Southwest Airlines Co
F:SWN
Balance Sheet
Balance Sheet Decomposition
Southwest Airlines Co
Southwest Airlines Co
Balance Sheet
Southwest Airlines Co
| 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 |
1 815
|
1 865
|
1 048
|
2 280
|
1 390
|
2 213
|
1 368
|
1 114
|
1 261
|
829
|
1 113
|
1 355
|
1 282
|
1 583
|
1 680
|
1 495
|
1 854
|
2 548
|
11 063
|
12 480
|
9 492
|
9 288
|
7 509
|
3 231
|
|
| Cash Equivalents |
1 815
|
1 865
|
1 048
|
2 280
|
1 390
|
2 213
|
1 368
|
1 114
|
1 261
|
829
|
1 113
|
1 355
|
1 282
|
1 583
|
1 680
|
1 495
|
1 854
|
2 548
|
11 063
|
12 480
|
9 492
|
9 288
|
7 509
|
3 231
|
|
| Short-Term Investments |
0
|
0
|
257
|
251
|
369
|
566
|
435
|
1 479
|
2 277
|
2 315
|
1 857
|
1 797
|
1 706
|
1 468
|
1 625
|
1 778
|
1 835
|
1 524
|
2 271
|
3 024
|
2 800
|
2 186
|
1 216
|
0
|
|
| Total Receivables |
174
|
132
|
248
|
258
|
241
|
279
|
209
|
169
|
195
|
299
|
332
|
419
|
365
|
474
|
546
|
662
|
568
|
1 086
|
1 130
|
1 357
|
1 040
|
1 154
|
1 110
|
1 149
|
|
| Accounts Receivables |
174
|
132
|
248
|
258
|
241
|
279
|
209
|
169
|
195
|
299
|
332
|
419
|
365
|
474
|
546
|
662
|
568
|
1 086
|
320
|
490
|
595
|
605
|
620
|
837
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
810
|
867
|
445
|
549
|
490
|
312
|
|
| Inventory |
86
|
93
|
137
|
150
|
181
|
259
|
203
|
221
|
243
|
401
|
469
|
467
|
342
|
311
|
337
|
420
|
461
|
529
|
414
|
537
|
790
|
807
|
800
|
775
|
|
| Other Current Assets |
156
|
223
|
482
|
681
|
420
|
1 126
|
438
|
375
|
303
|
501
|
456
|
418
|
232
|
188
|
310
|
460
|
310
|
287
|
295
|
638
|
686
|
520
|
639
|
490
|
|
| Total Current Assets |
2 232
|
2 313
|
2 172
|
3 620
|
2 601
|
4 443
|
2 653
|
3 358
|
4 279
|
4 345
|
4 227
|
4 456
|
3 927
|
4 024
|
4 498
|
4 815
|
5 028
|
5 974
|
15 173
|
18 036
|
14 808
|
13 955
|
11 274
|
5 645
|
|
| PP&E Net |
6 645
|
7 443
|
8 723
|
9 212
|
10 094
|
10 874
|
11 040
|
10 634
|
10 675
|
12 224
|
12 766
|
13 389
|
14 292
|
15 601
|
17 044
|
18 539
|
19 525
|
18 374
|
17 723
|
16 432
|
18 736
|
20 598
|
20 425
|
21 334
|
|
| PP&E Gross |
6 645
|
7 443
|
8 723
|
9 212
|
10 094
|
10 874
|
11 040
|
10 634
|
10 675
|
12 224
|
12 766
|
13 389
|
14 292
|
15 601
|
17 044
|
18 539
|
19 525
|
18 374
|
17 723
|
16 432
|
18 736
|
20 598
|
20 425
|
21 334
|
|
| Accumulated Depreciation |
2 810
|
3 107
|
3 198
|
3 296
|
3 765
|
4 286
|
4 831
|
5 254
|
5 765
|
6 294
|
6 731
|
7 431
|
8 221
|
9 084
|
9 420
|
9 690
|
9 731
|
10 688
|
11 743
|
12 732
|
13 642
|
14 443
|
14 891
|
15 700
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
155
|
138
|
166
|
363
|
464
|
426
|
413
|
400
|
296
|
295
|
295
|
296
|
296
|
300
|
296
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
44
|
35
|
40
|
90
|
76
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
76
|
122
|
442
|
1 171
|
765
|
1 455
|
375
|
277
|
449
|
374
|
454
|
320
|
136
|
213
|
258
|
297
|
259
|
281
|
427
|
587
|
559
|
668
|
781
|
816
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
|
| Total Assets |
8 954
N/A
|
9 878
+10%
|
11 337
+15%
|
14 003
+24%
|
13 460
-4%
|
16 772
+25%
|
14 068
-16%
|
14 269
+1%
|
15 463
+8%
|
18 068
+17%
|
18 596
+3%
|
19 345
+4%
|
19 723
+2%
|
21 312
+8%
|
23 286
+9%
|
25 110
+8%
|
26 243
+5%
|
25 895
-1%
|
34 588
+34%
|
36 320
+5%
|
35 369
-3%
|
36 487
+3%
|
33 750
-8%
|
29 061
-14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
362
|
405
|
420
|
524
|
643
|
759
|
668
|
732
|
739
|
1 057
|
1 107
|
1 247
|
522
|
394
|
259
|
347
|
454
|
595
|
272
|
368
|
841
|
843
|
634
|
792
|
|
| Accrued Liabilities |
529
|
612
|
829
|
1 585
|
1 245
