Sacyr SA
MAD:SCYR

Watchlist Manager
Sacyr SA Logo
Sacyr SA
MAD:SCYR
Watchlist
Price: 4.15 EUR 0.97% Market Closed
Market Cap: €3.3B

Income Statement

Earnings Waterfall
Sacyr SA

Income Statement
Sacyr SA

Rotate your device to view
Income Statement
Currency: EUR
Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
0
0
0
88
0
0
0
183
0
0
0
329
0
0
0
339
0
0
0
430
0
0
0
802
0
0
0
926
0
0
0
629
0
0
0
530
0
0
0
596
0
0
0
408
0
0
0
341
0
0
0
279
0
0
0
277
0
0
0
238
0
0
0
223
0
0
0
346
0
0
0
369
0
0
0
302
0
0
0
422
0
0
0
537
0
0
0
804
0
0
0
749
0
0
0
0
Revenue
791
N/A
620
-22%
676
+9%
837
+24%
700
-16%
1 782
+155%
2 310
+30%
3 352
+45%
4 004
+19%
3 705
-7%
3 680
-1%
3 718
+1%
3 655
-2%
3 796
+4%
3 914
+3%
4 291
+10%
4 517
+5%
4 734
+5%
4 988
+5%
4 777
-4%
5 035
+5%
5 208
+3%
5 440
+4%
5 894
+8%
5 429
-8%
5 725
+5%
5 917
+3%
5 580
-6%
6 305
+13%
5 897
-6%
5 583
-5%
6 081
+9%
5 152
-15%
5 103
-1%
5 306
+4%
5 064
-5%
4 928
-3%
4 833
-2%
4 359
-10%
4 226
-3%
3 723
-12%
3 471
-7%
3 265
-6%
3 614
+11%
3 217
-11%
3 035
-6%
2 917
-4%
3 065
+5%
2 593
-15%
2 494
-4%
2 487
0%
2 718
+9%
2 785
+2%
2 883
+4%
3 000
+4%
2 949
-2%
2 972
+1%
3 024
+2%
2 987
-1%
2 860
-4%
2 967
+4%
2 969
+0%
2 948
-1%
3 093
+5%
3 194
+3%
3 373
+6%
3 546
+5%
3 796
+7%
4 780
+26%
5 874
+23%
5 998
+2%
4 169
-30%
6 178
+48%
5 262
-15%
5 364
+2%
4 548
-15%
4 619
+2%
4 633
+0%
4 654
+0%
4 675
+0%
4 814
+3%
6 297
+31%
6 653
+6%
4 977
-25%
8 647
+74%
8 222
-5%
7 799
-5%
4 609
-41%
6 683
+45%
6 638
-1%
6 701
+1%
4 571
-32%
6 773
+48%
6 891
+2%
6 923
+0%
4 660
-33%
Gross Profit
Cost of Revenue
(560)
0
0
(482)
(317)
0
0
(1 619)
0
0
0
(1 724)
0
0
0
(2 004)
0
0
0
(2 137)
0
0
0
(2 696)
0
0
0
(2 885)
0
0
0
(3 562)
0
0
0
(2 634)
0
0
0
(1 956)
0
0
0
(2 395)
0
0
0
(1 976)
0
0
0
(1 785)
0
0
(1)
(1 918)
0
0
0
(1 689)
0
0
0
(1 811)
0
0
0
(2 358)
0
(818)
0
(2 448)
0
0
0
(1 757)
0
0
0
(2 721)
0
(883)
0
(1 666)
0
(1 592)
0
(2 414)
0
(1 327)
0
(2 590)
0
(1 557)
0
(2 633)
Gross Profit
231
N/A
0
N/A
0
N/A
355
N/A
38
-89%
0
N/A
0
N/A
1 733
N/A
0
N/A
0
N/A
0
N/A
1 995
N/A
0
N/A
0
N/A
0
N/A
2 288
N/A
0
N/A
0
N/A
0
N/A
2 639
N/A
0
N/A
0
N/A
0
N/A
3 198
N/A
0
N/A
0
N/A
0
N/A
2 695
N/A
0
N/A
0
N/A
0
N/A
2 520
N/A
0
N/A
0
N/A
0
N/A
2 431
N/A
0
N/A
0
N/A
0
N/A
2 269
N/A
0
N/A
0
N/A
0
N/A
1 219
N/A
0
N/A
0
N/A
0
N/A
1 089
N/A
0
N/A
0
N/A
0
N/A
934
N/A
0
N/A
0
N/A
784
N/A
1 030
+31%
0
N/A
0
N/A
0
N/A
1 171
N/A
0
N/A
0
