
December
|
June
|
November
|
July
|
November
|
May
|
|
Guaranteed set price to purchase rights(Euro)
|
0.4597
|
0.3033
|
0.4276
|
0.2871
|
0.414
|
0.278
|
|
Rights per ordinary share
..............................
|
80.1694
|
120.2110
|
66.9728
|
103.2546
|
56
|
87
|
|
% Ferrovial shareholders who chose ordinary
shares as dividends
..........................................
|
82.7%
|
78.2%
|
75.2%
|
72.0%
|
92.0%
|
47.1%
|
|
%
Ferrovial
shareholders who chose cash as
dividends
........................................................
|
17.3%
|
21.8%
|
24.8%
|
28.0%
|
8.0%
|
52.9%
|
|
Number of new ordinary shares issued
...........
|
7,402,412
|
4,719,782
|
8,193,687
|
5,051,417
|
12,116,333
|
3,968,559
|
|
Number of rights purchased
............................
|
124,464,509
|
158,096,943
|
180,880,547
|
202,980,804
|
59,056,364
|
388,337,800
|
|
Cash dividend (Euro)
......................................
|
57,217,273
|
47,951,175
|
77,344,645
|
58,275,789
|
24,449,335
|
107,957,908
|
|
Year Ended December 31,
|
||
|
2024
|
2023
|
|
|
(in millions of euros )
|
||
|
Audit Fees
...............................................................................................
|
|
|
|
Audit-Related Fees
.................................................................................
|
|
|
|
Tax Fees
..................................................................................................
|
|
|
|
All Other Fees
.........................................................................................
|
|
|
|
Total
.......................................................................................................
|
13.81
|
14.20
|
|
(a)
|
(b)
|
(c)
|
(d)
|
|
|
Period
|
Total Number of Shares
Purchased
(1)
|
Average Price Paid
per share.
Amounts in EUR
(2)
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans or
Programs
|
Maximum Number of
Shares (or Approximate
Dollar Value) that May
Yet be purchased Under
the Plans or Programs
|
|
January 2-31,2024
(3)
|
4,461,178
|
34.24
|
4,461,178
|
27,638,822
|
|
February 1-29,2024
(3)
|
1,468,626
|
35.17
|
1,468,626
|
26,170,196
|
|
March 1-28,2024
(3)
|
1,223,283
|
36.09
|
1,223,283
|
24,946,913
|
|
April 2-30,2024
(3)
|
3,202,406
|
35.26
|
3,202,406
|
21,744,507
|
|
May 2-8,2024
(4)
|
600,000
|
34.91
|
600,000
|
36,400,000
|
|
June 11-28, 2024
(4)
|
2,307,877
|
36.34
|
2,307,877
|
34,092,123
|
|
July 1-31,2024
(4)
|
3,732,123
|
37.78
|
3,732,123
|
30,360,000
|
|
August 1-30,2024
(4)
|
3,071,251
|
36.21
|
3,071,251
|
28,644,375
|
|
September 2-30,2024
(5)
|
1,500,000
|
38.02
|
1,500,000
|
28,020,000
|
|
October 1-31,2024
(5)
|
1,679,696
|
37.75
|
1,679,696
|
26,340,304
|
|
November 7-29,2024
(5)
|
2,305,627
|
36.69
|
2,305,627
|
24,034,677
|
|
December 2-31,2024
(5)
|
1,204,217
|
40.58
|
1,204,217
|
22,830,460
|
|
Total
|
26,756,284
|
36.34
|
26,756,284
|
22,830,460
|
|
EXHIBIT INDEX
|
||||||
|
Incorporation by Reference
|
||||||
|
Form
|
File No.
|
Exhibit No.
|
Filing Date
|
Filed /
Furnished
|
||
|
Exhibit No.
|
Description
|
|||||
|
1.1
|
20FR12B
|
001-41912
|
1.1
|
1/5/2024
|
||
|
2.1
|
*
|
|||||
|
4.1
|
20FR12B
|
001-41912
|
4.1
|
1/5/2024
|
||
|
4.2+
|
20FR12B
|
001-41912
|
4.2
|
1/5/2024
|
||
|
4.3#+
|
*
|
|||||
|
4.4#+
|
*
|
|||||
|
4.5#+
|
*
|
|||||
|
4.6#+
|
*
|
|||||
|
4.7#+
|
*
|
|||||
|
4.8#+
|
*
|
|||||
|
4.9#
|
*
|
|||||
|
4.10#
|
*
|
|||||
|
8.1
|
*
|
|||||
|
11.1
|
*
|
|||||
|
12.1
|
*
|
|||||
|
12.2
|
*
|
|||||
|
13.1
|
**
|
|||||
|
13.2
|
**
|
|||||
|
15.1
|
*
|
|||||
|
97.1
|
*
|
|||||
|
101.INS
|
Inline XBRL Instance Document – the
instance document does not appear in the
Interactive Data File because XBRL tags
are embedded within the Inline XBRL
document.
|
*
|
||||
|
101.SCH
|
Inline XBRL Taxonomy Extension
Schema Document
|
*
|
||||
|
101.CAL
|
Inline XBRL Taxonomy Extension
Calculation
|
*
|
||||
|
101.DEF
|
Inline XBRL Taxonomy Definition
Linkbase Document
|
*
|
||||
|
101.LAB
|
Inline XBRL Taxonomy Extension Label
Linkbase Document
|
*
|
||||
|
101.PRE
|
Inline XBRL Taxonomy Extension
Presentation Linkbase Document
|
*
|
||||
|
104
|
Cover Page Interactive Data File
(embedded within the Inline XBRL
document)
|
*
|
|
Dated:
February 27, 2025
|
Ferrovial SE
|
|
By: /s/ Ignacio Madridejos
|
|
|
Name: Ignacio Madridejos
|
|
|
Title: Chief Executive Officer
|
|
|
By: /s/ Ernesto Lopez
Mozo
|
|
|
Name: Ernesto López Mozo
|
|
|
Title: Chief Financial Officer
|
|
CONTENTS
|
|||||
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (PCAOB ID: 1461)
|
|||||
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023
|
|||||
|
CONSOLIDATED INCOME STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 AND 2022
|
|||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 AND 2022
|
|||||
|
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 AND 2022
|
|||||
|
CONSOLIDATED CASH FLOW STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 AND 2022
|
|||||
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR 2024, 2023 AND 2022
|
|||||
|
SECTION 1: BASIS OF PRESENTATION AND CONSOLIDATION SCOPE
|
|||||
|
1.1 BASIS OF PRESENTATION, THE COMPANY’S ACTIVITIES AND CONSOLIDATION SCOPE
|
|||||
|
1.2 GOING CONCERN EVALUATION
|
|||||
|
1.3 ACCOUNTING POLICIES
|
|||||
|
1.4 EXCHANGE RATE
|
|||||
|
1.5 SEGMENT REPORTING
|
|||||
|
SECTION 2: PROFIT/(LOSS) FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 AND 2022
|
|||||
|
2.1 OPERATING INCOME
|
|||||
|
2.2. OTHER OPERATING EXPENSES
|
|||||
|
2.3. PERSONNEL EXPENSES
|
|||||
|
2.4. IMPAIRMENTS AND DISPOSALS
|
|||||
|
2.5 NET FINANCIAL INCOME/(EXPENSE)
|
|||||
|
2.6 SHARE OF PROFITS OF EQUITY-ACCOUNTED COMPANIES
|
|||||
|
2.7 CORPORATE INCOME TAX AND DEFERRED TAXES
|
|||||
|
2.8 PROFIT/(LOSS) FROM DISCONTINUED OPERATIONS
|
|||||
|
2.9 PROFIT/(LOSS) FROM NON-CONTROLLING INTERESTS
|
|||||
|
2.10 NET PROFIT/(LOSS) AND EARNINGS PER SHARE
|
|||||
|
SECTION 3: NON-CURRENT ASSETS AT DECEMBER 31, 2024 AND 2023
|
|||||
|
3.1 GOODWILL AND ACQUISITIONS
|
|||||
|
3.2 INTANGIBLE ASSETS
|
|||||
|
3.3 INVESTMENTS IN INFRASTRUCTURE PROJECTS
|
|||||
|
3.4 PROPERTY, PLANT AND EQUIPMENT
|
|||||
|
3.5 INVESTMENT IN ASSOCIATES
|
|||||
|
3.6 NON-CURRENT FINANCIAL ASSETS
|
|||||
|
3.7 RIGHTS-OF-USE ASSETS AND ASSOCIATED LIABILITIES
|
|||||
|
SECTION 4: TRADE CURRENT ASSETS AND LIABILITIES AT DECEMBER 31, 2024 AND 2023
|
|||||
|
4.1. INVENTORIES
|
|||||
|
4.2. SHORT-TERM TRADE AND OTHER RECEIVABLES
|
|||||
|
4.3. SHORT-TERM TRADE AND OTHER PAYABLES
|
|||||
|
4.4. BALANCES UNDER CONTRACTS WITH CUSTOMERS AND OTHER IFRS 15 DISCLOSURES
|
|||||
|
SECTION 5: CAPITAL STRUCTURE AND FINANCING AT DECEMBER 31, 2024 AND 2023
|
|||||
|
5.1 EQUITY
|
|||||
|
5.2 CASH AND CASH EQUIVALENTS AND BORROWINGS
|
|||||
|
5.3 CASH FLOW
|
|||||
|
5.4. FINANCIAL RISK AND CAPITAL MANAGEMENT
|
|||||
|
5.5. FINANCIAL DERIVATIVES AT FAIR VALUE
|
|||||
|
SECTION 6: OTHER DISCLOSURES
|
|||||
|
6.1 DEFERRED INCOME
|
|||||
|
6.2 PENSION PLAN DEFICIT
|
|||||
|
6.3 PROVISIONS
|
|||||
|
6.4 OTHER LONG-TERM PAYABLES
|
|||||
|
6.5 CONTINGENT LIABILITIES, CONTINGENT ASSETS AND COMMITMENTS
|
|||||
|
6.6 SHARE-BASED REMUNERATION SCHEMES
|
|||||
| 6.7 REMUNERATION OF THE BOARD OF DIRECTORS ANS SENIOR MANAGEMENT | |||||
|
6.8 RELATED-PARTY TRANSACTIONS
|
|||||
|
6.9 AUDIT FEES
|
|||||
|
6.10 RESTRICTED NET ASSETS
|
|||||
|
6.11 EVENTS AFTER THE REPORTING DATE
|
|||||
|
6.12 PARENT COMPANY INFORMATION
|
|||||
|
6.11 APPENDICES
|
|||||
|
Appendix I. Subsidiaries (fully-consolidated companies) (million euro)
|
|||||
|
Appendix I. Associate companies (equity-accounted companies) (million euro)
|
|||||
| Recognition of revenue from long-term construction contracts | |||||
|
Description of the Matter
|
As more fully described in notes 1.3.3.4, 1.3.4, and 4.4 to the consolidated financial statements, the Company enters into long-term construction contracts with customers where revenue is recognized over time in accordance with either the output or input method. For the fiscal year ended December 31, 2024, the Company recognized revenue from long-term construction contracts for EUR 7,091 million. Revenue recognition for contracts accounted for under the output method requires judgement in measuring the work carried out based on the surveyed performance units completed to date. Contracts accounted for under the input method require estimating the total forecasted cost to complete. For both methods, management estimates, when applicable, the total amount of revenue to be recognized including variable consideration, modifications or claims.
To calculate the revenue due to variable consideration, management estimates the amount of incurred costs that will give rise to these additional sources of, or reductions to, revenue. Whether such revenue meets the conditions for variable consideration, modifications or claims. When the estimated costs to complete the project exceed the transaction price, the Company recognizes a provision for the indicated loss.
Auditing management’s measurement of revenue recognized over time on long-term construction contracts is especially challenging because it involves subjective management assumptions regarding the judgements in measuring the work carried out based on the surveyed performance units completed to date, the estimated total costs forecast to complete the work that could span several years and the amount of incurred costs that would give rise to additional sources of revenue. These assumptions could be impacted by future market and economic conditions.
|
||||
| How We Addressed the Matter in Our Audit |
We obtained an understanding of the policies and procedures that the Company applies in recognizing revenues from long-term construction contracts using the output or input method, as appropriate, and the underlying assumptions and estimates.
Our audit procedures also included, among others, evaluating the application of the Company’s revenue recognition method in accordance with IFRS 15 `Revenue from Contracts with Customers´, performing analytical procedures and test of details on a sample of contracts to assess the relevant contractual clauses, and comparing the inputs to the Company’s historical data or experience for similar contracts, to assess the reasonableness of management’s assumptions and estimates.
We further assessed the reasonableness of management’s judgement on measuring the work carried out based on the surveyed performance units completed to date and the estimations on total forecasted costs to complete the work through meetings with management, as well as comparative analysis of deviations between originally planned costs and actual costs, the deviations' impact on the estimated project margins, and certifications received by the customer, as applicable. We performed a comparative analysis of budgeted versus actual revenues recognized during the year, and look-back analyses to historical actual costs to assess management’s ability to estimate.
For variable consideration, we assessed the estimated amount of incurred costs that will give rise to additional sources of revenue by comparing actual construction progress to contractual completion dates and milestones, and evaluated if these are reasonably met to recognize the revenue.
For contract modifications, we assessed the evidence of the underlying technical report approvals and the status of the negotiation with the customers. For the amounts recognised in claims, we assessed the reasonableness of management’s judgement in recognizing such items as revenues by inspecting supporting technical reports and legal confirmations.
|
||||
| Recoverability of investments in infrastructure projects (Intangible asset model) operated under concession arrangements and related goodwill | |||||
| Description of the Matter |
As more fully described in note 1.3.3.2, 1.3.4, 3.1 and 3.3 to the consolidated financial statements, concession arrangements that fall in scope of IFRIC 12, for which the consideration received consists of the right to charge fees based on the degree of use of the public service are classified as fixed assets in infrastructure projects (Intangible asset model). Upon acquisition of the infrastructure investment, the Company recognizes goodwill for consideration paid in excess of the fair value of the net assets acquired. At December 31, 2024, the Company recorded EUR 6,782 million of fixed assets in infrastructure projects (Intangible asset model) and EUR 303 million of goodwill for I-66 toll road project and Dalaman airport project.
Management assesses, at least at each reporting date, whether there is an indication that the investment in infrastructure projects may be impaired. In addition, related goodwill is tested for impairment at least annually. The related impairment tests are based on a discounted cash flow model, which involves management assumptions related to future traffic volumes, prices applied to customers, future operating expenses and the discount rate.
Auditing management’s estimates of recoverability investments in infrastructure projects operated under concession arrangements and related goodwill for I-66 and Dalaman is complex due to significance of the amounts involved, and required subjective auditor’s judgement due to the significant management’s judgement required in estimating the future traffic volumes, prices applied to customers, future operating expenses and discount rate management assumptions. Changes in the assumptions used could materially affect the recoverability of such assets.
|
||||
| How We Addressed the Matter in Our Audit |
We obtained an understanding of the policies and procedures related to the recoverability of investments in infrastructure projects and related goodwill and evaluated the application of the Company’s accounting policies related to estimations for recoverability of assets in accordance with IAS 36 `Impairment of assets´ and IAS 38 `Intangible assets´.
The procedures designed to address the matter in our audit included, among others, understanding the terms and conditions of concession arrangements. We assessed the arithmetical accuracy of the discounted cash flow models. We assessed the reasonableness of the future traffic volumes, prices applied to customers, future operating expenses by comparing those assumptions to recent historical performance, current economic and industry trends, and financial forecasts. We further evaluated the consistency of the future traffic volumes, prices applied to customers and future operating expenses by comparing past forecasts to subsequent actual activity. We involved a specialist to assist in evaluating the discount rate by developing a range of discount rates, which we compared to those used by the Company.
|
||||
| (Million euro) | Note | 2024 | 2023 | ||||||||
| Non-current assets |
|
|
|||||||||
| Goodwill | 3.1 |
|
|
||||||||
| Intangible assets | 3.2 |
|
|
||||||||
| Fixed assets in infrastructure projects | 3.3 |
|
|
||||||||
| Intangible asset model |
|
|
|||||||||
| Financial asset model |
|
|
|||||||||
| Property, plant and equipment | 3.4 |
|
|
||||||||
| Right of use assets | 3.7 |
|
|
||||||||
| Investments in associates | 3.5 |
|
|
||||||||
| Non-current financial assets | 3.6 |
|
|
||||||||
| Loans granted to associates |
|
|
|||||||||
| Non-current restricted cash | 5.2 |
|
|
||||||||
| Other non-current financial assets | 5.2 |
|
|
||||||||
| Deferred tax assets | 2.7 |
|
|
||||||||
| Long-term financial derivatives at fair value | 5.5 |
|
|
||||||||
| Current assets |
|
|
|||||||||
| Inventories | 4.1 |
|
|
||||||||
| Current income tax assets |
|
|
|||||||||
| Short-term trade and other receivables | 4.2 |
|
|
||||||||
| Trade receivables for sales and services |
|
|
|||||||||
| Other short-term receivables |
|
|
|||||||||
| Other short-term financial assets |
|
|
|||||||||
| Cash and cash equivalents | 5.2 |
|
|
||||||||
| Infrastructure project companies |
|
|
|||||||||
| Restricted cash |
|
|
|||||||||
| Other cash and cash equivalents |
|
|
|||||||||
| Ex-infrastructure project companies |
|
|
|||||||||
| Short-term financial derivatives at fair value | 5.5 |
|
|
||||||||
| Assets held for sale | 1.1.5 |
|
|
||||||||
| TOTAL ASSETS |
|
|
|||||||||
| (Million euro) | Note | 2024 | 2023 | ||||||||
| Equity | 5.1 |
|
|
||||||||
| Equity attributable to shareholders |
|
|
|||||||||
| Equity attributable to non-controlling interests |
|
|
|||||||||
| Non-current liabilities |
|
|
|||||||||
| Deferred income | 6.1 |
|
|
||||||||
| Employee benefit plans | 6.2 |
|
|
||||||||
| Long-term provisions | 6.3 |
|
|
||||||||
| Long term lease liabilities | 3.7 |
|
|
||||||||
| Borrowings | 5.2 |
|
|
||||||||
| Debentures and borrowings of infrastructure project companies |
|
|
|||||||||
| Debentures and borrowings of ex-infrastructure project companies |
|
|
|||||||||
| Other payables | 6.4 |
|
|
||||||||
| Deferred taxes | 2.7 |
|
|
||||||||
| Long-term financial derivatives at fair value | 5.5 |
|
|
||||||||
| Current liabilities |
|
|
|||||||||
| Short-term lease liabilities | 3.7 |
|
|
||||||||
| Borrowings | 5.2 |
|
|
||||||||
| Debentures and borrowings of infrastructure project companies |
|
|
|||||||||
| Debentures and borrowings of ex-infrastructure project companies |
|
|
|||||||||
| Financial derivatives at fair value | 5.5 |
|
|
||||||||
| Current income tax liabilities |
|
|
|||||||||
| Short-term trade and other payables | 4.3 |
|
|
||||||||
| Trade payables |
|
|
|||||||||
| Advance payments from customers and work certified in advance |
|
|
|||||||||
| Other short-term payables |
|
|
|||||||||
| Short-term provisions | 6.3 |
|
|
||||||||
| Liabilities held for sale | 1.1.5 |
|
|
||||||||
| TOTAL LIABILITIES AND EQUITY |
|
|
|||||||||
| Income statement (Million euro) | Note | 2024 | 2023 | 2022 | |||||||||||||||||||||||||||||||
| Revenue |
|
|
|
||||||||||||||||||||||||||||||||
| Other operating income |
|
|
|
||||||||||||||||||||||||||||||||
| Revenues and other operating income | 2.1 |
|
|
|
|||||||||||||||||||||||||||||||
| Materials consumed |
|
|
|
||||||||||||||||||||||||||||||||
| Other operating expenses | 2.2 |
|
|
|
|||||||||||||||||||||||||||||||
| Personnel expenses | 2.3 |
|
|
|
|||||||||||||||||||||||||||||||
| Total operating expenses |
|
|
|
||||||||||||||||||||||||||||||||
| Fixed asset depreciation |
|
|
|
||||||||||||||||||||||||||||||||
| Impairment and disposal of fixed assets | 2.4 |
|
|
(
|
|||||||||||||||||||||||||||||||
| Operating profit/(loss) |
|
|
|
||||||||||||||||||||||||||||||||
| Net financial income/(expense) from financing |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||
| Profit/(loss) on derivatives and other net financial income/(expense) |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||
| Net financial income/(expense) from infrastructure projects |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||
| Net financial income/(expense) from financing |
|
|
|
||||||||||||||||||||||||||||||||
| Profit/(loss) on derivatives and other net financial income/(expense) |
|
|
|
||||||||||||||||||||||||||||||||
| Net financial income/(expense) from ex-infrastructure projects |
|
|
|
||||||||||||||||||||||||||||||||
| Net financial income/(expense) | 2.5 |
|
(
|
(
|
|||||||||||||||||||||||||||||||
| Share of profits of equity-accounted companies | 2.6 |
|
|
|
|||||||||||||||||||||||||||||||
| Profit/(loss) before tax from continuing operations |
|
|
|
||||||||||||||||||||||||||||||||
| Income/(expense) tax | 2.7 |