|
585
|
743
|
665
|
784
|
911
|
1 052
|
1 217
|
1 551
|
2 121
|
2 027
|
1 901
|
1 965
|
2 333
|
2 717
|
2 104
|
2 679
|
4 180
|
3 047
|
3 197
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
130
|
206
|
146
|
601
|
122
|
41
|
163
|
190
|
505
|
644
|
271
|
629
|
258
|
637
|
566
|
348
|
606
|
819
|
220
|
453
|
42
|
29
|
1 630
|
324
|
|
| Other Current Liabilities |
412
|
500
|
747
|
1 138
|
877
|
3 453
|
1 232
|
1 108
|
1 277
|
1 921
|
2 220
|
2 583
|
3 592
|
4 254
|
3 992
|
4 267
|
4 880
|
5 205
|
4 297
|
6 239
|
6 816
|
7 204
|
6 965
|
6 608
|
|
| Total Current Liabilities |
1 434
|
1 723
|
2 142
|
3 848
|
2 887
|
4 838
|
2 806
|
2 695
|
3 305
|
4 533
|
4 650
|
5 676
|
5 923
|
7 406
|
6 844
|
6 863
|
7 905
|
8 952
|
7 506
|
9 164
|
10 378
|
12 256
|
12 276
|
10 921
|
|
| Long-Term Debt |
1 553
|
1 332
|
1 700
|
1 394
|
1 567
|
2 050
|
3 498
|
3 325
|
2 875
|
3 107
|
3 259
|
2 481
|
2 627
|
2 706
|
2 946
|
3 405
|
2 819
|
1 846
|
10 111
|
10 274
|
8 046
|
7 978
|
5 069
|
4 577
|
|
| Deferred Income Tax |
1 227
|
1 420
|
1 610
|
1 681
|
2 104
|
2 535
|
1 904
|
2 200
|
2 493
|
2 566
|
2 884
|
2 934
|
2 782
|
2 490
|
3 374
|
2 119
|
2 427
|
2 364
|
1 634
|
1 770
|
1 985
|
2 044
|
2 167
|
2 289
|
|
| Other Liabilities |
318
|
351
|
361
|
405
|
453
|
408
|
907
|
595
|
553
|
985
|
811
|
918
|
1 616
|
1 352
|
1 681
|
3 082
|
3 239
|
2 901
|
6 461
|
4 698
|
4 273
|
3 694
|
3 888
|
3 293
|
|
| Total Liabilities |
4 532
N/A
|
4 826
+6%
|
5 813
+20%
|
7 328
+26%
|
7 011
-4%
|
9 831
+40%
|
9 115
-7%
|
8 815
-3%
|
9 226
+5%
|
11 191
+21%
|
11 604
+4%
|
12 009
+3%
|
12 948
+8%
|
13 954
+8%
|
14 845
+6%
|
15 469
+4%
|
16 390
+6%
|
16 063
-2%
|
25 712
+60%
|
25 906
+1%
|
24 682
-5%
|
25 972
+5%
|
23 400
-10%
|
21 080
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
777
|
789
|
790
|
802
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
888
|
888
|
888
|
888
|
888
|
888
|
|
| Retained Earnings |
3 455
|
3 883
|
4 089
|
4 018
|
4 307
|
4 788
|
4 919
|
4 971
|
5 399
|
5 395
|
5 768
|
6 431
|
7 416
|
9 409
|
11 418
|
13 832
|
15 967
|
17 945
|
14 777
|
15 774
|
16 261
|
16 297
|
16 332
|
16 388
|
|
| Additional Paid In Capital |
136
|
258
|
299
|
963
|
1 142
|
1 207
|
1 215
|
1 216
|
1 183
|
1 222
|
1 210
|
1 231
|
1 315
|
1 374
|
1 410
|
1 451
|
1 510
|
1 581
|
4 191
|
4 224
|
4 037
|
4 153
|
4 199
|
4 322
|
|
| Treasury Stock |
0
|
0
|
71
|
0
|
390
|
1 103
|
1 005
|
963
|
891
|
324
|
675
|
1 131
|
2 026
|
3 182
|
4 872
|
6 462
|
8 452
|
10 441
|
10 875
|
10 860
|
10 843
|
10 823
|
11 044
|
13 593
|
|
| Other Equity |
54
|
122
|
417
|
892
|
582
|
1 241
|
984
|
578
|
262
|
224
|
119
|
3
|
738
|
1 051
|
323
|
12
|
20
|
61
|
105
|
388
|
344
|
0
|
25
|
24
|
|
| Total Equity |
4 422
N/A
|
5 052
+14%
|
5 524
+9%
|
6 675
+21%
|
6 449
-3%
|
6 941
+8%
|
4 953
-29%
|
5 454
+10%
|
6 237
+14%
|
6 877
+10%
|
6 992
+2%
|
7 336
+5%
|
6 775
-8%
|
7 358
+9%
|
8 441
+15%
|
9 641
+14%
|
9 853
+2%
|
9 832
0%
|
8 876
-10%
|
10 414
+17%
|
10 687
+3%
|
10 515
-2%
|
10 350
-2%
|
7 981
-23%
|
|
| Total Liabilities & Equity |
8 954
N/A
|
9 878
+10%
|
11 337
+15%
|
14 003
+24%
|
13 460
-4%
|
16 772
+25%
|
14 068
-16%
|
14 269
+1%
|
15 463
+8%
|
18 068
+17%
|
18 596
+3%
|
19 345
+4%
|
19 723
+2%
|
21 312
+8%
|
23 286
+9%
|
25 110
+8%
|
26 243
+5%
|
25 895
-1%
|
34 588
+34%
|
36 320
+5%
|
35 369
-3%
|
36 487
+3%
|
33 750
-8%
|
29 061
-14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
777
|
789
|
785
|
802
|
783
|
735
|
740
|
743
|
747
|
773
|
730
|
700
|
676
|
676
|
648
|
589
|
553
|
519
|
590
|
592
|
594
|
597
|
593
|
516
|
|