Korean Air Lines Co Ltd
KRX:003490
Balance Sheet
Balance Sheet Decomposition
Korean Air Lines Co Ltd
Current Assets | 9.1T |
Cash & Short-Term Investments | 6.4T |
Receivables | 1.3T |
Other Current Assets | 1.4T |
Non-Current Assets | 22.2T |
Long-Term Investments | 851.1B |
PP&E | 18.6T |
Intangibles | 811.6B |
Other Non-Current Assets | 1.9T |
Current Liabilities | 10.5T |
Accounts Payable | 240.1B |
Accrued Liabilities | 794.9B |
Short-Term Debt | 1.1T |
Other Current Liabilities | 8.4T |
Non-Current Liabilities | 11.1T |
Long-Term Debt | 6.7T |
Other Non-Current Liabilities | 4.4T |
Balance Sheet
Korean Air Lines Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
796 604
|
967 482
|
1 089 928
|
761 235
|
1 503 951
|
816 253
|
1 314 566
|
1 185 375
|
1 056 901
|
622 787
|
|
Cash |
324
|
160
|
257
|
180
|
137
|
90
|
61
|
5 049
|
5 055
|
3 106
|
|
Cash Equivalents |
796 280
|
967 322
|
1 089 671
|
761 055
|
1 503 814
|
816 163
|
1 314 505
|
1 180 326
|
1 051 845
|
619 681
|
|
Short-Term Investments |
59 038
|
112 059
|
177 042
|
511 279
|
236 776
|
767 012
|
492 868
|
2 692 780
|
4 776 966
|
5 420 195
|
|
Total Receivables |
1 160 938
|
1 123 120
|
946 576
|
1 025 774
|
913 183
|
1 065 006
|
914 379
|
1 248 147
|
1 177 546
|
1 155 018
|
|
Accounts Receivables |
789 332
|
792 361
|
850 641
|
899 809
|
812 593
|
846 774
|
768 982
|
1 061 338
|
1 076 580
|
1 091 704
|
|
Other Receivables |
371 606
|
330 759
|
95 935
|
125 965
|
100 590
|
218 232
|
145 397
|
186 809
|
100 966
|
63 314
|
|
Inventory |
430 180
|
490 648
|
564 705
|
682 687
|
918 206
|
712 925
|
551 195
|
597 064
|
730 075
|
853 580
|
|
Other Current Assets |
2 501 281
|
595 819
|
549 738
|
601 327
|
177 920
|
213 506
|
729 511
|
917 632
|
349 450
|
543 589
|
|
Total Current Assets |
4 948 040
|
3 289 127
|
3 327 989
|
3 582 303
|
3 750 036
|
3 574 702
|
4 002 519
|
6 640 997
|
8 090 937
|
8 595 170
|
|
PP&E Net |
15 778 074
|
17 850 703
|
17 873 282
|
18 907 294
|
20 098 499
|
21 310 440
|
18 482 140
|
16 914 084
|
17 079 086
|
18 174 887
|
|
PP&E Gross |
15 778 074
|
17 850 703
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Accumulated Depreciation |
9 655 707
|
9 535 123
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Intangible Assets |
326 338
|
290 424
|
387 515
|
345 981
|
283 247
|
277 347
|
253 384
|
261 223
|
423 337
|
384 209
|
|
Goodwill |
4 890
|
4 320
|
17 515
|
17 515
|
17 515
|
17 515
|
14 761
|
14 761
|
450 418
|
439 977
|
|
Note Receivable |
72 594
|
26 408
|
49 960
|
95 924
|
99 369
|
171 179
|
311 555
|
242 189
|
352 672
|
257 389
|
|
Long-Term Investments |
911 679
|
1 117 824
|
615 677
|
532 669
|
508 696
|
502 747
|
731 327
|
964 521
|
810 822
|
798 426
|
|
Other Long-Term Assets |
1 424 109
|
1 601 546
|
1 684 598
|
1 166 989
|
1 085 139
|
1 160 189
|
1 394 376
|
1 634 128
|
1 790 429
|
1 741 719
|
|
Other Assets |
4 890
|
4 320
|
17 515
|
17 515
|
17 515
|
17 515
|
14 761
|
14 761
|
450 418
|
439 977
|
|
Total Assets |
23 465 724
N/A
|
24 180 351
