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 (%)	127.94	83.14	44.21	46.27	69.01	140.77	684.03	1,048.62	-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 (%)	27.97	25.91	23.75	26.83	31.41	38.99	74.05	80.39	- -	- -	- -	- -	- -	- -	8.32
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 (%)	88.26	54.98	30.07	28.3	35.81	63.7	407.68	653.03	-9.02	-26.35	-10.11	-13.34	-6.65	-44.82	8.91

Credit (USD)

Credit Ratios 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	4.39	6.6	16.05	9.33	6.71	0.91	1.47	0.29	-6.45	-12.04	-10.83	-11.58	-12.58	-2.5	3.24
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 (%)	62.69	54.79	32.77	45.58	53.36	88.36	76.24	74.75	103.68	135.2	130.52	125.06	133.15	104.6	76.2
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 (%)	77.42	63.56	39.12	50.78	60.9	91.9	86.65	97.12	143.11	139.49	134.11	138.25	148.7	107.79	90.89
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 (%)	35.19	-1.84	2.55	-46.09	-29.41	49.95	53.92	91.45	180.04	146.3	140.59	157.3	173.53	109.19	87.66
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)

Liquidity Ratios 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	4.39	6.6	16.05	9.33	6.71	0.91	1.47	0.29	-6.45	-12.04	-10.83	-11.58	-12.58	-2.5	3.24
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 (%)	62.69	54.79	32.77	45.58	53.36	88.36	76.24	74.75	103.68	135.2	130.52	125.06	133.15	104.6	76.2
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 (%)	77.42	63.56	39.12	50.78	60.9	91.9	86.65	97.12	143.11	139.49	134.11	138.25	148.7	107.79	90.89
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	2.8	2.88	2.91	2.91	2.96	3.07	1.96	1.22	1.49	1.39	1.64	1.11	1.43

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	54,624	56,944	102,010	91,860	96,387	96,078	174,303	183,064	183,373	124,651	118,561	113,835	158,876	132,611	170,374
- 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	55,816	53,895	96,509	87,963	94,361	96,061	175,485	188,418	201,214	163,153	160,840	153,927	195,519	160,517	195,416
Total Capital	15,979	16,376	24,632	17,860	16,361	10,829	12,830	14,257	19,254	45,776	43,524	41,429	35,375	50,274	59,890
Total Debt/Capital (%)	77.42	63.56	39.12	50.78	60.9	91.9	86.65	97.12	143.11	139.49	134.11	138.25	148.7	107.79	90.89
Total Debt / EV	0.22	0.19	0.1	0.1	0.11	0.1	0.06	0.07	0.14	0.39	0.36	0.37	0.27	0.34	0.28
EV/Sales	0.81	0.66	1.11	0.97	0.98	1.03	1.87	1.86	2.63	2.81	2.58	2.31	2.51	2.41	2.18
EV/EBITDA	7.76	6.88	11.81	9.66	10.48	11.83	14.42	13.54	- -	- -	- -	- -	188	- -	- -
EV/EBIT	10.11	8.96	15.25	12.22	13.16	15.42	17.34	15.97	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	12.75	6.91	11.4	9.65	9.87	8.93	12.86	11.96	- -	- -	- -	25.28	22.45	- -	57.16
EV/Free Cash Flow to Firm	9.16	5.67	9.02	7.75	7.86	7.18	11.31	10.74	- -	- -	- -	21.05	19.1	- -	30.68
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	71.32	129.13	124.47	141.55	155.65	296.91	331.93	357.45	280.18	273.11	257.58	320.78	214.25	249.03
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)

