Stock Analysis on Net

Boeing Co. (NYSE:BA)

Analysis of Reportable Segments

Microsoft Excel

Segment Profit Margin

Boeing Co., profit margin by reportable segment

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) -4.82% -8.99% -32.35% -83.93% -20.40%
Defense, Space & Security (BDS) -7.07% -15.30% 5.82% 5.86% 9.94%
Global Services (BGS) 17.40% 15.48% 12.35% 2.90% 14.60%

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).

Segment profitability ratio Reportable segment The company
Segment profit margin Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Global Services (BGS) Global Services (BGS) segment profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Profit Margin: Commercial Airplanes (BCA)

Boeing Co.; Commercial Airplanes (BCA); segment profit margin calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Segment operating earnings (loss) (1,635) (2,341) (6,377) (13,784) (6,629)
Revenues 33,901 26,026 19,714 16,423 32,499
Segment Profitability Ratio
Segment profit margin1 -4.82% -8.99% -32.35% -83.93% -20.40%

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 2023 Calculation
Segment profit margin = 100 × Segment operating earnings (loss) ÷ Revenues
= 100 × -1,635 ÷ 33,901 = -4.82%

Segment profitability ratio Reportable segment The company
Segment profit margin Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Profit Margin: Defense, Space & Security (BDS)

Boeing Co.; Defense, Space & Security (BDS); segment profit margin calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Segment operating earnings (loss) (1,764) (3,544) 1,544 1,539 2,608
Revenues 24,933 23,162 26,540 26,257 26,227
Segment Profitability Ratio
Segment profit margin1 -7.07% -15.30% 5.82% 5.86% 9.94%

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 2023 Calculation
Segment profit margin = 100 × Segment operating earnings (loss) ÷ Revenues
= 100 × -1,764 ÷ 24,933 = -7.07%

Segment profitability ratio Reportable segment The company
Segment profit margin Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Segment Profit Margin: Global Services (BGS)

Boeing Co.; Global Services (BGS); segment profit margin calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Segment operating earnings (loss) 3,329 2,727 2,017 450 2,697
Revenues 19,127 17,611 16,328 15,543 18,468
Segment Profitability Ratio
Segment profit margin1 17.40% 15.48% 12.35% 2.90% 14.60%

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 2023 Calculation
Segment profit margin = 100 × Segment operating earnings (loss) ÷ Revenues
= 100 × 3,329 ÷ 19,127 = 17.40%

Segment profitability ratio Reportable segment The company
Segment profit margin Global Services (BGS) Global Services (BGS) segment profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Return on Assets (Segment ROA)

Boeing Co., ROA by reportable segment

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) -2.12% -3.05% -8.22% -17.24% -8.69%
Defense, Space & Security (BDS) -11.82% -24.57% 10.31% 10.80% 16.32%
Global Services (BGS) 20.56% 16.89% 12.30% 2.59% 14.50%

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).

Segment profitability ratio Reportable segment The company
Segment ROA Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment ROA improved from 2021 to 2022 and from 2022 to 2023.
Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Global Services (BGS) Global Services (BGS) segment ROA improved from 2021 to 2022 and from 2022 to 2023.

Segment ROA: Commercial Airplanes (BCA)

Boeing Co.; Commercial Airplanes (BCA); segment ROA calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Segment operating earnings (loss) (1,635) (2,341) (6,377) (13,784) (6,629)
Assets 77,047 76,825 77,598 79,951 76,264
Segment Profitability Ratio
Segment ROA1 -2.12% -3.05% -8.22% -17.24% -8.69%

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 2023 Calculation
Segment ROA = 100 × Segment operating earnings (loss) ÷ Assets
= 100 × -1,635 ÷ 77,047 = -2.12%

Segment profitability ratio Reportable segment The company
Segment ROA Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment ROA improved from 2021 to 2022 and from 2022 to 2023.