(
|
(
|
(
|
|||||||||||||||||||||||||||||||
| Profit/(loss) net of tax from continuing operations |
|
|
|
||||||||||||||||||||||||||||||||
| Profit/(loss) net of tax from discontinued operations | 2.8 |
|
|
|
|||||||||||||||||||||||||||||||
| Net profit/(loss) |
|
|
|
||||||||||||||||||||||||||||||||
| Net profit/(loss) for the year attributed to non-controlling interests | 2.9 |
(
|
(
|
(
|
|||||||||||||||||||||||||||||||
| Net profit/(loss) for the year attributed to the parent company |
|
|
|
||||||||||||||||||||||||||||||||
| Net earnings per share attributed to the parent company (in euros) | 2.10 | Diluted |
|
|
|
||||||||||||||||||||||||||||||
| Basic |
|
|
|
||||||||||||||||||||||||||||||||
| Net earnings per share attributed to the parent company´s Continuing Operations (in euros) | Diluted |
|
|
|
|||||||||||||||||||||||||||||||
| Basic |
|
|
|
||||||||||||||||||||||||||||||||
| (Million euro) | Note | 2024 | 2023 | 2022 | ||||||||||
| a) Net profit/(loss) |
|
|
|
|||||||||||
| Attributed to parent company |
|
|
|
|||||||||||
| Attributed to non-controlling interests |
|
|
|
|||||||||||
| b) Income and expense recognized directly in equity | 5.1 |
|
(
|
|
||||||||||
| Fully-consolidated companies |
|
(
|
|
|||||||||||
| Impact on hedge reserves | 5.5 |
|
|
|
||||||||||
| Impact on defined benefit plan reserves |
|
|
|
|||||||||||
| Currency translation differences |
|
(
|
|
|||||||||||
| Tax effect |
|
(
|
(
|
|||||||||||
| Companies held for sale |
(
|
(
|
(
|
|||||||||||
| Impact on hedge reserves |
|
(
|
|
|||||||||||
| Impact on defined benefit plan reserves |
|
|
|
|||||||||||
| Currency translation differences |
(
|
|
(
|
|||||||||||
| Tax effect |
|
|
|
|||||||||||
| Equity-accounted companies |
|
(
|
|
|||||||||||
| Impact on hedge reserves |
|
|
|
|||||||||||
| Impact on defined benefit plan reserves |
|
|
|
|||||||||||
| Currency translation differences |
|
(
|
(
|
|||||||||||
| Tax effect |
(
|
|
(
|
|||||||||||
| c) Transfers to income statement | 5.1 |
(
|
|
|
||||||||||
| Fully-consolidated companies |
|
(
|
(
|
|||||||||||
| Transfers to income statement | 5.5 |
|
(
|
(
|
||||||||||
| Tax effect |
(
|
|
|
|||||||||||
| Companies held for sale |
(
|
|
|
|||||||||||
| Transfers to income statement |
(
|
|
|
|||||||||||
| Tax effect |
|
(
|
(
|
|||||||||||
| Equity-accounted companies |
|
|
|
|||||||||||
| Transfers to income statement |
|
|
|
|||||||||||
| Tax effect |
|
|
|
|||||||||||
| a)+ b)+ c) TOTAL COMPREHENSIVE INCOME |
|
|
|
|||||||||||
| Attributed to the parent company |
|
|
|
|||||||||||
| Attributed to non-controlling interests |
|
|
|
|||||||||||
| Share capital | Share/Merger premium | Reserves related to Treasury shares | Other equity instruments | Measurement adjustments reserves | Retained earnings and other reserves | Attributed to shareholders | Attributed to non-controlling interest | Total Equity | ||||||||||||||||||||||||
| (Million Euro) | ||||||||||||||||||||||||||||||||
| Balance at 12.31.21 |
|
|
(
|
|
(
|
|
|
|
|
|||||||||||||||||||||||
| Consolidated profit/(loss) for the year 2022 |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Income and expense recognized directly in equity |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Transfers to income statement |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Total income and expenses recognized for the year |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Cash dividend |
|
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Other dividends |
|
|
|
|
|
|
|
(
|
(
|
|||||||||||||||||||||||
| Treasury shares purchases |
(
|
(
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Shareholder distributions |
(
|
(
|
|
|
|
(
|
(
|
(
|
(
|
|||||||||||||||||||||||
| Share capital increases/reductions |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Share-based remuneration schemes |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other treasury shares repurchase |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other movements |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other transactions |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Perpetual subordinated bond issuances (Note 5.1.1) |
|
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Scope changes |
|
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Balance at 12.31.2022 |
|
|
(
|
|
(
|
|
|
|
|
|||||||||||||||||||||||
| Merger impact (June 16th) |
(
|
|
|
|
|
(
|
|
|
|
|||||||||||||||||||||||
| Consolidated profit/(loss) for the year 2023 |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Income and expense recognized directly in equity |
|
|
|
|
(
|
|
(
|
(
|
(
|
|||||||||||||||||||||||
| Transfers to income statement |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Total income and expenses recognized for the year |
|
|
|
|
(
|
|
|
|
|
|||||||||||||||||||||||
| Cash dividend |
|
(
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Other dividends |
|
|
|
|
|
|
|
(
|
(
|
|||||||||||||||||||||||
| Treasury shares purchases |
|
(
|
(
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Shareholder distributions |
|
(
|
(
|
|
|
(
|
(
|
(
|
(
|
|||||||||||||||||||||||
| Share capital increases/reductions |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Share-based remuneration schemes |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other treasury shares repurchase |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other movements |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other transactions |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Perpetual subordinated bond issuances (Note 5.1.1) |
|
|
|
(
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Scope changes |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Balance at 12.31.2023 |
|
|
(
|
|
(
|
|
|
|
|
|||||||||||||||||||||||
| Consolidated profit/(loss) for the year 2024 |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Income and expense recognized directly in equity |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Transfers to income statement |
|
|
|
|
(
|
|
(
|
|
(
|
|||||||||||||||||||||||
| Total income and expenses recognized for the year |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Cash dividend |
|
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Other dividends |
|
|
|
|
|
|
|
(
|
(
|
|||||||||||||||||||||||
| Treasury shares purchases |
|
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Shareholder distributions |
|
|
|
|
|
(
|
(
|
(
|
(
|
|||||||||||||||||||||||
| Share capital increases/reductions |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Share-based remuneration schemes |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other treasury shares repurchase |
|
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Other movements |
|
|
|
|
|
|
|
(
|
|
|||||||||||||||||||||||
| Other transactions |
|
|
|
|
|
(
|
(
|
|
(
|
|||||||||||||||||||||||
| Scope changes |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Balance at 12.31.2024 |
|
|
(
|
|
(
|
|
|
|
|
|||||||||||||||||||||||
| (Million euro) | Note | 2024 | 2023 | 2022 | ||||||||||
| Net profit/(loss) attributable to parent company |
|
|
|
|||||||||||
| Adjustments to profit/(loss) |
(
|
|
|
|||||||||||
| Net profit/(loss) for the year attributed to non-controlling interests |
|
|
|
|||||||||||
| Profit (loss) net of tax from discontinued operations |
(
|
(
|
(
|
|||||||||||
| Income tax / (expense) |
|
|
|
|||||||||||
| Share of profits of equity-accounted companies |
(
|
(
|
(
|
|||||||||||
| Net financial income/(expense) |
(
|
|
|
|||||||||||
| Impairment and disposal of fixed assets | 2.4 |
(
|
(
|
|
||||||||||
| Fixed asset depreciation |
|
|
|
|||||||||||
| Operating profit/(loss) discontinued operations ex - depreciation/amortization & impairment | 2.8 |
|
|
|
||||||||||
| Tax payments |
(
|
(
|
(
|
|||||||||||
| Change in working capital (receivables, payables and other) | 4.0 |
(
|
|
(
|
||||||||||
| Dividends received from infrastructure project companies | 3.5 |
|
|
|
||||||||||
| Cash flows from operating activities |
|
|
|
|||||||||||
| Investments in property, plant and equipment/intangible assets | 3.4 |
(
|
(
|
(
|
||||||||||
| Investments in infrastructure projects | 3.3 |
(
|
(
|
(
|
||||||||||
| Non-refundable grants |
|
|
|
|||||||||||
| Investments in associates and non-current financial assets/ acquisition of companies | 3.5 |
(
|
(
|
(
|
||||||||||
| Interest received | 2.5 |
|
|
|
||||||||||
| Investment of long-term restricted cash |
|
(
|
|
|||||||||||
| Divestment/sale of companies | 1.1.5 |
|
|
|
||||||||||
| Cash flows from (used in) investing activities |
|
(
|
(
|
|||||||||||
| Capital cash flows from non-controlling interests |
|
|
|
|||||||||||
| Cash dividend |
(
|
(
|
(
|
|||||||||||
| Treasury share purchases |
(
|
(
|
(
|
|||||||||||
| Shareholder distributions | 5.1 |
(
|
(
|
(
|
||||||||||
| Dividends paid to non-controlling interests of investees | 5.1 |
(
|
(
|
(
|
||||||||||
| Other treasury shares repurchase | 5.1 |
(
|
|
|
||||||||||
| Other movements in shareholders' funds |
|
(
|
(
|
|||||||||||
| Interest paid | 2.5 |
(
|
(
|
(
|
||||||||||
| Lease payments | 3.7 |
(
|
(
|
(
|
||||||||||
| Increase in borrowings |
|
|
|
|||||||||||
| Decrease in borrowings |
(
|
(
|
(
|
|||||||||||
| Net change in borrowings from discontinued operations |
|
|
|
|||||||||||
| Cash flows from (used in) financing activities |
(
|
(
|
(
|
|||||||||||
| Effect of exchange rate on cash and cash equivalents |
|
|
(
|
|||||||||||
| Change in cash and cash equivalents due to consolidation scope changes |
(
|
(
|
|
|||||||||||
| Changes in cash and cash equivalents from discontinued operations | 5.3 |
|
|
(
|
||||||||||
| Change in cash and cash equivalents | 5.3 |
|
(
|
(
|
||||||||||
| Cash and cash equivalents at beginning of year |
|
|
|
|||||||||||
| Cash and cash equivalents at year-end |
|
|
|
|||||||||||
| (Million euro) | 2024 | ||||
| Intangible assets |
|
||||
| Property, plant and equipment |
|
||||
| Other non-current assets |
|
||||
| Non-current assets |
|
||||
| Short-term trade and other receivables |
|
||||
| Cash and cash equivalents |
|
||||
| Other current assets |
|
||||
| Current assets |
|
||||
| TOTAL assets classified as held for sale |
|
||||
| Borrowings |
|
||||
| Other non-current liabilities |
|
||||
| Non-current liabilities |
|
||||
| Borrowings |
|
||||
| Other current liabilities |
|
||||
| Current liabilities |
|
||||
| TOTAL liabilities classified as held for sale |
|
||||
|
Standards and amendments
|
Mandatory application:
annual periods beginning on or after
|
|||||||
| Amendment to IAS 21 | Amendment to IAS 21 – The effects of changes in foreign exchange rates: Lack of exchangeability. | 1 January 2025 | ||||||
| Amendment to IFRS 9 |
Contracts Referencing Nature-dependent Electricity Amendments to IFRS 9
and IFRS 7. Amendments to the Classification and Measurement of Financial Instruments. |
1 January 2026
|
||||||
| Amendment to IFRS 7 | ||||||||
| IFRS 18: Presentation and Disclosure in Financial Statements | It replaces IAS 1 and introduces significant new requirements, particularly for the statement of profit or loss. |
1 January 2027
|
||||||
| PROJECT | ACTIVITY | COUNTRY | % SHARE |
2024 REVENUE
(EUR M) |
||||||||||
| HS2 Main works | Works on 80 km of the HS2 between Chilterns and Warwickshire, including 15 viaducts, 5 km of green tunnels, 22 km of road diversions, 67 | UK |
|
% |
|
|||||||||
| Sydney Metro West | Metro design and construction on an 11-kilometre stretch of twin railway tunnels between Sydney Olympic Park and The Bays, Australia. | Australia |
|
% |
|
|||||||||
| Ontario Transit Group Constructor GP | Design, build and finance Ontario Line Subway: Construction of a 6.7 km, seven-station rapid transit system. | Canada |
|
% |
|
|||||||||
| Riverlinx | Design, build, financing, operation and maintenance of the Silvertown Tunnel in East London. | UK |
|
% |
|
|||||||||
| Coffs Harbour Bypass | Design and Building contract. It involves 14 km of road, three tunnels and a service road. | Australia |
|
% |
|
|||||||||
| Thames Tideway Tunnel Central Section J.V | Construction of new infrastructure for the London sewerage system | UK |
|
% |
|
|||||||||
| Metro Paris Ligne 3A JV | Metro Paris with 6,7 KM tunnel. The work includes building three stations and eight ancillary infrastructures. | France |
|
% |
|
|||||||||
| Linha Circular, A.C.E. | Ferrovial will build a new circular metro line in Oporto, the Pink Line, which will be 3.1 kilometers long. The work on the Pink Line includes the construction of four new stations, three ventilation shafts and the installation of the track and catenary. | Portugal |
|
% |
|
|||||||||
| TOTAL |
|
|||||||||||||
| YEARS OF USEFUL LIFE | |||||
| Buildings and other structures | 10-50 | ||||
| Machinery, installations and tooling | 2-25 | ||||
| Furniture and fittings | 2-15 | ||||
| Vehicles | 3-20 | ||||
| Other fixed assets | 2-20 | ||||
| CONCESSION OPERATOR | COUNTRY | STATUS | START YEAR (*) | END YEAR | CONSOL. METHOD | ||||||||||||
| 407 International Inc. | Canada | Operation | 1999 | 2098 | Equity consolidation | ||||||||||||
| NTE Mobility Partners, LLC | USA | Operation | 2014 | 2061 | Full consolidation | ||||||||||||
| NTE Mobility Partners Seg 3 LLC | USA | Operation | 2018 | 2061 | Full consolidation | ||||||||||||
| LBJ Infr. Group LLC | USA | Operation | 2014 | 2061 | Full consolidation | ||||||||||||
| I-66 Mobility Partners LLC | USA | Operation | 2016 | 2066 | Full consolidation | ||||||||||||
| I-77 Mobility Partners LLC | USA | Operation | 2019 | 2069 | Full consolidation | ||||||||||||
| IRB Infrastructure Developers Limited (**) | India | Operation/Construction | - | - | Equity consolidation | ||||||||||||
| IRB Infrastructure Trust Limited (***) | India | Operation/Construction | - | - | Equity consolidation | ||||||||||||
| Sociedad Concesionaria Anillo Vial S.A.C (****) | Peru | Construction | 2024 | 2054 | Equity consolidation | ||||||||||||
| Autopista Terrassa Manresa, S.A. | Spain | Operation | 1989 | 2036 | Full consolidation | ||||||||||||
| Autovía de Aragón, S.A. | Spain | Operation | 2007 | 2026 | Full consolidation | ||||||||||||
| Dalaman International Airport | Turkey | Operation | 2022 | 2042 | Full consolidation | ||||||||||||
| JFK NTO LLC | USA | Construction | 2022 | 2060 | Equity consolidation | ||||||||||||
| CONCESSION OPERATOR | COUNTRY | STATUS | START YEAR(*) |
END YEAR
|
CONSO. METHOD | ||||||||||||
| Concesionaria de Prisiones Lledoners | Spain | Operation | 2008 | 2038 | Full consolidation | ||||||||||||
| Depusa Aragón, S.A. | Spain | Operation | 2017 | 2037 | Full consolidation | ||||||||||||
| Wroclaw Budimex Car Park |
Poland
|
Operation | 2012 | 2042 | Full consolidation | ||||||||||||
| UK Waste Treatment (Thalia - Waterbeach plant) | UK | Operation | 2008 | 2036 | Full consolidation | ||||||||||||
| CONCESSION OPERATOR | COUNTRY | STATUS | START YEAR (*) | END YEAR | CONSOL. METHOD | ||||||||||||
| Nexus Infr. Unit Trust (Toowoomba) | Australia | Operation | 2019 | 2043 | Equity consolidation | ||||||||||||
| IRB Infrastructure Developers Limited (**) | India | Operation | - | - | Equity consolidation | ||||||||||||
| Sociedad Concesionaria Anillo Vial S.A.C (***) | Peru | Construction | 2024 | 2054 | Equity consolidation | ||||||||||||
| Ruta del Cacao S.A.S | Colombia | Construction | 2015 | 2040 | Equity consolidation | ||||||||||||
| Zero Bypass Ltd. | Slovakia | Operation | 2016 | 2050 | Equity consolidation | ||||||||||||
| Netflow OSARs Western | Australia | Operation | 2017 | 2040 | Equity consolidation | ||||||||||||
| Riverlinx, Ltd. | UK | Construction | 2019 | 2050 | Equity consolidation | ||||||||||||
| Closing exchange rate | 2024 | 2023 | Change 24/23 (*) | ||||||||
| Pound sterling |
|
|
(
|
% | |||||||
| US dollar |
|
|
(
|
% | |||||||
| Canadian dollar |
|
|
|
% | |||||||
| Australian dollar |
|
|
|
% | |||||||
| Polish zloty |
|
|
(
|
% | |||||||
| Chilean peso |
|
|
|
% | |||||||
| Indian rupee |
|
|
(
|
% | |||||||
| Average exchange rate | 2024 | 2023 | 2022 | Change 24/23 (*) | Change 23/22(*) | ||||||||||||
| Pound sterling |
|
|
|
(
|
% |
|
% | ||||||||||
| US dollar |
|
|
|
|
% |
|
% | ||||||||||
| Canadian dollar |
|
|
|
|
% |
|
% | ||||||||||
| Australian dollar |
|
|
|
|
% |
|
% | ||||||||||
| Polish zloty |
|
|
|
(
|
% |
(
|
% | ||||||||||
| Chilean peso |
|
|
|
|
% |
(
|
% | ||||||||||
| Indian rupee |
|
|
|
|
% |
|
% | ||||||||||
| (Millions of euros) | Construction | Toll Roads | Airports | Energy | Other | Adjustments | Total 2024 | ||||||||||||||||
| Revenue |
|
|
|
|
|
-
|
|
||||||||||||||||
| Other operating income |
|
|
|
|
-
|
|
|
||||||||||||||||
| Revenues and other operating income |
|
|
|
|
|
-
|
|
||||||||||||||||
| Total operating expenses |
|
|
|
|
|
-
|
|
||||||||||||||||
| Fixed asset depreciation |
|
|
|
|
|
|
|
||||||||||||||||
| Impairment and disposal of fixed assets |
|
|
|
|
|
|
|
||||||||||||||||
| Operating profit/(loss) |
|
|
|
-
|
-
|
-
|
|
||||||||||||||||
| Profit/(loss) on derivatives and other net financial income/(expense) |
-
|
-
|
|
|
|
-
|
|
||||||||||||||||
| Net financial income/(expense) from financing |
|
-
|
-
|
-
|
-
|
|
-
|
||||||||||||||||
| Net financial income/(expense) |
|
-
|
|
-
|
-
|
|
|
||||||||||||||||
| Share of profits of equity-accounted companies |
|
|
|
|
|
|
|
||||||||||||||||
| Profit/(loss) before tax from continuing operations |
|
|
|
-
|
-
|
-
|
|
||||||||||||||||
| Income/(expense) tax |
-
|
-
|
|
|
|
|
-
|
||||||||||||||||
| Profit/(loss) net of tax from continuing operations |
|
|
|
-
|
-
|
-
|
|
||||||||||||||||
| Profit/(loss) net of tax from discontinued operations |
|
|
|
|
|
|
|
||||||||||||||||
| Net profit/(loss) |
|
|
|
-
|
-
|
-
|
|
||||||||||||||||
| Net profit/(loss) for the year attributed to non-controlling interests |
-
|
-
|
-
|
|
|
|
-
|
||||||||||||||||
| Net profit/(loss) for the year attributed to the parent company |
|
|
|
-
|
-
|
-
|
|
||||||||||||||||
| Construction | Toll Roads | Airports | Energy | Other | Adjustments | Total 2023 | |||||||||||||||||
| Revenue |
|
|
|
|
|
(
|
|
||||||||||||||||
| Other operating income |
|
|
|
|
|
|
|
||||||||||||||||
| Revenues and other operating income |
|
|
|
|
|
(
|
|
||||||||||||||||
| Total operating expenses |
|
|
|
|
|
(
|
|
||||||||||||||||
| Fixed asset depreciation |
|
|
|
|
|
(
|
|
||||||||||||||||
| Impairment and disposal of fixed assets |
|
|
|
|
(
|
(
|
|
||||||||||||||||
| Operating profit/(loss) |
|
|
|
(
|
(
|
|
|
||||||||||||||||
| Profit/(loss) on derivatives and other net financial income/(expense) |
(
|
|
(
|
(
|
|
(
|
(
|
||||||||||||||||
| Net financial income/(expense) from financing |
|
(
|
|
|
(
|
|
(
|
||||||||||||||||
| Net financial income/(expense) |
|
(
|
(
|
(
|
(
|
(
|
(
|
||||||||||||||||
| Share of profits of equity-accounted companies |
|
|
|
(
|
|
|
|
||||||||||||||||
| Profit/(loss) before tax from continuing operations |
|
|
|
(
|
(
|
|
|
||||||||||||||||
| Income/(expense) tax |
(
|
(
|
(
|
|
|
|
(
|
||||||||||||||||
| Profit/(loss) net of tax from continuing operations |
|
|
(
|
(
|
(
|
|
|
||||||||||||||||
| Profit/(loss) net of tax from discontinued operations |
|
|
|
|
|
(
|
|
||||||||||||||||
| Net profit/(loss) |
|
|
(
|
(
|
(
|
|
|
||||||||||||||||
| Net profit/(loss) for the year attributed to non-controlling interests |
(
|
(
|
|
