Investor Presentation • May 17, 2024
Investor Presentation
Open in ViewerOpens in native device viewer
1
May 2024
This presentation and any accompanying oral presentation (together, the "presentation") has been prepared by Ferrovial SE (the "Company", "we" or "us" and, together with its subsidiaries, the "Group"). By accessing/attending this presentation, you acknowledge thatyou have read and understood the following statements.
This presentation includes certain statements, expectations, estimates and projections provided by the Company and certain other sources believed by the Company to be reliable, and statements of the Company's beliefs and intentions about future events. The statements included in this presentation that are not statements of historical facts, including, but not limited to, those regarding the Company's financial position, business strategy, plans and objectives of management for future operations, are forward-looking statements. In some cases, you can identify forward-looking statements by terms such as "may," "will," "should," "expect," "plan," "anticipate," "could," "intend," "aim," "target," "project," "contemplate," "believe," "estimate," "predict," "potential," or "continue," or the negative of these terms or other similar expressions, although not all forward-looking statements contain these words. Such statements, expectations, estimates and projections reflect various assumptions by the Company concerning anticipated results and are subject to significant business, economic and competitive uncertainties and contingencies, and known and unknown risks, many of which are beyond the Company's control and are impossible to predict. Accordingly, there can be no assurance that such statements, expectations, estimates and projections will be realized. Any forecast made or contained herein, and actual results will likely vary, and those variations may be material. The Company makes no representation or warranty as to the accuracy or completeness of such statements, expectations, estimates and projections contained in this presentation or that any forecast made orcontained herein will be achieved.
Our forward-looking statements are subject to certain risks and uncertainties, which include, but are not limited to, the following:
In addition, certain industry data and information contained in this presentation has been derived from industry sources. The Company has not undertaken any independent investigation to confirm the accuracy or completeness of such data and information, some of which may be based on estimates and subjective judgments. Accordingly, the Company makes no representation or warranty as to such accuracy or completeness.
This presentation speaks only as of today's date, and, except as required by law, the Company does not undertake to update any forward-looking statements to reflect future events or circumstances.
This presentation may contain references to financial measurements that are supplemental to the Company's financial performance as calculated in accordance with the International Financial Reporting Standards ("IFRS"). These non-IFRS financial measures may include Adjusted EBIT, Adjusted EBIT Margin, Adjusted EBITDA, Comparable or "Like-for-like" ("LfL") Growth, Fair Value Adjustments, Order Book, Consolidated Net Debt, and Ex-Infrastructure Liquidity. We believe these non-IFRS financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Our management uses these measures to evaluate our operating performance, liquidity and capital structure. The methods we use to produce these non-IFRS financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with IFRS.
This presentation has been prepared by the Company and includes market data and other statistical information sourced from publicly available information about the Group, its projects, and third-party sources. Although the Company believes that these sources are reliable as of their respective dates, it has not independently verified the accuracy or completeness of this information. Some data is also based on the Company's good faith estimates, which are derived from both the internal sources and the thirdparty sources described above.
Reference to consensus figures are not based on the Company's own opinions, estimates or forecasts and are compiled and published without comment from, or endorsement orverification by, the Company. By referencing consensus figures, the Company does not imply that it endorses, confirms or expresses a view on the consensus figures. The consensus figures are provided for informational purposes only and are not intended to, nor do they, constitute investment advice or any solicitation to buy, hold or sell securities or other financial instruments. No warranty or representation, either express or implied, is made by the Company or its directors, officers and employees, in relation to the accuracy, completeness or achievability of the consensus figures and, to the fullest extent permitted by law, no responsibility or liability is accepted by any of those persons in respect of those matters.
The Company is subject to the information and reporting requirements of the Securities Exchange Act of 1934, as amended, applicable to foreign private issuers and in accordance therewith is required to file reports and other information with the SEC relating to its business, financial condition, and other matters. The Company's filingscan be accessed by visiting EDGAR on the SEC's website at http://www.sec.gov.

One of North America's leading road and airport infrastructure companies
\$27B Market Cap As of Dec. 31, 2023
BBB
Investment grade 2 Stable outlook
80% equity value in North America 3
24,799 employees As of Dec.31, 2023
22 years present in Dow Jones Sustainability Index
(1) Total Shareholder Return (TSR): calculated considering dividends received and change in share price. Bloomberg data as of December 31, 2023.
4
(2) Parent company. Fitch and S&P ratings.
4 (3) Analysts' consensus as of December 2023. Valuations are based on external assumptions and expectations.
Ferrovial's stock price has outperformed major indices over the last 10 years TOTAL SHAREHOLDER RETURN1

(1) Total Shareholder Return (TSR): calculated considering dividends received and change in share price. Bloomberg data as of December 31, 2023.

(1) Analysts' consensus as of December 2023. Valuations are based on external assumptions and expectations.
(2) Calculated as the total analysts' consensus valuation from infrastructure assets divided by the total analysts' consensus valuation.
Develop and operate innovative, efficient and sustainable infrastructure projects with high value creation for stakeholders

Unique infrastructure assets in North America
Growth in new greenfield projects in North America
Value creation in selected projects in other countries
Solid cash flow generation and financial discipline
VALUE CREATION IN SELECTED PROJECTS IN OTHER COUNTRIES SOLID CASH FLOW GENERATION & FINANCIAL DISCIPLINE
TOP PERFORMING REGIONS » Present in areas with strong economic growth (above US/Canada average)

(1) Ministry of Finance of Ontario.
(4) Average time to maturity calculated as weighted value, based on analyst´s consensus as of December 2023. Valuations are based on external assumptions and expectations.
GROWTH IN NEW GREENFIELD PROJECTS IN NORTH AMERICA Why
VALUE CREATION IN SELECTED PROJECTS IN OTHER COUNTRIES SOLID CASH FLOW GENERATION & FINANCIAL DISCIPLINE
UNIQUE INFRASTRUCTURE ASSETS IN NORTH AMERICA


UNIQUE INFRASTRUCTURE ASSETS IN NORTH AMERICA
VALUE CREATION IN SELECTED PROJECTS IN OTHER COUNTRIES SOLID CASH FLOW GENERATION & FINANCIAL DISCIPLINE


UNIQUE INFRASTRUCTURE ASSETS IN NORTH AMERICA GROWTH IN NEW GREENFIELD
VALUE CREATION IN SELECTED PROJECTS IN OTHER COUNTRIES SOLID CASH FLOW GENERATION & FINANCIAL DISCIPLINE


+600M3 (1) Dec. 28, 2023 closing price vs entry price. Entry price for Sensex assumed to be as of market close on Nov. 26, 2021 (approx. date when IRB's entry price was set). (2) CAGR. World Economic Outlook (International Monetary Fund. October 2023).
(3) People Research of Indian Consumer Economy (PRICE), The rise of Indian middle class (July 2023). (4) India Ministry of Road Transport and Highways.


12

UNIQUE INFRASTRUCTURE ASSETS IN NORTH AMERICA GROWTH IN NEW GREENFIELD PROJECTS IN NORTH AMERICA Why
VALUE CREATION IN SELECTED PROJECTS IN OTHER COUNTRIES SOLID CASH FLOW GENERATION & FINANCIAL DISCIPLINE

Why
UNIQUE INFRASTRUCTURE ASSETS IN NORTH AMERICA GROWTH IN NEW GREENFIELD PROJECTS IN NORTH AMERICA
VALUE CREATION IN SELECTED PROJECTS IN OTHER COUNTRIES SOLID CASH FLOW GENERATION & FINANCIAL DISCIPLINE

Execute committed investments in ongoing projects
Committed to BBB rating
Investing for growth while keeping sound shareholder distributions1 . The latter would increase if capital is not deployed
OVER THE PAST 10 YEARS2:
(2014-2023)
Dividends from infrastructure assets
€4.8B Shareholder distributions1
€1.4B
Infrastructure assets rotation €3.0B
Equity invested in infrastructure assets
53%
6x MoM3
of equity invested in US Express Lanes
on equity deployed in US Express Lanes
» GROWTH SUPPORTED BY BEST-IN-CLASS ASSETS IN PRIME LOCATIONS
» UNIQUE POSITION TO CAPTURE GROWTH FROM VALUE ACCRETIVE PIPELINE

Any proceeds from a potential divestment of Heathrow3 expected to be used for investments and shareholder distributions
(1) Dividends excluding Heathrow. (2) Dividends and share buybacks.

(3) On November 28, 2023, we announced the planned divestment of our stake in Heathrow airport. For further details on this potential divestment, see Ferrovial, Ferrovial announces agreement to sell its stake in Heathrow, subject to certain rights of other shareholders, available at https://newsroom.ferrovial.com/en/press_releases/ferrovial-announces-agreement-to-sell-stake-heathrow/.

