Acciona SA
MAD:ANA
Balance Sheet
Balance Sheet Decomposition
Acciona SA
Acciona SA
Balance Sheet
Acciona SA
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
178
|
182
|
185
|
866
|
1 612
|
1 566
|
2 863
|
1 336
|
1 368
|
1 542
|
1 196
|
1 248
|
1 327
|
1 460
|
1 428
|
1 273
|
1 717
|
2 149
|
2 407
|
2 318
|
2 360
|
3 714
|
4 240
|
5 396
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
1 813
|
811
|
899
|
885
|
936
|
997
|
1 104
|
1 028
|
1 117
|
910
|
1 352
|
1 934
|
2 218
|
2 116
|
1 898
|
2 868
|
2 970
|
3 768
|
|
| Cash Equivalents |
178
|
182
|
185
|
866
|
1 612
|
1 566
|
1 050
|
525
|
469
|
657
|
260
|
251
|
222
|
432
|
311
|
363
|
365
|
215
|
189
|
202
|
462
|
846
|
1 270
|
1 628
|
|
| Short-Term Investments |
1 725
|
2 442
|
2 511
|
1 337
|
300
|
256
|
210
|
115
|
256
|
421
|
370
|
369
|
369
|
413
|
211
|
247
|
178
|
199
|
213
|
218
|
315
|
610
|
617
|
824
|
|
| Total Receivables |
1 769
|
1 972
|
2 036
|
1 836
|
2 321
|
4 315
|
4 117
|
2 820
|
2 428
|
2 489
|
2 433
|
1 956
|
2 016
|
1 681
|
1 820
|
2 038
|
1 808
|
2 176
|
2 312
|
2 821
|
3 481
|
5 138
|
5 121
|
5 574
|
|
| Accounts Receivables |
1 500
|
1 564
|
1 557
|
1 677
|
2 020
|
3 513
|
3 178
|
2 297
|
2 079
|
2 160
|
2 371
|
1 859
|
1 672
|
1 374
|
1 073
|
1 719
|
1 538
|
1 854
|
1 804
|
2 302
|
2 684
|
3 847
|
3 752
|
1 530
|
|
| Other Receivables |
269
|
408
|
479
|
159
|
301
|
802
|
939
|
523
|
349
|
329
|
62
|
97
|
344
|
307
|
747
|
320
|
271
|
322
|
508
|
520
|
797
|
1 291
|
1 369
|
4 044
|
|
| Inventory |
597
|
680
|
765
|
977
|
1 443
|
2 142
|
2 217
|
1 799
|
1 616
|
1 211
|
1 183
|
1 047
|
1 043
|
740
|
783
|
821
|
914
|
1 248
|
1 230
|
1 210
|
1 386
|
3 067
|
2 651
|
2 643
|
|
| Other Current Assets |
46
|
63
|
68
|
181
|
285
|
2 398
|
344
|
318
|
1 218
|
643
|
666
|
638
|
617
|
599
|
482
|
1 584
|
317
|
266
|
707
|
668
|
648
|
753
|
1 609
|
1 294
|
|
| Total Current Assets |
4 222
|
5 214
|
5 429
|
5 197
|
5 962
|
10 677
|
9 751
|
6 388
|
6 887
|
6 307
|
5 848
|
5 258
|
5 372
|
4 893
|
4 723
|
5 963
|
4 936
|
6 038
|
6 869
|
7 236
|
8 190
|
13 282
|
14 238
|
15 731
|
|
| PP&E Net |
802
|
1 534
|
2 179
|
2 894
|
4 707
|
13 677
|
17 243
|
10 845
|
10 175
|
10 426
|
10 151
|
8 520
|
8 019
|
7 671
|
7 966
|
6 640
|
6 736
|
7 529
|
7 926
|
8 593
|
10 033
|
12 479
|
13 599
|
12 573
|
|
| PP&E Gross |
802
|
1 534
|
2 179
|
2 894
|
4 707
|
13 677
|
17 243
|
10 845
|
10 175
|
10 426
|
10 151
|
8 520
|
8 019
|
7 671
|
7 966
|
6 640
|
6 736
|
7 529
|
7 926
|
8 593
|
10 033
|
12 479
|
13 599
|
12 573
|
|
| Accumulated Depreciation |
391
|
835
|
995
|
1 162
|
1 504
|
8 545
|
9 159
|
2 408
|
2 697
|
3 222
|
3 855
|
5 196
|
5 212
|
5 455
|
5 969
|
