International Consolidated Airlines Group SA
MAD:IAG
Balance Sheet
Balance Sheet Decomposition
International Consolidated Airlines Group SA
International Consolidated Airlines Group SA
Balance Sheet
International Consolidated Airlines Group SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
917
|
1 977
|
1 362
|
1 541
|
1 528
|
2 909
|
3 337
|
3 292
|
3 837
|
4 062
|
5 774
|
7 892
|
9 196
|
5 441
|
8 189
|
|
| Cash |
723
|
0
|
0
|
1 138
|
1 223
|
2 230
|
2 021
|
1 963
|
2 453
|
0
|
1 882
|
2 569
|
3 286
|
1 531
|
2 975
|
|
| Cash Equivalents |
194
|
1 977
|
1 362
|
403
|
305
|
679
|
1 316
|
1 329
|
1 384
|
4 062
|
3 892
|
5 323
|
5 910
|
3 910
|
5 214
|
|
| Short-Term Investments |
1 381
|
1 758
|
1 547
|
2 092
|
3 416
|
2 947
|
3 044
|
3 341
|
2 395
|
2 621
|
105
|
16
|
370
|
1 365
|
1 610
|
|
| Total Receivables |
570
|
1 175
|
1 149
|
1 463
|
1 422
|
1 585
|
1 815
|
1 915
|
2 332
|
2 441
|
854
|
947
|
1 758
|
2 542
|
3 131
|
|
| Accounts Receivables |
453
|
1 175
|
1 149
|
1 196
|
1 252
|
1 196
|
1 405
|
1 463
|
1 597
|
2 255
|
557
|
735
|
1 330
|
2 054
|
2 285
|
|
| Other Receivables |
117
|
0
|
0
|
267
|
170
|
389
|
410
|
452
|
735
|
186
|
297
|
212
|
428
|
488
|
846
|
|
| Inventory |
115
|
400
|
414
|
411
|
424
|
520
|
458
|
432
|
509
|
565
|
351
|
334
|
353
|
494
|
617
|
|
| Other Current Assets |
384
|
582
|
554
|
511
|
637
|
1 128
|
1 131
|
1 212
|
1 020
|
1 638
|
756
|
1 362
|
1 567
|
1 109
|
1 639
|
|
| Total Current Assets |
3 367
|
5 892
|
5 026
|
6 018
|
7 427
|
9 089
|
9 785
|
10 192
|
10 093
|
11 327
|
7 840
|
10 551
|
13 244
|
10 951
|
15 186
|
|
| PP&E Net |
8 080
|
9 584
|
9 926
|
10 228
|
11 784
|
13 730
|
12 227
|
11 846
|
12 437
|
19 168
|
17 531
|
17 161
|
18 346
|
19 776
|
21 132
|
|
| PP&E Gross |
8 080
|
0
|
0
|
10 228
|
11 784
|
13 730
|
12 227
|
11 846
|
12 437
|
0
|
17 531
|
17 161
|
18 346
|
19 776
|
21 132
|
|
| Accumulated Depreciation |
9 006
|
0
|
0
|
10 874
|
12 216
|
13 277
|
11 255
|
11 479
|
11 746
|
0
|
13 888
|
13 410
|
13 592
|
15 213
|
17 404
|
|
| Intangible Assets |
289
|
1 724
|
1 965
|
2 120
|
2 359
|
2 839
|
2 688
|
2 671
|
2 852
|
3 442
|
2 864
|
2 892
|
3 210
|
2 985
|
3 293
|
|
| Goodwill |
47
|
0
|
0
|
76
|
79
|
356
|
349
|
347
|
346
|
0
|
344
|
347
|
346
|
347
|
349
|
|
| Note Receivable |
0
|
0
|
0
|
61
|
69
|
88
|
72
|
13
|
11
|
0
|
2
|
2
|
25
|
31
|
126
|
|
| Long-Term Investments |
364
|
631
|
864
|
1 117
|
111
|
219
|
216
|
175
|
111
|
113
|
58
|
71
|
98
|
235
|
234
|
|
| Other Long-Term Assets |
746
|
1 308
|
1 195
|
1 157
|
1 823
|
1 915
|
2 036
|
1 988
|
2 184
|
1 618
|
1 677
|
3 382
|
4 034
|
3 355
|
3 484
|
|
| Other Assets |
47
|
0
|
0
|
76
|
79
|
356
|
349
|
347
|
346
|
0
|
344
|
347
|
346
|
347
|
349
|
|
| Total Assets |
12 893
N/A
|
19 139
+48%
|
18 976
-1%
|
20 777
+9%
|
23 652
+14%
|
28 236
+19%
|
27 373
-3%
|
27 232
-1%
|
28 034
+3%
|
35 668
+27%
|
30 316
-15%
|
34 406
+13%
|
39 303
+14%
|
37 680
-4%
|