Toll Roads Airports Construction

Cash Flow details Historical financial data





18
Complex infrastructure projects with pricing flexibility, long duration and located in highly congested urban areas
| 21 CONCESSIONS ACROSS 10 COUNTRIES1 |
81% OF FERROVIAL'S |
€3.8B DIVIDENDS |
83% 93% REVENUES ADJ. EBITDA |
|---|---|---|---|
| EQUITY VALUE2 | RECEIVED 2014-2023 |
US ASSETS' CONTRIBUTION TO TOLL ROADS 2023 RESULTS |

(1) Figures as of Dec. 2023. Asset count excludes IRB's concessions. (2) Analysts' consensus valuation as of Dec. 2023.
19
Toronto (Canada)

407 ETR avg rush hour speed was 29 mph higher than any other alternative in 2023 3
(1) Data on GTHA as of Dec 2023, source: https://www.ontario.ca (3) FER analysis based on data from INRIX, PM peak workday.
Shareholders: 43.23% Cintra – 50.01% CPPIB - 6.76% Atkins Realis







» Include monthly transponder lease fees and annual transponder lease fees relating to the maintenance, billing of non-transponder customer accounts, late payment charges, enforcement fees for past due amounts and service fees related to tolling, billing and backoffice services.
407 ETR Complete Fee Details | 407 ETR

23
» The Contract1 includes payments to the Province if traffic levels remain below contract-set minimum relief traffic thresholds. If two conditions are met:

Compute BSFR (Base segment flow rate): was set in 2002 at 95% of 2002 ASFR ((e.g. at 4,937) Determine Annual Increase: The annual increase is determined as:
UNCL = Ultimate Number of Core Lanes
Traffic Threshold calculation: Current year TT= Prev. year TT + Annual increase * BSFR Example for a segment with 5UNCL growing at 1%: 2019 TT = 2018 TT (6,270) + 1%*4,937 = 6,319
» Rank them (from + traffic to traffic) and select the 60% busiest days the average of those days is the ASFR for the segment
ASFR of the segment vs. traffic threshold (ASFR / TT) if it's < 1 segment is below the TT (S22 payment applies)
Example of Calculation for a segment: ASFR for Segment X was 0.9% below the Traffic Threshold. » Segment X reached revenues of \$90mn
Example: 0.9% x 2 x \$90mn = \$1.8mn
(1) See 407 ETR Schedule 22 to Concession Agreement, available at https://407etr.com/documents/sales/Schedule_22.pdf, for further information Note: Schedule 22 paid twice in 20 years, CAD28.7k in 2003 (0.01% 2003 revenues) and CAD1.8mn in 2019 (0.12% 2019 revenues).
| EQUITY | Total / Disbursed | \$804.6 m/ 100% | |
|---|---|---|---|
| DIVIDENDS | Total / Cintra | 10.9bn/4.8 bn | |
| DSCR | Lock up | 1.35X | |
| RATINGS | S&P | "A" (Senior Debt) "A-" (Junior Debt) "BBB" (Subordinated Debt) |
|
| DBRS | "A" (Senior Debt) "A low" (Junior Debt) "BBB" (Subordinated Debt) |
||
| DEBT | Total Principal | \$10,602 m | |
| Weighted Avg Rate | 4.20% | ||
| SENIOR DEBT | Principal | \$9,289 m | |
| Interest Rate | 4.06% | ||
| Maturity | 2023-2053 | ||
| Principal | \$1,149 m | ||
| SUB DEBT | Interest Rate | 4.92% | |
| Maturity | 2028-2036 | ||
| JUNIOR DEBT | Principal | \$164 m | |
| Interest Rate | 7.13% | ||
| Maturity | 2040 | ||
| Principal | \$800 m | ||
| SYNDICATED | Interest Rate Drawn | BA + 80pbs | |
| CREDIT FACILITY | Interest Rate Undrawn | 16 pbs | |
| Maturity | 2026 |
NET DEBT (CADmn)
BOND MATURITY
SCHEDULE
(CADmn)

54% of debt maturing in more than 15 years.


WEB PAGE: https://www.sedar.com/
28



| North Tarrant Express (NTE) DFW, TEXAS |
Lyndon B Johnson (LBJ) DFW, TEXAS |
North Tarrant Expres (NTE35W) DFW, TEXAS |
I-77 CHARLOTTE, NORTH CAROLINA |
I-66 NORTHERN VIRGINIA |
||
|---|---|---|---|---|---|---|
| SHAREHOLDER STRUCTURE |
Cintra Share - Global Consolidation | 62.97% | 54.60% | 53.67% | 72.24% | 55.70% |
| Others: | 37.03% Meridiam | 28.33% APG 17.07% Meridiam |
28.84% APG 17.49% Meridiam |
24.58% John Laing 3.18% Aberdeen |
29.75% Meridiam 14.55% APG |
|
| GENERAL DATA | Concession Term | 2009-2061 (52 years) | 2009-2061 (52 years) | 2013-2061 (48 years) | 2014-2069 (55 years) | 2016-2066 (50 years) |
| Operations Term | 2014-2061 (47 years) | 2015-2061 (46 years) | 2018-2061 (43 years) | 2019-2069 (50 years) | 2022-2066 (44 years) | |
| Highway Length | 13.3 miles | 13.25 miles | 16.8 miles | 25.9 miles | 22.5 miles | |
| Segments | 2 segments | 3 segments | 3 segments | 7 segments | 3 segments | |
| Managed Lanes (MLs) / General Purpose Lanes (GPLs) |
2 ML per direction (1) 2-3 GPL per direction(1) |
2-3 ML per direction 4-5 GPL per direction |
2 ML per direction 2 GPL per direction |
1-2 ML per direction 2-4 GPL per direction |
2 ML per direction 3 GPL per direction |
| NTE – LBJ – NTE 35W - DALLAS, TEXAS | I-77 - NORTH CAROLINA | I-66, NORTHERN VIRGINIA | |
|---|---|---|---|
| DYNAMIC TOLLING | Price adapts on real time with potential toll rate changes every 5 min |
Price adapts on real time with potential toll rate changes every 5 min |
Price adapts on real time with potential toll rate changes every 3 min |
| TOLL RATES & PRICE CAP | Freedom to set toll rates below the soft cap. Soft Cap: \$1.09/mi pegged to US CPI. (updated 2024) Toll rates will go up above soft cap (Mandatory Mode), under certain traffic conditions, in order to guarantee a minimum level of service. |
Freedom to set toll rates. No cap. Must notify NCDOT 30 days before increasing the min or max rate for any segment. |
Freedom to set toll rates. No cap. |
| MINIMUM SPEED | 50 mph | 45 mph | 55 mph |
| SPEED LIMIT | 75 mph express lanes 70mph LBJ general purpose lanes 65mph NTE general purpose lanes |
70 mph express lanes 65 mph general purpose lanes |
70 mph express lanes 65 mph general purpose lanes |
| PERMITTED VEHICLES | Light & Heavy vehicles | Light vehicles Extended Vehicles: I-77 in partnership with North Carolina DoT started a pilot until Sept-24, allowing more types of vehicles to use I-77. These new classification includes larger two-axle vehicles and vehicles pulling single-axle trailers. |
Light & Heavy vehicles |
| HEAVY PRICE VS LIGHT | 2x to 5x Heavy vehicles pay a fixed multiplier of the price on the sign, which is determined by their vehicle classification. |
Up to 4.0x | Freedom to set multipliers 3+ axle vehicles: minimum toll factors of 5x at peaks & 3x at off peaks. |
| HIGH OCCUPANCY VEHICLE (HOV) | 50% discount for HOV 2+ TxDot assumes this discount (No risk for concession) |
Free HOV 3+ | Free HOV 3+ |
| COLLECTION RISK | rd party (NTTA) 3 |
rd party (NCTA) 3 |
Video collection risk only |
NTE | LBJ | NTE 35W Dallas Fort-Worth








Soft Cap: The TEXpress Lanes operate with a soft toll cap per mile pegged to US National CPI-U.
Under the Cap, Dynamic Mode: Total freedom to charge any amount below the soft cap. Tolls set in real time and updated every 5 minutes.
Over the Cap, Mandatory Mode: In order to guarantee a minimum level of service, the contract allows for tolls to exceed the soft cap until traffic conditions improve. There is no upper limit. The cap can only be exceeded if:

TAG (PRE-PAID): If vehicle is equipped with an electronic tag driver will pay the price on the sign and no additional fees.
EXEMPT VEHICLES: Police, buses, concession-owned vehicles and first responders drive for free.
Truck Multiplier: Pay a fixed multiplier of the price on the sign based on vehicle classification.Multiplier 2xto 5x.
VIDEO (surcharge): If vehicle has no tag or an invalid tag, driver will pay the toll amount plus a 50% premium. Since July 1, 2023, NTE and LBJ driver will paythe toll amount plus a 100% premium.
HOV Discount: pre-declared HOV's are entitled to a 50% discount in the peak hours. Reimbursed to the concession by TxDOT.
Toll Collection: A transaction file is sent to NTTA and payment is received from them, net of their fees, 2-3 days after. TxDOT reimburses the concession with the HOV subsidy.

(1) Toll rate cap at 2024
» Consists of reimbursements for accident-related damages.



Dividends distributions usually linked to FCF generation.
| North Tarrant Express (NTE) | Lyndon B Johnson (LBJ) | North Tarrant Expres (NTE35W) | ||
|---|---|---|---|---|
| EQUITY | Total / Disbursed | \$426 M / 100% | \$672 M / 100% | \$591 M / 100% |
| DIVIDENDS | Total / Cintra | \$779 M / \$491 M | \$723 M / \$395 M | \$505 M / \$271 M |
| DSCR | Lock up | 1.20x | 1.20x | 1.30x |
| RATINGS | Fitch/Moody´s/DBRS | BBB / Baa1 / - | BBB / Baa2 / - | BBB+ / Baa1 / - |
| Total Principal | \$1,600 M | \$1,996 M | \$1,557 M | |
| DEBT | Weighted Avg Rate (Total) | 4.46% | 4.03% | 4.67% |
| Principal | \$1,600 M | \$1,160 M | \$1,026 M | |
| Principal | 2019 \$209.1M | 2020 \$538M | PABs \$265.9M | |
| Coupon rate | 4.00% | 4.00% | 5.35% | |
| Maturity | 2030-2036 | 2030-2040 | 2033-2043 | |
| Principal | 2019 \$122.7M | \$106.5M / \$221M | ||
| Coupon rate | 5.00% | 5.30% | ||
| SENIOR DEBT | Maturity | 2037-2039 | 2028 | |
| Principal | 2019 (Taxable) \$871.1M | 2020 (Taxable) \$7M | ||
| Coupon rate | 3.92% | 2.75% | ||
| Maturity | 2040-2049 | 2026 | ||
| Principal | 2023 Bonds \$397.3M | 2021A Bonds \$608.5M | PABs \$653.9M - 3C | |
| Coupon rate | 5.50% | 3.80% | 5.00% | |
| Maturity | 2052-2058 | 2050-2057 | 2047-2058 | |
| Principal | \$835.6M TIFIA | \$531.0M TIFIA | ||
| SUB DEBT / TIFIA | Withdrawn (Ppal+Capit) | \$835.6M TIFIA | \$563m | |
| Interest rate | 4.22% | 3.84% | ||
| Maturity | 2035-2050 (1) | Up to 2030 (1) | ||
| Principal | \$6.9M CAPEX FACILITY | |||
| Interest rate | 4.51% | |||
| Maturity | 2027 |
BOND MATURITY SCHEDULE (\$mn)

