Aena SME SA
MAD:AENA
Balance Sheet
Balance Sheet Decomposition
Aena SME SA
Aena SME SA
Balance Sheet
Aena SME SA
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
3
|
8
|
12
|
290
|
557
|
565
|
855
|
651
|
241
|
1 225
|
1 467
|
1 574
|
2 363
|
1 821
|
2 048
|
|
| Cash |
3
|
8
|
12
|
217
|
557
|
565
|
855
|
651
|
212
|
470
|
867
|
536
|
1 688
|
873
|
1 076
|
|
| Cash Equivalents |
0
|
0
|
0
|
73
|
0
|
0
|
0
|
0
|
28
|
755
|
600
|
1 037
|
675
|
949
|
972
|
|
| Total Receivables |
413
|
430
|
606
|
503
|
523
|
438
|
352
|
455
|
505
|
895
|
699
|
674
|
979
|
907
|
1 271
|
|
| Inventory |
5
|
4
|
5
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
6
|
7
|
6
|
6
|
6
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
32
|
33
|
69
|
9
|
|
| Total Current Assets |
422
|
443
|
623
|
803
|
1 088
|
1 011
|
1 214
|
1 113
|
753
|
2 126
|
2 172
|
2 285
|
3 381
|
2 803
|
3 335
|
|
| PP&E Net |
16 066
|
15 781
|
15 231
|
15 558
|
14 870
|
13 564
|
13 206
|
12 873
|
12 732
|
12 367
|
12 407
|
12 125
|
12 043
|
12 012
|
12 131
|
|
| PP&E Gross |
16 066
|
15 781
|
15 231
|
15 558
|
14 870
|
13 564
|
13 206
|
12 873
|
12 732
|
12 367
|
12 407
|
12 125
|
12 043
|
12 012
|
12 131
|
|
| Accumulated Depreciation |
6 113
|
6 802
|
7 370
|
8 230
|
8 777
|
9 477
|
10 117
|
10 747
|
11 236
|
11 836
|
12 397
|
12 911
|
13 469
|
14 080
|
14 602
|
|
| Intangible Assets |
108
|
116
|
109
|
640
|
633
|
524
|
489
|
505
|
1 007
|
700
|
635
|
805
|
1 721
|
1 504
|
1 698
|
|
| Goodwill |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Note Receivable |
45
|
68
|
149
|
55
|
0
|
3
|
3
|
3
|
4
|
24
|
6
|
8
|
37
|
209
|
296
|
|
| Long-Term Investments |
247
|
247
|
258
|
257
|
302
|
266
|
271
|
276
|
285
|
287
|
282
|
308
|
294
|
384
|
421
|
|
| Other Long-Term Assets |
59
|
62
|
76
|
102
|
129
|
144
|
123
|
126
|
107
|
157
|
370
|
316
|
78
|
349
|
310
|
|
| Other Assets |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Assets |
16 946
N/A
|
16 717
-1%
|
16 445
-2%
|
17 417
+6%
|
17 023
-2%
|
15 514
-9%
|
15 307
-1%
|
14 899
-3%
|
14 891
0%
|
15 663
+5%
|
15 874
+1%
|
15 849
0%
|
17 556
+11%
|
17 263
-2%
|
18 193
+5%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
905
|
684
|
332
|
265
|
59
|
62
|
205
|
194
|
252
|
136
|
195
|
273
|
273
|
284
|
298
|
|
| Accrued Liabilities |
19
|
28
|
25
|
27
|
27
|
20
|
53
|
57
|
58
|
68
|
57
|
83
|
61
|
84
|
74
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 054
|
1 027
|
1 028
|
1 113
|
1 164
|
853
|
705
|
702
|
1 210
|
1 112
|
1 663
|
619
|
1 683
|
1 240
|
762
|
|
| Other Current Liabilities |
323
|
387
|
526
|
452
|
592
|
591
|
521
|
546
|
560
|
462
|
574
|
571
|
645
|
626
|
638
|
|
| Total Current Liabilities |
2 301
|
2 127
|
1 911
|
1 856
|
1 843
|
1 526
|
1 484
|
1 498
|
2 081
|
1 778
|
2 490
|
1 546
|
2 661
|
2 234
|
1 772
|
|
| Long-Term Debt |
11 125
|
11 034
|
10 374
|
9 873
|
8 760
|
7 912
|
7 173
|
6 402
|
5 482
|
6 929
|
7 042
|
6 993
|
6 569
|
5 756
|
6 496
|
|
| Deferred Income Tax |
1
|
0
|
0
|
127
|
119
|
90
|
80
|
71
|
58
|
55
|
54
|
51
|
64
|
64
|
56
|
|
| Minority Interest |
0
|
0
|
0
|
62
|
56
|
32
|
5
|
11
|
24
|
54
|
88
|
75
|
69
|
68
|
52
|
|
| Other Liabilities |
1 030
|
1 119
|
1 121
|
1 982
|
1 941
|
960
|
882
|
904
|
888
|
836
|
728
|
616
|
704
|
713
|
713
|
|
| Total Liabilities |
14 457
N/A
|
14 280
-1%
|
13 406
-6%
|
13 901
+4%
|
12 719
-8%
|
10 520
-17%
|
9 625
-9%
|
8 864
-8%
|
8 485
-4%
|
9 544
+12%
|
10 226
+7%
|
9 132
-11%
|
9 929
+9%
|
8 699
-12%
|
8 986
+3%
|
|
| Equity | ||||||||||||||||
| Common Stock |
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
|
| Retained Earnings |
107
|
163
|
444
|
930
|
1 763
|
2 522
|
3 180
|
3 535
|
3 938
|
3 811
|
3 294
|
4 190
|
5 104
|
6 206
|
6 865
|
|
| Additional Paid In Capital |
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
3
|
1
|
11
|
12
|
12
|
15
|
12
|
15
|
14
|
14
|
14
|
14
|
|
| Other Equity |
5
|
1
|
6
|
12
|
61
|
118
|
87
|
89
|
118
|
281
|
232
|
60
|
64
|
228
|
246
|
|
| Total Equity |
2 489
N/A
|
2 437
-2%
|
3 039
+25%
|
3 516
+16%
|
4 304
+22%
|
4 993
+16%
|
5 682
+14%
|
6 035
+6%
|
6 406
+6%
|
6 119
-4%
|
5 649
-8%
|
6 718
+19%
|
7 627
+14%
|
8 564
+12%
|
9 206
+7%
|
|
| Total Liabilities & Equity |
16 946
N/A
|
16 717
-1%
|
16 445
-2%
|
17 417
+6%
|
17 023
-2%
|
15 514
-9%
|
15 307
-1%
|
14 899
-3%
|
14 891
0%
|
15 663
+5%
|
15 874
+1%
|
15 849
0%
|
17 556
+11%
|
17 263
-2%
|
18 193
+5%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
|