Stock Analysis on Net

Boeing Co. (NYSE:BA)

Analysis of Debt

Microsoft Excel

Total Debt (Carrying Amount)

Boeing Co., balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Short-term debt and current portion of long-term debt 5,204 5,190 1,296 1,693 7,340
Long-term debt, excluding current portion 47,103 51,811 56,806 61,890 19,962
Total debt, including finance lease obligations and commercial paper (carrying amount) 52,307 57,001 58,102 63,583 27,302

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Debt item Description The company
Total debt, including finance lease obligations and commercial paper (carrying amount) Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. Boeing Co. total debt decreased from 2021 to 2022 and from 2022 to 2023.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2023
Selected Financial Data (US$ in millions)
Debt, excluding finance lease obligations and commercial paper 51,039
Finance lease obligations 253
Commercial paper
Total debt, including finance lease obligations and commercial paper (fair value) 51,292
Financial Ratio
Debt, fair value to carrying amount ratio 0.98

Based on: 10-K (reporting date: 2023-12-31).


Weighted-average Interest Rate on Debt

Weighted-average interest rate on debt: 4.67%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
2.50% 10,135 253
3.20% 6,071 194
3.90% 9,584 374
5.15% 11,024 568
6.63% 13,015 863
8.75% 1,855 162
Total 51,684 2,414
4.67%

Based on: 10-K (reporting date: 2023-12-31).

1 US$ in millions

2 Weighted-average interest rate = 100 × 2,414 ÷ 51,684 = 4.67%


Interest Costs Incurred

Boeing Co., interest costs incurred

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Interest expense, including Boeing Capital 2,459 2,561 2,714 2,199 784
Interest capitalized 101 89 76 81 83
Interest incurred, including amounts capitalized 2,560 2,650 2,790 2,280 867

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Debt item Description The company
Interest expense, including Boeing Capital Amount of the cost of borrowed funds accounted for as interest expense for debt. Boeing Co. interest expense, including Boeing Capital decreased from 2021 to 2022 and from 2022 to 2023.
Interest capitalized Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred. Boeing Co. interest capitalized increased from 2021 to 2022 and from 2022 to 2023.
Interest incurred, including amounts capitalized Total interest costs incurred during the period and either capitalized or charged against earnings. Boeing Co. interest incurred, including amounts capitalized decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Interest Coverage Ratio

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net loss attributable to Boeing Shareholders (2,222) (4,935) (4,202) (11,873) (636)
Add: Net income attributable to noncontrolling interest (20) (118) (88) (68) (41)
Add: Income tax expense 237 31 (743) (2,535) (1,623)
Add: Interest and debt expense 2,459 2,533 2,682 2,156 722
Earnings before interest and tax (EBIT) 454 (2,489) (2,351) (12,320) (1,578)
 
Interest incurred, including amounts capitalized 2,560 2,650 2,790 2,280 867
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1 0.18 -0.98 -0.88 -5.71 -2.19
Adjusted interest coverage ratio (with capitalized interest)2 0.18 -0.94 -0.84 -5.40 -1.82

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest and debt expense
= 454 ÷ 2,459 = 0.18

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest incurred, including amounts capitalized
= 454 ÷ 2,560 = 0.18


Solvency ratio Description The company
Adjusted interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest). Boeing Co. adjusted interest coverage ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.