NTE: see NTE's Official Statement, available at https://emma.msrb.org/EP367750-EP288778-EP684048.pdf, for further information LBJ: see LBJ's Official Statement, available at https://emma.msrb.org/EP445713-EP348800-EP745641.pdf, for further information NTE 35W: see NTE35W's Official Statement, available at https://emma.msrb.org/ER1241548-ER971456-ER1372379.pdf, for further information

(1)MCI \$355mn, Major Maintenance - Renewal work \$51mn, Issuance Costs \$5mn, Underwriters 'discount \$2mn and other adjustments \$2mn
Texas Private Activity Bond Surface Transportation Corporation (msrb.org) North Tarrant Express 35W Highway - Ferrovial
WEB PAGEhttps://emma.msrb.org/Home/Index
I-66 Northern Virginia

Source: MWCOG Cooperative Forecast Round 9.2

The 66 Express Lanes offer a dynamic pricing system that adjusts toll rates based on real-time traffic conditions and demand. This dynamic system is designed to prevent congestion, keep traffic flowing in the express lanes at minimum speeds of 55 mph.
When demand increases, tolls adjust upward, but as traffic lessens, tolls on the 66 Express Lanes are lowered. This allows drivers to decide when to take advantage of the 66 Express Lanes, making it the best option for those seeking a faster and more efficient route.
Fees and charges associated with travel on the highway Make a Payment · Customer Self-Service (powerappsportals.com)
Transponder/tag (pre-paid): If a vehicle is equipped with a transponder/tag, the driver will pay the price on the sign and no additional fees1 .
Exempt vehicles: Police, bus, concession-owned vehicles, and first responders drive for free.
Truck Multiplier: Pay a fixed multiplier of the price on the sign based on vehicle classification. There is minimum toll factor of 3x at off peaks & 5x at peaks, with freedom to set multipliers above that. Currently toll factors up to 6x during non-peak hours & 8x during peak hours.
Video surcharge: If vehicle has no tag or an invalid tag, the driver will pay the toll amount plus administrative fees.
HOV Discount: Per VDOT policy, toll-free travel is given to noncommercial vehicles with 3+ passengers that have a E-ZPass Flex transponderset on HOV-On.
Toll Collection: E-Zpass customer related transactions are paid by VDOT and video transactions are collected directly from the customers.
» Consists of reimbursementsfor accident-related claims.

» 50% of any Refinancing Gain from a Refinancing that is not an Exempt Refinancing.
More Information: Comprehensive-Agreement.pdf (virginia.gov) Exhibit\_J\_66.pdf (virginia.gov)
| I-66 NORTHERN VIRGINIA |
||
|---|---|---|
| EQUITY | Total / Disbursed | \$1,523 M / 100% |
| DIVIDENDS | Total / Cintra | \$0 M |
| DSCR | Lock up | 1.30x |
| RATINGS | Fitch/Moody´s/DBRS | BBB / Baa3 / - |
| DEBT | Total Principal | \$1,966 M |
| Weighted Avg Rate (Total) | 3.57% | |
| SENIOR DEBT | Principal | \$737 M |
| Coupon rate | 5.00% | |
| Maturity | 2047-2056 | |
| SUB DEBT / TIFIA |
Principal | \$1,229 M |
| Withdrawn (Principal + Capit. | \$1,368 m | |
| Interest rate | 2.80% | |
| Maturity | Up to 2057* |
BOND MATURITY SCHEDULE (\$mn)

WEB PAGEhttps://emma.msrb.org/Home/Index https://emma.msrb.org/IssueView/Details/ES381888
48
I-77 Charlotte | North Carolina
(2) CRTPO, 2045 Metropolitan Transportation Plan (2018), p. 153






Dynamic pricing system that adjusts toll rates based on real-time traffic conditions and demand. This dynamic system is designed to prevent congestion, keep traffic flowing in the express lanes at minimum speeds of 45 mph.
When demand increases, tolls adjust upward, but as traffic lessens, tolls on the I-77 Express Lanes are lowered. This allows drivers to decide when to take advantage of the Express Lanes, making it the best option for those seeking a faster and more efficient route.
Freedom to set toll rates with no cap, I77 must notify NCDOT 30 days in advance the proposed max and min rate.
Fees and charges associated with travel on the highway: Home - I77 Express Lanes
NC QUICK PASS (PRE-PAID): If vehicle is equipped with an electronic tag driver will pay the price on the sign and no additional fees. Customers with a NC Quick Pass account save 35% on tolls.
BILL BY MAIL: Users without NC Quick Pass will be billed using a license plate toll collection system that captures images of the vehicle and bills the registered owner. Customers receive an invoice mailed to the address the vehicle is registered to through their state's DMV. The unpaid toll transactions will be subject to processing fees and civil penalties on following invoices and may be sent to collections.
HOV DISCOUNT: pre-declared HOV's 3+ are entitled to a 100% discount.
EXTENDED VEHICLES* : 2-axle vehicles with more than 22ft or 2-axle vehicles carrying a one-axle trailer. The current multiplier is 2x during off-peak periods and 3x during peak times. (I-77 do not need approval from NCDOT for modifying the multiplier, always maintaining a number lower than 4x).
EXEMPT VEHICLES: Police, highway patrol, medic, fire, transit, concession owned vehicles and motorcycles.
TOLL COLLECTION: Transaction files and an invoice are sent to NCTA each weekday for payment, which are then due within five business days.
» NCDOT bills customers and performs collection services on behalf of the Concession Company. Collection risk is fully borne by NCDOT, which pays within 5 business days after the transaction files are received from the Concession Company.



More Information: I-77 Executed Comprehensive Agreement (ncdot.gov) Microsoft Word - 20240110 DRAFT Amendment 12 to the CA - rev 1 (ncdot.gov)
Note: Calculation examples for revenue share & refinancing gain are included in the investor Excel file available at www.ferrovial.com
| I-77 NORTH CAROLINA |
||||||
|---|---|---|---|---|---|---|
| EQUITY | Total / Disbursed | \$248 m / 100% | ||||
| DIVIDENDS | Total / Cintra | \$0 m | ||||
| DSCR | Lock up | 1.30x | ||||
| RATINGS | Fitch/Moody´s/DBRS | BBB / - / BBB | ||||
| Total Principal | \$289 M | |||||
| DEBT | Weighted Avg Rate (Total) | 3.65% | ||||
| Principal | \$100 M | |||||
| SENIOR DEBT | Coupon rate | 5.00% | ||||
| Maturity | \$20M 2025-2037 \$80M 2050-2054 |
|||||
| Principal | \$189 M | |||||
| Withdrawn (Ppal+Premium/D | \$221 m | |||||
| TIFIA | Interest rate | 3.04% | ||||
| Maturity | 1 Up to 2053* |


North Carolina Department of Transportation (msrb.org)
WEB PAGEhttps://emma.msrb.org/Home/Index https://emma.msrb.org/IssueView/Details/ER368770
IRB Infrastructure Developers LTD

Agreement to acquire a 24.0% stake in IRB Infrastructure Trust1

(1) Both investments are consolidated in Ferrovial's accounts through equity method

BOT: Build-Operate-Transfer - HAM: Hybrid Annuity Model - TOT: Toll, Operate and Transfer
Information provided by IRB Corporate Presentation – IRB Infrastructure Developers Ltd.



| S. No. | Project | Counterparty | Concession Period |
Appointed Date | Concession Period End® |
Tariff Hike Formula | |||
|---|---|---|---|---|---|---|---|---|---|
| 1 TOT project | Mumbai - Pune MSRDC 1 Expressway |
10 years and 2 months |
March 1, 2020 | April, 2030 | Sub-concession agreement provides for toll rate increase of 18% for YCEW every 3 years until FY24 and by 16% for NH48 every 3rd year until end of the concession period1 |
||||
| S. No. Project |
Counterparty | Concession Perfod |
Appointed Date | Concession Period End® |
Tariff Hike Formula | ||||
| 1 BOT project 11 |
Ahmedabad Vadodara | NHAI | 25 years | January 1, 2013 | December, 2037 | Toll rate is revised annually in April at 3% fixed rate, plus 40% of change in WPI for December |
|||
| 3 HAM projects- Under Construction |
5. No. |
Project | Counterparty | Concession Period | Appointed Date | Concession Period End' |
Construction period end dato |
||
| 1 | Vadodara-Mumbai Expressway |
NHAI | 15 years after construction | June, 2039 | June 30, 2024 | ||||
| 2 | Pathankot-Mandi NH 154 | NHAI | 15 years after construction | May 18, 2022 | May, 2039 | May 20, 2024 | |||
| સ | Chittoor-Thachur NH 716B | NHAI | 15 years after construction | January 24, 2023 | January, 2040 | January 23, 2025 |
Private operator finances, builds, and manages the road with trafficrisk.
| Asset overview | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| S. No. |
Project | Project cost (INR mn) |
Lane KM | Status | |||||
| 1 | Talegaon - Amravati | 8.880 | 267 | Operational | |||||
| 2 | Amritsar Pathankot | 14,450 | 410 | Operational | |||||
| 3 | Jaipur Deoli | 17,330 | 595 | Operational | |||||
| 4 | Tumkur Chitradurga | 11.420 | 684 | Operational | |||||
| 5 | Omallur - Salem - Namakkal |
3,080 | 275 | Operational | |||||
| 6 | Vadodara - Kim (HAM) | 20,940 | 190 | Operational |

