Stock Analysis on Net

Boeing Co. (NYSE:BA)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Boeing Co., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 137,012 137,100 138,552 152,136 133,625
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 137,012 137,100 138,552 152,136 133,625
Adjustment to Total Debt
Total debt (as reported) 52,307 57,001 58,102 63,583 27,302
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current portion of operating lease liabilities 296 276 268 268 252
Add: Non-current portion of operating lease liabilities 1,518 1,305 1,271 1,084 978
Total debt (adjusted) 54,121 58,582 59,641 64,935 28,532

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).

1, 2 Equal to total present value of future operating lease payments.


Boeing Co., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Boeing Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.57 0.49 0.45 0.38 0.57
Adjusted total asset turnover 0.57 0.49 0.45 0.38 0.57
Debt to Equity2
Reported debt to equity
Adjusted debt to equity
Return on Assets3 (ROA)
Reported ROA -1.62% -3.60% -3.03% -7.80% -0.48%
Adjusted ROA -1.62% -3.60% -3.03% -7.80% -0.48%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Boeing Co. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Boeing Co. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Boeing Co., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 77,794 66,608 62,286 58,158 76,559
Total assets 137,012 137,100 138,552 152,136 133,625
Activity Ratio
Total asset turnover1 0.57 0.49 0.45 0.38 0.57
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 77,794 66,608 62,286 58,158 76,559
Adjusted total assets 137,012 137,100 138,552 152,136 133,625
Activity Ratio
Adjusted total asset turnover2 0.57 0.49 0.45 0.38 0.57

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 Total asset turnover = Revenues ÷ Total assets
= 77,794 ÷ 137,012 = 0.57

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 77,794 ÷ 137,012 = 0.57

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Boeing Co. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 52,307 57,001 58,102 63,583 27,302
Shareholders’ deficit (17,233) (15,883) (14,999) (18,316) (8,617)
Solvency Ratio
Debt to equity1
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 54,121 58,582 59,641 64,935 28,532
Shareholders’ deficit (17,233) (15,883) (14,999) (18,316) (8,617)
Solvency Ratio
Adjusted debt to equity2

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 Debt to equity = Total debt ÷ Shareholders’ deficit
= 52,307 ÷ -17,233 =

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ deficit
= 54,121 ÷ -17,233 =


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net loss attributable to Boeing Shareholders (2,222) (4,935) (4,202) (11,873) (636)
Total assets 137,012 137,100 138,552 152,136 133,625
Profitability Ratio
ROA1 -1.62% -3.60% -3.03% -7.80% -0.48%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net loss attributable to Boeing Shareholders (2,222) (4,935) (4,202) (11,873) (636)
Adjusted total assets 137,012 137,100 138,552 152,136 133,625
Profitability Ratio
Adjusted ROA2 -1.62% -3.60% -3.03% -7.80% -0.48%

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 ROA = 100 × Net loss attributable to Boeing Shareholders ÷ Total assets
= 100 × -2,222 ÷ 137,012 = -1.62%

2 Adjusted ROA = 100 × Net loss attributable to Boeing Shareholders ÷ Adjusted total assets
= 100 × -2,222 ÷ 137,012 = -1.62%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Boeing Co. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.