The Boeing Company Financial Ratios — BA Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	12.87	11.52	12.54	13.74	12.17	11.24	16.84	18.08	-1.09	-24.03	-10.11	-13.34	-6.65	-45.04	8.85
Return on Assets (%)	5.41	4.62	5.05	5.87	5.53	5.46	8.36	9.11	-0.51	-8.36	-2.89	-3.58	-1.62	-8.06	1.38
Return on Capital (%)	10.01	9.25	10.43	11.61	10.31	9.67	14.4	15.47	- -	- -	- -	- -	- -	- -	6.06
Return on Invested Capital (%)	21.94	18.75	17.99	19.11	24.01	39.39	70.19	76.11	- -	- -	- -	- -	- -	- -	-8.35
Gross Margin (%)	18.69	15.95	15.42	15.44	14.59	15.48	18.5	19.42	5.83	-9.78	4.9	5.3	9.93	-2.99	4.79
EBITDA Margin (%)	10.47	9.58	9.43	10.03	9.37	8.68	12.94	13.76	-0.51	-18.45	-1.95	-2.3	1.34	-13.51	-3.87
Operating Margin (%)	8.03	7.37	7.31	7.93	7.46	6.66	10.76	11.67	-3.48	-22.32	-5.39	-5.27	-1.06	-16.27	-6.05
Incremental Operating Margin (%)	18.58	3.83	6.29	20.97	-0.49	35.87	763.85	23.62	- -	- -	- -	- -	- -	- -	-16.27
Pretax Margin (%)	7.85	7.23	7.19	7.86	7.44	6.19	10.75	11.47	-2.95	-24.89	-8.08	-7.54	-2.58	-18.36	2.95
Profit Margin (%)	5.85	4.77	5.29	6	5.39	5.38	9	10.34	-0.83	-20.53	-6.75	-7.41	-2.86	-17.77	2.5
Net Income to Common Margin (%)	5.85	4.77	5.29	6	5.39	5.38	9	10.34	-0.83	-20.53	-6.75	-7.41	-2.86	-17.85	2.11
Effective Tax Rate (%)	25.63	33.96	26.41	23.69	27.66	12.95	16.32	9.86	- -	- -	- -	- -	- -	- -	15.07
Dvd Payout Ratio (%)	31.01	33.87	31.99	38.84	48.11	54.75	40.4	37.72	-727.99	-9.64	- -	- -	- -	0.49	-0.74
Sustainable Growth Rate (%)	8.88	7.62	8.53	8.4	6.32	5.09	10.04	11.26	-9.02	-26.35	-10.11	-13.34	-6.65	-44.82	8.91

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	12,371	10,409	9,635	9,070	9,964	9,952	11,117	13,847	27,554	63,851	58,370	57,277	52,603	54,188	54,433
ST Debt	2,353	1,436	1,563	929	1,234	384	1,335	3,190	7,592	1,961	1,564	5,466	5,500	1,602	8,796
LT Debt	10,018	8,973	8,072	8,141	8,730	9,568	9,782	10,657	19,962	61,890	56,806	51,811	47,103	52,586	45,637
Total Debt/EBITDA	1.72	1.33	1.18	1	1.11	1.23	0.91	1	-70.47	-5.95	-48.12	-37.44	50.58	-6.03	-15.72
Net Debt/EBITDA	0.29	-0.01	0.05	-0.31	-0.17	0.12	0.18	0.44	-44.98	-5.18	-41.11	-27.57	37.85	-4.43	-12.4
Total Debt/EBIT	2.24	1.73	1.52	1.26	1.39	1.6	1.1	1.17	-10.35	-4.92	-17.39	-16.32	-64.07	-5.01	-10.05
Net Debt/EBIT	0.38	-0.02	0.06	-0.39	-0.21	0.16	0.21	0.51	-6.61	-4.29	-14.86	-12.02	-47.95	-3.68	-7.93
EBITDA to Interest Expense	15.09	17.71	21.17	27.33	32.74	26.54	33.79	29.29	-0.54	-4.98	-0.45	-0.6	0.42	-3.3	-1.25
EBITDA-CapEx/Interest Expense	11.49	13.84	15.37	20.62	23.83	18	28.6	25.52	-3.26	-5.58	-0.81	-1.07	-0.2	-4.15	-2.31
EBIT to Interest Expense	11.57	13.62	16.39	21.61	26.07	20.36	28.11	24.84	-3.69	-6.02	-1.24	-1.37	-0.33	-3.97	-1.95