Segment ROA: Defense, Space & Security (BDS)

Boeing Co.; Defense, Space & Security (BDS); segment ROA calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Segment operating earnings (loss) (1,764) (3,544) 1,544 1,539 2,608
Assets 14,921 14,426 14,974 14,256 15,977
Segment Profitability Ratio
Segment ROA1 -11.82% -24.57% 10.31% 10.80% 16.32%

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 2023 Calculation
Segment ROA = 100 × Segment operating earnings (loss) ÷ Assets
= 100 × -1,764 ÷ 14,921 = -11.82%

Segment profitability ratio Reportable segment The company
Segment ROA Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Segment ROA: Global Services (BGS)

Boeing Co.; Global Services (BGS); segment ROA calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Segment operating earnings (loss) 3,329 2,727 2,017 450 2,697
Assets 16,193 16,149 16,397 17,399 18,605
Segment Profitability Ratio
Segment ROA1 20.56% 16.89% 12.30% 2.59% 14.50%

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 2023 Calculation
Segment ROA = 100 × Segment operating earnings (loss) ÷ Assets
= 100 × 3,329 ÷ 16,193 = 20.56%

Segment profitability ratio Reportable segment The company
Segment ROA Global Services (BGS) Global Services (BGS) segment ROA improved from 2021 to 2022 and from 2022 to 2023.

Segment Asset Turnover

Boeing Co., asset turnover by reportable segment

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) 0.44 0.34 0.25 0.21 0.43
Defense, Space & Security (BDS) 1.67 1.61 1.77 1.84 1.64
Global Services (BGS) 1.18 1.09 1.00 0.89 0.99

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).

Segment activity ratio Reportable segment The company
Segment asset turnover Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment asset turnover ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Global Services (BGS) Global Services (BGS) segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Asset Turnover: Commercial Airplanes (BCA)

Boeing Co.; Commercial Airplanes (BCA); segment asset turnover calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Revenues 33,901 26,026 19,714 16,423 32,499
Assets 77,047 76,825 77,598 79,951 76,264
Segment Activity Ratio
Segment asset turnover1 0.44 0.34 0.25 0.21 0.43

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 2023 Calculation
Segment asset turnover = Revenues ÷ Assets
= 33,901 ÷ 77,047 = 0.44

Segment activity ratio Reportable segment The company
Segment asset turnover Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Asset Turnover: Defense, Space & Security (BDS)

Boeing Co.; Defense, Space & Security (BDS); segment asset turnover calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Revenues 24,933 23,162 26,540 26,257 26,227
Assets 14,921 14,426 14,974 14,256 15,977
Segment Activity Ratio
Segment asset turnover1 1.67 1.61 1.77 1.84 1.64

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 2023 Calculation
Segment asset turnover = Revenues ÷ Assets
= 24,933 ÷ 14,921 = 1.67

Segment activity ratio Reportable segment The company
Segment asset turnover Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment asset turnover ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Segment Asset Turnover: Global Services (BGS)

Boeing Co.; Global Services (BGS); segment asset turnover calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Revenues 19,127 17,611 16,328 15,543 18,468
Assets 16,193 16,149 16,397 17,399 18,605
Segment Activity Ratio
Segment asset turnover1 1.18 1.09 1.00 0.89 0.99

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 2023 Calculation
Segment asset turnover = Revenues ÷ Assets
= 19,127 ÷ 16,193 = 1.18

Segment activity ratio Reportable segment The company
Segment asset turnover Global Services (BGS) Global Services (BGS) segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Capital Expenditures to Depreciation

Boeing Co., capital expenditures to depreciation by reportable segment

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) 0.91 0.39 0.30 0.52 0.67
Defense, Space & Security (BDS) 0.88 0.85 0.85 0.69 0.74
Global Services (BGS) 0.40 0.38 0.23 0.31 0.51

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).

