APPENDIX

Appendix IV – P&L of Main Infrastructure Assets

HIGHWAYS

407 ETR

(CAD Million)	FY 25	FY 24	VAR.
Revenue	2,009	1,705	17.8 %
EBITDA	1,687	1,478	14.2 %
EBITDA margin	84.0 %	86.7%
EBIT	1,577	1,372	15.0 %
EBIT margin	78.5 %	80.4 %
Financial results	-472	-429	-10.0 %
Profit before tax	1,105	942	17.2 %
Corporate income tax	-294	-250	-17.7 %
Net Income	811	692	17.1 %
Contribution to Ferrovial equity accounted result (EUR million)	217	188	15.7 %

NTE

(USD Million)	FY 25	FY 24	VAR.
Revenue	323	299	8.1 %
Adjusted EBITDA*	278	264	5.5 %
Adjusted EBITDA margin*	86.0 %	88.1 %
Adjusted EBIT*	229	233	-1.8 %
Adjusted EBIT margin*	70.7 %	77.8 %
Financial results	-49	-57	13.7 %
Net Income	176	173	1.9 %
Contribution to Ferrovial**	98	101	-2.6 %

**Globally consolidated asset, contribution to net profit (EUR million). 62.97% stake.

LBJ

(USD Million)	FY 25	FY 24	VAR.
Revenue	244	225	8.6 %
Adjusted EBITDA*	202	185	9.2 %
Adjusted EBITDA margin*	82.7 %	82.3 %
Adjusted EBIT*	162	150	7.7 %
Adjusted EBIT margin*	66.4 %	67.0 %
Financial results	-84	-82	-1.5 %
Net Income	77	66	16.0 %
Contribution to Ferrovial**	37	33	11.0 %

**Globally consolidated asset, contribution to net profit (EUR million). 54.60% stake

NTE 35W

(USD Million)	FY 25	FY 24	VAR.
Revenue	368	320	14.7 %
Adjusted EBITDA*	294	266	10.6 %
Adjusted EBITDA margin*	80.1 %	83.1 %
Adjusted EBIT*	242	226	7.3 %
Adjusted EBIT margin*	66.0 %	70.5 %
Financial results	-88	-83	-5.6 %
Net Income	152	140	8.5 %
Contribution to Ferrovial**	72	70	3.8 %

**Globally consolidated asset, contribution to net profit (EUR million). 53.67% stake.

I-77

(USD Million)	FY 25	FY 24	VAR.
Revenue	130	107	21.9 %
Adjusted EBITDA*	81	69	16.5 %
Adjusted EBITDA margin*	62.2 %	65.1 %
Adjusted EBIT*	70	59	19.3 %
Adjusted EBIT margin*	54.1 %	55.3 %
Financial results	-30	-25	-20.5 %
Net Income	40	34	18.4 %
Contribution to Ferrovial**	26	23	13.3 %

**Globally consolidated asset, contribution to net profit (EUR million). 72.24% stake.

I-66

(USD Million)	FY 25	FY 24	VAR.
Revenue	303	247	22.7 %
Adjusted EBITDA*	246	196	25.7 %
Adjusted EBITDA margin*	81.4 %	79.5 %
Adjusted EBIT*	151	116	30.5 %
Adjusted EBIT margin*	49.9 %	46.9 %
Financial results	-133	-124	-7.2 %
Net Income	18	-8	n.s.
Contribution to Ferrovial**	9	-4	n.s.

**Globally consolidated asset, contribution to net profit (EUR million). 55.704% stake.

IRB Infrastructure Developers (IRB)

(EUR million)	FY 25	FY 24	VAR.	LfL growth*
Revenue	716	894	-19.9 %	-12.8 %
Adjusted EBITDA*	313	449	-30.3 %	-24.1 %
Adjusted EBITDA margin*	43.7 %	50.2 %
Adjusted EBIT*	200	336	-40.3 %	-34.9 %
Adjusted EBIT margin*	28.0 %	37.5 %
Financial results	-183	-215	14.9 %	7.3 %
Equity-accounted affiliates	123	-33	n.s.	n.s.
Profit before tax	140	88	60.3 %	74.6 %
Corporate income tax	-15	-37	59.7 %	56.1 %
Net Income	125	50	148.8 %	170.9 %
Contribution to Ferrovial equity accounted result (EUR million)	25	13	98.8 %	-109.6 %

IRB Infrastructure Trust (Private InvIT)

(EUR million)	FY 25	FY 24	VAR.	LfL growth*
Revenue	653	243	168.1 %	192.0 %
Adjusted EBITDA*	283	114	148.6 %	170.8 %
Adjusted EBITDA margin*	43.3 %	46.7 %
Adjusted EBIT*	211	73	188.3 %	214.0 %
Adjusted EBIT margin*	32.3 %	30.0 %
Financial results	-245	-114	-115.4 %	134.6 %
Profit before tax	-128	-41	-214.8 %	-8.4 %
Corporate income tax	102	6	n.s.	-30.3 %
Net Income	-26	-35	25.5 %	-4.6 %
Contribution to Ferrovial equity accounted result (EUR million)	-6	-8	25.5 %	-4.6 %

IRB Infrastructure Trust: 2024 figures reflect only six months of activity following the acquisition.

AIRPORTS

DALAMAN

(EUR million)	FY 25	FY 24	VAR.
Revenue	85	82	3.6 %
Adjusted EBITDA*	66	64	2.5 %
Adjusted EBITDA margin*	77.5 %	78.4 %
Depreciation & impairments	-23	-22	-3.8 %
Adjusted EBIT*	43	42	1.8 %
Adjusted EBIT margin*	50.8 %	51.8 %
Financial results	-30	-25	-21.1 %
Profit before tax	13	17	-26.3 %
Corporate income tax	-25	42	-160.3 %
Net income	-12	59	-120.9 %
Contribution to Ferrovial**	-7	35	-120.9 %

**Globally consolidated asset, contribution to net profit (EUR million). 60.0% stake

Cookie	Duration	Description
_csrf	1 year	Anti Cross-site request forgery cookie.
_ga	2 years	This cookie is installed by Google Analytics. The cookie is used to calculate visitor, session, campaign data and keep track of site usage for the site's analytics report. The cookies store information anonymously and assign a randomly generated number to identify unique visitors.
_gat	1 minute	This cookies is installed by Google Universal Analytics to throttle the request rate to limit the colllection of data on high traffic sites.
_gid	23 hours 59 minutes	This cookie is installed by Google Analytics. The cookie is used to store information of how visitors use a website and helps in creating an analytics report of how the wbsite is doing. The data collected including the number visitors, the source where they have come from, and the pages viisted in an anonymous form.
_hjAbsoluteSessionInProgress	30 minutes	This cookie is used to detect the first pageview session of a user. This is a True/False flag set by the cookie.
dtCookie	Sesión

Cookie	Duration	Description
_fbp	2 months 28 days 23 hours 59 minutes	This cookie is set by Facebook to deliver advertisement when they are on Facebook or a digital platform powered by Facebook advertising after visiting this website.
uid	1 año	This cookie is used to measure the number and behavior of visitors to the website anonymously. The data includes the number of visits, average length of visit on the website, pages visited, etc. in order to better understand user preferences for targeted ads.