| Asset # |
Project Name | Grantor | Length (Kms) | ane Km | Remaining Concession Life |
lype |
|---|---|---|---|---|---|---|
| 1 O |
Goa/Karnataka Border to Kundapur | Central Gvt | 190 | 158 | 24 years | BOT |
| 2 O |
Yedeshi to Aurangabad | Central Gvt | 189 | 756 | 23 years | BOT |
| ന O |
Solapur to Yedeshi | Central Gvt | ರಿರ | 395 | 22 years | BOT |
| 4 O |
Agra-Etawah Bypass | Central Gvt | 125 | 747 | 21 years | BOT |
| ഗ O |
Gulabpura Chittogarh | Central Gvt | 125 | 749 | 16 years | BOT |
| 6 O |
Udaipur to Rajasthan | Central Gvt | 114 | 683 | 13 years | BOT |
| O | Kishangarh to Gulabpura | Central Gvt | 90 | 540 | 16 years | BOT |
| 00 O |
Hapur - Moradabad | Central Gvt | 100 | દેવેત | 17 years | BOT |
| 9 O |
Kaithal Rajasthan | Central Gvt | 166 | 665 | 24 years | BOT |
| 10 o | Palsit Dankuni | Central Gvt | ୧୫ | 383 | 15 years | BOT |
| 11 0 |
Ganga Expressway Package 117 | State Gvt | 130 | 778 | 29 years | BOT |
| 12 00 Samakhiyali to Santalpur | Central Gvt | ி | 545 | 20 years | BOT | |
| 13 | o Nehru Outer Ring Road | Local Gvt | 158 | 1264 | 29 years | TOT |
| 14 | ം TOT 12 Lalitpur- Sagar- Lakhnadon (2) | Central Gvt | 316 | 1264 | 20 years | TOT |
| 15 © TOT 13 Kotah Bypass & Gwalior - Jhansi (3) | Central Gvt | 110 | 441 | 20 years | TOT |

Other Assets
65
| Ferrovial's Interest |
Dividends and capital returns (M€) |
Invested equity (M€) |
Committed equity (M€) |
Kms (highway length)/ Lots (3) |
Concession term |
Remaining life |
Type of asset | Opening date | Construction Kms |
Membership interest | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Canada | |||||||||||
| 407 EDG + OM&R | 50.00% | 15.0 | 8.0 | 35.0 | 2012-2045 | 22 | Availability Payment | June 2016 | AtkinsRéalis Canada Inc: 50% | ||
| 407 East Phase 2 +O&M | 50.00% | 8.4 | 10.6 | 32.5 | 2015-2047 | 24 | Availability Payment | December 2019 | CRH Canada Group Inc: 50% | ||
| Spain | |||||||||||
| Autema (S. Cugat-Tarrasa-Manresa) | 76.28% | 373.1 | 63.7 | 48.3 | 1986-2036 | 13 | Traffic risk | T-M:Jun-89 / S-T: Sept-91 | Acesa: 23,7% | ||
| A66 - Benavente - Zamora | 25.00% | 20.0 | 11.5 | 49.0 | 2012-2042 | 19 | Availability Payment | May 2015 | Meridiam: 50%; Acciona: 25% | ||
| Serranopark | 50.00% | 3.8 | 21.0 | 3,297 | 2008-2048 | 25 | Off-Street/Residents | March 2011 | Iridium: 50% | ||
| Aravia | 100.00% | 95.3 | 32.0 | 107.2 | 2007-2026 | 3 | Traffic risk | December 2007 | F.Construcción: 55%; Cintra: 30%; Ferrovial S.A: 15% | ||
| Emesa & Calle M-30 | 10.00% | 171.4 | 32.3 | 2005-2025 | 2 | Availability Payment | October 2005 | Ayuntamiento Madrid: 80%; Iridium: 6,6%; API: 3,4% | |||
| Portugal | |||||||||||
| Vialivre | 84.04% | 15.9 | 0.0 | 174.5 | n.a. | n.a. | Toll collector | October 2010 | Otros (Socios locales portugueses): 15,96% | ||
| UK | |||||||||||
| M8-M73-M74 | 20.00% | 7.8 | 9.1 | 28.6 | 2014-2047 | 24 | Availability Payment | June 2017 | Meridiam: 30%; PIP: 30%; Amey/Dalmore: 20% | ||
| Silvertown Tunnel | 22.50% | 0.0 | 26.6 | 1.4 | 2019-2050 | 27 | Availability Payment | Under construction (2025) | 1 | Aberdeen: 45%; BAM: 22,5%; SK:10% | |
| Ireland | |||||||||||
| M4-M6 Kilcok-Kinnegad | 20.01% | 19.9 | 28.1 | 37.0 | 2003-2033 | 10 | Traffic risk | December 2005 | Semperian: 79,99% | ||
| M3 Clonee - Kells | 20.01% | 33.7 | 52.4 | 50.0 | 2007-2052 | 29 | Availability Payment | June 2010 | Semperian: 79,99% | ||
| Colombia | |||||||||||
| Ruta del cacao (BBY) | 30.00% | 58.7 | 151.6 | 2015-2040 (2) | 17 | Availability Payment | Under construction (2023) | 16 | John Laing: 30%; Colpatria: 20%; Ashmore: 20% | ||
| Slovakia | |||||||||||
| D4-R7 | 35.00% | 1.7 | 30.3 | 59.1 | 2016-2050 | 27 | Availability Payment | Opening October 2021. Final Occupation Permit (FOP) expected December 2024 |
Dalmore: 35%; Aberdeen: 20%; Porr: 10% | ||
| Australia | |||||||||||
| Western Roads Upgrade (OSARs) | 50.00% | 10.6 | 27.8 | 240.0 | 2018-2040 | 17 | Availability Payment | Opening October 2021. Final acceptance March 2023 |
Plenary: 50% | ||
| Toowoomba (Nexus) | 40.00% | 9.8 | 11.3 | 41.0 | 2015-2043 | 20 | Availability Payment | September 2019 | Plenary: 40%; Acciona: 20% |
TOTAL INVESTED EQUITY IN OTHER ASSETS 365 M€
66

(1) Analysts' consensus valuation as of December 2023, those valuations are based on external assumptions and expectations.
(2) On November 28, 2023, we announced the planned divestment of our stake in Heathrow airport. For further details on this potential divestment, see Ferrovial, Ferrovial announces agreement to sell its stake in Heathrow, subject to certain rights of other shareholders, available at https://newsroom.ferrovial.com/en/press_releases/ferrovial-announces-agreement-to-sell-stake-heathrow/.
New Terminal One - JFK 2 Heathrow Airport
AGS Airports 4 Dalaman Airport



(2) As of December 31st, 2023
71

| Total | 45 | 64 | 19 |
|---|---|---|---|
| T8 | 8 | 14 | 6 |
| T6 | 6 | 9 | 3 |
| T4 | 21 | 19 | -2 |
| T1/NTO | 10 | 22 | 12 |
| Wide Body Gates |
2019 | 2029 | Variance |


AIRPORTS | NEW TERMINAL ONE (NTO) AT JFK
Construction of headhouse, east concourse, and associated aprons and roadways
Terminal 1 will remain in operation during construction of phase A
Once Phase A opens, T1 closes and is demolished to build Phases B1 and B2
Tishman: highly experienced NYC and airport builder

Operations baggage, PRM & general ramp operations (such us snow removal).
Security building security, checkpoint security and PANYNJ police charges.
Facilities includes janitorial services and supplies and waste removal.
includes chilled and hot water, electricity and other utilities.
includes systems (ex. flight information display), telephone usage, web services, etc
Insurance includes the insurance program costs (not linked to construction).
Administration includes the MSA fees, staff and labor cost, administrative costs
(non- labor).

In connection with this transaction, we agreed with Carlyle Group on the payment of earn-out consideration should Carlyle divest its outstanding 4% interest in Mars NTO LLC. This earn-out payment would be triggered either if Carlyle transfers its stake to a third party or to Ferrovial. This payment depends on the value creation by the project. An estimation of the earn-out payment was included in our valuation of the investment as presented in the Audited Financial Statements. Any future changes in the valuation of the earn-out may affect our results.
In addition, a call/put option was agreed between Carlyle Group and Ferrovial over the shares that the former indirectly holds in the project. It is exercisable by Carlyle from June 2028 to June 2032 and by Ferrovial from January 2031 to June 2034. The strike price will be based on an estimate of the fair value at the exercise date. The call/put option does not meet the requirements included in the definition of a liability.
Phase A funding: \$8.9bn
» Committed equity: \$2.3m (\$1.14m %FER)

In June 2022, NTO reached financial closing on \$6.6 billion of committed bank financing and \$2.3 billion of sponsor equity and began construction of the first phase of the Project which will be completed in 2026. Investment grade confirmed by Moody´s (Baa3), Fitch (BBB-), Kroll (BBB-) as of Nov 2023. It has been partially refinanced in Dec 2023

(2) No equity injections expected in phase B
(3) See NTO at JFK Official Statement, available athttps://emma.msrb.org/P21754729-P21347155-P21782501.pdf.
| Issuer | New York Transportation Development Corporation (NYTDC) |
|||||
|---|---|---|---|---|---|---|
| Borrower | JFK NTO LLC (NTO) |
|||||
| Sponsors | Ferrovial Airports, JLC Infrastructure, Ullico, and Carlyle |
|||||
| Amount | \$2,000,000,000 (AMT) |
|||||
| Ratings | Underlying: Baa3 / NR / BBB- / BBB- (M/S/F/K) Insured: A1 / AA / NR / AA+ (M/S/F/K) |
|||||
| Average YTM / TIC | Approximately 5.60 |
|||||
| Structure | 2038-2044 serial bonds; 2049 term bond; 2054 term bond; 2060 term bond |
|||||
| Call Feature |
8-year parcall |
|||||
| Insurance | Assured Guaranty Municipal Corp (\$800 million of the Series 2023 Bonds) |
|||||
| Green Bond Verifier | Kestrel Verifiers |
|||||
| Final Maturity | June 30, 2060 (30.3 year average life) |
|||||
| Pricing Date | November 29, 2023 |
|||||
| Closing Date | December 6, 2023 |
• \$2 billion Bonds were used to refinance drawn bank debt and fund forward capital expenditures
• The hedging strategy of NTO has mitigated the MMD (Municipal Market Data yield curve) increase since financial close bringing the all-in cost of debt in line with expectations at financial close