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment capital expenditures to depreciation ratio improved from 2021 to 2022 and from 2022 to 2023.
Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment capital expenditures to depreciation ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Global Services (BGS) Global Services (BGS) segment capital expenditures to depreciation ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Capital Expenditures to Depreciation: Commercial Airplanes (BCA)

Boeing Co.; Commercial Airplanes (BCA); segment capital expenditures to depreciation calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Capital expenditures 420 218 177 322 433
Depreciation and amortization 464 554 594 625 644
Segment Financial Ratio
Segment capital expenditures to depreciation1 0.91 0.39 0.30 0.52 0.67

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 2023 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation and amortization
= 420 ÷ 464 = 0.91

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Commercial Airplanes (BCA) Commercial Airplanes (BCA) segment capital expenditures to depreciation ratio improved from 2021 to 2022 and from 2022 to 2023.

Segment Capital Expenditures to Depreciation: Defense, Space & Security (BDS)

Boeing Co.; Defense, Space & Security (BDS); segment capital expenditures to depreciation calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Capital expenditures 192 202 199 172 202
Depreciation and amortization 219 238 233 251 274
Segment Financial Ratio
Segment capital expenditures to depreciation1 0.88 0.85 0.85 0.69 0.74

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 2023 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation and amortization
= 192 ÷ 219 = 0.88

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Defense, Space & Security (BDS) Defense, Space & Security (BDS) segment capital expenditures to depreciation ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Segment Capital Expenditures to Depreciation: Global Services (BGS)

Boeing Co.; Global Services (BGS); segment capital expenditures to depreciation calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Capital expenditures 127 130 94 127 218
Depreciation and amortization 320 346 414 408 424
Segment Financial Ratio
Segment capital expenditures to depreciation1 0.40 0.38 0.23 0.31 0.51

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 2023 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation and amortization
= 127 ÷ 320 = 0.40

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Global Services (BGS) Global Services (BGS) segment capital expenditures to depreciation ratio improved from 2021 to 2022 and from 2022 to 2023.

Revenues

Boeing Co., revenues by reportable segment

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) 33,901 26,026 19,714 16,423 32,499
Defense, Space & Security (BDS) 24,933 23,162 26,540 26,257 26,227
Global Services (BGS) 19,127 17,611 16,328 15,543 18,468
Unallocated items, eliminations and other (167) (191) (296) (65) (635)
Total 77,794 66,608 62,286 58,158 76,559

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).


Segment operating earnings (loss)

Boeing Co., segment operating earnings (loss) by reportable segment

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) (1,635) (2,341) (6,377) (13,784) (6,629)
Defense, Space & Security (BDS) (1,764) (3,544) 1,544 1,539 2,608
Global Services (BGS) 3,329 2,727 2,017 450 2,697
Total (70) (3,158) (2,816) (11,795) (1,324)

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).


Assets

Boeing Co., assets by reportable segment

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) 77,047 76,825 77,598 79,951 76,264
Defense, Space & Security (BDS) 14,921 14,426 14,974 14,256 15,977
Global Services (BGS) 16,193 16,149 16,397 17,399 18,605
Unallocated items, eliminations and other 28,851 29,700 29,583 40,530 22,779
Total 137,012 137,100 138,552 152,136 133,625

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).


Capital expenditures

Boeing Co., capital expenditures by reportable segment

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) 420 218 177 322 433
Defense, Space & Security (BDS) 192 202 199 172 202
Global Services (BGS) 127 130 94 127 218
Unallocated items, eliminations and other 788 672 510 682 981
Total 1,527 1,222 980 1,303 1,834

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).


Depreciation and amortization

Boeing Co., depreciation and amortization by reportable segment

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Commercial Airplanes (BCA) 464 554 594 625 644
Defense, Space & Security (BDS) 219 238 233 251 274
Global Services (BGS) 320 346 414 408 424
Unallocated items, eliminations and other 858 841 903 962 929
Total 1,861 1,979 2,144 2,246 2,271

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).