Delta Air Lines Inc
F:OYC
Balance Sheet
Balance Sheet Decomposition
Delta Air Lines Inc
Delta Air Lines Inc
Balance Sheet
Delta Air Lines Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 969
|
2 170
|
1 463
|
2 008
|
2 034
|
2 648
|
4 255
|
4 607
|
2 892
|
2 657
|
2 416
|
2 844
|
2 088
|
1 972
|
2 762
|
1 814
|
1 565
|
2 882
|
8 307
|
7 933
|
3 266
|
2 741
|
3 069
|
4 310
|
|
| Cash Equivalents |
1 969
|
2 170
|
1 463
|
2 008
|
2 034
|
2 648
|
4 255
|
4 607
|
2 892
|
2 657
|
2 416
|
2 844
|
2 088
|
1 972
|
2 762
|
1 814
|
1 565
|
2 882
|
8 307
|
7 933
|
3 266
|
2 741
|
3 069
|
4 310
|
|
| Short-Term Investments |
0
|
540
|
336
|
0
|
614
|
138
|
212
|
71
|
718
|
958
|
958
|
959
|
1 217
|
1 465
|
487
|
825
|
203
|
0
|
5 789
|
3 386
|
3 268
|
1 127
|
0
|
0
|
|
| Total Receivables |
611
|
662
|
696
|
819
|
915
|
1 066
|
2 652
|
1 353
|
1 456
|
1 563
|
1 693
|
1 612
|
3 222
|
2 139
|
2 064
|
2 377
|
2 314
|
2 854
|
1 396
|
2 404
|
3 176
|
3 130
|
3 224
|
2 850
|
|
| Accounts Receivables |
292
|
662
|
696
|
819
|
915
|
1 066
|
1 513
|
1 353
|
1 456
|
1 563
|
1 693
|
1 609
|
2 297
|
2 020
|
2 064
|
2 377
|
2 314
|
2 854
|
1 396
|
2 404
|
3 176
|
3 130
|
3 224
|
2 850
|
|
| Other Receivables |
319
|
0
|
0
|
0
|
0
|
0
|
1 139
|
0
|
0
|
0
|
0
|
3
|
925
|
119
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
164
|
202
|
203
|
172
|
181
|
262
|
388
|
327
|
318
|
367
|
1 023
|
1 063
|
852
|
697
|
891
|
1 329
|
1 055
|
1 251
|
732
|
1 098
|
1 424
|
1 314
|
1 428
|
1 601
|
|
| Other Current Assets |
1 158
|
976
|
908
|
1 481
|
1 641
|
1 126
|
1 467
|
1 633
|
1 923
|
2 184
|
2 182
|
3 173
|
1 779
|
2 783
|
1 247
|
1 459
|
1 203
|
1 262
|
1 180
|
1 119
|
1 877
|
1 957
|
2 123
|
2 205
|
|
| Total Current Assets |
3 902
|
4 550
|
3 606
|
4 480
|
5 385
|
5 240
|
8 974
|
7 991
|
7 307
|
7 729
|
8 272
|
9 651
|
9 158
|
9 056
|
7 451
|
7 804
|
6 340
|
8 249
|
17 404
|
15 940
|
13 011
|
10 269
|
9 844
|
10 966
|
|
| PP&E Net |
16 524
|
16 752
|
16 556
|
14 280
|
12 973
|
11 701
|
20 627
|
20 433
|
20 307
|
20 223
|
20 713
|
21 854
|
21 929
|
23 039
|
24 375
|
26 563
|
34 329
|
36 937
|
32 262
|
35 986
|
40 145
|
42 490
|
44 239
|
45 987
|
|
| PP&E Gross |
16 524
|
16 752
|
16 556
|
14 280
|
12 973
|
11 701
|
20 627
|
20 433
|
20 307
|
20 223
|
20 713
|
21 854
|
21 929
|
23 039
|
24 375
|
26 563
|
34 329
|
36 937
|
32 262
|
35 986
|
40 145
|
42 490
|
44 239
|
0
|
|
| Accumulated Depreciation |
8 612
|
9 258
|
9 682
|
9 681
|
9 774
|
608
|
1 558
|
2 924
|
4 164
|
5 472
|
6 656
|
7 792
|
9 340
|
10 871
|
12 456
|
14 097
|
15 823
|
17 027
|
17 511
|
18 671
|
20 370
|
21 707
|
23 228
|
0
|
|
| Intangible Assets |
102
|
95
|
79
|
74
|
89
|
2 806
|
4 944
|
4 829
|
4 749
|