N/A
0
N/A
1 281
N/A
0
N/A
0
N/A
0
N/A
1 438
N/A
0
N/A
1 191
N/A
0
N/A
1 722
N/A
0
N/A
0
N/A
0
N/A
2 791
N/A
0
N/A
0
N/A
0
N/A
1 954
N/A
0
N/A
1 707
N/A
0
N/A
3 311
N/A
0
N/A
3 834
N/A
0
N/A
2 196
N/A
0
N/A
3 236
N/A
0
N/A
1 981
N/A
0
N/A
3 132
N/A
0
N/A
2 026
N/A
Operating Income
Operating Expenses
74
(383)
(436)
(114)
(114)
(1 480)
(1 969)
(1 274)
(3 520)
(3 246)
(3 199)
(1 427)
(3 121)
(3 251)
(3 388)
(1 668)
(3 857)
(4 029)
(4 202)
(1 777)
(4 137)
(4 288)
(4 537)
(2 277)
(4 797)
(5 107)
(5 313)
(2 420)
(6 162)
(5 930)
(5 858)
(2 523)
(5 017)
(4 907)
(4 959)
(2 037)
(4 568)
(4 447)
(3 971)
(2 030)
(3 467)
(3 287)
(3 056)
(1 276)
(3 219)
(2 936)
(2 828)
(1 043)
(2 544)
(2 538)
(2 599)
(740)
(2 606)
(2 677)
(2 785)
(882)
(2 815)
(2 859)
(2 814)
(963)
(2 750)
(2 742)
(2 722)
(1 006)
(2 928)
(3 082)
(3 187)
(1 076)
(4 280)
(4 425)
(5 346)
(1 213)
(5 475)
(4 608)
(4 763)
(2 324)
(4 134)
(4 087)
(4 061)
(1 224)
(4 058)
(4 398)
(5 496)
(2 037)
(6 739)
(4 571)
(5 807)
(944)
(4 876)
(3 481)
(4 868)
(755)
(5 035)
(3 731)
(5 318)
(937)
Selling, General & Administrative
0
0
0
(29)
0
0
0
(275)
0
0
0
(356)
0
0
0
(449)
0
0
0
(583)
0
0
0
(700)
0
0
0
(722)
0
0
0
(721)
0
0
0
(734)
0
0
0
(739)
0
0
0
(814)
0
0
0
(841)
0
0
0
(754)
0
0
0
(784)
0
0
0
(896)
0
0
0
(985)
0
0
0
(1 088)
0
(576)
0
(1 232)
0
0
0
(1 185)
0
0
0
(1 195)
0
(597)
0
(654)
0
(1 002)
0
(723)
0
(698)
0
(749)
0
(750)
0
(800)
Depreciation & Amortization
(22)
(23)
(24)
(25)
(28)
(49)
(65)
(85)
(124)
(142)
(156)
(129)
(201)
(215)
(235)
(235)
(250)
(255)
(260)
(207)
(210)
(216)
(229)
(317)
(160)
(171)
(194)
(162)
(109)
(64)
(37)
(176)
(151)
(151)
(124)
(164)
(173)
(177)
(177)
(188)
(184)
(186)
(189)
(187)
(172)
(160)
(146)
(187)
(127)
(106)
(95)
(79)
(76)
(93)
(98)
(110)
(111)
(110)
(112)
(113)
(115)
(116)
(117)
(118)
(122)
(125)
(129)
(138)
(182)
(237)
(250)
(186)
(276)
(240)
(233)
(178)
(174)
(160)
(160)
(153)
(153)
(204)
(212)
(153)
(290)
(290)
(284)
(158)
(245)
(235)
(237)
(163)
(263)
(284)
(286)
(184)
Other Operating Expenses
96
(361)
(412)
(61)
(86)
(1 432)
(1 905)
(915)
(3 396)
(3 104)
(3 043)
(942)
(2 920)
(3 036)
(3 153)
(984)
(3 607)
(3 774)
(3 942)
(988)
(3 928)
(4 072)
(4 308)
(1 260)
(4 636)
(4 936)
(5 119)
(1 536)
(6 053)
(5 866)
(5 821)
(1 627)
(4 866)
(4 756)
(4 836)
(1 139)
(4 394)
(4 270)
(3 795)
(1 103)
(3 284)
(3 102)
(2 867)
(275)
(3 047)
(2 776)
(2 682)
(15)
(2 418)
(2 432)
(2 505)
93