43 804
+16%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
845
|
5 377
|
6 013
|
1 992
|
1 869
|
2 043
|
1 776
|
2 092
|
2 079
|
4 344
|
1 609
|
2 068
|
2 969
|
3 177
|
3 350
|
|
| Accrued Liabilities |
1 021
|
0
|
0
|
542
|
485
|
729
|
619
|
705
|
873
|
0
|
522
|
746
|
996
|
945
|
1 127
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
329
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
538
|
579
|
670
|
587
|
713
|
1 132
|
926
|
930
|
876
|
1 843
|
1 789
|
2 453
|
2 843
|
2 977
|
3 475
|
|
| Other Current Liabilities |
1 804
|
573
|
881
|
5 196
|
6 734
|
7 462
|
6 015
|
6 404
|
7 222
|
6 561
|
7 267
|
8 011
|
9 853
|
10 606
|
11 409
|
|
| Total Current Liabilities |
4 208
|
6 529
|
7 564
|
8 317
|
9 801
|
11 366
|
9 336
|
10 131
|
11 050
|
12 748
|
11 516
|
13 278
|
16 661
|
17 705
|
19 361
|
|
| Long-Term Debt |
4 114
|
4 304
|
4 128
|
4 535
|
5 904
|
7 498
|
7 589
|
6 401
|
6 633
|
12 411
|
13 464
|
17 084
|
17 141
|
13 105
|
13 870
|
|
| Deferred Income Tax |
928
|
814
|
582
|
884
|
278
|
426
|
176
|
526
|
453
|
290
|
40
|
0
|
0
|
4
|
254
|
|
| Minority Interest |
300
|
300
|
300
|
307
|
308
|
308
|
308
|
307
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Other Liabilities |
818
|
3 180
|
3 724
|
2 825
|
3 876
|
3 412
|
4 608
|
3 241
|
3 178
|
3 099
|
3 686
|
3 198
|
3 479
|
3 588
|
4 143
|
|
| Total Liabilities |
10 368
N/A
|
15 127
+46%
|
16 298
+8%
|
16 868
+3%
|
20 167
+20%
|
23 010
+14%
|
22 017
-4%
|
20 606
-6%
|
21 320
+3%
|
28 554
+34%
|
28 712
+1%
|
33 566
+17%
|
37 287
+11%
|
34 408
-8%
|
37 634
+9%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
928
|
928
|
1 020
|
1 020
|
1 020
|
1 066
|
1 029
|
996
|
996
|
497
|
497
|
497
|
497
|
497
|
|
| Retained Earnings |
2 529
|
2 179
|
3 513
|
3 281
|
2 701
|
1 307
|
1 515
|
152
|
927
|
851
|
5 803
|
7 330
|
6 106
|
4 499
|
1 722
|
|
| Additional Paid In Capital |
0
|
5 280
|
5 280
|
5 867
|
5 867
|
5 867
|
6 105
|
6 022
|
6 022
|
5 327
|
7 770
|
7 770
|
7 770
|
7 770
|
7 770
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
122
|
1 086
|
914
|
299
|
161
|
1 138
|
0
|
867
|
94
|
67
|
178
|
56
|
|
| Treasury Stock |
4
|
17
|
17
|
42
|
6
|
113
|
96
|
77
|
68
|
60
|
40
|
24
|
28
|
100
|
287
|
|
| Other Equity |
0
|
0
|
0
|
223
|
391
|
673
|
95
|
35
|
25
|
0
|
47
|
21
|
184
|
218
|
32
|
|
| Total Equity |
2 525
N/A
|
4 012
+59%
|
2 678
-33%
|
3 909
+46%
|
3 485
-11%
|
5 226
+50%
|
5 356
+2%
|
6 626
+24%
|
6 714
+1%
|
7 114
+6%
|
1 604
-77%
|
840
-48%
|
2 016
+140%
|
3 272
+62%
|
6 170
+89%
|
|
| Total Liabilities & Equity |
12 893
N/A
|
19 139
+48%
|
18 976
-1%
|
20 777
+9%
|
23 652
+14%
|
28 236
+19%
|
27 373
-3%
|
27 232
-1%
|
28 034
+3%
|
35 668
+27%
|
30 316
-15%
|
34 406
+13%
|
39 303
+14%
|
37 680
-4%
|
43 804
+16%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 855
|
1 855
|
1 855
|
2 040
|
2 039
|
3 058
|
3 201
|
3 092
|
2 994
|
2 996
|
4 966
|
4 961
|
4 954
|
4 916
|
4 854
|
|