4 751
|
4 679
|
4 658
|
4 603
|
4 861
|
4 844
|
4 847
|
4 830
|
5 163
|
6 011
|
6 001
|
5 992
|
5 983
|
5 975
|
5 966
|
|
| Goodwill |
2 092
|
2 092
|
227
|
227
|
227
|
12 104
|
9 731
|
9 787
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 781
|
9 781
|
9 753
|
9 753
|
9 753
|
9 753
|
9 753
|
9 753
|
|
| Long-Term Investments |
207
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 665
|
1 712
|
2 128
|
3 457
|
2 846
|
4 222
|
|
| Other Long-Term Assets |
1 893
|
2 450
|
1 333
|
978
|
948
|
572
|
808
|
749
|
1 031
|
1 002
|
1 092
|
6 295
|
8 521
|
6 384
|
4 797
|
4 663
|
4 986
|
4 402
|
4 901
|
3 067
|
1 259
|
1 692
|
2 715
|
4 291
|
|
| Other Assets |
2 092
|
2 092
|
227
|
227
|
227
|
12 104
|
9 731
|
9 787
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 794
|
9 781
|
9 781
|
9 753
|
9 753
|
9 753
|
9 753
|
9 753
|
9 753
|
|
| Total Assets |
24 720
N/A
|
25 939
+5%
|
21 801
-16%
|
20 039
-8%
|
19 622
-2%
|
32 423
+65%
|
45 084
+39%
|
43 789
-3%
|
43 188
-1%
|
43 499
+1%
|
44 550
+2%
|
52 252
+17%
|
54 005
+3%
|
53 134
-2%
|
51 261
-4%
|
53 671
+5%
|
60 266
+12%
|
64 532
+7%
|
71 996
+12%
|
72 459
+1%
|
72 288
0%
|
73 644
+2%
|
75 372
+2%
|
81 185
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 921
|
1 709
|
1 560
|
934
|
936
|
839
|
1 604
|
1 249
|
1 713
|
1 600
|
2 293
|
2 300
|
2 622
|
2 743
|
2 572
|
3 634
|
2 976
|
3 266
|
2 840
|
4 240
|
5 106
|
4 446
|
4 650
|
5 226
|
|
| Accrued Liabilities |
1 709
|
1 621
|
1 422
|
726
|
670
|
1 097
|
1 507
|
1 802
|
2 024
|
3 234
|
2 808
|
4 176
|
4 393
|
4 501
|
5 262
|
4 183
|
5 337
|
5 561
|
4 434
|
4 906
|
5 781
|
6 937
|
7 337
|
7 703
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
295
|
1 247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
693
|
1 021
|
893
|
1 186
|
1 503
|
1 014
|
1 160
|
1 533
|
2 073
|
1 944
|
1 627
|
1 547
|
1 184
|
1 563
|
1 131
|
2 242
|
1 518
|
2 287
|
1 732
|
1 782
|
2 359
|
2 983
|
2 175
|
1 605
|
|
| Other Current Liabilities |
2 132
|
1 806
|
2 066
|
2 419
|
2 660
|
3 360
|
5 574
|
5 213
|
5 575
|
5 923
|
6 542
|
6 129
|
8 648
|
8 719
|
6 274
|
8 900
|
8 747
|
9 090
|
6 921
|
10 038
|
12 694
|
12 052
|
12 508
|
13 133
|
|
| Total Current Liabilities |
6 455
|
6 157
|
5 941
|
5 265
|
5 769
|
6 605
|
11 092
|
9 797
|
11 385
|
12 701
|
13 270
|
14 152
|
16 847
|
17 526
|
15 239
|
18 959
|
18 578
|
20 204
|
15 927
|
20 966
|
25 940
|
26 418
|
26 670
|
27 667
|
|
| Long-Term Debt |
10 174
|
11 538
|
13 005
|
6 557
|
6 509
|
7 986
|
15 411
|
15 665
|
13 179
|
11 847
|
11 082
|
9 795
|
8 477
|
6 766
|
6 201
|
6 592
|
8 253
|
8 873
|
27 425
|
25 138
|
20 671
|
17 071
|
14 019
|
12 507
|
|
| Deferred Income Tax |
0
|
0
|
0
|
132
|
406
|
855
|
1 981
|