5 489
|
5 933
|
6 407
|
6 471
|
6 979
|
7 471
|
9 024
|
8 923
|
9 043
|
|
| Intangible Assets |
55
|
325
|
362
|
192
|
617
|
763
|
3 846
|
548
|
662
|
744
|
806
|
679
|
532
|
508
|
1 497
|
1 576
|
585
|
533
|
399
|
453
|
545
|
1 567
|
1 516
|
1 472
|
|
| Goodwill |
142
|
322
|
454
|
602
|
1 162
|
8 105
|
3 962
|
1 047
|
1 049
|
1 049
|
1 048
|
97
|
79
|
79
|
79
|
186
|
198
|
233
|
230
|
249
|
249
|
1 369
|
1 365
|
1 316
|
|
| Note Receivable |
20
|
208
|
182
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
589
|
0
|
0
|
413
|
479
|
668
|
936
|
|
| Long-Term Investments |
505
|
491
|
716
|
1 844
|
8 597
|
2 057
|
2 508
|
883
|
649
|
564
|
606
|
661
|
727
|
1 244
|
1 851
|
1 700
|
1 340
|
1 377
|
1 462
|
1 684
|
2 161
|
939
|
1 141
|
1 528
|
|
| Other Long-Term Assets |
92
|
106
|
152
|
181
|
242
|
997
|
1 148
|
820
|
1 080
|
1 237
|
1 359
|
1 568
|
1 414
|
1 382
|
1 291
|
1 083
|
973
|
1 049
|
1 382
|
1 388
|
1 004
|
1 535
|
2 093
|
2 294
|
|
| Other Assets |
142
|
322
|
454
|
602
|
1 162
|
8 105
|
3 962
|
1 047
|
1 049
|
1 049
|
1 048
|
97
|
79
|
79
|
79
|
186
|
198
|
233
|
230
|
249
|
249
|
1 369
|
1 365
|
1 316
|
|
| Total Assets |
5 839
N/A
|
8 201
+40%
|
9 474
+16%
|
10 911
+15%
|
21 287
+95%
|
36 276
+70%
|
38 458
+6%
|
20 532
-47%
|
20 502
0%
|
20 327
-1%
|
19 819
-2%
|
16 784
-15%
|
16 143
-4%
|
15 778
-2%
|
17 408
+10%
|
17 147
-1%
|
14 938
-13%
|
17 349
+16%
|
18 268
+5%
|
19 603
+7%
|
22 595
+15%
|
31 650
+40%
|
34 620
+9%
|
35 850
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 744
|
1 754
|
1 897
|
2 524
|
3 352
|
4 325
|
4 483
|
3 082
|
2 636
|
2 493
|
2 335
|
2 207
|
2 558
|
2 025
|
2 297
|
2 199
|
2 459
|
2 604
|
2 953
|
3 148
|
3 889
|
6 958
|
6 939
|
8 294
|
|
| Accrued Liabilities |
34
|
40
|
37
|
0
|
0
|
0
|
111
|
71
|
65
|
94
|
78
|
91
|
92
|
96
|
136
|
129
|
141
|
136
|
122
|
154
|
159
|
262
|
326
|
384
|
|
| Short-Term Debt |
22
|
19
|
10
|
0
|
0
|
0
|
200
|
0
|
250
|
187
|
0
|
0
|
5
|
3
|
0
|
1
|
618
|
759
|
593
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
105
|
192
|
33
|
120
|
110
|
2 103
|
1 931
|
1 067
|
1 135
|
1 173
|
1 478
|
1 533
|
1 264
|
1 472
|
2 013
|
1 766
|
2 144
|
2 981
|
2 171
|
|
| Other Current Liabilities |
2 014
|
1 833
|
2 632
|
2 288
|
1 825
|
5 873
|
3 612
|
2 232
|
4 328
|
3 014
|
924
|
1 033
|
888
|
862
|
864
|
1 300
|
822
|
1 398
|
2 210
|
1 597
|
2 010
|
2 900
|
3 996
|
2 390
|
|
| Total Current Liabilities |
3 814
|
3 646
|
4 577
|
4 812
|
5 177
|
10 303
|
8 598
|
5 418
|
7 400
|
5 897
|
5 440
|
5 261
|
4 611
|
4 120
|
4 471
|
5 107
|
5 574
|
6 162
|
7 349
|
6 914
|
7 824
|
12 264
|
14 242
|
13 239
|
|
| Long-Term Debt |
1 070
|
1 411
|
1 552
|
1 627