Interest Expense	477	442	386	333	275	306	360	475	722	2,156	2,714	2,561	2,459	2,725	2,771
Common Equity/Total Assets	40.74	39.48	41.04	44.38	46.41	50.86	48.66	51.98	41.69	28.71	28.49	25.19	23.58	13.06	13.26
Long-Term Debt/Equity (%)	277.66	150.38	53.82	92.62	136.47	1,090.99	571.04	2,599.27	- -	- -	- -	- -	- -	- -	836.3
Long-Term Debt/Capital (%)	22.24	19.67	16.89	16.14	16.21	17.15	14.85	14.22	23.88	57.43	57.97	56.41	55.47	70.48	59.46
Long-Term Debt/Total Assets (%)	12.52	10.09	8.71	8.76	9.25	10.63	8.71	9.08	14.94	40.68	41	37.79	34.38	33.63	27.13
Total Debt/Equity (%)	342.88	174.44	64.25	103.19	155.76	1,134.78	648.98	3,377.32	-331.98	-353.26	-393.17	-361.41	-305.33	-1,384.47	997.49
Total Debt/Capital (%)	27.46	22.82	20.16	17.98	18.51	17.84	16.88	18.48	32.97	59.25	59.57	62.36	61.94	72.63	70.92
Total Debt/Total Assets (%)	15.47	11.71	10.4	9.76	10.55	11.06	9.89	11.8	20.62	41.97	42.13	41.78	38.39	34.66	32.36
Net Debt to Equity	57.84	-1.86	2.64	-32.13	-23.26	115.51	126.44	1,476.59	-211.9	-307.76	-335.92	-266.16	-228.48	-1,017.48	786.64
Net Debt/Capital (%)	5.96	-0.31	1.02	-7.3	-3.5	2.16	3.8	9	23.74	55.62	55.45	54.62	54.5	65.49	65.2
EBITDA	7,196	7,829	8,172	9,102	9,003	8,120	12,166	13,915	-391	-10,732	-1,213	-1,530	1,040	-8,988	-3,463
EBITDA-CapEx	5,483	6,119	5,934	6,866	6,553	5,507	10,296	12,124	-2,352	-12,035	-2,193	-2,752	-487	-11,306	-6,414
Operating Income (Loss)	5,521	6,018	6,328	7,196	7,170	6,231	10,119	11,801	-2,662	-12,978	-3,357	-3,509	-821	-10,824	-5,416

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.27	0.3	0.3	0.27	0.24	0.2	0.13	0.1	0.1	0.29	0.2	0.19	0.17	0.27	0.27
Current Ratio	1.21	1.27	1.26	1.4	1.35	1.25	1.14	1.08	1.05	1.39	1.33	1.22	1.14	1.32	1.19
Quick Ratio	0.42	0.43	0.43	0.44	0.42	0.38	0.29	0.28	0.23	0.41	0.34	0.32	0.28	0.39	0.38
CFO/Avg Current Liab	0.1	0.17	0.17	0.18	0.19	0.21	0.21	0.2	-0.03	-0.2	-0.04	0.04	0.06	-0.13	0.01
Common Equity/Total Assets	40.74	39.48	41.04	44.38	46.41	50.86	48.66	51.98	41.69	28.71	28.49	25.19	23.58	13.06	13.26
Long-Term Debt/Equity (%)	277.66	150.38	53.82	92.62	136.47	1,090.99	571.04	2,599.27	- -	- -	- -	- -	- -	- -	836.3
Long-Term Debt/Capital (%)	22.24	19.67	16.89	16.14	16.21	17.15	14.85	14.22	23.88	57.43	57.97	56.41	55.47	70.48	59.46
Long-Term Debt/Total Assets (%)	12.52	10.09	8.71	8.76	9.25	10.63	8.71	9.08	14.94	40.68	41	37.79	34.38	33.63	27.13
Total Debt/Equity (%)	342.88	174.44	64.25	103.19	155.76	1,134.78	648.98	3,377.32	-331.98	-353.26	-393.17	-361.41	-305.33	-1,384.47	997.49
Total Debt/Capital (%)	27.46	22.82	20.16	17.98	18.51	17.84	16.88	18.48	32.97	59.25	59.57	62.36	61.94	72.63	70.92
Total Debt/Total Assets (%)	15.47	11.71	10.4	9.76	10.55	11.06	9.89	11.8	20.62	41.97	42.13	41.78	38.39	34.66	32.36