1 917
|
1 924
|
2 028
|
2 047
|
0
|
0
|
0
|
0
|
0
|
0
|
1 456
|
0
|
0
|
0
|
908
|
2 176
|
3 369
|
|
| Other Liabilities |
6 934
|
8 628
|
8 374
|
17 733
|
20 531
|
6 864
|
15 726
|
16 165
|
15 803
|
18 319
|
20 282
|
16 662
|
19 868
|
17 992
|
17 534
|
15 590
|
19 748
|
18 641
|
27 110
|
22 468
|
19 095
|
18 142
|
17 214
|
16 889
|
|
| Total Liabilities |
23 563
N/A
|
26 323
+12%
|
27 320
+4%
|
29 687
+9%
|
33 215
+12%
|
22 310
-33%
|
44 210
+98%
|
43 544
-2%
|
42 291
-3%
|
44 895
+6%
|
46 681
+4%
|
40 609
-13%
|
45 192
+11%
|
42 284
-6%
|
38 974
-8%
|
41 141
+6%
|
46 579
+13%
|
49 174
+6%
|
70 462
+43%
|
68 572
-3%
|
65 706
-4%
|
62 539
-5%
|
60 079
-4%
|
60 432
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
708
|
691
|
676
|
338
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Retained Earnings |
1 639
|
844
|
4 373
|
8 209
|
14 414
|
314
|
8 608
|
9 845
|
9 252
|
8 398
|
7 389
|
3 049
|
3 456
|
7 623
|
7 903
|
8 256
|
10 039
|
12 454
|
428
|
148
|
1 170
|
5 650
|
8 783
|
0
|
|
| Additional Paid In Capital |
3 263
|
3 272
|
3 052
|
1 635
|
1 561
|
9 512
|
13 714
|
13 827
|
13 926
|
13 999
|
14 069
|
13 982
|
12 981
|
10 875
|
12 294
|
12 053
|
11 671
|
11 129
|
11 259
|
11 447
|
11 526
|
11 641
|
11 740
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 563
|
3 578
|
6 766
|
8 577
|
26
|
16
|
61
|
19
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
2 718
|
2 708
|
2 403
|
601
|
224
|
148
|
152
|
174
|
199
|
231
|
234
|
258
|
313
|
373
|
274
|
158
|
198
|
236
|
259
|
282
|
313
|
341
|
251
|
0
|
|
| Other Equity |
1 735
|
2 483
|
2 471
|
2 811
|
518
|
435
|
4 080
|
0
|
0
|
0
|
0
|
5 104
|
7 295
|
7 214
|
7 655
|
7 727
|
7 825
|
7 989
|
9 038
|
7 131
|
5 802
|
5 845
|
4 979
|
20 753
|
|
| Total Equity |
1 157
N/A
|
384
N/A
|
5 519
-1 337%
|
9 648
-75%
|
13 593
-41%
|
10 113
N/A
|
874
-91%
|
245
-72%
|
897
+266%
|
1 396
N/A
|
2 131
-53%
|
11 643
N/A
|
8 813
-24%
|
10 850
+23%
|
12 287
+13%
|
12 530
+2%
|
13 687
+9%
|
15 358
+12%
|
1 534
-90%
|
3 887
+153%
|
6 582
+69%
|
11 105
+69%
|
15 293
+38%
|
20 753
+36%
|
|
| Total Liabilities & Equity |
24 720
N/A
|
25 939
+5%
|
21 801
-16%
|
20 039
-8%
|
19 622
-2%
|
32 423
+65%
|
45 084
+39%
|
43 789
-3%
|
43 188
-1%
|
43 499
+1%
|
44 550
+2%
|
52 252
+17%
|
54 005
+3%
|
53 134
-2%
|
51 261
-4%
|
53 671
+5%
|
60 266
+12%
|
64 532
+7%
|
71 996
+12%
|
72 459
+1%
|
72 288
0%
|
73 644
+2%
|
75 372
+2%
|
81 185
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
123
|
124
|
140
|
189
|
197
|
292
|
695
|
784
|
835
|
845
|
851
|
851
|
825
|
779
|
731
|
707
|
680
|
643
|
638
|
640
|
641
|
643
|
646
|
653
|
|
| Preferred Shares Outstanding |
6
|
6
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|