Obrascon Huarte Lain SA
MAD:OHLA
Balance Sheet
Balance Sheet Decomposition
Obrascon Huarte Lain SA
Obrascon Huarte Lain SA
Balance Sheet
Obrascon Huarte Lain SA
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
818
|
434
|
814
|
555
|
471
|
507
|
469
|
16
|
44
|
|
| Cash Equivalents |
818
|
434
|
814
|
555
|
471
|
507
|
469
|
16
|
44
|
|
| Short-Term Investments |
663
|
140
|
222
|
229
|
195
|
348
|
231
|
214
|
289
|
|
| Total Receivables |
2 103
|
1 754
|
1 322
|
1 272
|
1 136
|
1 183
|
1 465
|
1 404
|
1 600
|
|
| Accounts Receivables |
1 477
|
1 404
|
1 016
|
944
|
869
|
913
|
1 156
|
1 073
|
1 258
|
|
| Other Receivables |
626
|
349
|
307
|
328
|
268
|
270
|
309
|
331
|
341
|
|
| Inventory |
212
|
152
|
137
|
107
|
86
|
100
|
107
|
93
|
75
|
|
| Other Current Assets |
535
|
8 063
|
296
|
156
|
129
|
81
|
92
|
209
|
370
|
|
| Total Current Assets |
4 331
|
10 543
|
2 792
|
2 320
|
2 017
|
2 219
|
2 364
|
2 517
|
3 015
|
|
| PP&E Net |
257
|
212
|
147
|
186
|
145
|
223
|
262
|
240
|
244
|
|
| PP&E Gross |
257
|
212
|
147
|
0
|
145
|
223
|
262
|
240
|
244
|
|
| Accumulated Depreciation |
508
|
462
|
402
|
0
|
391
|
503
|
530
|
540
|
576
|
|
| Intangible Assets |
6 714
|
298
|
281
|
262
|
231
|
158
|
150
|
146
|
146
|
|
| Goodwill |
13
|
13
|
7
|
7
|
6
|
37
|
37
|
36
|
36
|
|
| Note Receivable |
157
|
124
|
13
|
11
|
9
|
10
|
17
|
15
|
12
|
|
| Long-Term Investments |
1 073
|
1 036
|
609
|
641
|
607
|
375
|
327
|
271
|
69
|
|
| Other Long-Term Assets |
376
|
17
|
254
|
196
|
140
|
41
|
37
|
35
|
50
|
|
| Other Assets |
13
|
13
|
7
|
7
|
6
|
37
|
37
|
36
|
36
|
|
| Total Assets |
12 920
N/A
|
12 208
-6%
|
4 103
-66%
|
3 624
-12%
|
3 155
-13%
|
3 062
-3%
|
3 194
+4%
|
3 261
+2%
|
3 572
+10%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1 503
|
1 196
|
1 271
|
1 099
|
939
|
899
|
984
|
1 010
|
1 123
|
|
| Accrued Liabilities |
37
|
31
|
24
|
30
|
28
|
98
|
111
|
112
|
130
|
|
| Short-Term Debt |
19
|
11
|
38
|
55
|
56
|
54
|
60
|
76
|
102
|
|
| Current Portion of Long-Term Debt |
604
|
680
|
80
|
141
|
123
|
36
|
55
|
121
|
281
|
|
| Other Current Liabilities |
1 260
|
4 984
|
1 016
|
879
|
715
|
680
|
778
|
728
|
835
|
|
| Total Current Liabilities |
3 424
|
6 901
|
2 429
|
2 204
|
1 861
|
1 766
|
1 989
|
2 048
|
2 471
|
|
| Long-Term Debt |
3 777
|
894
|
661
|
588
|
664
|
488
|
478
|
465
|
311
|
|
| Deferred Income Tax |
1 246
|
139
|
149
|
95
|
79
|
75
|
67
|
56
|
67
|
|
| Minority Interest |
1 603
|
2 017
|
1
|
4
|
3
|
4
|
1
|
3
|
5
|
|
| Other Liabilities |
431
|
91
|
79
|
114
|
91
|
113
|
104
|
193
|
193
|
|
| Total Liabilities |
10 481
N/A
|
10 042
-4%
|
3 317
-67%
|
2 997
-10%
|
2 691
-10%
|
2 438
-9%
|
2 636
+8%
|
2 767
+5%
|
3 046
+10%
|
|
| Equity | ||||||||||
| Common Stock |
179
|
179
|
172
|
172
|
172
|
148
|
148
|
148
|
218
|
|
| Retained Earnings |
1 629
|
1 522
|
625
|
767
|
920
|
821
|
916
|
785
|
848
|
|
| Additional Paid In Capital |
1 265
|
1 265
|
1 265
|
1 265
|
1 265
|
1 328
|
1 328
|
1 205
|
1 205
|
|
| Unrealized Security Profit/Loss |
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
46
|
49
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
|
| Other Equity |
573
|
751
|
25
|
43
|
53
|
30
|
1
|
74
|
48
|
|
| Total Equity |
2 440
N/A
|
2 167
-11%
|
787
-64%
|
627
-20%
|
464
-26%
|
624
+35%
|
558
-11%
|
494
-12%
|
526
+7%
|
|
| Total Liabilities & Equity |
12 920
N/A
|
12 208
-6%
|
4 103
-66%
|
3 624
-12%
|
3 155
-13%
|
3 062
-3%
|
3 194
+4%
|
3 261
+2%
|
3 572
+10%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
323
|
322
|
322
|
322
|
322
|
591
|
679
|
679
|
1 000
|
|