LATAM Airlines Group SA
OTC:LTMAY
Balance Sheet
Balance Sheet Decomposition
LATAM Airlines Group SA
LATAM Airlines Group SA
Balance Sheet
LATAM Airlines Group SA
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
274
|
745
|
406
|
581
|
559
|
578
|
622
|
685
|
1 539
|
946
|
742
|
629
|
770
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
274
|
745
|
406
|
581
|
559
|
578
|
622
|
685
|
1 539
|
946
|
742
|
629
|
770
|
|
| Short-Term Investments |
73
|
159
|
219
|
305
|
159
|
219
|
468
|
410
|
792
|
877
|
581
|
1 013
|
1 902
|
1 232
|
807
|
1 091
|
1 061
|
820
|
811
|
206
|
184
|
957
|
1 238
|
1 240
|
|
| Total Receivables |
178
|
174
|
184
|
202
|
337
|
395
|
537
|
512
|
492
|
579
|
637
|
1 662
|
1 716
|
1 480
|
861
|
1 174
|
1 295
|
1 235
|
1 293
|
642
|
924
|
1 061
|
1 433
|
1 204
|
|
| Accounts Receivables |
158
|
160
|
146
|
147
|
180
|
235
|
279
|
276
|
384
|
413
|
454
|
1 294
|
1 482
|
1 198
|
626
|
946
|
1 088
|
980
|
973
|
410
|
882
|
1 008
|
1 121
|
1 077
|
|
| Other Receivables |
20
|
14
|
38
|
55
|
157
|
160
|
258
|
236
|
108
|
166
|
183
|
368
|
234
|
281
|
236
|
228
|
207
|
255
|
320
|
232
|
42
|
53
|
312
|
127
|
|
| Inventory |
34
|
35
|
33
|
35
|
37
|
47
|
58
|
51
|
47
|
53
|
73
|
181
|
231
|
266
|
225
|
241
|
237
|
279
|
354
|
324
|
287
|
478
|
593
|
439
|
|
| Other Current Assets |
50
|
47
|
50
|
48
|
45
|
46
|
31
|
378
|
78
|
24
|
32
|
218
|
386
|
251
|
349
|
561
|
575
|
320
|
875
|
433
|
273
|
299
|
310
|
248
|
|
| Total Current Assets |
335
|
416
|
487
|
591
|
579
|
706
|
1 094
|
1 351
|
1 409
|
1 533
|
1 343
|
3 348
|
4 980
|
3 635
|
2 823
|
3 627
|
3 745
|
3 276
|
4 018
|
3 144
|
2 614
|
3 536
|
4 203
|
3 900
|
|
| PP&E Net |
986
|
1 026
|
1 010
|
979
|
1 252
|
1 876
|
2 352
|
3 093
|
4 197
|
4 948
|
5 928
|
11 798
|
10 983
|
10 773
|
10 939
|
10 498
|
10 065
|
12 502
|
12 920
|
10 730
|
9 490
|
8 412
|
9 091
|
10 187
|
|
| PP&E Gross |
986
|
1 026
|
1 010
|
979
|
1 252
|
1 876
|
2 352
|
3 093
|
4 197
|
4 948
|
5 928
|
11 798
|
10 983
|
10 773
|
10 939
|
10 498
|
10 065
|
12 502
|
12 920
|
10 730
|
9 490
|
8 412
|
9 091
|
10 187
|
|
| Accumulated Depreciation |
205
|
262
|
320
|
375
|
444
|
589
|
699
|
803
|
1 319
|
1 594
|
1 763
|
3 913
|
3 952
|
4 246
|
3 939
|
3 989
|
4 245
|
7 334
|
7 990
|
8 993
|
8 246
|
8 509
|
8 411
|
9 032
|
|
| Intangible Assets |
0
|
0
|
2
|
2
|
2
|
2
|
26
|
29
|
35
|
46
|
65
|
1 849
|