CFO/Total Liabilities	5.27	9.05	10.53	10.53	10.64	11.78	12.06	13.1	-1.72	-10.82	-2.23	2.3	3.86	-7.54	0.65
CFO/CapEx	2.35	4.39	3.65	3.96	3.82	4.02	7.14	8.55	-1.25	-14.13	-3.49	2.87	3.9	-5.21	0.36
Altman's Z-Score	2.31	2.37	2.81	2.9	2.93	2.93	2.97	3.09	1.96	1.21	1.49	1.39	1.63	1.04	1.41

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	13.35	16.73	16.29	14.18	12.77	11.83	17.47	29.36	21.06	20.33	23.02	23.56	29.13	24.5	32.59
Days Sales Outstanding	27.35	21.81	22.41	25.73	28.58	30.85	20.89	12.43	17.33	17.96	15.85	15.49	12.53	14.9	11.2
Inventory Turnover	1.98	1.96	1.82	1.71	1.75	1.75	1.47	1.31	1.04	0.81	0.74	0.8	0.89	0.82	0.99
Days Inventory Outstanding	184.68	186.02	200.92	213.21	209.01	208.9	249.14	277.6	352.35	452.62	494.59	454.16	411.24	445.65	369.03
Accounts Payable Turnover	7.92	8.33	8.3	7.99	7.69	6.82	8.11	6.58	6.05	4.84	5.08	6.41	6.47	6.54	6.73
Accounts Payable Turnover Days	46.11	43.79	43.96	45.66	47.44	53.53	45.03	55.45	60.31	75.4	71.87	56.91	56.45	55.79	54.27
Cash Conversion Cycle	165.92	164.04	179.37	193.28	190.15	186.22	225	234.58	309.37	395.17	438.58	412.74	367.32	404.76	325.96
Inventory to Cash Days	-157.34	-164.21	-178.51	-187.48	-180.43	-178.04	-228.25	-265.17	-335.02	-434.66	-478.74	-438.67	-398.71	-430.75	-357.83
Inventories	32,240	37,751	42,912	46,756	47,257	43,199	61,388	62,567	76,622	81,715	78,823	78,151	79,741	87,550	84,679
Raw Materials	21,419	22,336	20,401	20,802	20,531	18,247	8,527	9,814	10,606	11,562	10,717	10,449	11,058	12,358	13,894
Work In Process	7,832	7,206	7,793	7,421	6,673	5,446	6,673	7,685	9,419	10,739	9,845	9,073	- -	- -	- -
Finished Goods	35,080	40,389	48,065	55,220	55,230	52,048	52,861	52,753	66,016	70,153	68,106	67,702	68,683	75,192	70,785
Other Inventory	-7,832	-7,206	-7,793	-7,421	-6,673	-5,446	21,421	-7,685	-9,419	-10,739	-9,845	-9,073	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	54,679	57,069	103,782	94,762	99,521	98,968	177,748	186,889	184,985	121,721	118,314	113,261	157,816	113,922	164,802
- Cash & Cash Equivalents	10,049	10,341	9,088	11,733	11,302	8,801	8,813	7,637	9,485	7,752	8,052	14,614	12,691	13,801	10,921
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	6
+ Minority/Non Controlling Interest	93	100	122	125	62	60	57	71	317	241	153	35	5	-6	3
+ Total Debt	12,371	10,409	9,635	9,070	9,964	9,952	11,117	13,847	27,554	63,851	58,370	57,277	52,603	54,188	54,433
Enterprise Value	55,871	54,020	98,281	90,865	97,495	98,951	178,930	192,243	202,826	160,223	160,593	153,353	194,459	141,828	189,844
Total Capital	45,049	45,607	47,782	50,436	53,843	55,787	65,853	74,920	83,576	107,763	97,992	91,846	84,920	74,611	76,755