|
|
|
(
|
||||||||||||||||
| Net profit/(loss) for the year attributed to the parent company |
|
|
(
|
(
|
(
|
|
|
||||||||||||||||
| Construction | Toll Roads | Airports | Energy | Other | Adjustments | Total 2022 | |||||||||||||||||
| Revenue |
|
|
|
|
|
(
|
|
||||||||||||||||
| Other operating income |
|
|
|
|
|
(
|
|
||||||||||||||||
| Revenues and other operating income |
|
|
|
|
|
(
|
|
||||||||||||||||
| Total operating expenses |
|
|
|
|
|
(
|
|
||||||||||||||||
| Fixed asset depreciation |
|
|
|
|
|
|
|
||||||||||||||||
| Impairment and disposal of fixed assets |
|
(
|
|
|
(
|
|
(
|
||||||||||||||||
| Operating profit/(loss) |
|
|
(
|
(
|
(
|
|
|
||||||||||||||||
| Profit/(loss) on derivatives and other net financial income/(expense) |
(
|
(
|
|
|
|
(
|
(
|
||||||||||||||||
| Net financial income/(expense) from financing |
|
(
|
|
(
|
(
|
|
(
|
||||||||||||||||
| Net financial income/(expense) |
|
(
|
|
(
|
|
|
(
|
||||||||||||||||
| Share of profits of equity-accounted companies |
|
|
|
|
|
|
|
||||||||||||||||
| Profit/(loss) before tax from continuing operations |
|
|
|
(
|
|
|
|
||||||||||||||||
| Income/(expense) tax |
(
|
(
|
|
(
|
|
|
(
|
||||||||||||||||
| Profit/(loss) net of tax from continuing operations |
|
|
|
(
|
|
|
|
||||||||||||||||
| Profit/(loss) net of tax from discontinued operations |
|
|
|
|
|
|
|
||||||||||||||||
| Net profit/(loss) |
|
|
|
(
|
|
|
|
||||||||||||||||
| Net profit/(loss) for the year attributed to non-controlling interests |
(
|
(
|
(
|
|
|
|
(
|
||||||||||||||||
| Net profit/(loss) for the year attributed to the parent company |
|
|
|
(
|
|
|
|
||||||||||||||||
| (Million euro) | External sales | Inter-segment sales | Total | Var. % | ||||||||||
| Construction |
|
|
|
|
% | |||||||||
| Toll Roads |
|
|
|
|
% | |||||||||
| Airports |
|
|
|
|
% | |||||||||
| Energy |
|
|
|
|
% | |||||||||
| Other activities (*) |
|
|
|
|
% | |||||||||
| Adjustments |
|
(
|
(
|
(
|
% | |||||||||
| Total |
|
|
|
|
% | |||||||||
| (Million euro) | External sales | Inter-segment sales | Total | Var. % | ||||||||||
| Construction |
|
|
|
|
% | |||||||||
| Toll Roads |
|
|
|
|
% | |||||||||
| Airports |
|
|
|
|
% | |||||||||
| Energy |
|
|
|
|
% | |||||||||
| Other activities (*) |
|
|
|
|
% | |||||||||
| Adjustments |
|
(
|
(
|
|
% | |||||||||
| Total |
|
|
|
|
% | |||||||||
| (Million euro) | External sales | Inter-segment sales | Total | ||||||||
| Construction |
|
|
|
||||||||
| Toll Roads |
|
|
|
||||||||
| Airports |
|
|
|
||||||||
| Energy |
|
|
|
||||||||
| Other activities (*) |
|
|
|
||||||||
| Adjustments |
|
(
|
(
|
||||||||
| Total |
|
|
|
||||||||
| (Million euro) | 2024 | 2023 | Var. 23/22 | 2022 | Var. 22/21 | ||||||||||||
| USA |
|
|
|
|
(
|
||||||||||||
| Poland |
|
|
(
|
|
|
||||||||||||
| Spain |
|
|
|
|
|
||||||||||||
| UK |
|
|
|
|
|
||||||||||||
| Canada |
|
|
|
|
|
||||||||||||
| Other |
|
|
|
|
|
||||||||||||
| TOTAL |
|
|
|
|
|
||||||||||||
| (Million euro) | 2024 | 2023 | Var. 24/23 | 2022 | Var. 23/22 | ||||||||||||
| Subcontracted work |
|
|
|
|
|
||||||||||||
| Leases |
|
|
|
|
(
|
||||||||||||
| Repairs and maintenance |
|
|
(
|
|
(
|
||||||||||||
| Independent professional services |
|
|
(
|
|
|
||||||||||||
| Changes in provisions for liabilities (Note 6.3) |
(
|
|
(
|
(
|
|
||||||||||||
| Other operating expenses |
|
|
(
|
|
|
||||||||||||
| Total other operating expenses |
|
|
|
|
|
||||||||||||
| (Million euro) | 2024 | 2023 | Var. 24/23 | 2022 | Var.23/22 | ||||||||||||
| Wages and salaries |
|
|
|
|
|
||||||||||||
| Social security contributions |
|
|
|
|
|
||||||||||||
| Pension plan contributions |
|
|
|
|
|
||||||||||||
| Share-based payments |
|
|
|
|
|
||||||||||||
| Other welfare expenses |
(
|
|
(
|
|
(
|
||||||||||||
| TOTAL |
|
|
|
|
|
||||||||||||
| 12.31.2024 | ||||||||||||||
| CATEGORY | MEN | WOMEN | TOTAL | VAR 24/23 | ||||||||||
| Executive directors |
|
|
|
|
% | |||||||||
| Senior managers |
|
|
|
|
% | |||||||||
| Executives |
|
|
|
|
% | |||||||||
| Managers/Professionals/Supervisors |
|
|
|
|
% | |||||||||
| Administrative/Support personnel |
|
|
|
|
% | |||||||||
| Manual workers |
|
|
|
|
% | |||||||||
| Total |
|
|
|
|
% | |||||||||
| 12.31.2023 | ||||||||||||||
| CATEGORY | MEN | WOMEN | TOTAL | VAR. 23/22 | ||||||||||
| Executive directors |
|
|
|
|
% | |||||||||
| Senior managers |
|
|
|
|
% | |||||||||
| Executives |
|
|
|
|
% | |||||||||
| Managers/Professionals/Supervisors |
|
|
|
|
% | |||||||||
| Administrative/Support personnel |
|
|
|
|
% | |||||||||
| Manual workers |
|
|
|
|
% | |||||||||
| Total |
|
|
|
|
% | |||||||||
| 12.31.2022 | |||||||||||
| CATEGORY | MEN | WOMEN | TOTAL | ||||||||
| Executive directors |
|
|
|
||||||||
| Senior managers |
|
|
|
||||||||
| Executives |
|
|
|
||||||||
| Managers/Professionals/Supervisors |
|
|
|
||||||||
| Administrative/Support personnel |
|
|
|
||||||||
| Manual workers |
|
|
|
||||||||
| Total |
|
|
|
||||||||
| 12.31.2024 | ||||||||||||||
| BUSINESS | MEN | WOMEN | TOTAL | VAR 24/23 | ||||||||||
| Construction |
|
|
|
(
|
% | |||||||||
| Toll Roads |
|
|
|
(
|
% | |||||||||
| Airports |
|
|
|
|
% | |||||||||
| Energy |
|
|
|
|
% | |||||||||
| Other |
|
|
|
|
% | |||||||||
| Total |
|
|
|
|
% | |||||||||
| 12.31.2023 | ||||||||||||||
| BUSINESS | MEN | WOMEN | TOTAL | VAR 23/22 | ||||||||||
| Construction |
|
|
|
|
% | |||||||||
| Toll Roads |
|
|
|
|
% | |||||||||
| Airports |
|
|
|
|
% | |||||||||
| Energy |
|
|
|
|
% | |||||||||
| Other |
|
|
|
|
% | |||||||||
| Total |
|
|
|
(
|
% | |||||||||
| BUSINESS | 12.31.2022 | ||||||||||
| MEN | WOMEN | TOTAL | |||||||||
| Construction |
|
|
|
||||||||
| Toll Roads |
|
|
|
||||||||
| Airports |
|
|
|
||||||||
| Energy |
|
|
|
||||||||
| Other |
|
|
|
||||||||
| Total continuing operations |
|
|
|
||||||||
| Total discontinued operations |
|
|
|
||||||||
| Total |
|
|
|
||||||||
| 2024 | ||||||||
| (Million euro) | Impact on profit/(loss) before tax | Impact on profit/(loss) after tax | ||||||
| 19.75% HAH Sale |
|
|
||||||
| 5% IRB Sale |
|
|
||||||
| Serveo Sale |
|
|
||||||
| Equity-accounted availability toll road assets |
|
|
||||||
| Vertiports sale |
|
|
||||||
| Capital gains and disposals (Note 1.1.5) |
|
|
||||||
| Impairment gains/(losses) |
(
|
(
|
||||||
| TOTAL IMPAIRMENT AND DISPOSALS |
|
|
||||||
| 2023 | ||||||||
| (Million euro) | Impact on profit/(loss) before tax | Impact on profit/(loss) after tax | ||||||
| Azores sale |
|
|
||||||
| Capital gains and disposals (Note 1.1.5) |
|
|
||||||
| Aravia |
(
|
(
|
||||||
| Zity Sale |
(
|
(
|
||||||
| Impairment gains/(losses) |
(
|
(
|
||||||
| TOTAL IMPAIRMENT AND DISPOSALS |
|
|
||||||
| 2022 | ||||||||
| (Million euro) | Impact on profit/(loss) before tax | Impact on profit/(loss) after tax | ||||||
| Algarve sale |
(
|
(
|
||||||
| Capital gains and disposals |
(
|
(
|
||||||
| Impairment of the ownership interest in MaaS Global |
(
|
(
|
||||||
| Impairment gains/(losses) |
(
|
(
|
||||||
| TOTAL IMPAIRMENT AND DISPOSALS |
(
|
(
|
||||||
| (Million euro) | 2024 | 2023 | Var. % | ||||||||
| Financial income from infrastructure project financing |
|
|
|
% | |||||||
| Financial expense from infrastructure project financing |
(
|
(
|
|
% | |||||||
| Net financial income/(expense) from financing, infrastructure project companies |
(
|
(
|
|
% | |||||||
| Net financial income/(expense) from derivatives and other fair value adjustments, infrastructure project companies |
|
|
(
|
% | |||||||
| Other net financial income/(expense), infrastructure project companies |
(
|
(
|
|
% | |||||||
| Other net financial income/(expense), infrastructure project companies |
(
|
(
|
|
% | |||||||
| Net financial income/(expense) from infrastructure projects |
(
|
(
|
|
% | |||||||
| Financial income, other companies |
|
|
(
|
% | |||||||
| Financial expense, other companies |
(
|
(
|
(
|
% | |||||||
| Net financial income/(expense) from financing, other companies |
|
|
(
|
% | |||||||
| Net financial income/(expense) from derivatives and other fair value adjustments, other companies |
|
|
|
% | |||||||
| Other net financial income/(expense), other companies |
|
|
|
% | |||||||
| Other net financial income/(expense), other companies |
|
|
|
% | |||||||
| Net financial income/(expense), other companies |
|
|
|
% | |||||||
| Total net financial income/(expense) |
|
(
|
(
|
% | |||||||
| (Million euro) | 2023 | 2022 | Var. % | ||||||||
| Financial income from infrastructure project financing |
|
|
|
% | |||||||
| Financial expense from infrastructure project financing |
(
|
(
|
|
% | |||||||
| Net financial income/(expense) from financing, infrastructure project companies |
(
|
(
|
|
% | |||||||
| Net financial income/(expense) from derivatives and other fair value adjustments, infrastructure project companies |
|
(
|
(
|
% | |||||||
| Other net financial income/(expense), infrastructure project companies |
(
|
(
|
|
% | |||||||
| Other net financial income/(expense), infrastructure project companies |
(
|
(
|
(
|
% | |||||||
| Net financial income/(expense) from infrastructure projects |
(
|
(
|
|
% | |||||||
| Financial income, other companies |
|
|
|
% | |||||||
| Financial expense, other companies |
(
|
(
|
|
% | |||||||
| Net financial income/(expense) from financing, other companies |
|
|
|
% | |||||||
| Net financial income/(expense) from derivatives and other fair value adjustments, other companies |
|
|
(
|
% | |||||||
| Other net financial income/(expense), other companies |
|
|
|
% | |||||||
| Other net financial income/(expense), other companies |
|
|
(
|
% | |||||||
| Net financial income/(expense), other companies |
|
|
|
% | |||||||
| Total net financial income/(expense) |
(
|
(
|
(
|
% | |||||||
| Infrastructure project financing expenses from infrastructures (Million euro) | 2024 | 2023 | 2022 | ||||||||
| Accrued financial expenses |
(
|
(
|
(
|
||||||||
| Expenses capitalized during the construction period |
|
|
|
||||||||
| Financial expenses in P&L |
(
|
(
|
(
|
||||||||
|
Profit/(loss) of equity-accounted companies
(Million euro) |
2024 | 2023 | 2022 | ||||||||
| 407 ETR |
|
|
|
||||||||
| JFK NTO |
|
|
|
||||||||
| IRB |
|
|
|
||||||||
| Serveo Group |
|
|
|
||||||||
| Other |
|
|
|
||||||||
| TOTAL |
|
|
|
||||||||
| (Million euro) | 2024 DEC | 2023 DEC | 2022 DEC | ||||||||
| Tax expense of the year |
(
|
(
|
(
|
||||||||
| Current tax expense |
(
|
(
|
(
|
||||||||
| Deferred tax expense |
(
|
|
|
||||||||
| Withholdings in a foreign operation |
(
|
(
|
(
|
||||||||
| Change to the prior-year tax evaluation and other |
|
|
|
||||||||
| (Million euro) | 2024 DEC | 2023 DEC | 2022 DEC | ||||||||
| Profit/(Loss) before tax on continuing operations |
|
|
|
||||||||
| Results of associates |
(
|
(
|
(
|
||||||||
| Pass-through tax rules (USA & Canada) |
(
|
(
|
(
|
||||||||
| Divestments completed during the year (note 1.1.5) |
(
|
|
|
||||||||
| Profit/(Loss) before tax on continuing operations adjusted |
|
|
|
||||||||
| Theoretical income tax expense (25.8%) |
(
|
(
|
(
|
||||||||
| Recognition of previously unrecognized tax losses / Unrecognized tax losses of the year |
(
|
(
|
(
|
||||||||
| Ruling related to Royal Decree-Law 3/2016 (Spain) |
|
|
|
||||||||
| Withholding tax |
(
|
(
|
(
|
||||||||
| Other adjustments |
(
|
|
|
||||||||
| Income Tax expense |
(
|
(
|
(
|
||||||||
| Effective tax rate (%) |
|
% |
|
% |
|
% | |||||
| ASSETS | ||||||||||||||||||||
| (Million euro) | 2023 | Prior years, transfers and other | Charged/credited to income statement | Charged/credited to equity | Foreign exchange effect | 2024 | ||||||||||||||
| Tax credits |
|
(
|
|
|
|
|
||||||||||||||
| Differences between tax and accounting criteria |
|
(
|
|
|
|
|
||||||||||||||
| Equity measurement adjustments |
|
|
|
|
|
|
||||||||||||||
| Other items |
|
|
|
|
|
|
||||||||||||||
| TOTAL |
|
(
|
|
|
|
|
||||||||||||||
| LIABILITIES | ||||||||||||||||||||
| (Million euro) | 2023 | Prior years, transfers and other | Charged/credited to income statement | Charged/credited to equity | Foreign exchange effect | 2024 | ||||||||||||||
| Deferred taxes on goodwill |
|
(
|
|
|
|
|
||||||||||||||
| Deferred fair value adjustments to acquisitions |
|
(
|
(
|
|
|
|
||||||||||||||
|
Differences
between tax and accounting criteria |
|
(
|
|
|
|
|
||||||||||||||
| Equity measurement adjustments |
|
|
|
|
|
|
||||||||||||||
| Other items |
|
(
|
|
|
|
|
||||||||||||||
| TOTAL |
|
(
|
|
|
|
|
||||||||||||||
| ASSETS | ||||||||||||||||||||
| (Million euro) | 2022 | Prior years, transfers and other | Charged/credited to income statement | Charged/credited to equity | Foreign exchange effect | 2023 | ||||||||||||||
| Tax credits |
|
|
|
|
(
|
|
||||||||||||||
| Differences between tax and accounting criteria |
|
|
|
|
|
|
||||||||||||||
| Equity measurement adjustments |
|
(
|
|
(
|
|
|
||||||||||||||
| Other items |
|
|
(
|
|
|
|
||||||||||||||
| TOTAL |
|
|
|
(
|
(
|
|
||||||||||||||
| LIABILITIES | ||||||||||||||||||||
| (Million euro) | 2022 | Prior years, transfers and other | Charged/credited to income statement | Charged/credited to equity | Foreign exchange effect | 2023 | ||||||||||||||
| Deferred taxes on goodwill |
|
|
|
|
|
|
||||||||||||||
| Deferred fair value adjustments to acquisitions |
|
|
(
|
|
(
|
|
||||||||||||||
|
Differences
between tax and accounting criteria |
|
|
|
|
(
|
|
||||||||||||||
| Equity measurement adjustments |
|
|
|
|
(
|
|
||||||||||||||
| Other items |
|
(
|
|
|
|
|
||||||||||||||
| TOTAL |
|
|
|
|
(
|
|
||||||||||||||
| 2024 | ||||||||||||||
|
(Million euro)
Country
|
Tax-loss carryforwards | Limitation period | Maximum tax credit | Tax credit recognized | ||||||||||
| US tax consolidated group |
|
No expiry date |
|
|
||||||||||
| Spanish tax consolidated group |
|
No expiry date |
|
|
||||||||||
| Netherlands tax consolidated group |
|
No expiry date |
|
|
||||||||||
| UK |
|
No expiry date |
|
|
||||||||||
| Turkey |
|
2025-2029 |
|
|
||||||||||
| Australia |
|
No expiry date |
|
|
||||||||||
| Canada |
|
2035-2045 |
|
|
||||||||||
| Other |
|
2024-No expiry date |
|
|
||||||||||
| Total |
|
|
|
|||||||||||
| 2023 | ||||||||||||||
|
(Million euro)
Country |
Tax-loss carryforwards | Limitation period | Maximum tax credit | Tax credit recognized | ||||||||||
| US tax consolidated group |
|
No expiry date |
|
|
||||||||||
| Spanish tax consolidated group |
|
No expiry date |
|
|
||||||||||
| Netherlands tax consolidated group |
|
No expiry date |
|
|
||||||||||
| UK |
|
No expiry date |
|
|
||||||||||
| Canada |
|
2024-2044 |
|
|
||||||||||
| Turkey |
|
2024-2028 |
|
|
||||||||||
| Other |
|
2024 - No expiry date |
|
|
||||||||||
| Total |
|
|
|
|||||||||||
| (Million euro) | 2024 | 2023 | 2022 | ||||||||
| Revenue |
|
|
|
||||||||
| Operating profit/(loss) |
|
|
|
||||||||
| Net financial income/(expense) |
|
(
|
(
|
||||||||
| Share of profits of equity-accounted companies |
|
|
|
||||||||
| Consolidated profit/(loss) before tax |
|
|
|
||||||||
| Corporate income tax |
|
|
(
|
||||||||
| Profit/(loss) after tax |
|
|
|
||||||||
| Profit/(loss) for the year attributed to non- controlling interests |
|
|
|
||||||||
| Profit/(loss) for the year attributed to the parent company |
|
|
|
||||||||
| Adjustments to discontinued operations |
|
|
|
||||||||
| Profit/(loss) from discontinued operations |
|
|
|
||||||||
| (Million euro) | 2024 | 2023 | 2022 | NON-GROUP | ||||||||||
| Budimex Group |
(
|
(
|
(
|
|
% | |||||||||
| Autop.Terrasa Manresa, S.A. |
(
|
(
|
|
|
% | |||||||||
| LBJ Infraestructure Group |
(
|
(
|
(
|
|
% | |||||||||
| NTE Mobility Partners |
(
|
(
|
(
|
|
% | |||||||||
| NTE Mobility Partners Segments 3 LLC |
(
|
(
|
(
|
|
% | |||||||||
| FAM Construction LLC |
|
|
|
|
% | |||||||||
| D4R7 Construction S.R.O. |
|
(
|
|
|
% | |||||||||
| I-77 Mobility Partners |
(
|
(
|
(
|
|
% | |||||||||
| I-66 Mobility Partners |
|
|
|
|
% | |||||||||
| Yda Havalimani Yatrim Ve (Dalaman) |
(
|
|
(
|
|
% | |||||||||
| Webber United LLC |
|
|
|
|
% | |||||||||
| Other companies |
(
|
(
|
(
|
|
% | |||||||||
| TOTAL |
(
|
(
|
(
|
|
% | |||||||||
| (Million euro, except otherwise indicated) | 2024 | 2023 | 2022 | ||||||||
| Net profit/(loss) attributable to ordinary equity holders of the parent: | |||||||||||
| Continuing operations |
|
|
|
||||||||
| Discontinued operations |
|
|
|
||||||||
| Net cost of subordinated perpetual bond |
|
(
|
(
|
||||||||
| Profit/(loss) attributable to ordinary equity holders of the parent for basic earnings |
|
|
|
||||||||
| Effects of dilution |
|
|
|
||||||||
| Profit/(loss) attributable to ordinary equity holders of the parent adjusted for the effect of dilution |
|
|
|
||||||||
| Weighted average number of ordinary shares for basic EPS (*) (thousands of shares) |
|
|
|
||||||||
| Effects of dilution |
|
|
|
||||||||
| Weighted average number of ordinary shares adjusted for the effect of dilution (thousands of shares) |
|
|
|
||||||||
| Profit/(loss) attributable to ordinary equity holders of the parent from discontinued operations for the basic EPS calculations |
|
|
|
||||||||
| Effects of dilution |
|
|
|
||||||||
| Profit/(loss) attributable to ordinary equity holders of the parent from discontinued operations for the diluted EPS calculations |
|
|
|
||||||||
| 2024 | 2023 | 2022 | ||||||||||||
| Net earnings per share attributed to the parent company (in euros) | Diluted |
|
|
|
||||||||||
| Basic |
|
|
|
|||||||||||
| Net earnings per share attributed to the parent company, discontinued operations (in euros) | Diluted |
|
|
|
||||||||||
| Basic |
|
|
|
|||||||||||
|
INVESTMENTS IN INFRASTRUCTURE PROJECTS
(Million euro) |
2024 | 2023 | ||||||
| Opening balance at 01.01 |
|
|
||||||
| Additions |
|
|
||||||
| Depreciation |
(
|
(
|
||||||
| Disposals |
(
|
(
|
||||||
| Exchange rate effect |
|
(
|
||||||
| Changes in the scope of consolidation and others |
|
(
|
||||||
| Closing balance at 12.31 |
|
|
||||||
|
INVESTMENTS IN ASSOCIATES
(Million euro) |
2024 | 2023 | ||||||
| Opening balance at 01.01 |
|
|
||||||
| Share of profit |
|
|
||||||
| Exchange rate effect |
|
(
|
||||||
| Dividends |
(
|
(
|
||||||
| Capital contributions and new investments |
|
|
||||||
| Other movements |
(
|
|
||||||
| Closing balance at 12.31 |
|
|
||||||
| (Million euro) |
BALANCE
AT 12.31. 2023 |
Changes in consolidation scope | Exchange rate and others |
BALANCE
AT 31.12. 2024 |
||||||||||
| Construction |
|
|
|
|
||||||||||
| Budimex |
|
|
|
|
||||||||||
| Webber |
|
|
|
|
||||||||||
| Toll Roads |
|
|
|
|
||||||||||
| I-66 Express Mobility Partners Hold. LLC |
|
|
|
|
||||||||||
| Airports |
|
|
|
|
||||||||||
| Dalaman |
|
|
|
|
||||||||||
| Energy |
|
|
|
|
||||||||||
| Power Transmission Serv. Chile |
|
|
|
|
||||||||||
| Other |
|
|
(
|
|
||||||||||
| Mining Services Chile |
|
|
(
|
|
||||||||||
| TOTAL |
|
|
|
|
||||||||||
| (Million euro) |
BALANCE
AT 12.31. 2022 |
Changes in consolidation scope and other | Exchange rate |
BALANCE
AT 12.31. 2023 |
||||||||||
| Construction |
|
|
|
|
||||||||||
| Budimex |
|
|
|
|
||||||||||
| Webber |
|
|
(
|
|
||||||||||
| Toll Roads |
|
|
(
|
|
||||||||||
| I-66 Express Mobility Partners Hold. LLC |
|
|
(
|
|
||||||||||
| Airports |
|
|
|
|
||||||||||
| Dalaman |
|
|
|
|
||||||||||
| Energy |
|
|
(
|
|
||||||||||
| Power Transmission Serv. Chile |
|
|
(
|
|
||||||||||
| Other |
|
|
(
|
|
||||||||||
| Mining Services Chile |
|
|
(
|
|
||||||||||
| TOTAL |
|
|
(
|
|
||||||||||