EMMA – Electronic Municipal Market Access System WEB PAGE: https://emma.msrb.org/Home


| Ferrovial Share – Equity Accounted |
25% | |||
|---|---|---|---|---|
| Location | London (UK) | |||
| Other Shareholders | 20% Qatar Authority • 12.62% CDPQ • 11.20% GIC • 11.18% Australian Retirement Trust • 10% China Investment Corporation • 10% Universities Superannuation Scheme • |
|||
| Concession Term | Freehold (no concession period) | |||
| Size | 1,227 hectares Approx. 58,600 sq mt of retail space |
|||
| Number of Terminals / Runways | 4 / 2 | |||
| Runway Length | Northern Runway: 3,902 meters by 50 meters Southern Runway: 3,658 meters by 50 meters |
|||
| Regulation | Regulated by the UK's Civil Aviation Authority (CAA) |
|||
| Total terminal capacity | 85 million passengers per year | |||
| Traffic | 79.2 million passengers, 2023 80.9 million passengers, 2019 |

Note: Agreement reached for the sale of the c.25% stake in FGP Topco (Heathrow's parent company) for GBP 2,368mn. Competition of the transaction continues to be subject to the satisfaction of the tag-along condition, together with applicable regulatory conditions and, consequently, there can be no certainty that the Transaction will be completed. For further details on this potential divestment, see https://newsroom.ferrovial.com/en/press\_releases/ferrovial-announces-agreement-to-sell-stake-heathrow/




Various regulatory bodies in the United Kingdom influence Heathrow's operations:

UK CAA (CAA) is the body that sets the maximum level of charges to airlines for each quinquennium.

In March 2024, the CAA opened a consultation process on the issues raised by the CMA's decision. There are just three open elements for the CAA to conclude regarding H7 regulation (Av.max. price, OPEX & WACC). The consultation process closed on May 1, 2024. If the responses to the consultation indicate that the CAA needs to propose an approach that differs substantially from that set out in the consultation, the CAA will re-consult before rendering the decision.
| 2023 | |
|---|---|
| Passengers (m) | 79.2 |
| Passengers ATM | 450,194 |
| Cargo ATM | 3,896 |
| Load factors (%) | 79.6 |
| Seats per ATM | 221.0 |
| Cargo tonnage (*) ('000) | 1,431 |

(*) Includes mail

82


| (2) | (1) | ||||
|---|---|---|---|---|---|
| 113 | 297 | 214 | (5) 402 |
(4) 433 |
|
| Rates | Utilities & other | Maintenance | Operational | Employment |
(4) Employment including 3rd party resourcing | (5) Operational excluding 3rd party resourcing
The majority of the Group's debt financing falls into the following categories:

| (£ million) | FY 2023 | 2024 (F) |
|---|---|---|
| Revenues | 3,687 | 3,450 |
| Adjusted operating costs | (1,459) | (1,566) |
| Adjusted EBITDA (1) |
2,228 | 1,885 |
| Cash generated from operations (2) | 2,092 | 1,898 |
| Regulatory Asset Base | 19,804 | 20,420 |
| (£ million) | Dec 2023 | Av. Cost of debt |
| Bond issues | 14,155 | 3.63% |
| Ohter Term debt |
1,665 | |
| Lease liability | 64 | 4.11% |
| ILS accretion | 807 | - |
| HSP gross debt | 16,691 | |
| Cash & term deposits | -1,896 | |
| Heathrow (SP) Ltd | 14,795 | |
| Heathrow Finance Ltd | 2,011 | - |
| Group net debt | 16,806 |
As of 31 December 2023, the Group had total liquidity available of £3.8bn, comprising £2.4 bn of cash held at FGP Topco group, as well as £1.4bn undrawn revolving credit facilities
(1) Pre-exceptional earnings before interest, tax, depreciation and amortization (2) Adds back cash one-off items, non-recurring extraordinary items & exceptional items (3) Ratios calculated using unrounded data.
| (£ million) | FY 2023 | 2024 (F) | Trigger / Forecasting Event |
|---|---|---|---|
| Ratios(3) | |||
| Heathrow SP Senior (Class A) RAR | 63.7% | 62.9% | 72.5% / 72.5% |
| Heathrow SP Junior (Class B) RAR | 74.7% | 73.0% | 85.0% / 85.0% |
| Heathrow Group Senior (Class A) ICR | 3.72x | 3.13x | 1.40x / 1.60x |
| Heathrow Group Junior (Class B) ICR |
3.24x | 2.70x | 1.20x / 1.40x |
| Heathrow Finance RAR (3) |
84.9% | 82.5% | 92.5% |
| Heathrow Finance ICR (3) |
2.86x | 2.19x | 1.00x |
| Heathrow Funding Ltd | Heathrow | |||
|---|---|---|---|---|
| Class A | Class B | Finance | ||
| S&P | BBB+ | BBB- | N/A | |
| Fitch | A- | BBB | BB+ | |
| Moody's | N/A | N/A | B1 |

*The debt maturity profile illustrates the amount and year of maturity of all individual tranches of debt at Heathrow Finance plc and its subsidiaries (the Heathrow Group)
CAA – United Kingdom Civil Aviation Authority WEB PAGE:https://www.caa.co.uk/home/


| ABERDEEN AIRPORT | GLASGOW AIRPORT | SOUTHAMPTON AIRPORT |
|
|---|---|---|---|
| Ferrovial Share – Equity Accounted |
50% | 50% | 50% |
| Location | Aberdeen (UK) | Glasgow (UK) | Southampton (UK) |
| Other Shareholders |
50% Macquarie | 50% Macquarie | 50% Macquarie |
| Concession Term | Freehold (no concession period) |
Freehold (no concession period) |
Freehold (no concession period) |
| Number of Terminals |
1 | 2 | 1 |
| Number of Runways |
1 fixed-wing 3 helicopter runways |
1 runway | 1 runway (1) |
| Regulation | No regulated | No regulated | No regulated |
| Traffic | 2.3 million pax (2), 2023 3.0 million pax, 2019 |
7.4 million passengers, 2023 8.8 million passengers, 2019 |
0.8 million passengers, 2023 1.8 million passengers, 2019 |

(1) In September 2023, Southampton Airport celebrated the official opening of its runway extension. The project consisted of the extension of the northern end of the runway by 164 meters (2) Million passengers




(1) Non-IFRS financial measure. For the definition and reconciliation of the most directly comparable IFRS measure, refer to Alternative Performance Measures of the Ferrovial 2023 Integrated Annual Report


(1) AGS is not regulated. Some airlines operate following the general conditions of use, i.e., glal-conditions-of-use-2023\_final.pdf (glasgowairport.com), while others may have bilateral agreements in place (2) Non-IFRS financial measure. For the definition and reconciliation of the most directly comparable IFRS measure, refer to Alternative Performance Measures of the Ferrovial 2023 Integrated Annual Report
| Issuer | AGS Airports Limited ("AGS") |
|---|---|
| Sponsors | Ferrovial Airports & Macquarie |
| Structure | GBP 646.4 million term loan, a GBP 50 million capital expenditure facility, and a GBP 15 million revolving credit facility |
| Closing Date | March 21, 2024 |
| Maturity | 5 years (until March 2029) |
| Interest rate | based on SONIA curves plus a margin. The impact of SONIA'svolatilityin the interest rate of the facility has been covered through the interest rate swaps alreadycontracted to fixthe cost. |
| Leverage | Opening leverage 2023 / 2024: 9.0x / 6.9x |
| Ratios | Distributions to shareholders are permitted subject to compliance with certain leverage and lock-up ratios. |
On March 14th, 2024, AGS Airports Limited ("AGS") completed negotiations with a pool of lenders to refinance its existing debt, which would have matured in June 2024 and had £757 million in principal outstanding. New refinancing conditions are showed in the table on the right hand side of the slide.
The agreement includes £80m of cash injection on day 1 (40£ַm for FER) prepaying debt to reduce opening leverage. This fund injection took place in the form of a Shareholder loan. Under the new financing terms, the funds injection allowed the release of the equity commitment letter provided by AGS shareholders for a total amount of £30m (£15m for FER), so the net additional impact at the Ferrovialstake is £25m.
WEB PAGE: https://find-and-update.company-information.service.gov.uk/


| Ferrovial Share – Globally consolidated |
60% | contributing to the economic development |
in Türkiye |
|---|---|---|---|
| Location | Dalaman (Türkiye) |
of the region by offering leisure options to international |
|
| Other Shareholders | 40% YDA Group | passengers | |
| Concession Term | 18 years (until 2042) | ||
| Number of Terminals | 2 | Dalaman | |
| Number of Runways | 1 | Airport | |
| Total Passenger Capacity | 20 million passengers | ||
| Traffic | 5.2 million passengers, 2023 4.9 million passengers, 2019 |
It is a stable asset for the Airports' portfolio as it is limited exposure to Turkish GDP and FX One of the most attractive tourist regions It offers close proximity to tourist attractions, contributing to the economic development of the region by offering leisure options to international passengers Dalaman Airport


*Dalaman Airport was acquired by Ferrovial in July 2022, historical data is provided for comparison purposes.
AIRPORTS 97 | DALAMAN AIRPORT

| (€ million) | 2022 | 2023 | (€ million) | On December 31st, 2022 | On December 31st, 2023 |
|---|---|---|---|---|---|
| Revenues | 44 (1) | 71 | Cash | 10 | 18 |
| Adjusted EBITDA (2) | 35 (1) | 55 | Net Debt | 103 | 96 |
| Adjusted EBITDA post concession fee (2) | 30 (1) | 38 |
(2) Non-IFRS financial measure. For the definition and reconciliation of the most directly comparable IFRS measure, refer to Alternative Performance Measures of the Ferrovial 2023 Integrated Annual Report
» DHMI, General Directorate of State Airports Authority responsible for the management of Turkish airports and the regulation and control of Turkish airspace
WEB PAGE: https://www.dhmi.gov.tr/Sayfalar/EN/DefaultEN.aspx

(1) Non-IFRS financial measure. For the definition and reconciliation of the most directly comparable IFRS measure, refer to Alternative Performance Measures of the Ferrovial 2023 Integrated Annual Report (2) See Integrated Annual Reports of Ferrovial for the years 2013-2023, available at https://www.ferrovial.com/en/ir-shareholders/financial-information/integrated-annual-report/ for further information.