Total Debt/Capital (%)	27.46	22.82	20.16	17.98	18.51	17.84	16.88	18.48	32.97	59.25	59.57	62.36	61.94	72.63	70.92
Total Debt / EV	0.22	0.19	0.1	0.1	0.1	0.1	0.06	0.07	0.14	0.4	0.36	0.37	0.27	0.38	0.29
EV/Sales	0.81	0.66	1.13	1	1.01	1.06	1.9	1.9	2.65	2.75	2.58	2.3	2.5	2.13	2.12
EV/EBITDA	7.76	6.9	12.03	9.98	10.83	12.19	14.71	13.82	- -	- -	- -	- -	186.98	- -	- -
EV/EBIT	10.12	8.98	15.53	12.63	13.6	15.88	17.68	16.29	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	12.76	6.93	11.61	9.97	10.2	9.19	13.11	12.21	- -	- -	- -	25.19	22.33	- -	55.53
EV/Free Cash Flow to Firm	9.17	5.68	9.18	8.01	8.12	7.4	11.53	10.96	- -	- -	- -	20.98	19	- -	29.81
Diluted Market Cap	55,240	57,560	105,029	95,925	100,649	100,227	180,102	189,050	184,985	121,800	118,376	113,380	157,986	114,554	165,511
Diluted Enterprise Value	57,655	57,728	105,698	93,387	99,373	101,438	182,463	195,330	203,371	178,140	168,847	156,078	197,903	154,941	209,032
EV per Share	74.95	71.33	129.26	124.63	141.65	155.65	296.87	331.74	357.18	281.77	273.26	257.92	321.18	220.36	250.11
TTM Sales	68,735	81,698	86,623	90,762	96,114	93,496	94,005	101,127	76,559	58,158	62,286	66,608	77,794	66,517	89,463
TTM EBITDA	7,196	7,829	8,172	9,102	9,003	8,120	12,166	13,915	-391	-10,732	-1,213	-1,530	1,040	-8,988	-3,463
TTM Operating Income	5,521	6,018	6,328	7,196	7,170	6,231	10,119	11,801	-2,662	-12,978	-3,357	-3,509	-821	-10,824	-5,416
TTM Cash Flow to Firm	4,378	7,800	8,463	9,112	9,562	10,762	13,647	15,750	-2,243	-16,632	-1,103	6,089	8,710	-9,440	3,419
TTM Free Cash Flow to Firm	6,091	9,510	10,701	11,348	12,012	13,375	15,517	17,541	-282	-15,329	-123	7,311	10,237	-7,122	6,370

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	9.63	6.24	10.08	8.65	8.52	7.65	11.84	11.05	-381.41	-7.12	-48.59	23.95	21.1	-11.73	41.21
EV/EBIT	10.12	8.98	15.53	12.63	13.6	15.88	17.68	16.29	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	55,871	54,020	98,281	90,865	97,495	98,951	178,930	192,243	202,826	160,223	160,593	153,353	194,459	141,828	189,844
Low Price	56.01	66.82	72.68	116.32	115.14	102.1	155.21	292.47	309.4	89	185.26	113.02	176.25	137.03	128.88
EV/Sales	0.81	0.66	1.13	1	1.01	1.06	1.9	1.9	2.65	2.75	2.58	2.3	2.5	2.13	2.12
EV/EBITDA	7.76	6.9	12.03	9.98	10.83	12.19	14.71	13.82	- -	- -	- -	- -	186.98	- -	- -
Price/Earnings	13.61	14.63	22.64	17.4	19.23	19.66	21.02	17.87	- -	- -	- -	- -	- -	- -	87.2
Price/Earnings Average	12.94	14.22	17.1	17.18	19.08	16.81	15.34	19.1	-325.92	-9.39	-31.4	-20.02	-57.79	-9.63	79.82
Price/Earnings High	14.96	15.11	23.55	19.35	21.12	20.21	21.33	21.84	-398.22	-16.66	-38.96	-27.67	-72.9	-14.02	97.47
Price/Earnings Low	10.39	12.97	12.05	15.57	15.31	12.89	11.06	16.2	-276.25	-4.24	-25.91	-13.62	-48.02	-7.43	51.76