| (Million euro) | BALANCE AT 01/01/2024 | TOTAL ADDITIONS | FOREIGN EXCHANGE EFFECT | BALANCE AT 12/31/2024 | ||||||||||||||||
| Spanish toll roads |
|
|
|
|
||||||||||||||||
| US toll roads |
|
|
|
|
||||||||||||||||
| Other toll roads |
|
|
|
|
||||||||||||||||
| Toll road investment |
|
|
|
|
||||||||||||||||
| Accumulated depreciation |
(
|
(
|
(
|
(
|
||||||||||||||||
| Net investment in toll roads |
|
(
|
|
|
||||||||||||||||
| Investment in other infrastructure projects |
|
|
|
|
||||||||||||||||
| Depreciation of other infrastructure projects |
(
|
(
|
|
(
|
||||||||||||||||
| Total net investment in other infrastructure projects |
|
(
|
|
|
||||||||||||||||
| TOTAL INVESTMENT |
|
|
|
|
||||||||||||||||
| TOTAL DEPRECIATION AND PROVISION |
(
|
(
|
(
|
(
|
||||||||||||||||
| TOTAL NET INVESTMENT |
|
(
|
|
|
||||||||||||||||
| (Million euro) | BALANCE AT 01/01/2023 | TOTAL ADDITIONS | TOTAL DISPOSALS | FOREIGN EXCHANGE EFFECT | CONSOLIDATION SCOPE CHANGES AND TRANSFERS | BALANCE AT 12/31/2023 | ||||||||||||||
| Spanish toll roads |
|
|
|
|
|
|
||||||||||||||
| US toll roads |
|
|
(
|
(
|
|
|
||||||||||||||
| Other toll roads |
|
|
|
|
(
|
|
||||||||||||||
| Toll road investment |
|
|
(
|
(
|
(
|
|
||||||||||||||
| Accumulated depreciation/amortization |
(
|
(
|
|
|
|
(
|
||||||||||||||
| Net investment in toll roads |
|
|
(
|
(
|
(
|
|
||||||||||||||
| Investment in other infrastructure projects |
|
|
|
|
|
|
||||||||||||||
| Depreciation/amortization of other infrastructure projects |
|
(
|
|
|
|
(
|
||||||||||||||
| Total net investment in other infrastructure projects |
|
(
|
|
|
|
|
||||||||||||||
| TOTAL INVESTMENT |
|
|
(
|
(
|
(
|
|
||||||||||||||
| TOTAL DEPRECIATION/AMORTIZATION AND PROVISION |
(
|
(
|
|
|
|
(
|
||||||||||||||
| TOTAL NET INVESTMENT |
|
|
(
|
(
|
(
|
|
||||||||||||||
| (Million euro) | INFRASTRUCTURE PROJECT RECEIVABLES 2024 | INFRASTRUCTURE PROJECT RECEIVABLES 2023 | ||||||
| OPENING BALANCE |
|
|
||||||
| Additions |
|
|
||||||
| Disposals |
(
|
(
|
||||||
| Foreign exchange effect |
|
|
||||||
| YEAR-END BALANCE |
|
|
||||||
| BALANCES AT 12/31/2024 | |||||||||||
| CONCESSION OPERATOR (Million euro) | LONG-TERM RECEIVABLES | SHORT-TERM RECEIVABLES | TOTAL | ||||||||
| Concesionaria de Prisiones Lledoners |
|
|
|
||||||||
| Depusa Aragón |
|
|
|
||||||||
| Budimex Parking Wrocław |
|
|
|
||||||||
| CONSTRUCTION |
|
|
|
||||||||
| UK Waste Treatment (Thalia) |
|
|
|
||||||||
| UK WASTE TREATMENT |
|
|
|
||||||||
| GROUP TOTAL |
|
|
|
||||||||
| BALANCES AT 12/31/2023 | |||||||||||
| CONCESSION OPERATOR (Million euro) | LONG-TERM RECEIVABLES | SHORT-TERM RECEIVABLES | TOTAL | ||||||||
| Concesionaria de Prisiones Lledoners |
|
|
|
||||||||
| Depusa Aragón |
|
|
|
||||||||
| Budimex Parking Wrocław |
|
|
|
||||||||
| CONSTRUCTION |
|
|
|
||||||||
| UK Waste Treatment (Thalia) |
|
|
|
||||||||
| UK WASTE TREATMENT |
|
|
|
||||||||
| GROUP TOTAL |
|
|
|
||||||||
|
Movements during
2024 (million euro) |
Land and buildings | Plant and machinery | Fixtures, fittings, tooling and furniture | Total | ||||||||||
|
Investment: Balance at
01.01.2024 |
|
|
|
|
||||||||||
| Additions |
|
|
|
|
||||||||||
| Disposals |
(
|
(
|
(
|
(
|
||||||||||
| Scope changes and transfers |
|
|
(
|
(
|
||||||||||
| Foreign exchange effect |
|
|
|
|
||||||||||
| Balances at 12.31.2024 |
|
|
|
|
||||||||||
| Accumulated depreciation and impairment losses at 01.01.2024 |
(
|
(
|
(
|
(
|
||||||||||
| Depreciation charge |
(
|
(
|
(
|
(
|
||||||||||
| Disposals |
|
|
|
|
||||||||||
| Scope changes and transfers |
(
|
(
|
(
|
(
|
||||||||||
| Foreign exchange effect |
(
|
(
|
(
|
(
|
||||||||||
| Balances at 12.31.2024 |
(
|
(
|
(
|
(
|
||||||||||
|
Carrying amount at
12.31.2024 |
|
|
|
|
||||||||||
|
Movements during
2023 (Million euro) |
Land and buildings | Plant and machinery | Fixtures, fittings, tooling and furniture | Total | ||||||||||
|
Investment: Balance at
01.01.2023 |
|
|
|
|
||||||||||
| Additions |
|
|
|
|
||||||||||
| Disposals |
(
|
(
|
(
|
(
|
||||||||||
| Scope changes and transfers |
|
|
(
|
|
||||||||||
| Foreign exchange effect |
|
|
(
|
|
||||||||||
| Balances at 12.31.2023 |
|
|
|
|
||||||||||
| Accumulated depreciation and impairment losses at 01.01.2023 |
(
|
(
|
(
|
(
|
||||||||||
| Depreciation charge |
(
|
(
|
(
|
(
|
||||||||||
| Disposals |
|
|
|
|
||||||||||
| Scope changes and transfers |
|
|
(
|
|
||||||||||
| Foreign exchange effect |
(
|
(
|
|
(
|
||||||||||
| Impairment of property, plant and equipment |
|
|
|
|
||||||||||
| Balances at 12.31.2023 |
(
|
(
|
(
|
(
|
||||||||||
|
Carrying amount at
12.31.2023 |
|
|
|
|
||||||||||
| (Million euro) | 2024 | 2023 | ||||||
| Construction |
|
|
||||||
| Energy |
|
|
||||||
| Other businesses |
|
|
||||||
| TOTAL |
|
|
||||||
| 2024 (Million euro) | 407 ETR (43.23%) | IRB (19.86%) | Private InvIT (23.99%) | JFK (49%) | OTHER | TOTAL | ||||||||||||||
| Balance at 12.31.23 |
|
|
|
|
|
|
||||||||||||||
| Capital contribution |
|
|
|
|
|
|
||||||||||||||
| Share of profit/(loss) |
|
|
(
|
|
|
|
||||||||||||||
| Dividends |
(
|
(
|
(
|
|
(
|
(
|
||||||||||||||
| Foreign exchange differences |
(
|
|
|
|
|
|
||||||||||||||
| Derivatives |
|
(
|
|
|
|
|
||||||||||||||
| Other |
|
(
|
|
|
(
|
(
|
||||||||||||||
| Balance at 12.31.24 |
|
|
|
|
|
|
||||||||||||||
| 2023 (Million euro) | HAH (25%) | 407 ETR (43,23%) | AGS (50%) | IRB (24,86%) | JFK (49%) | OTHER | TOTAL | ||||||||||||||||
| Balance at 12.31.22 |
|
|
|
|
|
|
|
||||||||||||||||
| Capital contributions |
|
|
|
|
|
|
|
||||||||||||||||
| Share of profit/(loss) |
|
|
|
|
|
|
|
||||||||||||||||
| Dividends |
|
(
|
|
(
|
|
(
|
(
|
||||||||||||||||
| Foreign exchange differences |
|
(
|
|
(
|
(
|
|
(
|
||||||||||||||||
| Derivatives |
|
|
|
|
|
(
|
|
||||||||||||||||
| Other |
|
|
|
(
|
(
|
(
|
(
|
||||||||||||||||
| Balance at 12.31.23 |
|
|
|
|
|
|
|
||||||||||||||||
| 407 ETR (100%) (million CAD) | Dec. 2024 | Dec. 2023 | Var. 24/23 | ||||||||
| Non-current assets |
|
|
|
||||||||
| Fixed assets in infrastructure projects |
|
|
(
|
||||||||
| Non-current financial assets |
|
|
|
||||||||
| Deferred taxes |
|
|
|
||||||||
| Current assets |
|
|
|
||||||||
| Short-term trade and other receivables |
|
|
|
||||||||
| Cash and cash equivalents |
|
|
|
||||||||
| Total assets |
|
|
|
||||||||
| Equity |
(
|
(
|
(
|
||||||||
| Non-current liabilities |
|
|
|
||||||||
| Borrowings |
|
|
|
||||||||
| Deferred taxes |
|
|
|
||||||||
| Current liabilities |
|
|
|
||||||||
| Borrowings |
|
|
|
||||||||
| Short-term trade and other payables |
|
|
|
||||||||
| Total liabilities |
|
|
|
||||||||
| 407 ETR (100%) (million CAD) | Dec.24 | Dec.23 | Dec.22 | ||||||||||||||
| Operating income |
|
|
|
||||||||||||||
| Operating expenses |
(
|
(
|
(
|
||||||||||||||
| Fixed asset depreciation |
(
|
(
|
(
|
||||||||||||||
| Operating profit/(loss) |
|
|
|
||||||||||||||
| Net financial income/(expense) |
(
|
(
|
(
|
||||||||||||||
| Profit/(loss) before tax |
|
|
|
||||||||||||||
| Corporate income tax |
(
|
(
|
(
|
||||||||||||||
| Net profit/(loss) |
|
|
|
||||||||||||||
| Profit/(loss) attributable to Ferrovial (million CAD) |
|
|
|
||||||||||||||
| Intangible asset amortization adjustment (CAD million) |
(
|
(
|
(
|
||||||||||||||
| Adjusted net profit/(loss) attributable to Ferrovial (43.23%) (million CAD) |
|
|
|
||||||||||||||
| Adjusted net profit/(loss) attributable to Ferrovial (43.23%) (million euro) |
|
|
|
||||||||||||||
| JFK (100%) Million USD | Dec. 2024 | Dec. 2023 | ||||||
| Non-current assets |
|
|
||||||
| Intangible assets |
|
|
||||||
| Non-current financial assets |
|
|
||||||
| Long-term financial derivatives at fair value |
|
|
||||||
| Current assets |
|
|
||||||
| Debtors and other short-term accounts receivable |
|
|
||||||
| Cash and cash equivalents |
|
|
||||||
| Other short-term financial assets |
|
|
||||||
| Total assets |
|
|
||||||
| Equity |
|
|
||||||
| Share capital |
|
|
||||||
| Share of profit/(loss) |
|
|
||||||
| Other Comprehensive Income |
|
|
||||||
| Non-current liabilities |
|
|
||||||
| Bonds and debts - infrastructure projects |
|
|
||||||
| Other long-term debts |
|
|
||||||
| Current liabilities |
|
|
||||||
| Creditors and other short-term accounts payables |
|
|
||||||
| Total liabilities |
|
|
||||||
| IRB (100%) Million INR | Dec.24 | Dec.23 | ||||||
| Non-current assets |
|
|
||||||
| Current assets |
|
|
||||||
| Total assets |
|
|
||||||
| Equity |
|
|
||||||
| Non-current liabilities |
|
|
||||||
| Current liabilities |
|
|
||||||
| Total liabilities |
|
|
||||||
| Group´s share in equity (19.86% and 24.86% post and pre-sale, respectively) |
|
|
||||||
| Group´s share in equity (Million EUR) |
|
|
||||||
| IRB (100%) Million INR | Dec.24 | Dec.23 | |||||||||
| Revenue |
|
|
|||||||||
| Profit for the year (continuing operations) |
|
|
|||||||||
| Other comprehensive income |
(
|
|
|||||||||
| Total comprehensive income |
|
|
|||||||||
| Group´s share in profits (19.86% and 24.86% post and pre-sale, respectively) |
|
|
|||||||||
| Group´s share in profits (Million EUR) |
|
|
|||||||||
| Private InvIT (100%) Million INR | Dec.24 |
Fair Value recognized on acquisition
Jun.24 |
||||||
| Non-current assets |
|
|
||||||
| Current assets |
|
|
||||||
| Total assets |
|
|
||||||
| Equity |
|
|
||||||
| Non-current liabilities |
|
|
||||||
| Current liabilities |
|
|
||||||
| Total liabilities |
|
|
||||||
| Group´s share in equity (23.99%) |
|
|
||||||
| Group´s share in equity (23.99%) Million EUR |
|
|
||||||
| Ganga Acquisition (Million EUR) |
|
|
||||||
| Group´s share in equity including Ganga acquisition (23.99%) Million EUR |
|
|
||||||
| Private InvIT (100%) Million INR | Dec.24 | |||||||
| Revenue |
|
|||||||
| Profit for the year (continuing operations) |
(
|
|||||||
| Total comprehensive income |
(
|
|||||||
| Group´s share in loss (23.99%) |
(
|
|||||||
| Group´s share in loss (23.99%) Million EUR |
(
|
|||||||
| Million euro | 2024 | 2023 | ||||||
| Madrid Calle 30 |
|
|
||||||
| Riverlinx Limited – Silvertown Tunnel |
|
|
||||||
| Netflow OSARS (Western) |
|
|
||||||
| Ruta del Cacao |
|
|
||||||
| FMM Company LLC |
|
|
||||||
| Other |
|
|
||||||
| Balance at 12.31.2024 |
|
|
||||||
| MOVEMENTS (Million euro) | LONG- TERM LOANS TO ASSOCIATES | RESTRICTED CASH FROM INFRASTRUCTURE PROJECT COMPANIES AND OTHER FINANCIAL ASSETS | FINANCIAL INVESTMENTS CARRIED AT FAIR VALUE | LOANS ASSOCIATED WITH DIVESTMENT TRANSACTIONS | OTHER LONG- TERM RECEIVABLES | TOTAL | ||||||||||||||
| BALANCE AT 31/12/2022 |
|
|
|
|
|
|
||||||||||||||
| Additions |
|
|
|
|
|
|
||||||||||||||
| Disposals |
(
|
(
|
|
|
(
|
(
|
||||||||||||||
| Transfers and other |
|
|
|
(
|
|
(
|
||||||||||||||
| Foreign exchange |
|
(
|
|
|
(
|
(
|
||||||||||||||
| BALANCE AT 31/12/2023 |
|
|
|
|
|
|
||||||||||||||
| Additions |
|
|
|
|
|
|
||||||||||||||
| Disposals |
(
|
(
|
(
|
(
|
(
|
(
|
||||||||||||||
| Transfers and other |
(
|
|
(
|
(
|
|
(
|
||||||||||||||
| Foreign exchange |
|
|
|
|
|
|
||||||||||||||
| BALANCE AT 31/12/2024 |
|
|
|
|
|
|
||||||||||||||
|
MOVEMENTS
(Million euro)
|
LAND | BUILDINGS | VEHICLES | PLANT AND MACHINERY | OFFICE EQUIPMENT AND OTHER | TOTAL | ||||||||||||||
| BALANCE AT 12/31/2022 |
|
|
|
|
|
|
||||||||||||||
| Additions |
|
|
|
|
|
|
||||||||||||||
| Disposals |
|
|
|
(
|
(
|
|
||||||||||||||
| Transfers and other |
(
|
|
|
(
|
|
|
||||||||||||||
| Depreciation/amortization |
(
|
(
|
(
|
(
|
(
|
(
|
||||||||||||||
| Scope changes |
(
|
(
|
(
|
(
|
|
(
|
||||||||||||||
| Foreign exchange effect |
|
|
(
|
(
|
|
(
|
||||||||||||||
| BALANCE AT 12/31/2023 |
|
|
|
|
|
|
||||||||||||||
| Additions |
|
|
|
|
|
|
||||||||||||||
| Disposals |
|
(
|
(
|
(
|
|
(
|
||||||||||||||
| Transfers and other |
|
|
|
|
(
|
|
||||||||||||||
| Depreciation/amortization |
(
|
(
|
(
|
(
|
(
|
(
|
||||||||||||||
| Scope changes |
(
|
|
|
|
|
(
|
||||||||||||||
| Foreign exchange effect |
|
|
|
|
|
|
||||||||||||||
| BALANCE AT 12/31/2024 |
|
|
|
|
|
|
||||||||||||||
| LEASE LIABILITIES | |||||
| BALANCE AT 12/31/2022 |
|
||||
| Additions under new leases |
|
||||
| Associated financial expenses |
|
||||
| Payments |
(
|
||||
| Foreign exchange effect |
(
|
||||
| Consolidation scope changes and other |
(
|
||||
| BALANCE AT 12/31/2023 |
|
||||
| Additions under new leases |
|
||||
| Associated financial expenses |
|
||||
| Payments |
(
|
||||
| Foreign exchange effect |
|
||||
| Consolidation scope changes and other |
(
|
||||
| BALANCE AT 12/31/2024 |
|
||||
| Short-term lease liabilities 2024 |
|
||||
| Long-term lease liabilities 2024 |
|
||||
| 2025 | 2026 | 2027 | 2028 | 2029 | 2030 and beyond | TOTAL | |||||||||||||||||
| Corporation |
|
|
|
|
|
|
|
||||||||||||||||
| Construction |
|
|
|
|
|
|
|
||||||||||||||||
| Toll Roads |
|
|
|
|
|
|
|
||||||||||||||||
| Other |
|
|
|
|
|
|
|
||||||||||||||||
| TOTAL LEASE LIABILITIES |
|
|
|
|
|
|
|
||||||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Inventories |
|
|
|
|
|
||||||||||||
| Short-term trade and other receivables |
|
|
|
|
|
||||||||||||
| Short-term trade and other payables |
(
|
(
|
|
(
|
(
|
||||||||||||
| TOTAL |
(
|
(
|
|
|
(
|
||||||||||||
| Million euro | 2022 | Exchange rate | Consolidation scope changes | Other | 2023 | ||||||||||||
| Inventories |
|
|
|
(
|
|
||||||||||||
| Short-term trade and other receivables |
|
|
(
|
|
|
||||||||||||
| Short-term trade and other payables |
(
|
(
|
|
(
|
(
|
||||||||||||
| TOTAL |
(
|
|
(
|
(
|
(
|
||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Goods purchased for resale |
|
|
|
|
|
||||||||||||
| Raw materials and other supplies |
|
|
|
|
|
||||||||||||
| Bidding and mobilization costs |
|
|
|
(
|
|
||||||||||||
| Inventories |
|
|
|
|
|
||||||||||||
| Million euro | 2022 | Exchange rate | Consolidation scope changes | Other | 2023 | ||||||||||||
| Goods purchased for resale |
|
|
|
(
|
|
||||||||||||
| Raw materials and other supplies |
|
|
|
(
|
|
||||||||||||
| Bidding and mobilization costs |
|
(
|
|
|
|
||||||||||||
| Inventories |
|
|
|
(
|
|
||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Trade receivables for sales and services |
|
|
|
|
|
||||||||||||
| Other receivables |
|
|
|
|
|
||||||||||||
| TOTAL RECEIVABLES |
|
|
|
|
|
||||||||||||
| Million euro | 2022 | Exchange rate | Consolidation scope changes | Other | 2023 | ||||||||||||
| Trade receivables for sales and services |
|
|
(
|
|
|
||||||||||||
| Other receivables |
|
|
|
|
|
||||||||||||
| TOTAL RECEIVABLES |
|
|
(
|
|
|
||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Trade receivables |
|
|
|
|
|
||||||||||||
| Bad debt provisions |
(
|
(
|
|
(
|
(
|
||||||||||||
| Net trade receivables |
|
|
|
|
|
||||||||||||
| Completed work pending certification |
|
|
|
|
|
||||||||||||
| Retentions |
|
|
|
|
|
||||||||||||
| TRADE RECEIVABLES FOR SALES AND SERVICES |
|
|
|
|
|
||||||||||||
| Million euro | 2022 | Exchange rate | Consolidation scope changes | Other | 2023 | ||||||||||||
| Trade receivables |
|
|
(
|
|
|
||||||||||||
| Bad debt provisions |
(
|
(
|
|
(
|
(
|
||||||||||||
| Net trade receivables |
|
|
(
|
(
|
|
||||||||||||
| Completed work pending certification |
|
|
|
|
|
||||||||||||
| Retentions |
|
|
|
|
|
||||||||||||
| TRADE RECEIVABLES FOR SALES AND SERVICES |
|
|
(
|
|
|
||||||||||||
|
At 12.31.2024
(Million euro) |
CONSTRUCTION | OTHER AND ADJUSTMENTS | TOTAL | |||||||||||||||||
| Public sector |
|
|
% |
|
n.a. |
|
|
% | ||||||||||||
| Private sector |
|
|
% |
|
n.a. |
|
|
% | ||||||||||||
| Group companies and associates |
|
|
% |
(
|
n.a. |
|
|
% | ||||||||||||
| TOTAL |
|
|
% |
|
N.A. |
|
|
% | ||||||||||||
|
At 12.31.2023
(Million euro) |
CONSTRUCTION | OTHER AND ADJUSTMENTS | TOTAL | |||||||||||||||||
| Public sector |
|
|
|
n.a. |
|
|
% | |||||||||||||
| Private sector |
|
|
|
n.a. |
|
|
% | |||||||||||||
| Group companies and associates |
|
|
(
|
n.a. |
|
|
% | |||||||||||||
| TOTAL |
|
|
(
|
N.A. |
|
|
% | |||||||||||||
| (Million euro) | 2024 | 2023 | ||||||
| Opening balance |
|
|
||||||
| Amounts charged to the income statement: |
|
|
||||||
| Charges |
|
|
||||||
| Reversals |
(
|
(
|
||||||
| Applications |
|
|
||||||
| Foreign exchange effect |
|
|
||||||
| Transfers and other |
|
|
||||||
| Closing balance |
|
|
||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Advance payments to suppliers |
|
|
|
|
|
||||||||||||
| Sundry receivables and other short terms financial assets |
|
|
|
|
|
||||||||||||
| Infrastructure project receivables |
|
|
|
|
|
||||||||||||
| Amounts receivable from Public Administrations |
|
|
|
|
|
||||||||||||
| OTHER RECEIVABLES |
|
|
|
|
|
||||||||||||
| Million euro | 2022 | Exchange rate | Consolidation scope changes | Other | 2023 | ||||||||||||
| Advance payments to suppliers |
|
|
|
|
|
||||||||||||
| Sundry receivables and other short terms financial assets |
|
|
|
|
|
||||||||||||
| Infrastructure project receivables |
|
|
|
|
|
||||||||||||
| Amounts receivable from Public Administrations |
|
|
|
|
|
||||||||||||
| OTHER RECEIVABLES |
|
|
|
|
|
||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Trade payables |
|
|
|
|
|
||||||||||||
| Work certified in advance |
|
|
|
|
|
||||||||||||
| Advance payments |
|
|
|
(
|
|
||||||||||||
| Other non-trade payables |
|
|
(
|
|
|
||||||||||||
| TRADE AND OTHER PAYABLES |
|
|
(
|
|
|
||||||||||||
| Million euro | 2022 | Exchange rate | Consolidation scope changes | Other | 2023 | ||||||||||||
| Trade payables |
|
|
(
|
|
|
||||||||||||
| Work certified in advance |
|
(
|
|
|
|
||||||||||||
| Advance payments |
|
|
|
(
|
|
||||||||||||
| Other non-trade payables |
|
|
|
|
|
||||||||||||
| TRADE AND OTHER PAYABLES |
|
|
(
|
|
|
||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Trade payables |
|
|
|
|
|
||||||||||||
| Trade payables sent for reverse factoring |
|
|
|
|
|
||||||||||||
| Withholdings made from suppliers |
|
|
|
(
|
|
||||||||||||
| TRADE PAYABLES |
|
|
|
|
|
||||||||||||
| Million euro | 2022 | Exchange rate |
Consolidation scope changes
|
Other | 2023 | ||||||||||||
| Trade payables |
|
|
(
|
(
|
|
||||||||||||
| Trade payables sent for reverse factoring |
|
|
|
|
|
||||||||||||
| Withholdings made from suppliers |
|
|
|
|
|
||||||||||||
| TRADE PAYABLES |
|
|
(
|
|
|
||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Accrued wages and salaries |
|
|
(
|
|
|
||||||||||||
| Taxes payable |
|
|
(
|
|
|
||||||||||||
| Other payables |
|
|
|
|
|
||||||||||||
| OTHER NON- TRADE PAYABLES |
|
|
(
|
|
|
||||||||||||
| Million euro | 2022 | Exchange rate | Consolidation scope changes | Other | 2023 | ||||||||||||
| Accrued wages and salaries |
|
|
|
|
|
||||||||||||
| Taxes payable |
|
|
|
(
|
|
||||||||||||
| Other payables |
|
|
|
(
|
|
||||||||||||
| OTHER NON- TRADE PAYABLES |
|
|
|
|
|
||||||||||||
| Million euro | 2023 | Exchange rate | Consolidation scope changes | Other | 2024 | ||||||||||||
| Completed work pending certification |
|
|
|
|
|
||||||||||||
| Retentions |
|
|
|
|
|
||||||||||||
| Total customer contract assets |
|
|
|
|
|
||||||||||||
| Work certified in advance |
|
|
|
|
|
||||||||||||
| Advance payments |
|
|
|
(
|
|
||||||||||||
| Total customer contract liabilities |
|
|
|
|
|
||||||||||||
| Million euro | 2022 |
Exchange rate
|
Consolidation scope changes | Other | 2023 | ||||||||||||
| Completed work pending certification |
|
|
|
|
|
||||||||||||
| Retentions |
|
|
|
|
|
||||||||||||
| Total customer contract assets |
|
|
|
|
|