2 093
|
1 880
|
1 321
|
1 610
|
1 617
|
1 441
|
1 448
|
1 047
|
1 019
|
1 080
|
1 152
|
1 000
|
|
| Goodwill |
42
|
48
|
45
|
42
|
45
|
43
|
36
|
32
|
64
|
158
|
164
|
3 009
|
3 728
|
3 313
|
2 281
|
2 710
|
2 673
|
2 294
|
2 210
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
17
|
10
|
8
|
10
|
20
|
29
|
12
|
11
|
7
|
8
|
19
|
51
|
101
|
48
|
36
|
29
|
24
|
6
|
5
|
5
|
12
|
13
|
13
|
12
|
|
| Long-Term Investments |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
6
|
22
|
23
|
78
|
72
|
85
|
89
|
102
|
88
|
59
|
44
|
33
|
16
|
16
|
34
|
54
|
|
| Other Long-Term Assets |
52
|
83
|
75
|
202
|
244
|
268
|
379
|
386
|
54
|
71
|
107
|
462
|
675
|
750
|
612
|
622
|
585
|
501
|
443
|
692
|
141
|
154
|
173
|
100
|
|
| Other Assets |
42
|
48
|
45
|
42
|
45
|
43
|
36
|
32
|
64
|
158
|
164
|
3 009
|
3 728
|
3 313
|
2 281
|
2 710
|
2 673
|
2 294
|
2 210
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 435
N/A
|
1 585
+10%
|
1 629
+3%
|
1 829
+12%
|
2 146
+17%
|
2 929
+36%
|
3 902
+33%
|
4 905
+26%
|
5 772
+18%
|
6 786
+18%
|
7 649
+13%
|
20 593
+169%
|
22 631
+10%
|
20 484
-9%
|
18 101
-12%
|
19 198
+6%
|
18 798
-2%
|
20 079
+7%
|
21 088
+5%
|
15 650
-26%
|
13 292
-15%
|
13 211
-1%
|
14 667
+11%
|
15 253
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
143
|
158
|
172
|
224
|
236
|
261
|
323
|
362
|
377
|
390
|
411
|
1 036
|
969
|
924
|
759
|
869
|
1 097
|
1 051
|
1 409
|
1 281
|
1 440
|
967
|
1 177
|
1 410
|
|
| Accrued Liabilities |
0
|
0
|
29
|
36
|
35
|
46
|
62
|
65
|
30
|
145
|
19
|
31
|
343
|
346
|
492
|
540
|
407
|
441
|
598
|
600
|
2 929
|
427
|
424
|
435
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
12
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
83
|
77
|
79
|
86
|
99
|
145
|
177
|
222
|
385
|
495
|
537
|
1 977
|
1 969
|
1 397
|
1 510
|
1 815
|
1 289
|
1 761
|
1 835
|
3 050
|
4 448
|
803
|
595
|
635
|
|
| Other Current Liabilities |
196
|
224
|
226
|
236
|
303
|
416
|
560
|
731
|
730
|
1 114
|
1 355
|
2 736
|
3 228
|
3 162
|
2 881
|
2 999
|
3 050
|
2 679
|
3 119
|
2 561
|
3 499
|
2 891
|
3 493
|
3 811
|
|
| Total Current Liabilities |
422
|
459
|
506
|
582
|
684
|
876
|
1 123
|
1 379
|
1 523
|
2 144
|
2 322
|
5 780
|
6 509
|
5 830
|
5 641
|
6 222
|
5 843
|
5 932
|
6 961
|
7 492
|
12 315
|
5 089
|
5 688
|
6 291
|
|
| Long-Term Debt |
590
|
624
|
560
|
317
|
522
|
1 031
|
1 229
|
1 655
|
2 695
|
2 450
|