(2 530)
(2 584)
(2 687)
12
(2 705)
(2 749)
(2 702)
47
(2 635)
(2 626)
(2 606)
98
(2 807)
(2 957)
(3 058)
150
(4 097)
(3 611)
(5 096)
205
(5 198)
(4 368)
(4 530)
(961)
(3 960)
(3 927)
(3 901)
124
(3 905)
(3 597)
(5 284)
(1 230)
(6 449)
(3 280)
(5 524)
(63)
(4 631)
(2 548)
(4 631)
157
(4 772)
(2 697)
(5 032)
47
Operating Income
305
N/A
237
-22%
239
+1%
241
+1%
268
+11%
302
+13%
341
+13%
459
+35%
484
+6%
458
-5%
481
+5%
568
+18%
534
-6%
545
+2%
526
-3%
620
+18%
660
+6%
705
+7%
786
+11%
862
+10%
897
+4%
920
+2%
903
-2%
920
+2%
632
-31%
618
-2%
605
-2%
276
-54%
143
-48%
(34)
N/A
(276)
-719%
(3)
+99%
135
N/A
196
+45%
346
+77%
394
+14%
361
-8%
386
+7%
388
+1%
239
-38%
255
+7%
184
-28%
209
+14%
(57)
N/A
(2)
+97%
99
N/A
89
-11%
46
-48%
49
+5%
(45)
N/A
(113)
-154%
194
N/A
179
-8%
206
+15%
214
+4%
148
-31%
157
+6%
165
+6%
173
+5%
208
+20%
216
+4%
228
+5%
226
-1%
275
+22%
266
-3%
291
+10%
359
+23%
363
+1%
501
+38%
631
+26%
652
+3%
509
-22%
704
+38%
654
-7%
600
-8%
467
-22%
486
+4%
546
+12%
593
+9%
731
+23%
756
+3%
1 016
+34%
1 157
+14%
1 274
+10%
1 908
+50%
2 058
+8%
1 992
-3%
1 252
-37%
1 807
+44%
1 829
+1%
1 833
+0%
1 226
-33%
1 738
+42%
1 603
-8%
1 605
+0%
1 089
-32%
Pre-Tax Income
Interest Income Expense
(81)
(79)
(79)
(85)
(79)
(105)
(102)
(146)
(120)
(157)
(196)
(304)
(162)
(150)
(168)
(318)
(239)
(260)
(256)
(227)
(98)
181
56
(93)
181
(40)
81
(403)
(397)
(838)
(818)
(796)
(689)
(271)
(270)
(241)
(172)
(179)
(221)
(624)
(1 250)
(2 200)
(2 145)
(1 277)
(1 210)
(247)
(262)
(146)
(161)
(131)
(100)
(76)
(97)
(108)
(527)
(714)
(711)
(712)
(272)
(50)
(46)
(49)
(50)
(131)
(132)
(132)
(171)
(7)
(64)
(154)
(155)
(683)
(905)
(841)
(860)
(288)
(239)
(279)
(326)
(632)
(661)
(842)
(919)
(740)
(1 106)
(1 177)
(1 140)
(712)
(1 033)
(1 090)
(1 157)
(774)
(1 155)
(1 078)
(1 017)
(649)
Non-Reccuring Items
8
80
87
88
75
66
112
122
0
57
6
120
0
0
0
(1)
0
0
0
0
0
0
0
(2)
0
0
0
(386)
0
0
(5)
64
(5)
(5)
0
(0)
(0)
(0)
0
(18)
12
(2)
0
(3)
0
0
0
(8)
2
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(19)
0
0
0
0
0
(0)
0
(68)
0
(68)
0
(0)
0
(0)
0
(0)
0
(0)
0
(1)
0
(1)
0
(1)
0
(1)
(1)
(1)
0
(1)
0
(1)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
30
33
33
0
100
97
193
96
99
102
12
15
11
13
6
17
17
(405)
56
0
(315)
38
(422)
0
(66)
(2)
(4)
(2)
(3)
(8)
(9)
(1 125)
(1 125)
(1 117)
(1 117)
(0)
17
14
22
28
31
31
22
36
13
12
15
32
52
53
54
27
8
9
7
(0)
(1)
(1)
(1)
(13)
(13)