||||||||||||
| Work certified in advance |
|
(
|
|
|
|
||||||||||||
| Advance payments |
|
|
|
(
|
|
||||||||||||
| Total customer contract liabilities |
|
|
|
|
|
||||||||||||
| Million euro | 2024 | 2023 | 2022 | ||||||||
| Construction |
|
|
|
||||||||
| Toll Roads |
|
|
|
||||||||
| Airports |
|
|
|
||||||||
| Other segments |
|
|
|
||||||||
| Revenue from contracts with customers |
|
|
|
||||||||
| REVENUE | 2025 | 2026 | 2027 | 2028 | 2029 and beyond | TOTAL | ||||||||||||||
| Construction |
|
|
|
|
|
|
||||||||||||||
| Energy |
|
|
|
|
|
|
||||||||||||||
| Total |
|
|
|
|
|
|
||||||||||||||
| EQUITY ATTRIBUTED TO SHAREHOLDERS | (Million euro) | ||||
| Closing balance at 12.31.2023 |
|
||||
| Net profit/(loss) |
|
||||
| Income and expense recognized directly in equity |
|
||||
| Amounts transferred to the income statement |
(
|
||||
| Shareholder distributions |
(
|
||||
| Share-based remuneration scheme |
|
||||
| Other treasury shares repurchase |
(
|
||||
| Other |
|
||||
| Closing balance at 12.31.2024 |
|
||||
| BORROWINGS OF INFRASTRUCTURE PROJECTS | (Million euro) | ||||
| Closing balance at 12.31.2023 |
|
||||
| Net drawdowns |
|
||||
| Exchange rate effects |
|
||||
| Changes in scope of consolidation |
(
|
||||
| Closing balance at 12.31.2024 |
|
||||
| BORROWINGS OF EX INFRASTRUCTURE PROJECTS | (Million euro) | ||||
| Closing balance at 12.31.2023 |
|
||||
| Net drawdowns |
(
|
||||
| Exchange rate effects |
|
||||
| Changes in scope of consolidation |
|
||||
| Closing balance at 12.31.2024 |
|
||||
| Attributed to shareholders | Attributed to non-controlling interest | Total equity | |||||||||
| Equity at 01.01.2023 |
|
|
|
||||||||
| Consolidated profit/(loss) for the year |
|
|
|
||||||||
| Impact on hedge reserves |
|
|
|
||||||||
| Currency translation differences |
(
|
(
|
(
|
||||||||
| Income and expenses recognized directly in equity |
(
|
(
|
(
|
||||||||
| Amounts transferred to the income statement |
|
|
|
||||||||
| TOTAL RECOGNIZED INCOME AND EXPENSES |
|
|
|
||||||||
| Cash dividend |
(
|
|
(
|
||||||||
| Other dividends |
|
(
|
(
|
||||||||
| Treasury shares purchases |
(
|
|
(
|
||||||||
| SHAREHOLDER DISTRIBUTIONS |
(
|
(
|
(
|
||||||||
| Share capital increases/reductions |
|
|
|
||||||||
| Share-based remuneration scheme |
|
|
|
||||||||
| Other treasury shares repurchase |
|
|
|
||||||||
| Other movements |
|
|
|
||||||||
| OTHER TRANSACTIONS |
|
|
|
||||||||
| Hybrid bond |
(
|
|
(
|
||||||||
| Scope changes |
|
|
|
||||||||
| Equity at 12.31.2023 |
|
|
|
||||||||
| Consolidated profit/(loss) for the year |
|
|
|
||||||||
| Impact on hedge reserves |
|
|
|
||||||||
| Currency translation differences |
|
|
|
||||||||
| Income and expenses recognized directly in equity |
|
|
|
||||||||
| Amounts transferred to the income statement |
(
|
|
(
|
||||||||
| TOTAL RECOGNIZED INCOME AND EXPENSES |
|
|
|
||||||||
| Cash dividend |
(
|
|
(
|
||||||||
| Other dividends |
|
(
|
(
|
||||||||
| Treasury shares purchases |
(
|
|
(
|
||||||||
| SHAREHOLDER DISTRIBUTIONS |
(
|
(
|
(
|
||||||||
| Share capital increases/reductions |
|
|
|
||||||||
| Share-based remuneration scheme |
|
|
|
||||||||
| Other treasury shares repurchase |
(
|
|
(
|
||||||||
| Other movements |
|
(
|
|
||||||||
| OTHER TRANSACTIONS |
(
|
|
(
|
||||||||
| Equity at 12.31.2024 |
|
|
|
||||||||
| SHARES | NUMBER | PAR VALUE | ||||||
| Opening balance 01.01.2024 |
|
|
||||||
| Scrip dividend |
|
|
||||||
| Share capital reduction |
(
|
(
|
||||||
| CLOSING SHARES 12.31.2024 |
|
|
||||||
| SHARES | NUMBER | PAR VALUE | ||||||
| Opening balance 01.01.2023 |
|
|
||||||
| Scrip dividend |
|
|
||||||
| Share capital reduction |
|
|
||||||
| CLOSING SHARES 12.31.2023 |
|
|
||||||
| TRANSACTION PERFORMED/OBJECTIVE | NUMBER OF SHARES PURCHASED | NUMBER OF SHARES APPLIED TO PURPOSE | TOTAL NUMBER OF SHARES | ||||||||
| Balance at 12.31.2023 |
|
||||||||||
| Share capital reduction |
|
(
|
(
|
||||||||
| Remuneration schemes |
|
(
|
(
|
||||||||
| Other treasury shares repurchase |
|
|
|
||||||||
| Balance at 12.31.2024 |
|
(
|
|
||||||||
| TRANSACTION PERFORMED/OBJECTIVE | NUMBER OF SHARES PURCHASED | NUMBER OF SHARES APPLIED TO PURPOSE | TOTAL NUMBER OF SHARES | ||||||||
| Balance at 12.31.2022 |
|
||||||||||
| Share capital reduction |
|
|
|
||||||||
| Remuneration schemes |
|
(
|
(
|
||||||||
| Balance at 12.31.2023 |
|
(
|
|
||||||||
|
Million EUR
|
2024
|
||||
| Profit/(loss) of Ferrovial SE. (individual company) |
|
||||
| Distribution (million euros): |
|
||||
| Other reserves |
|
||||
| FERROVIAL GROUP SUBSIDIARY | NON-GROUP % | NON-GROUP SHAREHOLDER | ||||||
| TOLL ROADS | ||||||||
| Autopista Terrassa-Manresa, S.A. |
|
% | Acesa (Autopista Concesionaria Española, S.A.) | |||||
| LBJ Infrastructure Group Holding LLC |
|
LBJ Blocker (APG)- Meridiam Infr. S.a.r.l. (MI LBJ) | ||||||
| NTE Mobility Partners Holding LLC |
|
% | Meridiam Infrastrucuture S.a.r.l. | |||||
| NTE Mobility Partners SEG 3 Holding LLC |
|
NTE Segments 3 Blocker, Inc. (APG) - Meridiam Infraestructure NTE 3A/3B LLC | ||||||
| I-77 Mobility Partners, LLC |
|
John Laing I-77 Holco Corp./Aberdeen Infr. Invest. | ||||||
| I-66 Mobility Partners, LLC |
|
Meridiam Infrastrucuture S.a.r.l. - I-66 Blocker (APG) | ||||||
| CONSTRUCTION | ||||||||
| Budimex S.A. |
|
AVIVA OFE Aviva BZ WBK-Nationale Nederlanden OFE-Traded | ||||||
| AIRPORTS | ||||||||
| Dalaman |
|
% | YDA Group | |||||
| 2024 | ASSETS | LIABILITIES | SHAREHOLDERS' FUNDS | NET CASH POSITION | NET PROFIT/(LOSS) | ||||||||||||
| (Millon euro) | |||||||||||||||||
| Autopista Terrassa-Manresa, S.A. |
|
|
|
|
|
||||||||||||
| LBJ Infrastructure Group Holding LLC |
|
|
(
|
(
|
|
||||||||||||
| NTE Mobility Partners Holding LLC |
|
|
|
(
|
|
||||||||||||
| NTE Mobility Partners SEG 3 Holding LLC |
|
|
|
(
|
|
||||||||||||
| I-77 Mobility Partners, LLC |
|
|
|
(
|
|
||||||||||||
| I-66 Mobility Partners, LLC |
|
|
|
(
|
(
|
||||||||||||
| Budimex |
|
|
|
|
|
||||||||||||
| Dalaman |
|
|
|
(
|
|
||||||||||||
|
Company
(Million euro) |
Balance at 12.31.2023 | Profit/(loss) | Derivatives | Currency translation differences | Dividends | Share capital increase | Other movements | Balance at 12.31.2024 | ||||||||||||||||||
| Autopista Terrassa-Manresa, S.A. |
|
|
|
|
|
|
|
|
||||||||||||||||||
| LBJ Infrastructure Group Holding LLC |
(
|
|
|
(
|
(
|
|
|
(
|
||||||||||||||||||
| NTE Mobility Partners Holding LLC |
|
|
|
|
(
|
|
|
|
||||||||||||||||||
| NTE Mobility Partners Segments 3 LLC |
|
|
|
|
(
|
|
|
|
||||||||||||||||||
| I-77 Mobility Partners, LLC |
|
|
|
|
(
|
|
(
|
|
||||||||||||||||||
| I-66 Mobility Partners, LLC |
|
(
|
|
|
(
|
|
(
|
|
||||||||||||||||||
| FAM Construction LLC (I-66) |
|
(
|
|
|
|
|
(
|
|
||||||||||||||||||
| Budimex |
|
|
|
|
(
|
|
(
|
|
||||||||||||||||||
| Dalaman |
|
|
(
|
|
|
|
|
|
||||||||||||||||||
| Others |
|
(
|
|
|
(
|
|
|
|
||||||||||||||||||
| TOTAL |
|
|
|
|
(
|
|
(
|
|
||||||||||||||||||
| FERROVIAL GROUP SUBSIDIARY | NON-GROUP % | NON-GROUP SHAREHOLDER | ||||||
| TOLL ROADS | ||||||||
| Autopista Terrassa-Manresa, S.A. |
|
% | Acesa (Autopista Concesionaria Española, S.A.) | |||||
| LBJ Infrastructure Group Holding LLC |
|
LBJ Blocker (APG)- Meridiam Infr. S.a.r.l. (MI LBJ) | ||||||
| NTE Mobility Partners Holding LLC |
|
% | Meridiam Infrastrucuture S.a.r.l. | |||||
| NTE Mobility Partners SEG 3 Holding LLC |
|
NTE Segments 3 Blocker, Inc. (APG) - Meridiam Infraestructure NTE 3A/3B LLC | ||||||
| I-77 Mobility Partners, LLC |
|
John Laing I-77 Holco Corp./Aberdeen Infr. Invest. | ||||||
| I-66 Mobility Partners, LLC |
|
Meridiam Infrastrucuture S.a.r.l. - I-66 Blocker (APG) | ||||||
| CONSTRUCTION | ||||||||
| Budimex S.A. |
|
AVIVA OFE Aviva BZ WBK-Nationale Nederlanden OFE-Traded | ||||||
| AIRPORTS | ||||||||
| Dalaman |
|
% | YDA Group | |||||
| 2023 | ASSETS | LIABILITIES | SHAREHOLDERS' FUNDS | NET CASH POSITION | NET PROFIT/(LOSS) | ||||||||||||
| (Millon euro) | |||||||||||||||||
| Autopista Terrassa-Manresa, S.A. |
|
|
|
|
|
||||||||||||
| LBJ Infrastructure Group Holding LLC |
|
|
(
|
(
|
|
||||||||||||
| NTE Mobility Partners Holding LLC |
|
|
|
(
|
|
||||||||||||
| NTE Mobility Partners SEG 3 Holding LLC |
|
|
|
(
|
|
||||||||||||
| I-77 Mobility Partners, LLC |
|
|
|
(
|
|
||||||||||||
| I-66 Mobility Partners, LLC |
|
|
|
(
|
(
|
||||||||||||
| Budimex |
|
|
|
|
|
||||||||||||
| Dalaman |
|
|
|
(
|
(
|
||||||||||||
|
Company
(Million euro) |
Balance at 12.31.2022 | Profit/(loss) | Derivatives | Currency translation differences | Dividends | Share capital increase | Other movements | Balance at 12.31.2023 | ||||||||||||||||||
| Autopista Terrassa-Manresa, S.A. |
|
|
|
|
(
|
|
|
|
||||||||||||||||||
| LBJ Infrastructure Group Holding LLC |
(
|
|
|
|
(
|
|
|
(
|
||||||||||||||||||
| NTE Mobility Partners Holding LLC |
|
|
|
|
(
|
|
|
|
||||||||||||||||||
| NTE Mobility Partners Segments 3 LLC |
|
|
|
(
|
(
|
|
|
|
||||||||||||||||||
| I-77 Mobility Partners, LLC |
|
|
|
(
|
|
|
|
|
||||||||||||||||||
| I-66 Mobility Partners, LLC |
|
(
|
|
(
|
|
|
|
|
||||||||||||||||||
| FAM Construction LLC (I-66) |
(
|
(
|
|
|
|
|
|
|
||||||||||||||||||
| Budimex |
|
|
|
|
(
|
|
|
|
||||||||||||||||||
| Dalaman |
|
(
|
(
|
|
|
|
|
|
||||||||||||||||||
| Others |
|
|
|
(
|
(
|
|
|
|
||||||||||||||||||
| TOTAL |
|
|
|
(
|
(
|
|
|
|
||||||||||||||||||
| 2024 | 2023 | Change 24/23 | |||||||||||||||||||||||||||
| (Million euro) | Bonds | Bank borrowings | Total | Bonds | Bank borrowings | Total | Bonds | Bank borrowings | Total | ||||||||||||||||||||
| Long term |
|
|
|
|
|
|
|
(
|
|
||||||||||||||||||||
| Toll roads |
|
|
|
|
|
|
|
(
|
|
||||||||||||||||||||
| US toll roads |
|
|
|
|
|
|
|
(
|
|
||||||||||||||||||||
| Spanish toll roads |
|
|
|
|
|
|
|
(
|
(
|
||||||||||||||||||||
| Other concessions |
|
|
|
|
|
|
|
(
|
(
|
||||||||||||||||||||
| Airports |
|
|
|
|
|
|
|
(
|
(
|
||||||||||||||||||||
| Construction |
|
|
|
|
|
|
|
(
|
(
|
||||||||||||||||||||
| Energy |
|
|
|
|
|
|
|
(
|
(
|
||||||||||||||||||||
| Other |
|
|
|
|
|
|
|
(
|
(
|
||||||||||||||||||||
| Short term |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Toll roads |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| US toll roads |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Spanish toll roads |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Other concessions |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Airports |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Construction |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Energy |
|
|
|
|
|
|
|
(
|
(
|
||||||||||||||||||||
| Other |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| TOTAL |
|
|
|
|
|
|
|
(
|
|
||||||||||||||||||||
| (Million euro) | Dec. 2023 |
Increase/decrease with impact on cash flow
|
Foreign exchange effect |
Impact of scope changes and other
|
Capitalized/accrued interest | Dec. 2024 | ||||||||||||||
| Infrastructures project borrowings |
|
|
|
(
|
(
|
|
||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||
| (Million euro) | Long term | Short term | Total | Long term | Short term | Total | Change 24/23 | ||||||||||||||||
| Autovía de Aragón |
|
|
|
|
|
|
(
|
||||||||||||||||
| Dalaman International Airport |
|
|
|
|
|
|
(
|
||||||||||||||||
| Conc. Prisiones Lledoners,S.A. |
|
|
|
|
|
|
(
|
||||||||||||||||
| Depusa Aragón S.A. |
|
|
|
|
|
|
(
|
||||||||||||||||
| Budimex Group |
|
|
|
|
|
|
|
||||||||||||||||
| Parque Solar Casilla |
|
|
|
|
|
|
(
|
||||||||||||||||
| Transchile Charrúa Transmisión, S.A. |
|
|
|
|
|
|
|
||||||||||||||||
| Centella Transmisión, S.A. |
|
|
|
|
|
|
(
|
||||||||||||||||
| UK Waste Treatment (Thalia) |
|
|
|
|
|
|
(
|
||||||||||||||||
| TOTAL Other infrastructure project company borrowings |
|
|
|
|
|
|
(
|
||||||||||||||||
| (Million euro) | Currency | Fair value 2024 | Carrying amount 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030+ | Total maturities | |||||||||||||||||||||||||
| Infrastructure project company obligations |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| TOLL ROADS |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| USD |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| Bank borrowings of infrastructure project companies |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| TOLL ROADS |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| USD |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| AIRPORTS |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| CONSTRUCTION |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| PLN |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| ENERGY |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| USD |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| OTHER |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| GBP |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| TOTAL INFRASTRUCTURE PROJECT COMPANY BORROWINGS |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| (Million euro) | Currency | Fair value 2023 | Carrying amount 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029+ | Total maturities | ||||||||||||||||||||||
| Infrastructure project company obligations |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| TOLL ROADS |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| USD |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Bank borrowings of infrastructure project companies |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| TOLL ROADS |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| USD |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| AIRPORTS |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| CONSTRUCTION |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| PLN |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| ENERGY |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| USD |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| OTHER |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| GBP |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| TOTAL INFRASTRUCTURE PROJECT COMPANY BORROWINGS |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| 2024 | 2023 | |||||||||||||||||||||||||
| (Million euro) | Limit | Utilized | Drawable | Debt recognized | Limit | Utilized | Drawable | Debt recognized | ||||||||||||||||||
| Toll Roads |
|
|
|
|
|
|
|
|
||||||||||||||||||
| US toll roads |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Spanish toll roads |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Other concessions |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Airports |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Construction |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Energy |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Other |
|
|
|
|
|
|
|
|
||||||||||||||||||
| TOTAL BORROWINGS |
|
|
|
|
|
|
|
|
||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||||||||
| (Million euro) | Long term | Short term | Total | Long term | Short term | Total | |||||||||||||||||||||||
| Corporate bonds and debentures |
|
|
|
|
|
|
|||||||||||||||||||||||
| Euro Commercial Paper |
|
|
|
|
|
|
|||||||||||||||||||||||
| Corporate liquidity lines |
|
|
|
|
|
|
|||||||||||||||||||||||
| Other borrowings |
|
|
|
|
|
|
|||||||||||||||||||||||
| TOTAL BORROWINGS EXCLUDING INFRASTRUCTURE PROJECT COMPANIES |
|
|
|
|
|
|
|||||||||||||||||||||||
| (Million euro) | Dec. 2023 | Increase/decrease with impact on cash flow | Foreign exchange effect | Impact of scope changes | Capitalized/accrued interest and other | Dec. 2024 | ||||||||||||||
| Bank borrowings |
|
(
|
|
|
(
|
|
||||||||||||||
| Cross- currency swaps |
|
|
(
|
|
|
(
|
||||||||||||||
| Ex-infrastructure projects borrowings |
|
(
|
|
|
(
|
|
||||||||||||||
| Issuance date | Nominal value (Million euro) | Maturity | Annual coupon | ||||||||
| 3/29/2017 |
|
3/31/2025 |
|
% | |||||||
| 5/14/2020 |
|
5/14/2026 |
|
% | |||||||
| 11/12/2020 |
|
11/12/2028 |
|
% | |||||||
| 9/10/2023 |
|
9/13/2030 |
|
% | |||||||
| 2024 | 2023 | |||||||||||||||||||||||||
| (Million euro) | Limit | Utilized | Drawable | Consolidated debt | Limit | Utilized | Drawable | Consolidated debt | ||||||||||||||||||
| Bonds |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Syndicated facility |
|
|
|
|
|
|
|
|
||||||||||||||||||
| ECPs |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Credit lines |
|
|
|
|
|
|
|
|
||||||||||||||||||
| TOTAL CORPORATE DEBT |
|
|
|
|
|
|
|
|
||||||||||||||||||
| 2024 | 2023 | |||||||||||||||||||||||||
| (Million euro) | Limit | Utilized | Drawable | Consolidated debt | Limit | Utilized | Drawable | Consolidated debt | ||||||||||||||||||
| Construction |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Airports |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Other |
|
|
|
|
|
|
|
|
||||||||||||||||||
| OTHER BORROWINGS |
|
|
|
|
|
|
|
|
||||||||||||||||||
| Borrowings (Million euro) | Currency | Fair value 2024 | Carrying amount 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030+ | Total maturities | ||||||||||||||||||||||
| Corporate debt |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other borrowings |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| PLN |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| CLP |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| TOTAL BORROWINGS EXCLUDING INFRASTRUCTURE PROJECT COMPANIES |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Borrowings (Million euro) | Currency | Fair value 2023 | Carrying amount 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029+ | Total maturities | ||||||||||||||||||||||
| Corporate debt |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other borrowings |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| EUR |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| PLN |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| CLP |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Other |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| TOTAL BORROWINGS EXCLUDING INFRASTRUCTURE PROJECT COMPANIES |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
| (Million euro) | 2024 | 2023 | 2022 | |||||||||||
| Cash flows from operating activities ex tax payments |
|
|
|
|||||||||||
| Tax payments |
(
|
(
|
(
|
|||||||||||
| Cash flows from operating activities |
|
|
|
|||||||||||
| Investment |
(
|
(
|
(
|
|||||||||||
| Divestment |
|
|
|
|||||||||||
| Cash flows from investing activities |
|
(
|
(
|
|||||||||||
| Cash flows before financing activities |
|
|
|
|||||||||||
| Cash flows from financing activities |
(
|
(
|
(
|
|||||||||||
| Change in cash and cash equivalents |
|
(
|
(
|
|||||||||||
|
2024-2022
(Million euro) |
2024 | 2023 | 2022 | |||||||||||
| Cash flows from operating activities ex tax payments |
|
|
|
|||||||||||
| Tax payments |
|
|
(
|
|||||||||||
| Cash flows from operating activities |
|
|
|
|||||||||||
| Investment |
|
|
(
|
|||||||||||
| Divestment |
|
|
|
|||||||||||
| Cash flows before financing activities |
|
|
|
|||||||||||
| BORROWINGS | 2024 | 2023 | ||||||||||||||||||||||||
| (Million euro) | Total debt | % debt hedged | Net exposed debt | Impact on profit/(loss) + 100 bps | Total debt | % debt hedged | Net exposed debt | Impact on profit/(loss) + 100 bps | ||||||||||||||||||