+3%
|
23 956 535
-1%
|
24 648 674
+3%
|
25 842 501
+5%
|
27 014 119
+5%
|
25 190 061
-7%
|
26 671 903
+6%
|
28 997 701
+9%
|
30 391 776
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
121 696
|
123 749
|
113 875
|
151 797
|
153 624
|
196 453
|
86 354
|
139 160
|
255 297
|
240 222
|
|
Accrued Liabilities |
384 451
|
512 174
|
550 916
|
637 421
|
657 906
|
679 344
|
613 041
|
692 430
|
873 461
|
1 162 689
|
|
Short-Term Debt |
1 634 526
|
869 438
|
1 504 202
|
842 548
|
732 311
|
762 860
|
1 900 887
|
985 568
|
906 051
|
1 021 408
|
|
Current Portion of Long-Term Debt |
3 718 042
|
5 160 637
|
5 175 147
|
3 300 465
|
3 588 867
|
4 506 573
|
3 947 261
|
4 371 955
|
2 750 229
|
2 717 964
|
|
Other Current Liabilities |
1 583 171
|
1 784 382
|
1 786 978
|
1 705 892
|
2 424 080
|
2 632 066
|
1 440 231
|
2 255 813
|
3 690 145
|
4 267 582
|
|
Total Current Liabilities |
7 441 886
|
8 450 381
|
9 131 118
|
6 638 123
|
7 556 789
|
8 777 297
|
7 987 775
|
8 444 927
|
8 475 183
|
9 409 864
|
|
Long-Term Debt |
10 978 533
|
10 137 950
|
9 605 535
|
10 702 328
|
11 418 022
|
11 754 302
|
9 689 711
|
7 149 346
|
7 481 030
|
7 207 496
|
|
Deferred Income Tax |
52 120
|
56 989
|
25 748
|
38 314
|
35 257
|
34 545
|
22 813
|
26 601
|
95 563
|
87 538
|
|
Minority Interest |
110 215
|
111 923
|
113 664
|
121 665
|
123 062
|
124 597
|
105 224
|
111 785
|
298 270
|
289 209
|
|
Other Liabilities |
2 792 027
|
3 035 995
|
3 319 783
|
3 518 805
|
3 669 834
|
3 667 182
|
4 178 038
|
4 185 340
|
3 653 464
|
3 871 670
|
|
Total Liabilities |
21 374 781
N/A
|
21 793 239
+2%
|
22 195 849
+2%
|
21 019 236
-5%
|
22 802 964
+8%
|
24 357 924
+7%
|
21 983 561
-10%
|
19 917 999
-9%
|
20 003 510
+0%
|
20 865 777
+4%
|
|
Equity | |||||||||||
Common Stock |
298 931
|
369 753
|
369 753
|
479 777
|
479 777
|
479 777
|
876 603
|
1 744 658
|
1 846 657
|
1 846 657
|
|
Retained Earnings |
1 544 567
|
794 265
|
192 877
|
576 675
|
212 577
|
345 777
|
522 503
|
110 077
|
2 053 684
|
2 591 941
|
|
Additional Paid In Capital |
52 563
|
817 783
|
1 198 374
|
1 902 215
|
1 720 150
|
792 437
|
1 518 577
|
3 948 435
|
4 145 584
|
4 145 343
|
|
Unrealized Security Profit/Loss |
264 802
|
402 423
|
353 158
|
729 207
|
658 617
|
661 048
|
650 333
|
595 248
|
967 235
|
988 873
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
|
Other Equity |
69 919
|
2 888
|
32 278
|
58 435
|
31 584
|
1 068 713
|
683 492
|
355 487
|
18 968
|
46 813
|
|
Total Equity |
2 090 944
N/A
|
2 387 112
+14%
|
1 760 686
-26%
|
3 629 438
+106%
|
3 039 537
-16%
|
2 656 195
-13%
|
3 206 501
+21%
|
6 753 904
+111%
|
8 994 191
+33%
|
9 525 999
+6%
|
|
Total Liabilities & Equity |
23 465 724
N/A
|
24 180 351
+3%
|
23 956 535
-1%
|
24 648 674
+3%
|
25 842 501
+5%
|
27 014 119
+5%
|
25 190 061
-7%
|
26 671 903
+6%
|
28 997 701
+9%
|
30 391 776
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
102
|
121
|
121
|
115
|
115
|
148
|
225
|
348
|
368
|
368
|
|
Preferred Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|