|
10 087
|
15 898
|
18 429
|
7 130
|
4 996
|
6 737
|
6 939
|
6 240
|
5 936
|
5 912
|
5 986
|
5 638
|
4 425
|
5 937
|
5 297
|
4 875
|
6 171
|
8 736
|
9 029
|
11 159
|
|
| Deferred Income Tax |
0
|
0
|
0
|
369
|
645
|
932
|
2 337
|
795
|
906
|
897
|
910
|
833
|
693
|
740
|
804
|
491
|
476
|
578
|
646
|
813
|
890
|
1 326
|
1 528
|
1 558
|
|
| Minority Interest |
92
|
205
|
249
|
233
|
309
|
1 596
|
1 929
|
306
|
332
|
301
|
279
|
169
|
233
|
261
|
266
|
203
|
206
|
219
|
365
|
1 246
|
1 419
|
1 842
|
1 564
|
1 579
|
|
| Other Liabilities |
78
|
283
|
297
|
672
|
745
|
2 687
|
2 775
|
1 126
|
1 137
|
1 151
|
1 021
|
1 050
|
1 290
|
1 251
|
2 049
|
1 949
|
967
|
1 032
|
1 206
|
1 444
|
1 406
|
2 473
|
3 445
|
3 609
|
|
| Total Liabilities |
5 054
N/A
|
5 545
+10%
|
6 675
+20%
|
7 713
+16%
|
16 963
+120%
|
31 416
+85%
|
34 068
+8%
|
14 775
-57%
|
14 771
0%
|
14 983
+1%
|
14 590
-3%
|
13 554
-7%
|
12 763
-6%
|
12 284
-4%
|
13 576
+11%
|
13 387
-1%
|
11 648
-13%
|
13 928
+20%
|
14 863
+7%
|
15 291
+3%
|
17 710
+16%
|
26 641
+50%
|
29 808
+12%
|
31 144
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
64
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
57
|
57
|
57
|
57
|
57
|
57
|
57
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
|
| Retained Earnings |
395
|
477
|
2 339
|
3 144
|
4 400
|
4 964
|
4 834
|
5 875
|
5 887
|
5 668
|
5 154
|
3 243
|
3 377
|
3 544
|
3 895
|
3 943
|
3 638
|
3 578
|
3 808
|
4 577
|
5 072
|
5 231
|
5 094
|
5 444
|
|
| Additional Paid In Capital |
170
|
170
|
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
19
|
135
|
154
|
160
|
155
|
264
|
411
|
4
|
6
|
29
|
20
|
14
|
3
|
200
|
29
|
22
|
18
|
17
|
10
|
46
|
41
|
|
| Other Equity |
156
|
1 945
|
226
|
9
|
5
|
14
|
348
|
25
|
44
|
24
|
23
|
64
|
25
|
88
|
276
|
237
|
206
|
184
|
436
|
302
|
225
|
267
|
291
|
752
|
|
| Total Equity |
785
N/A
|
2 656
+238%
|
2 799
+5%
|
3 198
+14%
|
4 324
+35%
|
4 860
+12%
|
4 390
-10%
|
5 758
+31%
|
5 731
0%
|
5 344
-7%
|
5 230
-2%
|
3 230
-38%
|
3 380
+5%
|
3 493
+3%
|
3 831
+10%
|
3 760
-2%
|
3 289
-13%
|
3 421
+4%
|
3 405
0%
|
4 312
+27%
|
4 885
+13%
|
5 009
+3%
|
4 812
-4%
|
4 706
-2%
|
|
| Total Liabilities & Equity |
5 839
N/A
|
8 201
+40%
|
9 474
+16%
|
10 911
+15%
|
21 287
+95%
|
36 276
+70%
|
38 458
+6%
|
20 532
-47%
|
20 502
0%
|
20 327
-1%
|
19 819
-2%
|
16 784
-15%
|
16 143
-4%
|
15 778
-2%
|
17 408
+10%
|
17 147
-1%
|
14 938
-13%
|
17 349
+16%
|
18 268
+5%
|
19 603
+7%
|
22 595
+15%
|
31 650
+40%
|
34 620
+9%
|
35 850
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
63
|
63
|
63
|
63
|
62
|
62
|
62
|
62
|
60
|
58
|
51
|
57
|
57
|
57
|
57
|
57
|
54
|
54
|
55
|
55
|
55
|
55
|
54
|
55
|
|