| Ex-infrastructure project companies |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| Toll Roads |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| Airports |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| Construction |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| Energy |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| Other |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| Infrastructure project companies |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| Total borrowings |
|
|
% |
|
|
|
|
% |
|
|
||||||||||||||||
| DEC. 2024 | ||||||||||||||
| Currency | Assets | Liabilities | Parent company shareholders’ funds | Non-controlling interests | ||||||||||
| (Million euro) | ||||||||||||||
| Euro |
|
|
|
|
||||||||||
| Pound sterling |
|
|
|
|
||||||||||
| US dollar |
|
|
|
|
||||||||||
| Canadian dollar |
|
|
|
|
||||||||||
| Australian dollar |
|
|
|
|
||||||||||
| Polish zloty |
|
|
|
|
||||||||||
| Chilean peso |
|
|
|
|
||||||||||
| Colombian peso |
|
|
|
|
||||||||||
| Indian rupee |
|
|
|
|
||||||||||
| Other |
|
|
|
|
||||||||||
| GROUP TOTAL |
|
|
|
|
||||||||||
| DEC. 2023 | ||||||||||||||
| Currency | Assets | Liabilities | Parent company shareholders’ funds | Non-controlling interests | ||||||||||
| (Million euro) | ||||||||||||||
| Euro |
|
|
|
|
||||||||||
| Pound sterling |
|
|
|
|
||||||||||
| US dollar |
|
|
|
|
||||||||||
| Canadian dollar |
|
|
|
|
||||||||||
| Australian dollar |
|
|
|
|
||||||||||
| Polish zloty |
|
|
|
|
||||||||||
| Chilean peso |
|
|
|
|
||||||||||
| Colombian peso |
|
|
|
|
||||||||||
| Indian rupee |
|
|
|
|
||||||||||
| Other |
|
|
|
|
||||||||||
| GROUP TOTAL |
|
|
|
|
||||||||||
|
(Million euro)
|
2024 | 2023 | Var. 24/23 | ||||||||
|
Investments in financial assets
(1)
|
|
|
|
||||||||
| Non-current financial assets |
|
|
(
|
||||||||
| Net financial derivatives (assets) |
|
|
(
|
||||||||
| Trade and other receivables |
|
|
|
||||||||
|
(1)
Included in cash and cash equivalents
|
|||||||||||
| TYPE OF INSTRUMENT | FAIR VALUE | NOTIONAL MATURITIES | |||||||||||||||||||||||||||
| (Million euro) | (P) Proyecto | BALANCES AT 12/31/2024 | 2025 | 2026 | 2027 | 2028 | 2029 and beyond | TOTAL | |||||||||||||||||||||
| ASSET BALANCES |
|
|
|
(
|
(
|
|
|
||||||||||||||||||||||
| Toll road Division index-linked swaps | P |
|
(
|
(
|
(
|
(
|
|
|
|||||||||||||||||||||
| Corporate cross-currency swaps |
|
|
|
|
|
|
|
||||||||||||||||||||||
| Toll road Division cross-currency swaps |
|
|
|
|
|
|
|
||||||||||||||||||||||
| Corporate interest rate swaps |
|
|
|
|
|
|
|
||||||||||||||||||||||
| Transchile and Centella interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Dalaman interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Toll road Division interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Corporate equity swaps |
|
|
|
|
|
|
|
||||||||||||||||||||||
| Construction Division interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Other derivatives |
|
|
|
|
|
|
|
||||||||||||||||||||||
| LIABILITY BALANCES |
(
|
|
|
|
|
|
|
||||||||||||||||||||||
| Toll road Division interest rate swaps | P |
(
|
|
|
|
|
|
|
|||||||||||||||||||||
| Toll road Division foreign exchange derivatives |
(
|
|
|
|
|
|
|
||||||||||||||||||||||
| Corporate foreign exchange derivatives |
(
|
|
|
|
|
|
|
||||||||||||||||||||||
| Airport Division foreign exchange derivatives |
(
|
|
|
|
|
|
|
||||||||||||||||||||||
| Thalia interest rate swaps | P |
(
|
|
|
|
|
|
|
|||||||||||||||||||||
| Other derivatives |
(
|
|
|
|
|
|
|
||||||||||||||||||||||
| TOTAL |
|
|
|
|
|
|
|
||||||||||||||||||||||
| TYPE OF INSTRUMENT | FAIR VALUE | CASH FLOW MATURITIES | |||||||||||||||||||||||||||
| (Million euro) | (P) Proyecto | BALANCES AT 12/31/2024 | 2025 | 2026 | 2027 | 2028 | 2029 and beyond | TOTAL | |||||||||||||||||||||
| ASSET BALANCES |
|
|
(
|
(
|
(
|
|
|
||||||||||||||||||||||
| Toll road Division index-linked swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Corporate cross-currency swaps |
|
|
|
|
|
|
|
||||||||||||||||||||||
| Toll road Division cross-currency swaps |
|
(
|
(
|
(
|
(
|
|
|
||||||||||||||||||||||
| Corporate interest rate swaps |
|
|
|
|
|
|
|
||||||||||||||||||||||
| Transchile and Centella interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Dalaman interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Toll road Division interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Corporate equity swaps |
|
|
|
|
|
|
|
||||||||||||||||||||||
| Construction Division interest rate swaps | P |
|
|
|
|
|
|
|
|||||||||||||||||||||
| Other derivatives |
|
|
|
|
|
|
|
||||||||||||||||||||||
| LIABILITY BALANCES |
(
|
(
|
(
|
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Toll road Division interest rate swaps | P |
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|||||||||||||||||||||
| Toll road Division foreign exchange derivatives |
(
|
(
|
|
|
|
|
(
|
||||||||||||||||||||||
| Corporate foreign exchange derivatives |
(
|
(
|
|
|
|
|
(
|
||||||||||||||||||||||
| Airport Division foreign exchange derivatives |
(
|
(
|
|
|
|
|
(
|
||||||||||||||||||||||
| Thalia interest rate swaps | P |
(
|
|
|
|
|
(
|
(
|
|||||||||||||||||||||
| Other derivatives |
(
|
|
|
|
|
|
|
||||||||||||||||||||||
| TOTAL |
|
(
|
(
|
(
|
(
|
|
|
||||||||||||||||||||||
|
TYPE OF INSTRUMENT
(Million euro)
|
FAIR VALUE
|
EFFECTS | ||||||||||||||||||||||||||||||
| BALANCES AT 12/31/2024 | BALANCES AT 12/31/2023 | Var. | EFFECT ON RESERVES (I) | FAIR VALUE EFFECT ON PROFIT/(LOSS) (II) | EFFECT ON FINANCIAL PROFIT/(LOSS) (III) | CASH (IV) | EXCHANGE RATE (V) | OTHER EFFECTS ON BALANCE SHEET OR INCOME | TOTAL | |||||||||||||||||||||||
| Inflation derivatives |
|
|
|
|
|
|
(
|
|
|
|
||||||||||||||||||||||
| Cash flow hedge |
|
|
|
|
|
|
(
|
|
|
|
||||||||||||||||||||||
| Interest rate derivatives |
(
|
(
|
(
|
|
|
(
|
(
|
|
(
|
(
|
||||||||||||||||||||||
| Cash flow hedge |
(
|
(
|
(
|
|
|
(
|
(
|
|
(
|
(
|
||||||||||||||||||||||
| Fair value hedge |
|
|
|
|
|
|
|
|
(
|
|
||||||||||||||||||||||
| Cross-currency swaps |
|
|
(
|
|
(
|
|
|
(
|
|
(
|
||||||||||||||||||||||
| Cash flow hedge |
|
(
|
|
(
|
|
|
(
|
|
|
|
||||||||||||||||||||||
| Hedge of net investment in foreign operations |
|
|
(
|
|
(
|
|
|
(
|
|
(
|
||||||||||||||||||||||
| Fair value hedge |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
| Foreign exchange derivatives |
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
(
|
(
|
||||||||||||||||||||||
| Fair value hedge |
(
|
|
(
|
|
(
|
|
|
(
|
|
(
|
||||||||||||||||||||||
| Hedge of net investment in foreign operations |
(
|
(
|
(
|
|
(
|
(
|
|
(
|
|
(
|
||||||||||||||||||||||
| Cash flow hedge |
(
|
|
(
|
(
|
|
|
|
|
(
|
(
|
||||||||||||||||||||||
| Speculative |
|
|
(
|
|
(
|
|
|
|
(
|
(
|
||||||||||||||||||||||
| Equity swaps |
|
|
|
|
|
|
(
|
|
(
|
|
||||||||||||||||||||||
| Speculative |
|
|
|
|
|
|
(
|
|
(
|
|
||||||||||||||||||||||
| TOTAL |
|
|
(
|
|
(
|
|
|
(
|
(
|
(
|
||||||||||||||||||||||
| (Million euro) | 2024 | 2023 | Var. 24/23 | ||||||||
| Capital grants |
|
|
|
||||||||
| Other deferred income |
|
|
(
|
||||||||
| TOTAL DEFERRED INCOME |
|
|
|
||||||||
| (Million euro) | LITIGATION AND TAXES | REPLACEMENTS AND UPGRADES, IFRIC 12 | OTHER LONG- TERM RISKS | TOTAL NON-CURRENT PROVISIONS | SHORT-TERM PROVISIONS | TOTAL | ||||||||||||||
| Balance at December 31,2023 |
|
|
|
|
|
|
||||||||||||||
| Scope changes and transfers |
(
|
|
(
|
|
|
|
||||||||||||||
| Charges: |
|
|
|
|
|
|
||||||||||||||
| Operating profit/(loss) |
|
|
|
|
|
|
||||||||||||||
| Net financial income/(expense) |
|
|
|
|
|
|
||||||||||||||
| Impairment and disposals |
|
|
|
|
|
|
||||||||||||||
| Corporate income tax |
|
|
|
|
|
|
||||||||||||||
| Fixed asset depreciation |
|
|
|
|
|
|
||||||||||||||
| Reversals: |
(
|
|
|
(
|
(
|
(
|
||||||||||||||
| Operating profit/(loss) |
(
|
|
|
(
|
(
|
(
|
||||||||||||||
| Net financial income/(expense) |
|
|
|
|
|
|
||||||||||||||
| Impairment and disposals |
|
|
|
|
|
|
||||||||||||||
| Corporate income tax |
(
|
|
|
(
|
|
(
|
||||||||||||||
| Fixed asset depreciation |
|
|
|
|
|
|
||||||||||||||
| Applications |
(
|
(
|
|
(
|
(
|
(
|
||||||||||||||
| Foreign exchange differences |
|
|
|
|
|
|
||||||||||||||
| Balance at December 31, 2024 |
|
|
|
|
|
|
||||||||||||||
| (Million euro) | Dec. 2024 | Dec. 2023 | ||||||
| Construction |
|
|
||||||
| Toll Roads |
|
|
||||||
| Airports |
|
|
||||||
| Energy |
|
|
||||||
| Other |
|
|
||||||
| TOTAL |
|
|
||||||
| BENEFICIARY COMPANY (PROJECT) | GUARANTEE PURPOSE | Dec. 2024 | ||||||
| Conc. Prisiones Lledoners | Technical guarantee to repay amounts to the bank in the event of termination of the contract. Does not cover insolvency (default) or breach by the awarding entity |
|
||||||
| Centella | Bank guarantees to cover the achievement of various milestones and payment of any fines during the initial execution period. PCG to cover the liquidity gap up to EUR 20 million |
|
||||||
| TOTAL GUARANTEES FOR FULLY-CONSOLIDATED INFRASTRUCTURE PROJECTS |
|
|||||||
| (Million euro) | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 AND BEYOND | TOTAL | ||||||||||||||||
| Toll Roads |
|
|
|
|
|
|
|
||||||||||||||||
| Construction |
|
|
|
|
|
|
|
||||||||||||||||
| Energy |
|
|
|
|
|
|
|
||||||||||||||||
|
INVESTMENTS IN FULLY- CONSOLIDATED INFRASTRUCTURE PROJECT
COMPANIES |
|
|
|
|
|
|
|
||||||||||||||||
| Toll Roads |
|
|
|
|
|
|
|
||||||||||||||||
| Airports |
|
|
|
|
|
|
|
||||||||||||||||
| Construction |
|
|
|
|
|
|
|
||||||||||||||||
|
INVESTMENTS IN EQUITY- ACCOUNTED INFRASTRUCTURE PROJECT
COMPANIES |
|
|
|
|
|
|
|
||||||||||||||||
|
TOTAL INVESTMENTS
IN INFRASTRUCTURE PROJECT COMPANIES |
|
|
|
|
|
|
|
||||||||||||||||
| 2024 | 2023 |
2022
|
|||||||||
| Number of shares at beginning of year |
|
|
|
||||||||
| Plans granted |
|
|
|
||||||||
| Plans settled |
(
|
(
|
(
|
||||||||
| Shares surrendered and other |
(
|
(
|
(
|
||||||||
| Shares exercised |
(
|
(
|
(
|
||||||||
| Number of shares at year-end |
|
|
|
||||||||
| 2024 | ||||||||||||||
| DIRECTOR (Thousand euro) | FIXED ALLOWANCE | PER DIEMS |
ADDITIONAL FIXED REMUNERATION
(a)
|
TOTAL | ||||||||||
| Rafael del Pino |
|
|
|
|
||||||||||
| Oscar Fanjul |
|
|
|
|
||||||||||
| Ignacio Madridejos |
|
|
|
|
||||||||||
| María del Pino |
|
|
|
|
||||||||||
| José Fernando Sánchez-Junco |
|
|
|
|
||||||||||
| Philip Bowman |
|
|
|
|
||||||||||
| Hanne Sorensen |
|
|
|
|
||||||||||
| Bruno Di Leo |
|
|
|
|
||||||||||
| Juan Hoyos |
|
|
|
|
||||||||||
| Gonzalo Urquijo |
|
|
|
|
||||||||||
| Hildegard Wortmann |
|
|
|
|
||||||||||
| Alicia Reyes |
|
|
|
|
||||||||||
| TOTAL |
|
|
|
|
||||||||||
| 2023 | ||||||||||||||
| DIRECTOR (Thousand euro) | FIXED ALLOWANCE | PER DIEMS | ADDITIONAL FIXED REMUNERATION (a) | TOTAL | ||||||||||
| Rafael del Pino |
|
|
|
|
||||||||||
| Oscar Fanjul |
|
|
|
|
||||||||||
| Ignacio Madridejos |
|
|
|
|
||||||||||
| María del Pino |
|
|
|
|
||||||||||
| José Fernando Sánchez-Junco |
|
|
|
|
||||||||||
| Philip Bowman |
|
|
|
|
||||||||||
| Hanne Sorensen |
|
|
|
|
||||||||||
| Bruno Di Leo |
|
|
|
|
||||||||||
| Juan Hoyos |
|
|
|
|
||||||||||
| Gonzalo Urquijo |
|
|
|
|
||||||||||
| Hildegard Wortmann |
|
|
|
|
||||||||||
| Alicia Reyes Revuelta |
|
|
|
|
||||||||||
| TOTAL |
|
|
|
|
||||||||||
| 2024 | |||||||||||
|
EXECUTIVE DIRECTORS’ REMUNERATION * (Thousand euro)
|
RAFAEL DEL PINO (2) | IGNACIO MADRIDEJOS (2) | TOTAL | ||||||||
| Fixed remuneration |
|
|
|
||||||||
| Variable remuneration |
|
|
|
||||||||
| Life insurance premiums |
|
|
|
||||||||
| Other remuneration in kind |
|
|
|
||||||||
| Plans linked to shares (1) |
|
|
|
||||||||
| Total 2024 |
|
|
|
||||||||
| 2023 | |||||||||||
|
EXECUTIVE DIRECTORS’ REMUNERATION * (Thousand euro)
|
RAFAEL DEL PINO | IGNACIO MADRIDEJOS (2) | TOTAL | ||||||||
| Fixed remuneration |
|
|
|
||||||||
| Variable remuneration |
|
|
|
||||||||
| Life insurance premiums |
|
|
|
||||||||
| Other remuneration in kind |
|
|
|
||||||||
| Plans linked to shares (1) |
|
|
|
||||||||
| Total 2023 |
|
|
|
||||||||
| 2022 | |||||||||||
|
EXECUTIVE DIRECTORS’ REMUNERATION * (Thousand euro)
|
RAFAEL DEL PINO |
IGNACIO MADRIDEJOS
(2)
|
TOTAL | ||||||||
| Fixed remuneration |
|
|
|
||||||||
| Variable remuneration |
|
|
|
||||||||
| Life insurance premiums |
|
|
|
||||||||
|
Share plans
(1)
|
|
|
|
||||||||
| Total 2022 |
|
|
|
||||||||
| EXECUTIVE DIRECTORS’ PLAN AT 31.12.2024 | UNITS | NO. OF VOTING RIGHTS | % NO. OF VOTING RIGHTS | |||||||||||
| Rafael del Pino y Calvo-Sotelo | 2022 allocation |
|
|
|
% | |||||||||
| 2023 allocation |
|
|
|
% | ||||||||||
| 2024 allocation |
|
|
|
% | ||||||||||
| Ignacio Madridejos Fernández | 2022 allocation |
|
|
|
% | |||||||||
| 2023 allocation |
|
|
|
% | ||||||||||
| 2024 allocation |
|
|
|
% | ||||||||||
| SENIOR MANAGEMENT REMUNERATION (Thousand euro) (*) | 2024 | 2023 | ||||||
| Fixed remuneration |
|
|
||||||
| Variable remuneration |
|
|
||||||
| Performance-based share plan |
|
|
||||||
| Remuneration as members of administrative bodies of other Group companies, jointly-controlled entities or associates |
|
|
||||||
| Insurance premiums |
|
|
||||||
| Other (1) |
|
|
||||||
| Other (2) |
|
|
||||||
| Total |
|
|
||||||
| NAME / COMPANY NAME (Thousand euro) | TRANSACTIONS | AMOUNT | PROFIT OR LOSS | BALANCE | ||||||||||
| Bankinter, S.A. | Financial expenses |
(
|
(
|
(
|
||||||||||
| Banco Sabadell, S.A. | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Financial expenses |
(
|
(
|
(
|
|||||||||||
| NAME / COMPANY NAME (Thousand euro) | TRANSACTIONS | AMOUNT | PROFIT OR LOSS | BALANCE | ||||||||||
| Bankinter, S.A. | Financial expenses |
(
|
|
|
||||||||||
| Banco Sabadell, S.A. | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Banco Sabadell, S.A. | Financial expenses |
(
|
(
|
|
||||||||||
| Bank of America | Financing agreements |
(
|
|
(
|
||||||||||
| Bank of America | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Bank of America | Financial expenses |
(
|
|
|
||||||||||
| Bank of America | Settlement of derivatives |
|
|
|
||||||||||
| KBC Bank | Financing agreements |
(
|
|
(
|
||||||||||
| KBC Bank | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| NAME / COMPANY NAME (Thousand euro) | TRANSACTIONS | AMOUNT | PROFIT OR LOSS | BALANCE | ||||||||||
| Bankinter, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Financial expenses |
(
|
|
|
||||||||||
| Banco Sabadell, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Banco Sabadell, S.A. | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Banco Sabadell, S.A. | Financial expenses |
(
|
|
|
||||||||||
| Marsh McLennan | Services received |
(
|
|
|
||||||||||
| NAME / COMPANY NAME (Thousand euro) | TRANSACTIONS | AMOUNT | PROFIT OR LOSS | BALANCE | ||||||||||
| Juan del Pino Fdez-Fontecha | Services rendered |
|
|
|
||||||||||
| Ignacio del Pino Fdez-Fontecha | Services rendered |
|
|
|
||||||||||
| Rafael del Pino Fdez-Fontecha | Services rendered |
|
|
|
||||||||||
| EDP | Services received |
(
|
|
(
|
||||||||||
| EDP | Services rendered |
|
|
|
||||||||||
| Cummins | Services received |
(
|
|
|
||||||||||
| Cummins | Services rendered |
|
|
|
||||||||||
| Marsh McLennan | Services received |
(
|
|
|
||||||||||
| Holcim group | Services received |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Financial income |
|
|
|
||||||||||
| Bankinter, S.A. | Financial expenses |
(
|
(
|
(
|
||||||||||
| Banco Sabadell, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Banco Sabadell, S.A. | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Banco Sabadell, S.A. | Financial income |
|
|
|
||||||||||
| Banco Sabadell, S.A. | Financial expenses |
(
|
(
|
(
|
||||||||||
| Banco Sabadell, S.A. | Settlement of derivatives |
|
|
|
||||||||||
| KBC Bank | Financing agreements |
|
|
|
||||||||||
| KBC Bank | Financial expenses |
|
|
|
||||||||||
| KBC Bank | Settlement of derivatives |
|
|
|
||||||||||
| Applus Group | Services received |
(
|
|
(
|
||||||||||
| NAME / COMPANY NAME (Thousand euro) | TRANSACTIONS | AMOUNT | PROFIT OR LOSS | BALANCE | ||||||||||
| Marsh McLennan Group | Services received |
(
|
|
(
|
||||||||||
| Holcim Group | Services received |
(
|
(
|
(
|
||||||||||
| Juan del Pino Fdez-Fontecha | Services rendered |
|
(
|
|
||||||||||
| Ignacio del Pino Fdez-Fontecha | Services rendered |
|
(
|
|
||||||||||
| Rafael del Pino Fdez-Fontecha | Services rendered |
|
(
|
|
||||||||||
| Cummins Group | Services rendered |
|
(
|
|
||||||||||
| Bankinter, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Financial income |
|
|
|
||||||||||
| Bankinter, S.A. | Financial expenses |
|
|
|
||||||||||
| Sabadell, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Sabadell, S.A. | Bank and other guarantees received |
(
|
|
(
|
||||||||||
| Sabadell, S.A. | Financial income |
|
|
|
||||||||||
| Sabadell, S.A. | Financial expenses |
(
|
(
|
|
||||||||||
| Sabadell, S.A. | Derivatives settlement |
|
|
|
||||||||||
| Bank of America | Financing agreements |
(
|
|
(
|
||||||||||
| Bank of America | Financial expenses |
(
|
(
|
|
||||||||||
| NAME / COMPANY NAME (Thousand euro) | TRANSACTIONS | AMOUNT | PROFIT OR LOSS | BALANCE | ||||||||||
| Marsh McLennan group | Services received |
(
|
|
|
||||||||||
| Sulzer | Services received |
(
|
|
(
|
||||||||||
| Holcim group | Services received |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Bank and other guarantees |
(
|
|
(
|
||||||||||
| Bankinter, S.A. | Financial expenses |
|
|
|
||||||||||
| Banco Sabadell, S.A. | Financing agreements |
(
|
|
(
|
||||||||||
| Banco Sabadell, S.A. | Bank and other guarantees |
(
|
|
(
|
||||||||||
| Banco Sabadell, S.A. | Financial income |
|
|
|
||||||||||
| Banco Sabadell, S.A. | Financial expenses |
(
|
|
|
||||||||||
| (Million euro) | 2024 | 2023 | 2022 | ||||||||
| Services received |
(
|
(
|
(
|
||||||||
| Services provided |
|
|
|
||||||||
| Net financial expenses/Income |
|
|
|
||||||||
| Payables to related parties |
|
|
|
||||||||
| Receivables from related parties |
|
|
|
||||||||
| Million euros | 2024 | 2023 | ||||||
| Fees for audit services |
|
|
||||||
| Fees for audit related services |
|
|
||||||
| Tax fees |
|
|
||||||
| Other non-audit services |
|
|
||||||
| Assets (Million euro) | 2024 | 2023 | ||||||
| Non-current assets |
|
|
||||||
| Right of use |
|
|
||||||
| Long-term investments in Group companies and associates |
|
|
||||||
| Equity instruments |
|
|
||||||
| Other non-current financial assets |
|
|
||||||
| Deferred tax assets |
|
|
||||||
| Long-term financial derivatives at fair value |
|
|
||||||
| Current assets |
|
|
||||||
| Financial assets available for sale |
|
|
||||||
| Receivables |
|
|
||||||
| Group companies and associates |
|
|
||||||
| Current tax assets |
|
|
||||||
| Public administrations |
|
|
||||||
| Other receivables |
|
|
||||||
| Short-term investments in Group companies and associates |
|
|
||||||
| Short-term prepayments |
|
|
||||||
| Cash and cash equivalents |
|
|
||||||
| TOTAL ASSETS |
|
|
||||||
| Liabilities and equity (Million euro) | 2024 | 2023 | ||||||
| Equity |
|
|
||||||
| Share capital |
|
|
||||||
| Share and merger premium |
|
|
||||||
| Treasury shares |
(
|
(
|
||||||
| Measurement adjustments |
(
|
(
|
||||||
| Retained earnings and other reserves |
|
(
|
||||||
| Non-current liabilities |
|
|
||||||
| Long-term provisions |
|
|
||||||
| Long-term lease liabilities |
|
|
||||||
| Debentures and borrowings |
|
|
||||||
| Long-term financial derivatives at fair value |
|
|
||||||
| Long-term payables to Group companies |
|
|
||||||