Historical Financial Data

FINANCIAL PROFILE | DEBT STRUCTURE
Financial structure: Investment grade at corporate level & non-recourse debt at infrastructure project level
CORPORATE: STRONG BALANCE SHEET PROVIDES RESILIENCE AND OPTIONALITY

DIVERSIFIED FUNDING SOURCES WELL SPREAD OVER TIME FINANCING SOURCES

NAME ISIN NUMBER OUTSTANDING AMOUNT (EURmn) INTEREST RATE ISSUANCE DATE MATURITY DATE 2024 Bond ES0205032008 300 2.500% 15-Jul-2014 15-Jul-2024 2025 Bond ES0205032024 500 1.375% 29-Mar-2017 31-Mar-2025 2026 Bond ES0205032032 650 1.382% 14-May-2020 14-May-2026 2026 Bond TAP ES0205032032 131 1.382% 24-Jun-2020 14-May-2026 2028 Bond ES0205032040 500 0.540% 12-Nov-2020 12-Nov-2028 Sustainability-Linked Bond XS2680945479 500 4.375% 13-Sep-2023 13-Sep-2030 ECP 1 500 3.860% 31-Dec-2023 31-Dec-2024


Note: Financial figures as of December 31, 2023. See Integrated Annual Report of Ferrovial 2023 for further information. (1) ECP debt issuances mature during 2024

(1) Net debt ex-infrastructure projects is the net debt corresponding to the Group's other businesses, including its holding companies and other companies that are not considered infrastructure projects. The debt included in this calculation generally has recourse.
(2) Adjusted EBITDA ex-infrastructure projects is a non-IFRS measure defined as the sum of the Adjusted EBITDA (as defined below) from all globally consolidated companies that are not infrastructure project companies. Infrastructure project companies are our subsidiaries and associate companies the activity of which consists of the development of infrastructure projects. Adjusted EBITDA is a non-IFRS measure defined as our net profit/(loss) for the period excluding profit/(loss) net of tax from discontinued operations, income tax/(expense), share of profits of equity-accounted companies, net financial income/(expense), impairment and disposal of fixed assets and charges for fixed asset and right of use of leases depreciation and amortization.
(3) Dividends from projects is a non-IFRS measure that includes dividends received from companies consolidated under the equity method, interest received on loans granted to companies consolidated under the equity method, as well as dividends received from discontinued operations. In addition, the definition of dividends from projects includes distributions and other payment or receipts received from the infrastructure companies consolidated globally. Hence, dividends from projects are investment returns from infrastructure project companies through dividends and other similar items, comprising (i) interest on subordinated borrowings and participating loans, (ii) repayments of capital, debt and loans, and (iii) loans received from these projects which repayment probability is considered to be remote.


| 2 KPIs met | KPI 1 met & KPI 2 missed |
KPI 1 missed & KPI 2 met |
2 KPIs missed | |
|---|---|---|---|---|
| KPI 1 | | | X | X |
| KPI 2 | | X | | X |
| No coupon step-up |
30bps coupon step-up margin |
45bps coupon step-up margin |
75bps coupon step-up margin |
Cash flows from operating activities ex-infrastructure project companies1