Price/Book Value	1.68	1.63	2.73	2.3	2.27	2.16	3.25	3.06	3.32	2.79	3	3.28	4.88	5.58	7.39
Price/Book Value Average	1.6	1.58	2.06	2.27	2.25	1.85	2.37	3.27	3.72	2.57	3.34	2.86	3.97	5.6	6.76
Price/Book Value High	1.85	1.68	2.84	2.56	2.49	2.22	3.3	3.75	4.55	4.56	4.15	3.95	5.01	8.15	8.26
Price/Book Value Low	1.28	1.44	1.45	2.06	1.81	1.42	1.71	2.78	3.15	1.16	2.76	1.95	3.3	4.32	4.38
Price/Tangible Book Value	-12.48	-26.19	15.04	118.16	-71.8	-14.16	-27.69	-17.21	-9.39	-4.2	-4.64	-4.32	-5.76	-8.16	-12.31
Price/Tangible Book Value Average	-11.86	-25.45	11.36	116.69	-71.27	-12.11	-20.21	-18.39	-10.52	-3.86	-5.18	-3.77	-4.68	-8.19	-11.27
Price/Tangible Book Value High	-13.72	-27.05	15.64	131.42	-78.88	-14.56	-28.11	-21.04	-12.86	-6.86	-6.43	-5.21	-5.91	-11.92	-13.76
Price/Tangible Book Value Low	-9.53	-23.22	8.01	105.74	-57.18	-9.29	-14.57	-15.61	-8.92	-1.75	-4.27	-2.56	-3.89	-6.32	-7.31
Price/Sales	0.8	0.7	1.2	1.04	1.04	1.06	1.89	1.85	2.42	2.09	1.9	1.7	2.03	1.71	1.84
Price/Sales Average	0.76	0.68	0.91	1.03	1.03	0.91	1.38	1.98	2.71	1.93	2.12	1.48	1.65	1.72	1.69
Price/Sales High	0.87	0.72	1.25	1.16	1.14	1.09	1.92	2.26	3.31	3.42	2.63	2.05	2.08	2.5	2.06
Price/Sales Low	0.61	0.62	0.64	0.93	0.82	0.69	1	1.68	2.29	0.87	1.75	1.01	1.37	1.33	1.09
Price/Cash Flow	13.59	7.6	12.69	10.7	10.63	9.43	13.32	12.2	-75.63	-6.61	-34.64	32.25	26.48	-9.43	154.74
Price/Cash Flow Average	12.92	7.39	9.59	10.56	10.55	8.06	9.72	13.04	-84.74	-6.09	-38.63	28.13	21.54	-9.47	141.65
Price/Cash Flow High	14.94	7.85	13.2	11.9	11.68	9.7	13.52	14.91	-103.54	-10.81	-47.92	38.88	27.18	-13.78	172.97
Price/Cash Flow Low	10.38	6.74	6.76	9.57	8.46	6.18	7.01	11.06	-71.83	-2.75	-31.87	19.13	17.9	-7.3	91.85
Price/Free Cash Flow Average	9.15	6.07	7.62	8.54	8.46	6.54	8.64	11.81	-427.39	-6.56	-54.2	20.89	17.17	-11.78	37.73
Price/Free Cash Flow High	10.59	6.45	10.49	9.62	9.36	7.86	12.01	13.51	-522.21	-11.64	-67.24	28.88	21.66	-17.14	46.07
Price/Free Cash Flow Low	7.35	5.54	5.37	7.74	6.78	5.01	6.23	10.02	-362.26	-2.96	-44.72	14.21	14.27	-9.08	24.46
EV/Sales Average	0.79	0.68	0.91	1	1.01	0.92	1.41	2.04	2.95	2.9	2.93	2.12	2.16	2.33	2.17
EV/Sales High	0.91	0.72	1.25	1.13	1.12	1.1	1.94	2.32	3.55	4.39	3.44	2.69	2.6	3.11	2.55
EV/Sales Low	0.64	0.62	0.65	0.91	0.81	0.71	1.02	1.74	2.54	1.84	2.56	1.65	1.88	1.93	1.58
EV/EBITDA Average	7.56	7.1	9.68	10	10.83	10.57	10.86	14.81	-577.16	-15.69	-150.4	-92.49	161.84	-17.22	-56.13
EV/EBITDA High	8.69	7.55	13.29	11.3	12	12.68	15.02	16.87	-694.77	-23.79	-176.57	-117.16	194.13	-23.01	-65.76
EV/EBITDA Low	6.14	6.48	6.84	9.04	8.66	8.14	7.88	12.63	-496.37	-9.97	-131.37	-71.83	140.99	-14.31	-40.82