| Deferred taxes |
|
|
||||||
| Other non-current liabilities |
|
|
||||||
| Current liabilities |
|
|
||||||
| Short-term lease liabilities |
|
|
||||||
| Debentures and borrowings |
|
|
||||||
| Debentures and bonds |
|
|
||||||
| Bank borrowings |
|
|
||||||
| Short-term Financial derivatives at fair value |
|
|
||||||
| Short-term payables to Group companies |
|
|
||||||
| Trade and other payables |
|
|
||||||
| Trade payables |
|
|
||||||
| Other short-term payables |
|
|
||||||
| Trade payables, Group companies and associates |
|
|
||||||
| Payable relating to income tax |
|
|
||||||
| Short-term provisions |
|
|
||||||
| TOTAL LIABILITIES |
|
|
||||||
| (Million euro) | 2024 | 2023 | 2022 | ||||||||
| Revenue |
|
|
|
||||||||
| Services rendered |
|
|
|
||||||||
| Staff costs |
(
|
(
|
(
|
||||||||
| Wages, salaries and similar remuneration |
(
|
(
|
(
|
||||||||
| Staff welfare expenses |
|
|
(
|
||||||||
| Fixed asset depreciation |
|
|
(
|
||||||||
| Other operating expenses |
(
|
(
|
(
|
||||||||
| Change in provisions on financial fixed assets |
|
(
|
(
|
||||||||
| Operating profit/(loss) |
(
|
(
|
(
|
||||||||
| Financial income |
|
|
|
||||||||
| From marketable securities and other financial instruments |
|
|
|
||||||||
| Dividends received from subsidiaries |
|
|
|
||||||||
| Financial expenses |
(
|
(
|
(
|
||||||||
| On payables to Group companies and associates |
(
|
(
|
(
|
||||||||
| On payables to third parties |
(
|
(
|
(
|
||||||||
| Change in fair value of financial instruments |
|
|
|
||||||||
| Foreign exchange differences |
(
|
(
|
(
|
||||||||
| Impairment and profit/(loss) on disposals of financial instruments |
|
|
|
||||||||
| Impairment and losses |
|
|
|
||||||||
| Profit/(loss) on disposals |
|
|
(
|
||||||||
| NET FINANCIAL INCOME/(EXPENSE) |
(
|
(
|
(
|
||||||||
| PROFIT/(LOSS) BEFORE TAX |
(
|
(
|
(
|
||||||||
| Share in results of participating interests |
|
|
|
||||||||
| Corporate income tax |
|
|
|
||||||||
| PROFIT/(LOSS) FOR THE YEAR FROM CONTINUING OPERATIONS |
|
|
|
||||||||
| (Million euro) | 2024 | 2023 | 2022 | ||||||||
| a) Net profit/(loss) |
|
|
|
||||||||
| b) Income and expense recognized directly in equity |
(
|
(
|
|
||||||||
| Impact on hedge reserves |
(
|
(
|
|
||||||||
| Tax effect |
|
|
(
|
||||||||
| Impact on financial assets at fair value |
|
|
(
|
||||||||
| Tax effect |
|
|
|
||||||||
| c) Transfers to income statement |
|
(
|
(
|
||||||||
| Impact on hedge reserves |
|
(
|
(
|
||||||||
| Tax effect |
|
|
|
||||||||
| a)+ b)+ c) TOTAL COMPREHENSIVE INCOME |
|
|
|
||||||||
| (Million euro) | Share capital | Share/Merger premium | Treasury shares | Retained earnings and other reserves | TOTAL | |||||||||||||||
| Balance at 01.01.2024 |
|
|
(
|
(
|
|
|||||||||||||||
| Consolidated profit/(loss) for the year 2024 |
|
|
|
|
|
|||||||||||||||
| Income and expense recognized directly in equity |
|
|
|
|
|
|||||||||||||||
| Transfers to income statement |
|
|
|
(
|
(
|
|||||||||||||||
| Total income and expenses recognized for the year |
|
|
|
|
|
|||||||||||||||
| Scrip dividend agreement |
|
|
|
(
|
(
|
|||||||||||||||
| Treasury share transactions |
|
|
|
(
|
(
|
|||||||||||||||
| Shareholder remuneration |
|
|
|
(
|
(
|
|||||||||||||||
| Share-based remuneration schemes |
|
|
|
|
|
|||||||||||||||
| Purchase of discretionary treasury shares |
|
|
|
(
|
(
|
|||||||||||||||
| Other movements |
|
|
|
|
|
|||||||||||||||
| Other transactions |
|
|
|
(
|
(
|
|||||||||||||||
| Balance at 12.31.2024 |
|
|
(
|
|
|
|||||||||||||||
| (Million euro) | Share capital | Share/Merger premium | Treasury shares | Retained earnings and other reserves | TOTAL | |||||||||||||||
| Balance at 01.01.2023 |
|
|
(
|
|
|
|||||||||||||||
| Merger impact |
(
|
|
|
(
|
|
|||||||||||||||
| Consolidated profit/(loss) for the year 2023 |
|
|
|
|
|
|||||||||||||||
| Income and expense recognized directly in equity |
|
|
|
(
|
(
|
|||||||||||||||
| Transfers to income statement |
|
|
|
(
|
(
|
|||||||||||||||
| Total income and expenses recognized for the year |
|
|
|
|
|
|||||||||||||||
| Scrip dividend agreement |
|
(
|
|
(
|
(
|
|||||||||||||||
| Treasury share transactions |
|
(
|
(
|
(
|
(
|
|||||||||||||||
| Shareholder remuneration |
|
(
|
(
|
(
|
(
|
|||||||||||||||
| Share-based remuneration schemes |
|
|
|
|
|
|||||||||||||||
| Other movements |
|
|
|
(
|
(
|
|||||||||||||||
| Other transactions |
|
|
|
(
|
(
|
|||||||||||||||
| Balance at 12.31.2023 |
|
|
(
|
(
|
|
|||||||||||||||
| (Million euro) | Share capital | Share/Merger premium | Treasury shares | Retained earnings and other reserves | TOTAL | |||||||||||||||
| Balance at 01.01.2022 |
|
|
(
|
|
|
|||||||||||||||
| Consolidated profit/(loss) for the year 2022 |
|
|
|
|
|
|||||||||||||||
| Income and expense recognized directly in equity |
|
|
|
|
|
|||||||||||||||
| Transfers to income statement |
|
|
|
|
|
|||||||||||||||
| Total income and expenses recognized for the year |
|
|
|
|
|
|||||||||||||||
| Scrip dividend agreement |
|
|
|
(
|
(
|
|||||||||||||||
| Treasury share transactions |
(
|
(
|
|
(
|
(
|
|||||||||||||||
| Shareholder remuneration |
(
|
(
|
|
(
|
(
|
|||||||||||||||
| Share-based remuneration schemes |
|
|
|
|
|
|||||||||||||||
| Other movements |
|
|
|
(
|
(
|
|||||||||||||||
| Other transactions |
|
|
|
(
|
(
|
|||||||||||||||
| Balance at 12.31.2022 |
|
|
(
|
|
|
|||||||||||||||
| Million Euro | 2024 | 2023 | 2022 | ||||||||
| Profit/(loss) before tax |
(
|
(
|
(
|
||||||||
| Profit/(loss) adjustments: |
|
|
|
||||||||
| Fixed asset depreciation |
|
|
|
||||||||
| Impairment and disposal of fixed assets |
|
(
|
(
|
||||||||
| Net financial income/(expense) |
|
|
|
||||||||
| Other adjustments (correction of accrual/cash) |
|
|
|
||||||||
| Changes in working capital |
|
(
|
(
|
||||||||
| Other cash flows from operating activities: |
(
|
(
|
|
||||||||
| Interest payments |
(
|
(
|
(
|
||||||||
| Interest receipts |
|
|
|
||||||||
| Income tax receipts/(payments) and tax consolidation |
|
(
|
|
||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
||||||||
| Payments on investments: |
(
|
(
|
(
|
||||||||
| Group companies, associates and business units (Note 5) |
(
|
(
|
(
|
||||||||
| Receipts from divestments: |
|
|
|
||||||||
| Group companies, associates and business units (Note 5) |
|
|
|
||||||||
| CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES |
(
|
(
|
(
|
||||||||
| Receipts and (payments) from financial liability instruments: |
|
(
|
|
||||||||
| Change in Group company cash pooling accounts |
|
(
|
|
||||||||
| Issuance, repayment and redemption |
(
|
(
|
|
||||||||
| Payments of dividends and returns on other equity instruments |
(
|
(
|
(
|
||||||||
| Scrip dividend |
(
|
(
|
(
|
||||||||
| Treasury share purchases |
(
|
(
|
(
|
||||||||
| Receipts and (payments) on equity instruments: |
(
|
|
|
||||||||
| Lease payments |
|
|
(
|
||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES |
|
(
|
|
||||||||
| Effect of exchange rate on cash and cash equivalents |
|
|
(
|
||||||||
| Net increase/(decrease) in cash and cash equivalents |
|
|
(
|
||||||||
| Cash and cash equivalents at beginning of year |
|
|
|
||||||||
| Cash and cash equivalents at year-end |
|
|
|
||||||||
| Entity | Type | Parent | % Ownership | Net Cost Ownership | Audit | ||||||||||||
| CONTINUING OPERATIONS | |||||||||||||||||
| CORPORATION | |||||||||||||||||
| NETHERLANDS (Registered Office: Amsterdam) | |||||||||||||||||
| Ferrovial Netherlands B.V. | Ferrovial SE |
|
|
1 | |||||||||||||
| Ferrovial Ventures Netherlands B.V. | Ferrovial SE |
|
|
||||||||||||||
| SPAIN (Registered Office: Madrid) | |||||||||||||||||
| Ferrovial Inversiones, S.A. (a) | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial Emisiones, S.A. (a) | Ferrovial SE |
|
|
1 | |||||||||||||
| Ferrovial Corporación, S.A. (a) | Ferrovial SE |
|
|
1 | |||||||||||||
| Ferrofin, S.L. (a) | Ferrovial Construcción, S.A. (a) |
|
|
1 | |||||||||||||
| Ferrovial SE |
|
|
1 | ||||||||||||||
| Temauri, S.L. (a) | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 008, S.L.U (a) | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 009, S.L.U (a) | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 011, S.A | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 012, S.A | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 013, S.A | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 014, S.A | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 015, S.L. | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 016, S.L. | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial 017, S.L. | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial Venture VI, S.A.U. (a) | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial Ventures, S.A.U. (a) | Ferrovial SE |
|
|
||||||||||||||
| UNITED KINGDOM (Registered Office: Oxford) | |||||||||||||||||
| Ferrocorp UK Ltd. | Ferrovial SE |
|
|
1 | |||||||||||||
| UNITED KINGDOM (Registered Office: London) | |||||||||||||||||
| Ferrovial Ventures, Ltd. | Ferrovial SE |
|
|
1 | |||||||||||||
| IRELAND (Registered Office: Dublin) | |||||||||||||||||
| Landmille, Ltd** | Ferrovial SE |
|
|
3 | |||||||||||||
| LUXEMBOURG (Registered Office: Luxembourg) | |||||||||||||||||
| Krypton RE, S.A. | Ferrovial SE |
|
|
1 | |||||||||||||
| UNITED STATES (Registered Office: Austin) | |||||||||||||||||
| Landmille US LLC | Ferrovial Holding US Corp |
|
|
3 | |||||||||||||
| UNITED STATES (Registered Office: New York) | |||||||||||||||||
| Ferrovial IT US, LLC | Ferrovial Holding US Corp |
|
|
||||||||||||||
| CONSTRUCTION | |||||||||||||||||
| GERMANY (Registered Office: Cologne) | |||||||||||||||||
| Budimex Bau GmbH | Budimex, S.A. |
|
|
||||||||||||||
| RailBX GmbH | Budimex, S.A. |
|
|
||||||||||||||
| ARABIA (Registered Office: Riyadh) | |||||||||||||||||
| Ferrovial Agroman Company * | Ferrovial Construcción, S.A. (a) |
|
|
7 | |||||||||||||
| AUSTRALIA (Registered Office: Sydney) | |||||||||||||||||
| Ferrovial Construction (Australia) PTY LTD | Ferrovial Construction Holdings Ltd |
|
|
1 | |||||||||||||
| BRASIL (Registered Office: Bela Vista, Sao Paulo) | |||||||||||||||||
| Constructora Ferrovial Ltd. (Brazil) * | Ferrovial Construction International S.E. |
|
|
||||||||||||||
| CANADA (Registered Office: Alberta) | |||||||||||||||||
| Webber Infrastructure Management Alberta Ltd | Webber Infrastructure Management Canada Holdings Ltd |
|
|
||||||||||||||
| CANADA (Registered Office: Markham - Ontario) | |||||||||||||||||
| Ferrovial Construction CANADA Inc. | Ferrovial Construction International S.E. |
|
|
1 | |||||||||||||
| Ontario Transit FCCI (Hold Co) Inc. | Ferrovial Construction CANADA Inc. |
|
|
||||||||||||||
| Webber Infrastructure Management Canada Ltd | Webber Infrastructure Management Canada Holdings Ltd |
|
|
||||||||||||||
| Webber Infrastructue Management Ontario Limited | Webber Infrastructure Management Canada Holdings Ltd |
|
|
||||||||||||||
| CANADA (Registered Office: Toronto) | |||||||||||||||||
| Webber Infrastructure Management Canada Holdings Ltd | Ferrovial Construction International S.E. |
|
|
||||||||||||||
| CHILE (Registered Office: Santiago de Chile) | |||||||||||||||||
| Constructora Ferrovial Ltda. * | Ferrovial Empresa Constructora Ltda. |
|
|
1 | |||||||||||||
| Ferrovial Construcción Chile S.A. | Ferrovial Empresa Constructora Ltda. |
|
|
1 | |||||||||||||
| Ferrovial Empresa Constructora Ltda. | Ferrovial Construction International S.E. |
|
|
1 | |||||||||||||
| Ferrovial Energía Construcción SpA | Ferrovial Energía, S.A. (a) |
|
|
1 | |||||||||||||
| COLOMBIA (Registered Office: Bogotá) | |||||||||||||||||
| Ferrovial Construcción Colombia, S.A.S | Ferrovial Construction International S.E. |
|
|
||||||||||||||
| SLOVAKIA (Registered Office: Bratislava) | |||||||||||||||||
| D4R7 Construction S.R.O. | Ferrovial Construction Slovakia S.R.O. |
|
|
3 | |||||||||||||
| Ferrovial Construction Slovakia S.R.O. * | Ferrovial Construction Holdings Ltd |
|
(
|
3 | |||||||||||||
| Budimex Slovakia s.r.o. | Budimex, S.A. |
|
|
||||||||||||||
| SPAIN (Registered Office: Barcelona) | |||||||||||||||||
| Conc. Prisiones Lledoners,S.A. (a) | P | Ferrovial Construcción, S.A. (a) |
|
|
1 | ||||||||||||
| SPAIN (Registered Office: Bilbao) | |||||||||||||||||
| Cadagua, S.A. (a) * | Ferrovial Construcción, S.A. (a) |
|
|
1 | |||||||||||||
| SPAIN (Registered Office: Madrid) | |||||||||||||||||
| Cocsa, S.A. (a)* | Ferrovial Construcción, S.A. (a) |
|
|
1 | |||||||||||||
| Ditecpesa, S.A. (a) * | Ferrovial Construcción, S.A. (a) |
|
|
1 | |||||||||||||
| Ferroconservación, S.A. (a) | Ferrovial Construcción, S.A. (a) |
|
|
1 | |||||||||||||
| Ferrovial Construcción, S.A. (a) * | Ferrovial SE |
|
|
1 | |||||||||||||
| Ferrovial Medio Ambiente y Energía, S.A. (a) * | Ferrovial Construcción, S.A. (a) |
|
|
||||||||||||||
| Ferrovial Railway S.A. (a) * | Ferrovial Construcción, S.A. (a) |
|
|
||||||||||||||
| Urbaoeste, S.A. (a) * | Ferrovial Construcción, S.A. (a) |
|
|
||||||||||||||
| Cimentaciones Especiales y Estructurales CIMSA, S.A. * | Ferrovial Construcción, S.A. (a) |
|
|
1 | |||||||||||||
| Arena Recursos Naturales, S.A.U. (a) | Ferrovial Construcción, S.A. (a) |
|
|
||||||||||||||
| Tecpresa Structural Solutions SA (a) * | Ferrovial Construcción, S.A. (a) |
|
|
||||||||||||||
| SPAIN (Registered Office: Zaragoza) | |||||||||||||||||
| Depusa Aragón S.A. (a) | P | Cadagua, S.A. (a) |
|
|
1 | ||||||||||||
| Ferrovial Construcción, S.A. (a) |
|
|
1 | ||||||||||||||
| UNITED STATES (Registered Office: Atlanta) | |||||||||||||||||
| Ferrovial Construction East, LLC | Ferrovial Construction US Corp. |
|
|
||||||||||||||
| UNITED STATES (Registered Office: Austin) | |||||||||||||||||
| Cadagua US LLC | Webber, LLC |
|
|
||||||||||||||
| Ferrovial Agroman 56, LLC | Ferrovial Construction Texas, LLC |
|
|
||||||||||||||
| Ferrovial Agroman Indiana, LLC | Ferrovial Construction US Corp. |
|
|
||||||||||||||
| Ferrovial Construction Texas, LLC | Ferrovial Construction US Corp. |
|
|
||||||||||||||
| Ferrovial Construction US Corp. | Ferrovial Construction US Holding Corp. |
|
|
1 | |||||||||||||
| Ferrovial Construction US Holding Corp. | Ferrovial Holding US Corp. |
|
|
1 | |||||||||||||
| Grand Parkway Infrastructure LLC | DBW Construction LLC |
|
|
1 | |||||||||||||
| Ferrovial Construction Texas, LLC |
|
|
1 | ||||||||||||||
| Ferrovial Energy Solutions, LLC | Ferrovial Energy US, LLC |
|
|
||||||||||||||
| Webber Infrastructure Management US Inc. | Webber, LLC |
|
|
1 | |||||||||||||
| Webber Infrastructure Management Inc. | Webber Infrastructure Management US |
|
|
1 | |||||||||||||
| Webber Infrastructure Management Holding US Corp | Ferrovial Holding US Corp |
|
(
|
1 | |||||||||||||
| Ferrovial Construccion JFK T1 LLC | Ferrovial Construction US Corp. |
|
|
||||||||||||||
| Tecpresa Structural Solutions, LLC | Ferrovial Construction US Holding Corp. |
|
|
||||||||||||||
| UNITED STATES (Registered Office: Charlotte) | |||||||||||||||||
| Sugar Creek Construction LLC | Ferrovial Construction East, LLC |
|
|
||||||||||||||
| UNITED STATES (Registered Office: Dallas) | |||||||||||||||||
| Trinity Infrastructure LLC | DBW Construction LLC |
|
|
||||||||||||||
| Ferrovial Construction Texas, LLC |
|
|
|||||||||||||||
| UNITED STATES (Registered Office: Fort Worth) | |||||||||||||||||
| North Tarrant Infrastructures | DBW Construction LLC |
|
|
1 | |||||||||||||
| Ferrovial Construction Texas, LLC |
|
|
1 | ||||||||||||||
| UNITED STATES (Registered Office: Georgia) | |||||||||||||||||
| North Perimeter Contractors LLC | Ferrovial Construction East, LLC |
|
|
1 | |||||||||||||
| Webber - United LLC | Webber, LLC |
|
|
||||||||||||||
| UNITED STATES (Registered Office: Los Angeles) | |||||||||||||||||
| California Rail Builders | Ferrovial Construction West, LLC |
|
|
1 | |||||||||||||
| Ferrovial Construction West, LLC | Ferrovial Construction US Corp. |
|
|
1 | |||||||||||||
| UNITED STATES (Registered Office: North Richland Hills) | |||||||||||||||||
| Bluebonnet Contractor, LLC | DBW Construction LLC |
|
|
||||||||||||||
| Ferrovial Construction Texas, LLC |
|
|
|||||||||||||||
| UNITED STATES (Registered Office: The Woodlands) | |||||||||||||||||
| DBW Construction LLC. | Webber, LLC |
|
(
|
1 | |||||||||||||
| Webber Waterworks, LLC | Cadagua US, LLC |
|
|
1 | |||||||||||||
| Webber, LLC |
|
|
1 | ||||||||||||||
| Webber Materials, LLC | Webber Equipment & Materials LLC |
|
|
1 | |||||||||||||
| Webber, LLC | Ferrovial Construction US Holding Corp. |
|
|
1 | |||||||||||||
| Webber Barrier Services | Webber, LLC |
|
|
1 | |||||||||||||
| Webber Commercial Construction LLC | Webber, LLC |
|
|
1 | |||||||||||||
| Webber Equipment & Materials LLC | Webber, LLC |
|
|
1 | |||||||||||||
| Webber Management Group LLC | Webber Equipment & Materials LLC |
|
|
1 | |||||||||||||
| UNITED STATES (Registered Office: Virginia) | |||||||||||||||||
| FAM Construction LLC (I-66) | Ferrovial Construction US Corp. |
|
|
1 | |||||||||||||
| FRANCE (Registered Office: Paris) | |||||||||||||||||
| Ferrovial Construction France, S.A. | Ferrovial Construction International S.E. |
|
|
||||||||||||||
| NETHERLANDS (Registered Office: Amsterdam) | |||||||||||||||||
| Ferrovial Construction International S.E. | Ferrovial SE |
|
|
1 | |||||||||||||
| IRELAND (Registered Office: Dublin) | |||||||||||||||||
| Ferrovial Construction Ireland Ltd | Ferrovial Construction Holdings Ltd |
|
|
||||||||||||||
| MEXICO (Registered Office: México DF) | |||||||||||||||||
| Cadagua Ferr. Industrial MEXICO | Cadagua, S.A. (a) |
|
|
||||||||||||||
| Ferrovial Medio Ambiente y Energía, S.A. (a) |
|
|
|||||||||||||||
| NEW ZEALAND (Registered Office: Wellington) | |||||||||||||||||
| Ferrovial Construction (New Zealand) Limited | Ferrovial Construcción Australia PTY LTD |
|
|
||||||||||||||
| PERU (Registered Office: Lima) | |||||||||||||||||
| Ferrovial Construcción Perú, S.A.C. * | Ferrovial Construction International S.E. |
|
|
||||||||||||||
| POLAND (Registered Office: Cracow) | |||||||||||||||||
| Mostostal Kraków S.A. | Budimex, S.A. |
|
|
1 | |||||||||||||
| Mostostal Kraków Energetyka sp. z o.o. | Mostostal Kraków SA |
|
|
1 | |||||||||||||
| Fotowoltaika HIG XIV Sp. z o.o. | Budimex, S.A. |
|
|
||||||||||||||
| POLAND (Registered Office: Kamieńsk) | |||||||||||||||||
| FBSerwis Kamieńsk Sp. z o.o. | FBSerwis SA |
|
|
1 | |||||||||||||
| FBSerwis Zielony Kamieńsk Sp. z o.o. | FBSerwis Kamieńsk Sp. z o.o. |
|
|
||||||||||||||
| POLAND (Registered Office: Kąty Wrocławskie) | |||||||||||||||||
| FBSerwis Wrocław Sp. z o.o. | FBSerwis SA |
|
|
1 | |||||||||||||
| FBSerwis Zielony Wrocław Sp. z o.o. | FBSerwis Wrocław Sp. z o.o. |
|
|
||||||||||||||
| POLAND (Registered Office: Ścinawka Dolna) | |||||||||||||||||
| FBSerwis Dolny Sląsk Sp. z o.o. | FBSerwis SA |
|
|
1 | |||||||||||||
| FBSerwis Zielony Dolny Śląsk Sp. z o.o. | FBSerwis Dolny Sląsk Sp. z o.o. |
|
|
||||||||||||||
| POLAND (Registered Office: Tarnów) | |||||||||||||||||
| FBSerwis Karpatia Sp. z o.o. | FBSerwis SA |
|
|
1 | |||||||||||||
| FBSerwis Zielona Karpatia Sp. z o.o. | FBSerwis Karpatia Sp. z o.o. |
|
|
||||||||||||||
| POLAND (Registered Office: Warsaw) | |||||||||||||||||
| Budimex, S.A. | Ferrovial Construction International S.E. |
|
|
1 | |||||||||||||
| Bx Budownictwo Sp. z o.o. | Budimex, S.A. |
|
|
1 | |||||||||||||