(1) Before taxes



Cash flows from investing activities ex-infrastructure project companies



| As of December 31, | ||||
|---|---|---|---|---|
| (in million of euros) |
2023 | 2022 | 2021 | 2020 |
| Cash and cash equivalents excluding infrastructure projects | -4,585 | -4,962 | -5,329 | -6,396 |
| Short and long-term borrowings | 3,449 | 3,686 | 3,201 | 4,552 |
| Non-current restricted cash | -32 | -41 | 0 | -3 |
| Forwards hedging balances | 18 | -151 | 22 | -14 |
| Cross currency swaps balances | 13 | 5 | 9 | 2 |
| Intragroup position balances (*) | 16 | 25 | 37 | 39 |
| Other short term financial assets | 0 | 0 | -11 | 0 |
| CONSOLIDATED NET DEBT OF EX-INFRASTRUCTURE PROJECT COMPANIES | -1,121 | -1,439 | -2,071 | -1,821 |
| Cash and cash equivalents from infrastructure projects | -204 | -168 | -207 | -148 |
| Short and long-term borrowings | 7,915 | 7,967 | 7,409 | 5,24 |
| Non-current restricted cash | -596 | -556 | -579 | -650 |
| Intragroup position balances (*) | -16 | -25 | -37 | -39 |
| CONSOLIDATED NET DEBT OF INFRASTRUCTURE PROJECT COMPANIES | 7,100 | 7,219 | 6,586 | 4,403 |
| CONSOLIDATED NET DEBT | 5,979 | 5,781 | 4,515 | 2,582 |
| As of December 31, 2023 | ||||
|---|---|---|---|---|
| (in million of euros) |
Change in Consolidated Net Debt (1+2+3) |
Ex-infrastructure project companies (1) |
Infrastructure project companies (2) |
Intercompany eliminations (3) |
| Cash flow from operating activities | 1,263 | 791 | 890 | -417 |
| Cash flow from/ (used in) investing activities | -425 | -184 | -347 | 104 |
| Cash flow from/ (used in) financing activities | -1,305 | -1,146 | -471 | 313 |
| Effect of exchange rate on cash and cash equivalents | 160 | 161 | -1 | |
| Change in cash and cash equivalents due to consolidation scope changes | -34 | 0 | -34 | |
| Change in cash and cash equivalents from assets held for sale | 0 | 0 | 0 | |
| Cash Flows (Change in cash and cash equivalents) (A) | -341 | -378 | 37 | 0 |
| Change in short and long-term borrowings (B) | -288 | -236 | -52 | |
| Change in Non-current restricted cash | -31 | 9 | -40 | |
| Change in Forwards hedging balances | 169 | 169 | ||
| Change in Cross currency swaps balances | 8 | 8 | ||
| Change in Intragroup balances | 0 | -9 | 9 | |
| Change in other short term financial assets | 0 | 0 | ||
| Other changes in Consolidated Net Debt (C) | 146 | 177 | -31 | |
| CHANGE IN CONSOLIDATED NET DEBT (C+B-A) | 199 | 318 | -120 | |
| CONSOLIDATED NET DEBT AT BEGINNING OF YEAR (*) | 5,781 | -1,439 | 7,219 | |
| CONSOLIDATED NET DEBT AT YEAR-END (*) | 5,979 | -1,121 | 7,100 |
(*) For the reconciliation of Consolidated Net Debt, a non-IFRS measure, to our cash and cash equivalents see the "reconciliation of Consolidated Net Debt to our cash and cash equivalents" table above.
(A) Figures in this line item represent change in cash flow figures as reported in our consolidated cash flow statements, as well as the change in cash and cash equivalents ex-infrastructure project companies and change in cash and cash equivalents of infrastructure project companies.
(B) Figures in this line item represent the change in our short and long-term borrowings included in our Consolidated Statement of Financial Position.
(C) Figures in this line item represent: the changes of non-current restricted cash, the changes related to exchange-rate derivatives balances (including forwards and cross currency swaps), the changes in our Intragroup balances related to financial assets and liabilities between our ex-infrastructure project companies and infrastructure project companies with no impact on our Consolidated Net Debt, and changes in othershort-term financial assets.
(1) Ex-infrastructure project companies column includes the change in cash and cash equivalents of our ex-infrastructure project companies. Cash flows from (used in) operating activities include dividends received from infrastructure project companies that are globally consolidated and cash flows from (used in) investing activities includes the equity investment by the Group in infrastructure project companies that are globally consolidated. These dividends received and equity investments are eliminated in column Intercompany eliminations.
(2) Infrastructure project companies column includes the change in cash and cash equivalents of our infrastructure project companies. Cash flows from (used in) financing include the dividends paid to shareholders (which include the Group Companies that are not infrastructure project companies), as well as the equity investment received from its shareholders. These dividends paid and equity investments received are eliminated in column Intercompany eliminations.
(3) Intercompany eliminations include eliminations either of the dividends or equity investment, as applicable, of infrastructure project companies that are consolidated on the Group level. Specifically, it includes EUR -417 million dividends paid by infrastructure project companies within our toll roads division: NTE 35W EUR -251million, NTE EUR -109 million, LBJ EUR -37 million, from our Energy Infrastructure and Mobility division, EUR -18 million coming from El Berrocal renewable energy generation plant and other minor dividends from toll roads and Energy Infrastructure and Mobility division. It also includes equity investments of EUR 104 million, invested in toll roads infrastructure project companies I-66 EUR 53 million, NTE 35W Segment 3C EUR 35million, as well as in Centella project EUR 10 million and El Berrocal plant EUR 3 million and other minor investments.
| As of December 31, 2022 | ||||
|---|---|---|---|---|
| (in million of euros) |
Change in Consolidated Net Debt (1+2+3) |
Ex-infrastructure project companies (1) |
Infrastructure project companies (2) |
Intercompany eliminations (3) |
| Cash flow from operating activities | 1,002 | 565 | 629 | -191 |
| Cash flow from/ (used in) investing activities | -732 | -421 | -720 | 410 |
| Cash flow from/ (used in) financing activities | -316 | -140 | 42 | -219 |
| Effect of exchange rate on cash and cash equivalents | -283 | -289 | 7 | |
| Change in cash and cash equivalents due to consolidation scope changes | 4 | 0 | 4 | |
| Change in cash and cash equivalents from assets held for sale | -81 | -81 | 0 | |
| Cash Flows (Change in cash and cash equivalents) (A) | -407 | -367 | -40 | 0 |
| Change in short and long-term borrowings (B) | 1043 | 485 | 558 | |
| Change in Non-current restricted cash | -18 | -41 | 23 | |
| Change in Forwards hedging balances | -173 | -173 | ||
| Change in Cross currency swaps balances | -4 | -4 | ||
| Change in Intragroup balances | 0 | -12 | 12 | |
| Change in other short term financial assets | 11 | 11 | ||
| Other changes in Consolidated Net Debt (C) | -184 | -219 | 35 | |
| CHANGE IN CONSOLIDATED NET DEBT (C+B-A) | 1266 | 632 | 633 | |
| CONSOLIDATED NET DEBT AT BEGINNING OF YEAR (*) | 4,515 | -2,071 | 6,586 | |
| CONSOLIDATED NET DEBT AT YEAR-END (*) | 5,781 | -1,439 | 7,219 |
(*) For the reconciliation of Consolidated Net Debt, a non-IFRS measure, to our cash and cash equivalents see the "reconciliation of Consolidated Net Debt to our cash and cash equivalents" table above.
(A) Figures in this line item represent change in cash flow figures as reported in our consolidated cash flow statements, as well as the change in cash and cash equivalents ex-infrastructure project companies and change in cash and cash equivalents of infrastructure project companies.
(B) Figures in this line item represent the change in our short and long-term borrowings included in our Consolidated Statement of Financial Position.
(C) Figures in this line item represent: the changes of non-current restricted cash, the changes related to exchange-rate derivatives balances (including forwards and cross currency swaps), the changes in our Intragroup balances related to financial assets and liabilities between our ex-infrastructure project companies and infrastructure project companies with no impact on our Consolidated Net Debt, and changes in othershort-term financial assets.
(1) Ex-infrastructure project companies column includes the change in cash and cash equivalents of our ex-infrastructure project companies. Cash flows from (used in) operating activities include dividends received from infrastructure project companies that are globally consolidated and cash flows from (used in) investing activities includes the equity investment by the Group in infrastructure project companies that are globally consolidated. These dividends received and equity investments are eliminated in column Intercompany eliminations.
(2) Infrastructure project companies column includes the change in cash and cash equivalents of our infrastructure project companies. Cash flows from (used in) financing include the dividends paid to shareholders (which include the Group Companies that are not infrastructure project companies), as well as the equity investment received from its shareholders. These dividends paid and equity investments received are eliminated in column Intercompany eliminations.
(3) Intercompany eliminations include eliminations either of the dividends or equity investment, as applicable, of infrastructure project companies that are consolidated on the Group level. Specifically, it includes EUR -417 million dividends paid by infrastructure project companies within our toll roads division: NTE 35W EUR - 251million, NTE EUR -109 million, LBJ EUR -37 million, from our Energy Infrastructure and Mobility division, EUR -18 million coming from El Berrocal renewable energy generation plant and other minor dividends from toll roads and Energy Infrastructure and Mobility division. It also includes equity investments of EUR 104 million, invested in toll roads infrastructure project companies I-66 EUR 53 million, NTE 35W Segment 3C EUR 35million, as well as in Centella project EUR 10 million and El Berrocal plant EUR 3 million and other minor investments.
| As of December 31, 2021 | ||||
|---|---|---|---|---|
| (in million of euros) |
Change in Consolidated Net Debt (1+2+3) |
Ex-infrastructure project companies (1) |
Infrastructure project companies (2) |
Intercompany eliminations (3) |
| Cash flow from operating activities | 810 | 617 | 469 | -276 |
| Cash flow from/ (used in) investing activities | 457 | 520 | -127 | 65 |
| Cash flow from/ (used in) financing activities | -2,221 | -2,138 | -294 | 210 |
| Effect of exchange rate on cash and cash equivalents | 99 | 93 | 6 | |
| Change in cash and cash equivalents due to consolidation scope changes | -109 | -110 | 1 | |
| Change in cash and cash equivalents from assets held for sale | -44 | -48 | 4 | |
| Cash Flows (Change in cash and cash equivalents) (A) | -1008 | -1067 | 59 | 0 |
| Change in short and long-term borrowings (B) | 818 | -1351 | 2169 | |
| Change in Non-current restricted cash | 74 | 3 | 71 | |
| Change in Forwards hedging balances | 36 | 36 | ||
| Change in Cross currency swaps balances | 7 | 7 | ||
| Change in Intragroup balances | 0 | -2 | 2 | |
| Change in other short term financial assets | -11 | -11 | ||
| Other changes in Consolidated Net Debt (C) | 106 | 33 | 73 | |
| CHANGE IN CONSOLIDATED NET DEBT (C+B-A) | 1932 | -250 | 2183 | |
| CONSOLIDATED NET DEBT AT BEGINNING OF YEAR (*) | 2,582 | -1,821 | 4,403 | |
| CONSOLIDATED NET DEBT AT YEAR-END (*) | 4,515 | -2,071 | 6,586 |
(*) For the reconciliation of Consolidated Net Debt, a non-IFRS measure, to our cash and cash equivalents see the "reconciliation of Consolidated Net Debt to our cash and cash equivalents" table above.
(A) Figures in this line item represent change in cash flow figures as reported in our consolidated cash flow statements, as well as the change in cash and cash equivalents ex-infrastructure project companies and change in cash and cash equivalents of infrastructure project companies.
(B) Figures in this line item represent the change in our short and long-term borrowings included in our Consolidated Statement of Financial Position.
(C) Figures in this line item represent: the changes of non-current restricted cash, the changes related to exchange-rate derivatives balances (including forwards and cross currency swaps), the changes in our Intragroup balances related to financial assets and liabilities between our ex-infrastructure project companies and infrastructure project companies with no impact on our Consolidated Net Debt, and changes in othershort-term financial assets.
(1) Ex-infrastructure project companies column includes the change in cash and cash equivalents of our ex-infrastructure project companies. Cash flows from (used in) operating activities include dividends received from infrastructure project companies that are globally consolidated and cash flows from (used in) investing activities includes the equity investment by the Group in infrastructure project companies that are globally consolidated. These dividends received and equity investments are eliminated in column Intercompany eliminations.
(2) Infrastructure project companies column includes the change in cash and cash equivalents of our infrastructure project companies. Cash flows from (used in) financing include the dividends paid to shareholders (which include the Group Companies that are not infrastructure project companies), as well as the equity investment received from its shareholders. These dividends paid and equity investments received are eliminated in column Intercompany eliminations.
(3) Intercompany eliminations include eliminations either of the dividends or equity investment, as applicable, of infrastructure project companies that are consolidated on the Group level. Specifically, it includes EUR -191 million dividends paid by infrastructure project companies within our toll roads division from NTE EUR -92 million and LBJ EUR -31 million and from our Energy Infrastructure and Mobility division, EUR -51 million coming from Trasnchile and other minor dividends. It also includes equity investments of EUR 410 million, invested in toll roads infrastructure project companies I-66 EUR 322 million and NTE 35W Segment 3C EUR 46 million, as well as in El Berrocal EUR 27 million and other minor investments.





2023 ADJUSTED EBITDA
BY BUSINESS DIVISION

Governance

| ENVIRONMENTAL | MITIGATE ENVIRONMENTAL FOOTPRINT & TAKE ADVANTAGE OF NEW OPPORTUNITIES |
Deliver our towards net-zero ambition by 2050by setting decarbonization targets, developing efficient, low-carbon infrastructures and sustainable business opportunities while implementing innovative design and technologies to reduce environmental impact |
|---|---|---|
| SOCIAL | POSITIVELY IMPACT SOCIETY | Build a diverse & talented workforce ensuring meritocracy and inclusion while safeguarding health & safety; support economic development and productivity in regions where Ferrovial operates; contribute to local communities through social initiatives focused on improving basic infrastructures |
| GOVERNANCE | LEAD RESPONSIBLE BUSINESS | Commit to best governance practices to ensure responsible business foundations and become a long-term reliable partner; place sustainability at the core; centralize sustainability governance through Sustainability Committee |

Ferrovial was the 1st company to certify its Sustainable Development Goals (SDGs) by AENOR. The business directly impacts a total of 10 of the goals set by the UN; indirectly, it affects virtually all of them.
| KPI | SDG | 2023 | Final Target | Horizon | |
|---|---|---|---|---|---|
| E | 1. GHG emissions: Scope 1&2 absolute emissions(tCO )* 2 |
-45.6% | -35.3% (vs 2009) |
2030 (carbon neutral by 2050) |
|
| 2. GHG emissions: Scope 3 absolute emissions(tCO ) 2 |
-28.9% | -20% (vs 2012) |
2030 | ||
| 3. Renewable electricity consumption | 68.5% | 100% | 2025 | ||
| 4. Annual recycling of Construction & Demolition waste | 94.4% | >70% | 2023-on | ||
| 5. Water consumption (Business Water Index Reduction) | -31.3% | -20% (vs 2017) |
2030 | ||
| 6. Taxonomic activities (% of Capex aligned) |
16.2% | 80% | 2025 | ||
| 7. Taxonomic activities (% of Turnover aligned) | 32.8% | 60% | 2025 | ||
| S | 8. H&S: Serious injuries and Fatalsfrequency rate (incl. subcontractors)* | -20.3% | -27.1% (vs 2022) |
2025 | |
| 9. Road safety (fewer crashes compared to an alternative or similar network) | -47.5% | -30% | 2023-on | ||
| 10. Female talent: Leadership roles | 23.7% | 30% | 2025 | ||
| 11. Time savings: Monetized annual time savings of the Managed Lanes vs the General Purpose Lanes in the Workday Peak |
25.9% | 50% (vs 2022) |
2030 | ||
| ESG | 12. Digitalization & innovation: portfolio that contributes directly and indirectly to improve ESG (% of investment over total portfolio) |
40.0% | 60% | 2025 |

118

CLIMATE STRATEGY GOALS



(1) Capital goods and Purchased goods and services Scope 3 categories are not included.