EV/EBIT Average	9.85	9.24	12.5	12.65	13.6	13.77	13.05	17.46	-84.77	-12.98	-54.34	-40.33	-205.01	-14.3	-35.89
EV/EBIT High	11.33	9.82	17.17	14.29	15.07	16.53	18.06	19.89	-102.05	-19.67	-63.8	-51.08	-245.92	-19.11	-42.05
EV/EBIT Low	8	8.44	8.84	11.43	10.88	10.61	9.48	14.89	-72.91	-8.24	-47.47	-31.32	-178.6	-11.88	-26.1
Last Price	73.35	75.36	136.49	129.98	144.59	155.68	294.91	322.5	325.76	214.06	201.32	190.49	260.66	177	217.12
High Price	80.65	77.83	142	144.57	158.83	160.07	299.33	394.28	446.01	349.95	278.57	229.67	267.54	258.59	242.69
Enterprise Value Average	54,389	55,625	79,070	91,044	97,499	85,832	132,099	206,032	225,670	168,414	182,432	141,505	168,316	154,763	194,381
Enterprise Value High	62,536	59,107	108,641	102,861	108,046	102,970	182,773	234,767	271,656	255,332	214,183	179,255	201,899	206,823	227,731
Enterprise Value Low	44,168	50,770	55,932	82,265	77,975	66,117	95,909	175,768	194,081	106,948	159,347	109,897	146,627	128,583	141,346

Shares Outstanding	745	756	747	707	667	617	591	568	563	582	589	598	610	749	785
Diluted Weighted Avg Shares	753	764	770	738	696	644	611	586	568	569	588	595	606	647	762
Basic Weighted Avg Shares	745	757	760	729	688	636	603	580	568	569	588	595	605	644	759
Revenue per Share	92.21	107.88	113.92	124.49	139.64	147.07	155.97	174.51	134.82	102.28	105.98	112.03	128.49	103.35	117.86
EBITDA per Share	9.65	10.34	10.75	12.48	13.08	12.77	20.19	24.01	-0.69	-18.87	-2.06	-2.57	1.72	-13.96	-4.56
Operating Income per Share	7.41	7.95	8.32	9.87	10.42	9.8	16.79	20.36	-4.69	-22.82	-5.71	-5.9	-1.36	-16.82	-7.14
Basic EPS, GAAP	5.39	5.15	6.03	7.47	7.52	7.92	14.03	18.05	-1.12	-21	-7.15	-8.3	-3.67	-18.45	2.49
Basic EPS from Cont Ops	5.38	5.15	6.03	7.47	7.52	7.92	14.03	18.05	-1.12	-21	-7.3	-8.5	-3.7	-18.38	2.95
Diluted EPS, GAAP	5.34	5.11	5.96	7.38	7.44	7.82	13.85	17.84	-1.12	-20.99	-7.15	-8.29	-3.67	-18.35	2.48
Diluted EPS from Cont Ops	5.33	5.11	5.96	7.38	7.44	7.82	13.85	17.84	-1.12	-20.99	-7.3	-8.49	-3.7	-18.28	2.94
Dividend per Share	1.67	1.75	1.93	2.9	3.62	4.34	5.67	6.81	8.15	2.04	- -	- -	- -	- -	0.44
Cash Flow per Share	5.4	9.91	10.76	12.15	13.6	16.51	22.14	26.44	-4.31	-32.38	-5.81	5.91	9.84	-18.77	1.4
Free Cash Flow per Basic Share	3.1	7.66	7.81	9.08	10.04	12.4	19.04	23.35	-7.76	-34.67	-7.48	3.85	7.32	-22.37	-2.48
Cash & Equivalents per Share	15.12	17.9	20.07	17.96	17.51	15.78	16.58	14.78	17.66	45	27.64	28.96	26.37	40.83	38.73
Book Value per Share	43.71	46.35	50.01	56.57	63.66	72.01	90.72	105.27	98.1	76.8	67.16	58.08	53.37	31.73	29.4
Tangible Book Value per Share	-5.88	-2.88	9.08	1.1	-2.01	-10.99	-10.65	-18.74	-34.69	-51	-43.35	-44.09	-45.28	-21.69	-17.64

The Boeing Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)