| Bx Kolejnictwo SA | Budimex, S.A. |
|
|
1 | |||||||||||||
| Budimex Parking Wrocław Sp. z o.o. | P | Budimex, S.A. |
|
|
1 | ||||||||||||
| FBSerwis SA | Budimex, S.A. |
|
|
1 | |||||||||||||
| FBSerwis A Sp. z o.o. | FBSerwis SA |
|
|
||||||||||||||
| FBSerwis B Sp. z o.o. | FBSerwis SA |
|
|
||||||||||||||
| FBSerwis Odbiór Sp. z o.o. | FBSerwis SA |
|
|
||||||||||||||
| FBSerwis Paliwa Alternatywne Sp. z o.o. | FBSerwis SA |
|
|
||||||||||||||
| JZE Sp. z o.o. | FBSerwis SA |
|
|
||||||||||||||
| Zaklad, Przetworstwa Odpadow Zawisty Sp. Z.o.o. | JZE Sp. z.o.o.0 |
|
|
||||||||||||||
| Konstalex Sp. z o.o. | Mostostal Kraków SA |
|
|
||||||||||||||
| Budimex Most Wschodni S.A. | Budimex, S.A. |
|
|
1 | |||||||||||||
| Circular Construction SA | Budimex Most Wschodni SA |
|
|
1 | |||||||||||||
| Magnolia Energy Sp. z o.o. | P | Budimex, S.A. |
|
|
1 | ||||||||||||
| Budimex PPP SA | Budimex, S.A. |
|
|
1 | |||||||||||||
| Budimex F Sp. z o.o. | Budimex, S.A. |
|
|
||||||||||||||
| Budimex A Sp. z o.o. | Budimex, S.A. |
|
|
||||||||||||||
| Budimex O Sp. z o.o. | Budimex, S.A. |
|
|
||||||||||||||
| Budimex P Sp. z o.o. | Budimex, S.A. |
|
|
||||||||||||||
| Budimex R Sp. z o.o. | Budimex, S.A. |
|
|
||||||||||||||
| Budimex D Sp. z o.o. | Budimex SA |
|
|
||||||||||||||
| Budimex SA Sygnity SA sj | Budimex, S.A. |
|
|
||||||||||||||
| Budimex SA Cadagua SA IV sc | Budimex, S.A. |
|
|
||||||||||||||
| Budimex SA Cadagua SA V sc | Budimex, S.A. |
|
|
||||||||||||||
| Budimex SA Tecnicas Reunidas SA - Turów s.c. | Budimex, S.A. |
|
|
||||||||||||||
| Green Waste Management 5 Sp. z o.o. | FBSerwis SA |
|
|
||||||||||||||
| Green Waste Management 6 Sp. z o.o. | FBSerwis SA |
|
|
||||||||||||||
| PUERTO RICO (Registered Office: San Juan) | |||||||||||||||||
| Ditecpesa PR, LLC | Ferrovial Construction International S.E. |
|
|
||||||||||||||
| Ferrovial Construcción Puerto Rico, LLC | Ferrovial Construction International S.E. |
|
|
||||||||||||||
| UNITED KINGDOM (Registered Office: London) | |||||||||||||||||
| Ferrovial Construction (UK) Limited | Ferrovial Construction Holdings Ltd |
|
|
1 | |||||||||||||
| Ferrovial Construction Holdings Limited | Ferrovial Construction International S.E. |
|
|
1 | |||||||||||||
| FC Civil Solutions Limited | Ferrovial Construction Holdings Ltd |
|
|
||||||||||||||
| TOLL ROADS | |||||||||||||||||
| SPAIN (Registered Office: Madrid) | |||||||||||||||||
| Cintra Infraestructuras España, S.L. (a) | Ferrovial, SE |
|
|
1 | |||||||||||||
| Cintra Inversora Autopistas de Cataluña, S.L. (a) | P | Cintra Infraestructuras España S.L. (a) |
|
|
1 | ||||||||||||
| Inversora Autopistas de Cataluña, S.L. (a) | P | Cintra Inversora Autopistas de Cataluña, S.L. (a)(a) |
|
|
1 | ||||||||||||
| Cintra Inversiones, S.L.U. (a) | Cintra Infraestructuras España S.L. (a) |
|
|
||||||||||||||
| Cintra Servicios de Infraestructuras, S.A. (a) * | Cintra Infraestructuras España S.L. (a) |
|
|
1 | |||||||||||||
| Autopista Alcalá-O'Donnell, S.A. (a) | Cintra Infraestructuras España S.L. (a) |
|
|
||||||||||||||
| Autovía de Aragón, Sociedad Concesionaria, S.A. | P | Ferrovial Construcción, S.A. (a) |
|
|
1 | ||||||||||||
| Cintra Infraestructuras España S.L. (a) |
|
|
1 | ||||||||||||||
| Ferrovial, SE |
|
|
1 | ||||||||||||||
| Pilum, S.A. * | P | Ferrovial SE |
|
|
|||||||||||||
| Ferrovial Aravia, S.A. | P | Ferrovial Construcción, S.A. (a) |
|
|
1 | ||||||||||||
| Cintra Infraestructuras España S.L. (a) |
|
|
1 | ||||||||||||||
| Ferrovial, SE |
|
|
1 | ||||||||||||||
| SPAIN (Registered Office: Barcelona) | |||||||||||||||||
| Autema, S.A. (a) | P | Inversora Autopistas de Cataluña, S.L. (a) |
|
|
1 | ||||||||||||
| AUSTRALIA (Registered Office: Melbourne) | |||||||||||||||||
| Cintra OSARS (Western) Holdings Unit Trust | Cintra OSARS Western Ltd |
|
|
||||||||||||||
| Cintra OSARS Western Unit Trust | Cintra OSARS (Western) Holdings Unit Trust |
|
(
|
||||||||||||||
| AUSTRALIA (Registered Office: Sydney) | |||||||||||||||||
| Cintra Developments Australia PTY, Ltd | Cintra Infrastructures UK Ltd |
|
|
1 | |||||||||||||
| Cintra OSARS (Western) Holdings PTY Ltd | Cintra OSARS Western Ltd |
|
|
1 | |||||||||||||
| Cintra OSARS Western PTY Ltd | Cintra OSARS (Western) Holdings PTY Ltd |
|
|
1 | |||||||||||||
| CANADA (Registered Office: Toronto) | |||||||||||||||||
| Cintra 4352238 Investments INC | 407 Toronto Highway B.V. |
|
|
||||||||||||||
| COLOMBIA (Registered Office: Bogotá) | |||||||||||||||||
| Cintra Infraestructuras Colombia, S.A.S. (a) | Cintra Global SE |
|
|
1 | |||||||||||||
| UNITED STATES (Registered Office: Austin) | |||||||||||||||||
| Ferrovial Holding US Corp | Cintra Infrastructures, S.E. |
|
|
||||||||||||||
| Cintra Holding US Corp | Ferrovial Holding US Corp |
|
|
||||||||||||||
| Cintra Texas Corp | Cintra Holding US Corp |
|
(
|
||||||||||||||
| Cintra US Services LLC | Cintra Texas Corp |
|
|
||||||||||||||
| Cintra ITR LLC * | Cintra Holding US Corp |
|
|
||||||||||||||
| Ferrovial Construction US Corp. |
|
|
1 | ||||||||||||||
| Cintra LBJ LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra NTE LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra NTE Mobility Partners Segments 3 LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra Toll Services LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra I-77 Mobility Partners LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra 2 I-77 Mobility Partners LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra 2 I-66 Express Mobility Partners | Cintra Holding US Corp |
|
|
||||||||||||||
| I-66 Express Mobility Partners Holdings LLC | P | Cintra 2 I-66 Express Mobility Partners |
|
|
|||||||||||||
| I-66 Express Mobility Partners LLC | P | I-66 Express Mobility Partners Holdings LLC |
|
|
|||||||||||||
| Cintra 3I-66 Express Mobility Partners LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra 3 I-77 Mobility Partners LLC | Cintra Holding US Corp |
|
|
||||||||||||||
| Cintra Digital Business Ventures LLC | P | Cintra Holding US Corp |
|
|
|||||||||||||
| Cintra North Corridor Transit Partners LLC | P | Cintra Holding US Corp |
|
|
|||||||||||||
| UNITED STATES (Registered Office: Charlotte) | |||||||||||||||||
| I-77 Mobility Partners Holding LLC * | P | Cintra I-77 Mobility Partners LLC |
|
|
|||||||||||||
| Cintra 2-I77 Mobility Partners Holding LLC |
|
|
|||||||||||||||
| I-77 Mobility Partners LLC | P | I-77 Mobility Partners Holding LLC |
|
|
1 | ||||||||||||
| UNITED STATES (Registered Office: Dallas) | |||||||||||||||||
| LBJ Infrastructure Group Holding LLC | P | Cintra LBJ LLC |
|
|
|||||||||||||
| LBJ Infrastructure Group LLC | P | LBJ Infrastructure Group Holding LLC |
|
|
1 | ||||||||||||
| UNITED STATES (Registered Office: North Richland Hills) | |||||||||||||||||
| NTE Mobility Partners Holding LLC | P | Cintra NTE LLC |
|
|
1 | ||||||||||||
| NTE Mobility Partners LLC | P | NTE Mobility Partners Holding LLC |
|
|
1 | ||||||||||||
| NTE Mobility Partners Segments 3 Holding LLC | P | Cintra NTE Mobility Partners Segments 3 LLC |
|
|
1 | ||||||||||||
| NTE Mobility Partners Segments 3 LLC | P | NTE Mobility Partners Segments 3 Holding LLC |
|
|
1 | ||||||||||||
| NETHERLANDS (Registered Office: Amsterdam) | |||||||||||||||||
| Cintra Infrastructures SE | Ferrovial SE |
|
|
1 | |||||||||||||
| Cintra Global SE | Ferrovial SE |
|
|
1 | |||||||||||||
| 407 Toronto Highway B.V. | Cintra Global SE |
|
|
2 | |||||||||||||
| Cintra INR Investments B.V. | Cintra Global SE |
|
|
5 | |||||||||||||
| Cintra Projects B.V. | Cintra Global SE |
|
|
||||||||||||||
| Cintra IM Investments B.V. | Cintra Global SE |
|
|
1 | |||||||||||||
| Cintra INVIT Investments B.V. | Cintra Global SE |
|
|
||||||||||||||
| Cintra Development BV | Cintra Global SE |
|
|
1 | |||||||||||||
| INDIA (Registered Office: Mumbai) | |||||||||||||||||
| Ciinfra India Private Limited* | Cintra INR Investments BV |
|
|
1 | |||||||||||||
| PORTUGAL (Registered Office: Lisbon) | |||||||||||||||||
| Vialivre, S.A. | P | Cintra Infrastructures SE |
|
|
1 | ||||||||||||
| UNITED KINGDOM (Registered Office: London) | |||||||||||||||||
| Cintra Silvertown Ltd | Cintra Infrastructures UK Ltd |
|
|
1 | |||||||||||||
| UNITED KINGDOM (Registered Office: Oxford) | |||||||||||||||||
| Cintra Infrastructures UK Ltd | Cintra Global SE |
|
|
1 | |||||||||||||
| Cintra Toowoomba Ltd | Cintra Infrastructures UK Ltd |
|
|
||||||||||||||
| Cintra Slovakia Ltd | Cintra Global SE |
|
|
||||||||||||||
| Cintra OSARS Western Ltd | Cintra Infrastructures UK Ltd |
|
|
1 | |||||||||||||
| CHILE (Registered Office: Santiago de Chile) | |||||||||||||||||
| Cintra Infraestructuras Chile, S.p.A | Cintra Global SE |
|
|
||||||||||||||
| PERU (Registered Office: LIMA) | |||||||||||||||||
| Cintra Infraestructuras Perú, S.A.C* | Cintra Infrastructures SE |
|
|
||||||||||||||
| DIGITAL INFRASTRUCTURES | |||||||||||||||||
| SPAIN (Registered Office: Madrid) | |||||||||||||||||
| Ferrovial MAD 01, S.A. | Ferrovial SE |
|
|
||||||||||||||
| AIRPORTS | |||||||||||||||||
| SPAIN (Registered Office: Madrid) | |||||||||||||||||
| Ferrovial Aeropuertos España, S.A. (a) | Ferrovial SE |
|
|
||||||||||||||
| UNITED STATES (Registered Office: Austin) | |||||||||||||||||
| Ferrovial Airports Holding US Corp | Ferrovial Holding US Corp |
|
|
||||||||||||||
| UNITED STATES (Registered Office: Denver) | |||||||||||||||||
| Ferrovial Airports O&M Services LLC | Ferrovial Airports Holding US Corp |
|
|
||||||||||||||
| Ferrovial Airports US Terminal One LLC. | Ferrovial Airports Holding US Corp |
|
|
||||||||||||||
| UNITED STATES (Registered Office: New York) | |||||||||||||||||
| MARS NTO LLC. | Ferrovial Airports US Terminal One LLC. |
|
|
||||||||||||||
| Ferrovial Airports CHS MSA LLC | Ferrovial Airports Holding US Corp |
|
|
||||||||||||||
| NETHERLANDS (Registered Office: Amsterdam) | |||||||||||||||||
| Hubco Netherlands B.V. | Ferrovial Airports International, SE |
|
|
||||||||||||||
| FERROVIAL AIRPORTS FMM BV | Ferrovial Airports International, SE |
|
|
||||||||||||||
| Ferrovial Airports Turkey B.V. | Ferrovial Airports International, SE |
|
|
||||||||||||||
| UNITED KINGDOM (Registered Office: Oxford) | |||||||||||||||||
| Faero UK Holding Limited | P | Hubco Netherlands B.V. |
|
|
1 | ||||||||||||
| Ferrovial Airports International, SE | Ferrovial SE |
|
|
1 | |||||||||||||
| TURKEY (Registered Office: Ankara) | |||||||||||||||||
| YDA HAVALIMANI YATIRIM VE (Dalaman) | P | Ferrovial Airports Turkey B.V. |
|
|
1 | ||||||||||||
| ENERGY | |||||||||||||||||
| SPAIN (Registered Office: Madrid) | |||||||||||||||||
| Ferrovial Transco España , S.A.U. (a) | P | Ferrovial Transco International, B.V. |
|
|
|||||||||||||
| Ferrovial Infraestructuras Energéticas, S.A.U. (a) | Ferrovial SE |
|
|
||||||||||||||
| Parque Solar Casilla, S.L.U. (a) | P | Ferrovial Infraestructuras Energéticas, S.A.U. (a) |
|
|
1 | ||||||||||||
| Ferrovial Mobility, S.L. (a) | Ferrovial SE |
|
|
||||||||||||||
| Cea Infraestructuras Energéticas (a) | P | Ferrovial Infraestructuras Energéticas, S.A.U. (a) |
|
|
|||||||||||||
| Jucar Infraestructuras Energéticas (a) | P | Ferrovial Infraestructuras Energéticas, S.A.U. (a) |
|
|
|||||||||||||
| Pisuerga Infraestructuras Energéticas, S.A.U. (a) | P | Ferrovial Infraestructuras Energéticas, S.A.U. (a) |
|
|
|||||||||||||
| Ferrovial Growth VI, S.L. (a) | Ferrovial Infraestructuras Energéticas, S.A.U. (a) |
|
|
||||||||||||||
| Roland Servicios Empresariales, S.L.U. | Ferrovial Mobility, S.L. (a) |
|
|
||||||||||||||
| Ferrovial 004, S.A. (a) | Ferrovial SE |
|
|
||||||||||||||
| Siemsa Control y Sistemas S.A.U. (a) | Ferrovial Energía S.A. (a) |
|
|
1 | |||||||||||||
| Ferrovial Energía S.A. (a) | Ferrovial Construcción, S.A. (a) |
|
|
1 | |||||||||||||
| CHILE (Registered Office: Santiago) | |||||||||||||||||
| Ferrovial Power Infrastructure Chile, SpA | Ferrovial Transco International, B.V. |
|
|
1 | |||||||||||||
| Ferrovial Transco Chile II SpA | P | Ferrovial Power Infraestructure Chile, SpA |
|
|
|||||||||||||
| Transchile Charrúa Transmisión, S.A.* | P | Ferrovial Power Infraestructure Chile, SpA |
|
|
1 | ||||||||||||
| Ferrovial Transco Chile III SPA | P | Ferrovial Transco International, B.V. |
|
|
|||||||||||||
| Ferrovial Transco Chile IV SpA | P | Ferrovial Power Infraestructure Chile, SpA |
|
|
|||||||||||||
| Centella Transmisión, S.A.* | P | Ferrovial Power Infrastructure Chile, SpA |
|
|
1 | ||||||||||||
| Centella Transmisión II, S.A. | P | Ferrovial Power Infrastructure Chile, SpA |
|
|
1 | ||||||||||||
| Ferrovial Transco Chile III SPA |
|
|
1 | ||||||||||||||
| Alto Huemul Transmisión SPA | P | Ferrovial Power Infrastructure Chile, SpA |
|
|
|||||||||||||
| Alto Huemul II SPA | P | Ferrovial Power Infrastructure Chile, SpA |
|
|
|||||||||||||
| UNITED STATES (Registered Office: Austin) | |||||||||||||||||
| Ferrovial Mobility U.S., LLC | Ferrovial Holding US Corp |
|
|
||||||||||||||
| Ferrovial Energy US, LLC | Ferrovial Holding US Corp |
|
|
||||||||||||||
| Ferrovial Energy US 1, LLC | Ferrovial Energy US, LLC |
|
|
||||||||||||||
| Misae Solar IV | P | Ferrovial Energy US, LLC |
|
|
|||||||||||||
| NETHERLANDS (Registered Office: Amsterdam) | |||||||||||||||||
| Ferrovial EG SE | Ferrovial SE |
|
|
2 | |||||||||||||
| Thalia Waste Treatment B.V. | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial Transco International B.V. | Ferrovial SE |
|
|
||||||||||||||
| Ferrovial Services Netherlands B.V. | Ferrovial SE |
|
|
1 | |||||||||||||
| UNITED KINGDOM (Registered Office: London) | |||||||||||||||||
| Thalia Waste Management Limited | Thalia Waste Treatment BV |
|
|
1 | |||||||||||||
| Thalia MK ODC Limited | Thalia Waste Management Limited |
|
|
1 | |||||||||||||
| Thalia AWRP ODC Limited | Thalia Waste Management Limited |
|
|
1 | |||||||||||||
| Thalia WB HoldCo Limited | Thalia Waste Management Limited |
|
|
1 | |||||||||||||
| Thalia WB ODC Limited | Thalia WB HoldCo Limited |
|
|
1 | |||||||||||||
| Thalia WB Services Limited | Thalia WB ODC Limited |
|
|
1 | |||||||||||||
| Thalia WB SPV Limited | P | Thalia WB Services Limited |
|
|
1 | ||||||||||||
| Thalia IOW SPV Limited | Thalia Waste Management Limited |
|
|
1 | |||||||||||||
| Thalia Services Limited | Thalia Waste Management Limited |
|
|
1 | |||||||||||||
| Thalia MK HoldCo Limited | P | Thalia Waste Management Limited |
|
|
1 | ||||||||||||
| Thalia MK SPV Limited | Thalia MK HoldCo Limited |
|
|
1 | |||||||||||||
| Thalia Ventures Limited | Thalia Holdco Ltd |
|
|
1 | |||||||||||||
| Thalia IOW ODC Ltd | Thalia Waste Management Limited |
|
|
1 | |||||||||||||
| Thalia Holdco Ltd | Thalia Waste Treatment BV |
|
|
1 | |||||||||||||
| CHILE (Registered Office: Antofagasta) | |||||||||||||||||
| Berliam S.p.A.* | Veltis, SpA |
|
|
1 | |||||||||||||
| Inversiones Chile Ltda |
|
|
1 | ||||||||||||||
| CHILE (Registered Office: Los Andes) | |||||||||||||||||
| Steel Ingenieria, S.A.* | Veltis, Sp.a |
|
|
1 | |||||||||||||
| Veltis, S.p.A | Ferrovial EG SE |
|
|
1 | |||||||||||||
| CHILE (Registered Office: Santiago) | |||||||||||||||||
| Walvis, S.A.* | Berliam S.p.A. |
|
|
2 | |||||||||||||
| Inversiones (Chile) Holdings Limitada* | Veltis, Sp.a |
|
|
1 | |||||||||||||
| Inversiones (Chile) Limitada* | Inversiones (Chile) Holding Limitada |
|
|
||||||||||||||
| Veltis Servicios, SpA | Veltis, S.p.A |
|
|
||||||||||||||
| POLAND (Registered Office: Warsaw) | |||||||||||||||||
| BXF Energía Sp. z.o.o. | Budimex, S.A. |
|
|
||||||||||||||
| Ferrovial EG SE |
|
|
|||||||||||||||
| Azalia, Sp.z.o.o. | P | BXF Energía SP ZOO |
|
|
|||||||||||||
| AUSTRALIA (Registered Office: Sydney) | |||||||||||||||||
| Ferrovial Energy PTY LTD | Ferrovial EG SE |
|
|
||||||||||||||
| Entity | Type | Parent | % Owner. | V. Eq. Method | Assets. | Liab. | Reven. | Results | Audit | ||||||||||||||||||||
| CONSTRUCTION | |||||||||||||||||||||||||||||
| CANADA | |||||||||||||||||||||||||||||
| Ontario Transit Group Inc. | Ontario Transit FCCI (Hold Co) Inc. |
|
|
|
|
|
|
||||||||||||||||||||||
| SPAIN | |||||||||||||||||||||||||||||
| Via Olmedo Pedralba, S.A. | Ferrovial Construccion, S.A. |
|
|
|
|
|
|
3 | |||||||||||||||||||||
| Boremer, S.A. | Cadagua, S.A. |
|
|
|
|
|
|
2 | |||||||||||||||||||||
| UNITED STATES | |||||||||||||||||||||||||||||
| Pepper Lawson Horizon Intl. Group | Webber Commercial Construction LLC |
|
|
|
|
|
|
1 | |||||||||||||||||||||
| ConnectedWorks, LLC | Ferrovial Contruction US Holding Corp. |
|
|
|
|
|
|
||||||||||||||||||||||
| POLAND | |||||||||||||||||||||||||||||
| Promos Sp. z o.o. | Budimex SA |
|
|
|
|
|
|
0 | |||||||||||||||||||||
| TOLL ROADS | |||||||||||||||||||||||||||||
| AUSTRALIA | |||||||||||||||||||||||||||||
| Nexus Infrastructure Holdings Unit Trust | P | Cintra Toowoomba Ltd |
|
|
|
|
|
|
|||||||||||||||||||||
| Nexus Infrastructure Unit Trust | P | Nexus Infrastructure Holdings Unit Trust |
|
|
|
|
|
|
|||||||||||||||||||||
| Nexus Infrastructure Holdings PTY Ltd | P | Cintra Toowoomba Ltd |
|
|
|
|
|
|
|||||||||||||||||||||
| Nexus Infrastructure PTY Ltd | P | Nexus Infrastructure Holdings PTY Ltd |
|
|
|
|
|
|
|||||||||||||||||||||
| Netflow Osars (Western) GP | P | Cintra Osars (Western) Unit Trust |
|
|
|
|
|
|
|||||||||||||||||||||
| SPAIN | |||||||||||||||||||||||||||||
| Bip & Drive, S.A. | P | Cintra Infraestructuras España, S.L. |
|
|
|
|
|
|
|||||||||||||||||||||
| Empresa Mant. y Explotación M30, S.A. | Ferrovial Construccion, S.A. |
|
(
|
|
|
|
|
5 | |||||||||||||||||||||
| Madrid Calle 30, S.A. | P | Empresa Mant. y Explotación M30, S.A. |
|
|
|
|
|
|
8 | ||||||||||||||||||||
| CANADA | |||||||||||||||||||||||||||||
| 407 International Inc | P | Cintra 4352238 Investment Inc. |
|
|
|
|
|
|
1 | ||||||||||||||||||||
| COLOMBIA | |||||||||||||||||||||||||||||
| Concesionaria Ruta del Cacao S.A.S. | P | Cintra Infraestructuras Colombia S.A.S. |
|
|
|
|
|
|
2 | ||||||||||||||||||||
| INDIA | |||||||||||||||||||||||||||||
| IRB Infrastructure Developers Limited | P | Cintra INR Investments B.V. |
|
|
|
|
|
|
5 | ||||||||||||||||||||
| IRB Infrastructure Trust | P | IRB Infrastructure Developers Limited |
|
|
|
|
|
(
|
|||||||||||||||||||||
| Cintra INVIT Investments B.V. |
|
|
|
|
|
|
|||||||||||||||||||||||
| MMK Toll Road Private Limited | P | IRB Infrastructure Developers Limited |
|
|
|
|
|
|
|||||||||||||||||||||
| Cintra IM Investments B.V. |
|
|
|
|
|
|
|||||||||||||||||||||||
| UNITED KINGDOM | |||||||||||||||||||||||||||||
| Zero Bypass Holdings Ltd | P | Cintra Slovakia Ltd |
|
|
|
|
|
|
|||||||||||||||||||||
| Zero Bypass Ltd | P | Zero Bypass Holdings Ltd |
|
|
|
|
|
|
|||||||||||||||||||||
| RiverLinx Holdings Ltd | Cintra Silvertown Ltd |
|
|
|
|
|
|
||||||||||||||||||||||
| RiverLinx Ltd | P | RiverLinx Holdings Ltd |
|
|
|
|
|
|
|||||||||||||||||||||
| PERU | |||||||||||||||||||||||||||||
| Sociedad Concesionaria Anillo Vial, S.A. | P | Cintra Infraestructuras Perú, S.A.C |
|
|
|
|
|
|
|||||||||||||||||||||
| AIRPORTS | |||||||||||||||||||||||||||||
| QATAR | |||||||||||||||||||||||||||||
| FMM Company LLC | Ferrovial Airports FMM B.V. |
|
|
|
|
|
|
||||||||||||||||||||||
| UNITED STATES | |||||||||||||||||||||||||||||
| JFK NTO SPONSOR AGGREGATOR LLC. | P | MARS NTO LLC |
|
|
|
|
|
|
1 | ||||||||||||||||||||
| Total equity-accounted continuing operations | 3,023 | ||||||||||||||||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|