Allegiant Travel Co
NASDAQ:ALGT
Balance Sheet
Balance Sheet Decomposition
Allegiant Travel Co
Current Assets | 1B |
Cash & Short-Term Investments | 814.7m |
Receivables | 70.7m |
Other Current Assets | 115.7m |
Non-Current Assets | 3.9B |
Long-Term Investments | 56m |
PP&E | 3.5B |
Other Non-Current Assets | 264.5m |
Current Liabilities | 1.2B |
Accounts Payable | 54.5m |
Accrued Liabilities | 326m |
Other Current Liabilities | 831.9m |
Non-Current Liabilities | 2.3B |
Long-Term Debt | 1.8B |
Other Non-Current Liabilities | 508.8m |
Balance Sheet
Allegiant Travel Co
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
90
|
87
|
65
|
59
|
82
|
122
|
153
|
363
|
230
|
143
|
|
Cash Equivalents |
90
|
87
|
65
|
59
|
82
|
122
|
153
|
363
|
230
|
143
|
|
Short-Term Investments |
270
|
246
|
269
|
353
|
315
|
336
|
533
|
820
|
725
|
671
|
|
Total Receivables |
14
|
22
|
41
|
71
|
36
|
26
|
192
|
63
|
107
|
71
|
|
Accounts Receivables |
14
|
22
|
41
|
71
|
36
|
26
|
192
|
63
|
107
|
71
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
17
|
16
|
17
|
18
|
20
|
28
|
24
|
28
|
36
|
36
|
|
Other Current Assets |
43
|
32
|
31
|
40
|
44
|
51
|
42
|
65
|
177
|
79
|
|
Total Current Assets |
434
|
402
|
422
|
541
|
495
|
562
|
944
|
1 338
|
1 274
|
1 001
|
|
PP&E Net |
739
|
886
|
1 095
|
1 512
|
1 847
|
2 259
|
2 166
|
2 390
|
2 922
|
3 548
|
|
PP&E Gross |
739
|
886
|
1 095
|
1 512
|
1 847
|
2 259
|
2 166
|
2 390
|
2 922
|
3 548
|
|
Accumulated Depreciation |
309
|
388
|
466
|
277
|
374
|
485
|
599
|
696
|
815
|
965
|
|
Long-Term Investments |
59
|
65
|
125
|
79
|
52
|
16
|
0
|
2
|
63
|
56
|
|
Other Long-Term Assets |
4
|
6
|
29
|
48
|
105
|
174
|
149
|
261
|
251
|
264
|
|
Total Assets |
1 235
N/A
|
1 358
+10%
|
1 672
+23%
|
2 180
+30%
|
2 499
+15%
|
3 011
+20%
|
3 259
+8%
|
3 991
+22%
|
4 511
+13%
|
4 869
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
13
|
7
|
16
|
20
|
28
|
28
|
34
|
44
|
58
|
54
|
|
Accrued Liabilities |
111
|
88
|
97
|
105
|
122
|
162
|
130
|
182
|
279
|
326
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
53
|
74
|
86
|
215
|
152
|
173
|
217
|
130
|
153
|
440
|
|
Other Current Liabilities |
185
|
226
|
194
|
204
|
212
|
250
|
308
|
308
|
380
|
392
|
|
Total Current Liabilities |
362
|
395
|
393
|
544
|
514
|
613
|
689
|
663
|
870
|
1 212
|
|
Long-Term Debt |
536
|
568
|
722
|
950
|
1 119
|
1 249
|
1 442
|
1 613
|
1 944
|
1 820
|
|
Deferred Income Tax |
43
|
46
|
75
|
119
|
164
|
233
|
302
|
346
|
346
|
385
|
|
Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
8
|
13
|
11
|
34
|
127
|
146
|
130
|
124
|
|
Total Liabilities |
942
N/A
|
1 008
+7%
|
1 198
+19%
|
1 627
+36%
|
1 808
+11%
|
2 127
+18%
|
2 560
+20%
|
2 768
+8%
|
3 291
+19%
|
3 541
+8%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
396
|
574
|
753
|
908
|
1 025
|
1 211
|
1 016
|
1 168
|
1 170
|
1 265
|
|
Additional Paid In Capital |
221
|
229
|
238
|
254
|
271
|
290
|
330
|
692
|
710
|
741
|
|
Treasury Stock |
325
|
453
|
518
|
606
|
605
|
618
|
646
|
638
|
660
|
682
|
|
Other Equity |
1
|
1
|
0
|
3
|
1
|
0
|
0
|
2
|
1
|
4
|
|
Total Equity |
293
N/A
|
350
+19%
|
474
+35%
|
553
+17%
|
690
+25%
|
884
+28%
|
699
-21%
|
1 224
+75%
|
1 221
0%
|
1 329
+9%
|
|
Total Liabilities & Equity |
1 235
N/A
|
1 358
+10%
|
1 672
+23%
|
2 180
+30%
|
2 499
+15%
|
3 011
+20%
|
3 259
+8%
|
3 991
+22%
|
4 511
+13%
|
4 869
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
17
|
17
|
17
|
16
|
16
|
16
|
16
|
18
|
18
|
18
|