Valuation Multiples 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	10.11	8.96	15.25	12.22	13.16	15.42	17.34	15.97	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	55,816	53,895	96,509	87,963	94,361	96,061	175,485	188,418	201,214	163,153	160,840	153,927	195,519	160,517	195,416
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	1.11	0.97	0.98	1.03	1.87	1.86	2.63	2.81	2.58	2.31	2.51	2.41	2.18
EV/EBITDA	7.76	6.88	11.81	9.66	10.48	11.83	14.42	13.54	- -	- -	- -	- -	188	- -	- -
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	15.54	9.71	6.86	10.6	15.22	117.6	105.26	540.01	-21.28	-6.81	-7.9	-7.17	-9.22	-33.88	31.27
Price/Book Value Average	14.77	9.43	5.18	10.47	15.1	100.55	76.83	577.18	-23.85	-6.27	-8.82	-6.25	-7.5	-34.02	28.63
Price/Book Value High	17.09	10.02	7.13	11.79	16.71	120.91	106.83	660.21	-29.14	-11.13	-10.94	-8.64	-9.46	-49.5	34.96
Price/Book Value Low	11.87	8.61	3.65	9.49	12.12	77.13	55.4	489.73	-20.21	-2.83	-7.27	-4.25	-6.23	-26.23	18.56
Price/Tangible Book Value	-12.21	-24.99	15.05	135.69	-66.57	-13.63	-26.92	-16.75	-9.16	-4.26	-4.63	-4.34	-5.79	-9.5	-12.72
Price/Tangible Book Value Average	-11.61	-24.28	11.37	134	-66.07	-11.66	-19.65	-17.9	-10.27	-3.93	-5.16	-3.78	-4.71	-9.54	-11.64
Price/Tangible Book Value High	-13.42	-25.81	15.65	150.92	-73.12	-14.02	-27.32	-20.48	-12.54	-6.97	-6.4	-5.23	-5.95	-13.88	-14.22
Price/Tangible Book Value Low	-9.32	-22.15	8.01	121.43	-53.01	-8.94	-14.17	-15.19	-8.7	-1.77	-4.26	-2.57	-3.92	-7.36	-7.55
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	0.9	0.97	0.98	0.89	1.38	2	2.92	2.94	2.93	2.13	2.17	2.61	2.23
EV/Sales High	0.91	0.72	1.23	1.1	1.09	1.07	1.91	2.28	3.52	4.47	3.44	2.7	2.61	3.52	2.62
EV/Sales Low	0.64	0.62	0.63	0.88	0.79	0.69	1	1.7	2.52	1.86	2.56	1.66	1.89	2.15	1.62
EV/EBITDA Average	7.55	7.09	9.51	9.69	10.48	10.27	10.65	14.51	-572.54	-15.94	-150.62	-92.81	162.67	-19.31	-57.6
EV/EBITDA High	8.68	7.53	13.07	10.95	11.62	12.32	14.74	16.54	-689.13	-24.24	-176.85	-117.61	195.18	-26.05	-67.56
EV/EBITDA Low	6.13	6.47	6.73	8.75	8.38	7.91	7.73	12.38	-492.46	-10.08	-131.55	-72.05	141.68	-15.92	-41.77
EV/EBIT Average	9.84	9.22	12.28	12.25	13.16	13.38	12.81	17.11	-84.1	-13.18	-54.43	-40.47	-206.06	-16.03	-36.83
EV/EBIT High	11.32	9.8	16.88	13.85	14.59	16.05	17.72	19.5	-101.22	-20.04	-63.9	-51.28	-247.24	-21.63	-43.2
EV/EBIT Low	7.99	8.42	8.69	11.07	10.53	10.31	9.3	14.6	-72.33	-8.33	-47.53	-31.42	-179.47	-13.22	-26.71
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	54,336	55,504	77,731	88,179	94,388	83,361	129,584	201,944	223,863	171,112	182,707	142,006	169,178	173,527	199,482
Enterprise Value High	62,475	58,979	106,797	99,634	104,604	99,998	179,277	230,091	269,449	260,123	214,524	179,946	202,987	234,127	233,959
Enterprise Value Low	44,126	50,659	54,988	79,669	75,479	64,222	94,096	172,299	192,550	108,166	159,574	110,238	147,344	143,052	144,653

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	15.14	17.94	20.42	18.52	18.08	16.25	16.91	15.09	17.82	43.94	27.58	28.82	26.19	35.08	37.47
Book Value per Share	4.72	7.76	19.9	12.26	9.5	1.32	2.8	0.6	-15.31	-31.45	-25.47	-26.58	-28.27	-5.22	6.94
Tangible Book Value per Share	-6.01	-3.02	9.07	0.96	-2.17	-11.42	-10.96	-19.26	-35.56	-50.21	-43.52	-43.93	-44.99	-18.63	-17.07

The Boeing Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)