Percentage figures represent the weight of each Scope out of the total GHG emissions (1) Avoided emissions from triage and biogas capture activities, energy generation and the purchase of electricity from renewable sources 121
Emissions avoided1 in 2023 585,028 tCO2 e
121
122
The Deep Decarbonization Path outlines the roadmap to achieve the emission reduction target by 2030, in accordance with the SBTi initiative, and neutrality by 2050.
| Emission | reduction targets |
Offsetting emissions |
||||
|---|---|---|---|---|---|---|
| Year | Reduction | Remanent emissions (tCO2) |
Reduction | Remanent emissions (tCO2) |
||
| 2025 | 28.1% | 432,669 | 10% | 43,267 | ||
| 2030 | 35.3% | 389,341 | 20% | 77,868 | ||
| 2035 | 44% | 336,988 | 35% | 117,946 | ||
| 2040 | 52% | 288,847 | 50% | 144,423 | ||
| 2045 | 66% | 204,600 | 75% | 153,450 | ||
| 2050 | 80% | 120,353 | 100% | 120,353 |

f Ferrovial

(1) Other upstream impacts includes the energy required to produce the fuels and electricity consumed by Ferrovial and the loss of electricity in transportation, the emissions related to waste generated by Ferrovial's activity and the emissions associated with business travel and employee commuting from their homes to their workplaces (Spain)

Ferrovial has developed a methodology to quantify the impact of its activity on water resources, this water footprint measurement, takes into account aspects such as the source of the water, the country's water stress and the quality of the water and discharges, and considering the equilibrium balance of the ecosystems in which it operates.


projects help to offset the impact of water consumption and discharges needed and generated by the business units.
Ferrovial is consolidating the incorporation of circular economy principles in its processes, products and services.


WATER Increasing efficiency in water consumption and promoting its reuse and
the activities.
Focusing on the incorporation of recycled materials in construction processes.
REUSE OF LAND 80%
Construction annual target
REUSE OF CDW (Construction & Demolition Waste) 70%
Construction annual target




BY COUNTRY

24%


Any event with the potential to have caused a fatal or catastrophic accident but which ultimately did not, which serve as opportunities for learning .
These events are reported and analyzed weekly by the Management Committee and an executive incident review (EIR) of each event is carried out . As result, lessons learned can be drawn and actions can be taken .
HIGH POTENTIAL EVENTS REVIEWED BY MANAGEMENT COMMITTEE 96%
SERIOUS & FATAL ACCIDENTS (SIF**) FREQUENCY RATE
-20.3%
vs 2022
HOURS OF TRAINING IN HEALTH & SAFETY
258,908
4.8 MILLION HOURS SINCE 2015
*Frequency rate = number of accidents with sick leave*1,000,000/Number of hours worked (excluding contractors) **SIF Frequency rate (# Serious Injuries and Fatal x 1000000/# of hours worked). NOTE: the significant variations in the frequency rate are mainly due to the divestment processes undertaken by the company in the last two years.

Ferrovial maintains a strong commitment to society, especially to local communities. Its aim is not only to respect, but also, to support and promote human rights to prevent and mitigate any potential negative impact, but also to achieve a positive impact on society. To reinforce this impact, it has an intense community investment activity that also drives its contribution to achieving the Sustainable Development Goals.

INVESTMENT




Independent

Independent Non- Executive Director
Independent Non- Executive Director
Independent Non- Executive Director 130
Non- Executive Director Independent Non- Executive Director
(1) Effective on May 14th
Lead Director & Independent Non- Executive Director
Executive Committee Audit and Control Committee Nomination and Remuneration Committee
131

Pursuant to Dutch law and the Articles of Association, the Board may allocate its duties among its Directors. Directors may validly adopt resolutions on behalf of the Board on matters allocated to them. The Board has allocated all its duties to the Chairman and the CEO (acting individually) and also to the Executive Committee (consisting of Directors only), subject to applicable law, the Articles of Association and the Board Rules.
In 2023, the Executive Committee monitored:

Directors Óscar Fanjul Independent Non- Executive Ignacio Madridejos Non-Executive María del Pino Non-Executive José Sánchez-Junco Independent Non-Executive Juan Hoyos Independent Non-Executive
| Number of |
Female | Independence |
|---|---|---|
| meetings in 2023 | representation | rate |
| 8 | 17% | 50% |
Interaction with the independent auditor:
» Oversee the process of periodic evaluation of the Board and the individual Directors
| Chairman | Bruno Di Leo | Independent Non- Executive |
|---|---|---|
| Directors | José Sánchez-Junco Hanne Sørensen Gonzalo Urquijo |
Independent Non- Executive Independent Non- Executive Independent Non- Executive |
| Number meetings in 2023 |
of Female represenation |
Independence rate |
| 4 | 25% | 100% |
(*) The Audit & Control Committee along with the Nomination & Remuneration Committee may, in their sole discretion, retain or obtain advice from consultants, external legal counsel or other external advisers. The Company must provide for appropriate funding, as determined by the Committees, for payment of reasonable compensation to any adviser retained by them.
2023 FIXED REMUNERATION VARIABLE REMUNERATION LONG TERM INCENTIVE PLANS CHAIRMAN €1,500,000 Long-Term Annual Variable 55% Long-Term Incentive 16% 2023 REMUNERATION
CEO €1,313,000
Fixed 29%
Target Max.
125% 190%
Max. 150% of fixed remuneration
Max. 150% of fixed remuneration

Executive Directors participate in a long-term variable remuneration system based on share delivery plans, in which other executives and key professionals of the Group also participate.
The units allocated may be converted into shares if (i) they remain in the Company for a maturity period of 3 years from the date of allocation of the units, except in exceptional circumstances such as retirement, disability or death, and (ii) certain objectives linked to internal or external metrics reflecting economic-financial targets and/or value creation for the company are met, under the terms approved by the respective General Shareholders' Meetings.
| % | Degree of achivement |
% PAYOUT | |||
|---|---|---|---|---|---|
| Maximum | €836mn | 40% | |||
| ACTIVITY CASH FLOW | 40% | €671mn | 20% | ||
| Minimum | €571mn | 0% | |||
| Maximum | Position 1 to 3 | 50% | |||
| RELATIVE | Position 4 to 6 | 40% | |||
| TOTAL SHAREHOLDER RETURN (TSR) |
50% | Position 7 to 9 | 30% | ||
| Minimum | Position 10 to 18 |
0% | |||
| Maximum | ≥26.9% | 5% | |||
| CO2 Emissions |
Minimum | ≤21.5% | 0% | ||
| 10% | Diversity | Maximum | ≥32.0% | 2.5% | |
| ESG METRICS | Minimum | ≤27.2 % | 0% | ||
| Maximum | ≥27.1% | 2.5% | |||
| Health & Safety | Minimum | ≤19.0 % | 0% |
Annual variable remuneration including ESG performance indicators
CHAIRMAN CEO




| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| PRICE AT YEAR-END | € | 33.02 | 24.47 | 27.56 | 22.60 | 26.97 | 17.70 | 18.93 | 17.00 | 20.86 | 16.43 |
| ANNUAL HIGH | € | 33.02 | 27.72 | 27.75 | 30.45 | 27.21 | 19.78 | 20.75 | 20.71 | 23.32 | 16.72 |
| ANNUAL LOW | € | 24.53 | 22.82 | 19.81 | 17.49 | 17.71 | 16.20 | 16.75 | 15.96 | 16.10 | 13.91 |
| VWAP | € | 28.71 | 24.79 | 24.15 | 23.66 | 23.15 | 17.86 | 18.63 | 18.16 | 20.36 | 15.50 |
| AVERAGE DAILY CASH | € mn | 30.3 | 30.0 | 32.5 | 46.9 | 47.1 | 27.4 | 33.1 | 57.9 | 56.4 | 42.5 |
| AVERAGE DAILY VOLUME | Million shares | 1.1 | 1.2 | 1.4 | 2.0 | 2.0 | 1.5 | 1.8 | 3.2 | 2.8 | 2.7 |
| NUMBER OF SHARES OUTSTANDING | Thousand shares | 740.688 | 727.443 | 733.602 | 732.902 | 735.215 | 738.456 | 732.265 | 732.548 | 732.211 | 732.389 |
| MARKET CAPITALIZATION | € bn | 24.5 | 17.8 | 20.2 | 16.6 | 19.8 | 13.1 | 13.9 | 12.4 | 15.3 | 12.0 |
Stock exchange abbreviation: FER SM, FER NA
Indices: IBEX 35
Number ofshares: 740,688,365
Markets: Listed on the stock exchanges in SIBE and Amsterdam in the regulated market


* Ferrovial's SE substantial holdings filed with the public register of the Dutch Authority for the Financial Markets Authority (AFM – Autoriteit Financiële Markten) as of December 31st, 2023


Since 2014, Ferrovial has distributed dividends on a scrip dividend scheme, providing flexibility to shareholders to choose between cash and new shares. The shareholder remuneration consists of:




Multiples don't reflect Ferrovial's valuation adequately. Relevant assets are equity consolidated and consolidated earnings don't reflect the growth potential, concession duration, risk profile, and capital structure of each project.
Ferrovial Equity Value

140
[email protected] www.ferrovial.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.