(15)
(10)
46
133
147
142
96
25
12
11
38
42
55
57
12
19
15
39
35
64
58
26
19
13
11
18
(82)
Total Other Income
0
(1)
(9)
(0)
(9)
(16)
(7)
34
(2)
6
2
124
4
3
6
216
(4)
(3)
(3)
73
(1)
(1)
(1)
82
(15)
(21)
(23)
100
(31)
(24)
(22)
62
12
12
11
38
(0)
(0)
(0)
(613)
(56)
(52)
(51)
(29)
(50)
(54)
(83)
(46)
(36)
(39)
(14)
8
24
26
(75)
(109)
(96)
(96)
(7)
(4)
(4)
(5)
9
86
88
87
86
(58)
(59)
(36)
(53)
11
(15)
(36)
(75)
(38)
(7)
(7)
49
(103)
(102)
(150)
(181)
(50)
(77)
(43)
(40)
(104)
(148)
(148)
(103)
(41)
(3)
78
55
52
Pre-Tax Income
232
N/A
238
+3%
238
+0%
244
+2%
255
+5%
247
-3%
344
+39%
469
+36%
393
-16%
397
+1%
327
-18%
508
+55%
476
-6%
495
+4%
557
+13%
614
+10%
516
-16%
544
+5%
539
-1%
723
+34%
809
+12%
1 112
+38%
965
-13%
924
-4%
816
-12%
152
-81%
718
+372%
(413)
N/A
(601)
-45%
(858)
-43%
(1 542)
-80%
(673)
+56%
(612)
+9%
(70)
+88%
84
N/A
188
+124%
186
-1%
199
+7%
158
-21%
(2 142)
N/A
(2 164)
-1%
(3 186)
-47%
(3 103)
+3%
(1 366)
+56%
(1 245)
+9%
(189)
+85%
(234)
-24%
(126)
+46%
(116)
+8%
(183)
-58%
(205)
-12%
162
N/A
119
-27%
136
+15%
(373)
N/A
(642)
-72%
(598)
+7%
(590)
+1%
(52)
+91%
181
N/A
174
-4%
182
+5%
192
+5%
212
+10%
221
+5%
245
+11%
272
+11%
285
+5%
364
+28%
426
+17%
435
+2%
(184)
N/A
(83)
+55%
(144)
-73%
(193)
-34%
236
N/A
265
+12%
271
+2%
327
+21%
34
-90%
35
+2%
79
+128%
114
+45%
495
+336%
743
+50%
852
+15%
850
0%
469
-45%
690
+47%
648
-6%
598
-8%
429
-28%
594
+38%
613
+3%
661
+8%
409
-38%
Net Income
Tax Provision
(40)
(40)
(24)
(35)
(35)
(36)
(87)
(111)
(122)
(129)
(88)
(99)
(112)
(120)
(146)
(192)
(162)
(147)
(152)
(161)
(119)
(110)
(90)
27
66
38
93
128
128
324
341
276
255
97
44
30
35
38
56
539
535
742
704
386
352
123
130
(188)
(198)
(171)
(169)
(166)
(146)
(159)
(351)
(157)
(173)
(179)
13
(46)
(47)
(46)
(42)
(43)
(43)
(52)
(69)
(77)
(95)
(97)
(106)
(89)
(102)
(101)
(103)
(125)
(142)
(157)
(168)
(135)
(144)
(146)
(162)
(161)
(269)
(331)
(336)
(430)
(539)
(532)
(501)
(172)
(235)
(238)
(260)
(176)
Income from Continuing Operations
192
198
215
209
220
211
258
358
271
268
239
408
364
375
412
422
355
397
387
562
690
1 002
875
951
881
190
811
(285)
(473)
(534)
(1 201)
(397)
(357)
26
128
219
221
236
214
(1 602)
(1 629)
(2 444)
(2 399)
(980)
(893)
(65)
(104)
(314)
(313)
(354)
(374)
(4)
(27)
(23)
(724)
(800)
(771)
(768)
(39)
135
127
136
150
169
178
194
204
208
269
329
329
(273)
(185)
(244)
(296)
111
123
114
159
(102)
(109)
(67)
(49)
334
474
521
515
39