2 979
|
7 582
|
7 804
|
7 361
|
7 516
|
6 790
|
6 603
|
8 359
|
8 530
|
7 804
|
5 949
|
5 979
|
6 342
|
6 515
|
|
| Deferred Income Tax |
15
|
22
|
42
|
71
|
96
|
127
|
170
|
228
|
241
|
312
|
370
|
558
|
767
|
1 052
|
812
|
916
|
950
|
787
|
617
|
384
|
341
|
345
|
382
|
313
|
|
| Minority Interest |
2
|
4
|
4
|
4
|
3
|
4
|
5
|
6
|
7
|
3
|
12
|
27
|
88
|
102
|
81
|
89
|
91
|
80
|
2
|
7
|
10
|
12
|
12
|
12
|
|
| Other Liabilities |
118
|
167
|
164
|
421
|
338
|
264
|
387
|
519
|
207
|
580
|
521
|
1 504
|
2 225
|
1 738
|
1 195
|
1 085
|
1 135
|
1 560
|
1 850
|
2 413
|
1 753
|
1 768
|
1 817
|
1 423
|
|
| Total Liabilities |
1 146
N/A
|
1 277
+11%
|
1 276
0%
|
1 395
+9%
|
1 643
+18%
|
2 302
+40%
|
2 914
+27%
|
3 787
+30%
|
4 673
+23%
|
5 489
+17%
|
6 203
+13%
|
15 451
+149%
|
17 392
+13%
|
16 083
-8%
|
15 245
-5%
|
15 102
-1%
|
14 622
-3%
|
16 718
+14%
|
17 957
+7%
|
18 086
+1%
|
20 348
+13%
|
13 169
-35%
|
14 217
+8%
|
14 530
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
134
|
134
|
134
|
134
|
134
|
134
|
453
|
453
|
453
|
453
|
474
|
1 501
|
2 389
|
2 546
|
2 546
|
3 150
|
3 146
|
3 146
|
3 146
|
3 146
|
3 146
|
13 298
|
5 004
|
5 004
|
|
| Retained Earnings |
154
|
175
|
218
|
300
|
368
|
492
|
535
|
665
|
645
|
843
|
1 125
|
3 778
|
3 474
|
3 202
|
2 978
|
2 994
|
3 104
|
2 896
|
2 841
|
1 704
|
6 373
|
9 459
|
635
|
52
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
137
|
624
|
1 345
|
2 667
|
2 047
|
2 074
|
2 681
|
2 857
|
3 878
|
3 829
|
3 797
|
3 918
|
4 332
|
|
| Total Equity |
289
N/A
|
309
+7%
|
353
+14%
|
435
+23%
|
503
+16%
|
626
+24%
|
988
+58%
|
1 118
+13%
|
1 099
-2%
|
1 297
+18%
|
1 445
+11%
|
5 142
+256%
|
5 239
+2%
|
4 402
-16%
|
2 857
-35%
|
4 097
+43%
|
4 176
+2%
|
3 361
-20%
|
3 131
-7%
|
2 436
N/A
|
7 057
-190%
|
42
N/A
|
450
+965%
|
723
+61%
|
|
| Total Liabilities & Equity |
1 435
N/A
|
1 585
+10%
|
1 629
+3%
|
1 829
+12%
|
2 146
+17%
|
2 929
+36%
|
3 902
+33%
|
4 905
+26%
|
5 772
+18%
|
6 786
+18%
|
7 649
+13%
|
20 593
+169%
|
22 631
+10%
|
20 484
-9%
|
18 101
-12%
|
19 198
+6%
|
18 798
-2%
|
20 079
+7%
|
21 088
+5%
|
15 650
-26%
|
13 292
-15%
|
13 211
-1%
|
14 667
+11%
|
15 253
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
327
|
327
|
327
|
327
|
327
|
327
|
347
|
347
|
347
|
347
|
349
|
483
|
535
|
546
|
546
|
10 966
|
10 966
|
10 966
|
10 966
|
10 966
|
10 966
|
605 232
|
604 438
|
604 438
|
|