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, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Adjustment to Total Assets
Total assets (as reported) 168,235 156,363 137,012 137,100 138,552
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 168,235 156,363 137,012 137,100 138,552
Adjustment to Total Debt
Total debt (as reported) 54,098 53,864 52,307 57,001 58,102
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current portion of operating lease liabilities 335 324 296 276 268
Add: Non-current portion of operating lease liabilities (included in Other long-term liabilities) 1,932 1,770 1,518 1,305 1,271
Total debt (adjusted) 56,365 55,958 54,121 58,582 59,641

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

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, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Total Asset Turnover1
Reported total asset turnover 0.53 0.43 0.57 0.49 0.45
Adjusted total asset turnover 0.53 0.43 0.57 0.49 0.45
Debt to Equity2
Reported debt to equity 9.92
Adjusted debt to equity 10.33
Return on Assets3 (ROA)
Reported ROA 1.33% -7.56% -1.62% -3.60% -3.03%
Adjusted ROA 1.33% -7.56% -1.62% -3.60% -3.03%

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

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 deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Boeing Co. adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.

Boeing Co., Financial Ratios: Reported vs. Adjusted



Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Revenues 89,463 66,517 77,794 66,608 62,286
Total assets 168,235 156,363 137,012 137,100 138,552
Activity Ratio
Total asset turnover1 0.53 0.43 0.57 0.49 0.45
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 89,463 66,517 77,794 66,608 62,286
Adjusted total assets 168,235 156,363 137,012 137,100 138,552
Activity Ratio
Adjusted total asset turnover2 0.53 0.43 0.57 0.49 0.45

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

2025 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 89,463 ÷ 168,235 = 0.53

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 89,463 ÷ 168,235 = 0.53

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 deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.


Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Total debt 54,098 53,864 52,307 57,001 58,102
Shareholders’ equity (deficit) 5,454 (3,908) (17,233) (15,883) (14,999)
Solvency Ratio
Debt to equity1 9.92
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 56,365 55,958 54,121 58,582 59,641
Shareholders’ equity (deficit) 5,454 (3,908) (17,233) (15,883) (14,999)
Solvency Ratio
Adjusted debt to equity2 10.33

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

2025 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ equity (deficit)
= 54,098 ÷ 5,454 = 9.92

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity (deficit)
= 56,365 ÷ 5,454 = 10.33


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net earnings (loss) attributable to Boeing shareholders 2,235 (11,817) (2,222) (4,935) (4,202)
Total assets 168,235 156,363 137,012 137,100 138,552
Profitability Ratio
ROA1 1.33% -7.56% -1.62% -3.60% -3.03%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net earnings (loss) attributable to Boeing shareholders 2,235 (11,817) (2,222) (4,935) (4,202)
Adjusted total assets 168,235 156,363 137,012 137,100 138,552
Profitability Ratio
Adjusted ROA2 1.33% -7.56% -1.62% -3.60% -3.03%

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

2025 Calculations

1 ROA = 100 × Net earnings (loss) attributable to Boeing shareholders ÷ Total assets
= 100 × 2,235 ÷ 168,235 = 1.33%

2 Adjusted ROA = 100 × Net earnings (loss) attributable to Boeing shareholders ÷ Adjusted total assets
= 100 × 2,235 ÷ 168,235 = 1.33%

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 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.