151
117
97
258
358
376
401
234
Income to Minority Interest
(1)
(1)
(1)
(1)
(1)
(2)
(5)
(23)
(27)
(30)
(33)
(32)
(5)
(5)
(5)
(9)
(12)
(12)
(12)
(20)
(18)
(17)
(17)
(4)
(6)
(8)
(7)
(10)
(9)
0
5
(8)
(7)
(13)
(12)
(6)
(3)
(0)
(1)
(2)
(4)
(6)
(7)
(1)
1
0
(1)
7
5
2
4
(7)
(9)
(9)
(13)
(14)
(13)
(14)
(14)
(15)
(18)
(20)
(23)
(38)
(44)
(51)
(61)
(58)
(79)
(96)
(90)
(25)
(39)
(22)
(35)
(75)
(94)
(108)
(110)
(88)
(85)
(100)
(113)
(232)
(307)
(329)
(327)
(197)
(261)
(242)
(222)
(144)
(196)
(235)
(251)
(148)
Net Income (Common)
191
N/A
197
+3%
214
+8%
208
-3%
219
+5%
209
-5%
253
+21%
334
+32%
243
-27%
238
-2%
206
-14%
376
+83%
359
-5%
370
+3%
407
+10%
413
+2%
343
-17%
385
+12%
375
-3%
542
+45%
671
+24%
985
+47%
1 015
+3%
946
-7%
948
+0%
256
-73%
217
-15%
(256)
N/A
(418)
-63%
247
N/A
203
-18%
506
+149%
525
+4%
185
-65%
163
-12%
204
+25%
209
+2%
228
+9%
216
-5%
(1 604)
N/A
(1 629)
-2%
(2 443)
-50%
(2 426)
+1%
(978)
+60%
(976)
+0%
(181)
+81%
(196)
-8%
(496)
-153%
(505)
-2%
(499)
+1%
(497)
+1%
33
N/A
34
+3%
34
-1%
482
+1 335%
370
-23%
387
+5%
373
-4%
(73)
N/A
120
N/A
109
-9%
116
+7%
128
+10%
131
+2%
134
+3%
143
+6%
143
+0%
150
+5%
190
+27%
233
+23%
238
+2%
(298)
N/A
(224)
+25%
(267)
-19%
(331)
-24%
36
N/A
29
-19%
6
-80%
49
+735%
(189)
N/A
(194)
-3%
(167)
+14%
(161)
+4%
111
N/A
167
+51%
189
+13%
192
+1%
153
-20%
207
+35%
196
-6%
189
-3%
113
-40%
162
+43%
141
-13%
151
+7%
86
-43%
EPS (Diluted)
0.8
N/A
0.82
+2%
0.89
+9%
0.87
-2%
0.92
+6%
0.39
-58%
0.66
+69%
0.88
+33%
0.64
-27%
0.57
-11%
0.53
-7%
0.95
+79%
0.9
-5%
0.93
+3%
1.02
+10%
1.04
+2%
0.86
-17%
0.95
+10%
0.96
+1%
1.32
+38%
1.61
+22%
2.37
+47%
2.42
+2%
2.29
-5%
2.28
0%
0.61
-73%
0.51
-16%
-0.62
N/A
-1
-61%
0.58
N/A
0.49
-16%
1.22
+149%
1.26
+3%
0.45
-64%
0.39
-13%
0.53
+36%
0.37
-30%
0.4
+8%
0.38
-5%
-2.97
N/A
-2.93
+1%
-4.88
-67%
-4.03
+17%
-1.79
+56%
-1.75
+2%
-0.32
+82%
-0.35
-9%
-0.89
-154%
-0.91
-2%
-0.79
+13%
-0.87
-10%
0.05
N/A
0.05
N/A
0.05
N/A
0.75
+1 400%
0.61
-19%
0.64
+5%
0.67
+5%
-0.11
N/A
0.19
N/A
0.18
-5%
0.18
N/A
0.26
+44%
0.2
-23%
0.24
+20%
0.27
+13%
0.22
-19%
0.23
+5%
0.32
+39%
0.42
+31%
0.41
-2%
-0.47
N/A
-0.36
+23%
-0.47
-31%
-0.49
-4%
0.05
N/A
0.05
N/A
0.01
-80%
0.08
+700%
-0.27
N/A
-0.28
-4%
-0.24
+14%
-0.24
N/A
0.14
N/A
0.24
+71%
0.29
+21%
0.28
-3%
0.21
-25%
0.29
+38%
0.25
-14%
0.24
-4%
0.15
-38%
0.21
+40%
0.19
-10%
0.19
N/A
0.11
-42%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett