FINANCIAL REVIEW

CONSOLIDATED CASH FLOW

FY 24

(EUR million)

CONSOLIDATED CASH FLOW Cash flows of ex-infrastructure project companies Cash flows of infrastructure project companies Intercompany eliminations
Adjusted EBITDA*

 

1,342

 

269

 

1,075

 

-2

 

Dividends from projects 363 947 0 -584
Other cash flows from (used in) operating activities -221 -168 -55 2
Cash flows from (used in) operating activities excluding tax payments 1,485 1,048 1,021 -584
Tax payments -192 -187 -5 0
Cash flows from (used in) operating activities 1,293 861 1,016 -584
Investments -1,697 -1,591 -184 79
Interest received and other investing activities Cash flows 428 170 258 0
Divestments 2,582 2,582 0 0
Cash flows from (used in) investing activities 1,314 1,161 74 79
Activity cash flow 2,606 2,022 1,089 -505
Interest paid -464 -86 -377 0
Ferrovial shareholder distributions -831 -831 0 0
Cash dividend -130 -130 0 0
Treasury   share   repurchase -701 -701 0 0
Other treasury share repurchase -272 -272 0 0
Other shareholder distributions to subsidiary minorities -444 -114 -911 580
Other cash flows from (used in) financing activities -580 -672 167 -75
Cash flows from (used in) financing activities -2,591 -1,975 -1,121 505
Effect of exchange rate on cash and cash equivalents 59 54 5 0
Change in cash and cash equivalents due to consolidation scope changes -35 -32 -3 0
Change in cash and cash equivalents 39 68 -29 0
Cash and cash equivalents at beginning of year 4,789 4,585 204 0
Cash and cash equivalents at end of year 4,828 4,653 175 0

*Non-IFRS financial measure. For the definition and reconciliation to the most comparable IFRS measure, see Alternative Performance Measures in the Integrated Annual Report (page 270)

FY23

(EUR million)

CONSOLIDATED CASH FLOW Cash flows of ex-infrastructure project companies Cash flows of infrastructure project companies Intercompany eliminations 
Adjusted EBITDA* 991 51 940 0
Dividends from projects 324 741 0 -417
Other cash flows from (used in) operating activities 119 154 -36 0
Cash flows from (used in) operating activities excluding tax payments 1,433 946 904 -417
Tax payments -170 -155 -15 0
Cash flows from (used in) operating activities 1,263 791 890 -417
Investments -654 -454 -310 111
Interest received and other investing activities Cash flows 185 228 -36 -6
Divestments 43 43 0 0
Cash flows from (used in) investing activities -426 -184 -347 104
Activity cash flow 837 607 543 -313
Interest paid -432 -83 -355 6
Ferrovial shareholder distributions -250 -250 0 0
Cash dividend -136 -136 0 0
Treasury   share   repurchase -114 -114 0 0
Other treasury share repurchase 0 0 0 0
Other shareholder remuneration for subsidiary minorities -377 -51 -743 417
Other cash flows from (used in) financing activities -246 -761 626 -111
Cash flows from (used in) financing activities -1,304 -1,146 -471 313
Effect of exchange rate on cash and cash equivalents 160 161 -1 0
Change in cash and cash equivalents due to consolidation scope changes -34 0 -34 0
Change in cash and cash equivalents from discontinued operations 0 0 0 0
Change in cash and cash equivalents -341 -378 37 0
Cash and cash equivalents at beginning of year 5,130 4,962 168 0
Cash and cash equivalents at end of year 4,789 4,585 204 0

*Non-IFRS financial measure. For the definition and reconciliation to the most comparable IFRS measure, see Alternative Performance Measures in the Integrated Annual Report (page 270)

EX-INFRASTRUCTURE PROJECT CASH FLOWS*

Cash flows from (used in) operating and investing activities

The ex-infrastructure cash flows from (used in) operating and investing activities are as follows:

FY 24 (EUR million) Cash flows from (used in) operating activities Cash flows from (used in) investing activities Total
Toll Roads proyects** 895 -426 468
Airports proyects** 8 1,486 1,493
Construction 291 -113 178
Energy 1 -102 -101
Others*** -146 147 0
Interest received and other investing activities Cash flows 0 170 170
Total excluding tax payments 1,048 1,161 2,209
Tax payments -187 0 -187
Total 861 1,161 2,022

**Cash flows from operating activities in Toll Roads and Airports refers to dividends

 

FY 2023 (EUR million) Cash flows from (used in) operating activities Cash flows from (used in) investing activities Total
Toll Roads proyects** 704 -66 638
Airports proyects** 6 -245 -239
Construction 392 -63 329
Energy 2 -23 -21
Others*** -159 -15 -174
Interest received and other investing activities Cash flows 0 228 228
Total excluding tax payments 946 -184 762
Tax payments -155 0 -155
Total 791 -184 607

Cash flows from (used in) operating activities

As of December 31, 2024, ex-infrastructure cash flows from (used in) operating activities totaled EUR 1,048 million (before tax), compared with EUR 946 million in 2023, due to higher dividends from Toll Roads (EUR 895 million) including the first dividend distribution from I-77 (EUR 205 million) and I-66 (EUR 89 million), partially offset by the lower contribution from the Construction division, mainly in the UK, Australia and Poland.

Cash flows from (used in) operating activities FY24 FY23
Toll Roads proyects** 895 704
Airports proyects** 8 6
Construction 291 392
Energy 1 2
Others*** -146 -159
Total excluding tax payments 1,048 946
Tax payments -187 -155
Total 861 791

**Cash flows from operating activities in Toll Roads and Airports refers to dividends
***Others include the operating cash flow from Corporate Business, Airports, Toll Roads & Energy headquarters, along with Services business.

Breakdown of cash flow from Construction:

Construction (EUR million) FY24 FY23
Adjusted EBITDA* 430 211
Adj. EBITDA infrastructure projects 8 7
Adj. EBITDA ex-infrastructure projects 422 204
Dividens for projects 34 0
Construction Ex Infrastructure Cash Flows from (used in) operating activities Ex Tax payments 291 392

Dividends received from projects reached EUR 947 million in 2024 (EUR 741 million in 2023).

(EUR million) FY24 FY23
Toll Roads 895 704
Airports 8 6
Construction 34 0
Energy 4 18
Others 7 1
Total Dividends from projects* 947 741

Dividends from Toll Roads projects totaled EUR 5 million in 2024 (EUR 6 million in 2023), including the first dividend distributions from I-77 (EUR 205 million) and I 66 (EUR 89 million).

Toll Roads Dividends (EUR million) FY24 FY23
407 ETR 321 281
NTE 103 109
LBJ 54 37
NTE 35W 87 251
I-77 205 0
I-66 89 0
IRB 7 1
IRB Private InvIT 4 0
Irish toll roads 2 2
Portuguese toll roads 1 1
Australian toll roads 7 9
Spanish toll roads 10 8
Others 5 6
Total 895 704

 

Dividends from Airports projects were EUR 8 million from the Doha airport maintenance contract in 2024 (EUR 6 million in 2023).

 


*Non-IFRS financial measure. For the definition and reconciliation to the most comparable IFRS measure, see Alternative Performance Measures in the Integrated Annual Report (page 270)

Cash flows from (used in) investing activities

FY 24 (EUR million) Investments Divestments Cash flows from (used in) investing activities
Toll Roads -738 311 -426
Airports -521 2,006 1,486
Construction -123 10 -113
Energy -102 0 -102
Other -108 254 147
Interest received and other investing activities Cash flows 170 0 170
Total -1,421 2,582 1,161
FY 2023 (EUR million) Investments Divestments Cash flows from (used in) investing activities
Toll Roads -98 32 -66
Airports -245 0 -245
Construction -68 6 -63
Energy -23 0 -23
Others -20 5 -15
Interest received and other investing activities Cash flows 228 0 228
Total -226 43 -184

The cash flows from (used in) investing activities reached EUR 1,161 million in 2024, including:

  • Investments reached EUR -1,421 million in 2024 (EUR -226 million in 2023), most noteworthy the acquisition of a 24% stake in IRB Infrastructure Trust (EUR -710 million) in the Toll Roads division along with higher equity invested in NTO in 2024, partially offset by lower interest received compared with 2023.
  • Divestments reached EUR 2,582 million in 2024 (EUR 43 million in 2023) largely linked to the sale of a 19.75% stake in Heathrow (EUR 2 billion).

Cash flows from (used in) financing activities

  • Interest paid reached EUR -86 million in 2024 (EUR -83 million in 2023).
  • Ferrovial Shareholder distribution: EUR -831 million in 2024, (EUR -250 million in 2023), consisting of EUR -130 million from cash dividends and EUR -701 million from the share repurchase programs announced on November 30, 2023 and on May 9, 2024.
  • Other treasury shares repurchase: EUR -272 million, following the announcement of the additional Treasury stock repurchase program in August 2024 and then extended in December 2024. This program aims to repurchase Ferrovial shares that could be cancelled or used for various corporate purposes.
  • Other shareholder distribution for subsidiary minorities reached EUR -114 million, mainly related to Budimex.
  • Other cash flows from (used in) financing activities reached
    EUR -672 million in 2024, driven by the repayment of borrowings
    amounting to EUR -569 million (primarily Corporate Bonds and
    Euro Commercial Paper).

INFRASTRUCTURE PROJECT CASH FLOWS*

Cash flows from (used in) operating activities

With regards to cash flows for companies that own infrastructure project concessions, these primarily include revenues from those companies that are currently in operation, as well as VAT refunds and payments corresponding to projects currently in the construction phase.

The following table shows a breakdown of cash flows from (used in) operating activities from infrastructure projects.

(EUR million) FY 24 FY 23
Toll Roads 955 854
Others 60 35
Cash flows from (used in) operating activities 1,016 890

Cash flows from (used in) investing activities

The following table shows a breakdown of the Cash flows from (used in) investing activities from infrastructure projects, mainly payments made in respect of capital expenditure investments over the year.

This change was primarily driven by the capital expenditures carried out in NTE on the back of the capacity improvements construction in 2024, compared with the end of works in I-66 and NTE 35W in 2023.

(EUR million) FY 24 FY 23
LBJ -6 -4
NTE -83 -51
NTE 35W** -27 -75
I-77 -7 -2
I-66 -3 -95
Portuguese toll roads 0 -2
Spanish toll roads -5 -13
Others 0 0
Total toll roads -131 -242
Others -55 -77
Total projects -185 -319
Equity Subsidy 0 9
Interest received and other investing activities Cash flows 258 -36
Cash flows from (used in) investing activities 73 -347

 

**NTE35W includes the NTE3C segment’s construction that opened to traffic in June 2023.

Cash flows from (used in) financing activities

Cash flows from (used in) financing activities includes the payment of dividends and the repayment of equity by concession-holding companies to their shareholders, along with the payments for share capital increases received by these companies. In the case of concession holders which are fully integrated within Ferrovial, these amounts represent 100% of the amounts paid out and received by the concession-holding companies, regardless of the percentage share that the Company holds in such concessions. No dividend or Shareholder Funds’ repayment is included for equity-accounted companies.

The interest cash flow refers to the interest paid by the concessionholding companies, together with other fees and costs closely related to the acquisition of financing. The cash flow for these items relates to interest costs for the period, along with any other item that represents a direct change in the net debt amount for the period.

(EUR million) FY24 FY23
Spanish toll roads -45 -46
US toll roads -309 -281
Portuguese toll roads 0 -12
Other toll roads 0 0
Total toll roads -354 -339
Other -24 -16
Cash flows from (used in) financing activities -377 -355

*Non-IFRS financial measure. For the definition and reconciliation to the most comparable IFRS measure, see Alternative Performance Measures in the Integrated Annual Report (page 270)