Ferrovial SE
AEX:FER
Income Statement
Earnings Waterfall
Ferrovial SE
Income Statement
Ferrovial SE
| Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
362
|
382
|
0
|
|
| Revenue |
8 514
N/A
|
9 147
+7%
|
9 627
+5%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(4 869)
|
(5 119)
|
(5 391)
|
|
| Gross Profit |
3 645
N/A
|
4 028
+11%
|
4 236
+5%
|
|
| Operating Income | ||||
| Operating Expenses |
(3 055)
|
(3 127)
|
(3 269)
|
|
| Selling, General & Administrative |
(1 931)
|
(2 092)
|
(2 228)
|
|
| Depreciation & Amortization |
(172)
|
(254)
|
(299)
|
|
| Other Operating Expenses |
(952)
|
(781)
|
(742)
|
|
| Operating Income |
590
N/A
|
901
+53%
|
967
+7%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(80)
|
438
|
(164)
|
|
| Non-Reccuring Items |
35
|
2 208
|
210
|
|
| Total Other Income |
111
|
74
|
57
|
|
| Pre-Tax Income |
656
N/A
|
3 621
+452%
|
1 070
-70%
|
|
| Net Income | ||||
| Tax Provision |
(42)
|
(145)
|
60
|
|
| Income from Continuing Operations |
614
|
3 476
|
1 130
|
|
| Income to Minority Interest |
(170)
|
(251)
|
(262)
|
|
| Net Income (Common) |
455
N/A
|
3 239
+612%
|
888
-73%
|
|
| EPS (Diluted) |
0.61
N/A
|
4.39
+620%
|
1.23
-72%
|
|