BA

BOEING CO

Industrials | Large Cap

-$10.40

EPS Forecast

$17,883

Revenue Forecast

The company already released most recent quarter's earnings. We will publish our AI's next quarter's forecast around 2024-12-31
EX-99.1 2 a202112dec318kprex991.htm EX-99.1 Document
Exhibit 99.1
pressreleaseheader.jpg
Boeing Reports Fourth-Quarter Results
Fourth Quarter 2021
▪Continued global return to service of 737 MAX, including progress in China
▪Revenue of $14.8 billion; operating cash flow of $0.7 billion
▪787 program recorded $3.5 billion pre-tax non-cash charge; focused on actions required to resume deliveries
▪GAAP loss per share of ($7.02) and core (non-GAAP)* loss per share of ($7.69)
Full-Year 2021
▪Revenue of $62.3 billion; operating cash flow of ($3.4) billion; cash and marketable securities of $16.2 billion
▪GAAP loss per share of ($7.15) and core (non-GAAP)* loss per share of ($9.44)
▪Total backlog of $377 billion and added 535 net commercial orders
▪Focused on safety, quality and operational stability
Table 1. Summary Financial Results
Fourth QuarterFull Year
(Dollars in Millions, except per share data)20212020Change20212020Change
Revenues$14,793 $15,304 (3)%$62,286 $58,158 7%
GAAP
Loss From Operations($4,171)($8,049)NM($2,902)($12,767)NM
Operating Margin(28.2)%(52.6)%NM(4.7)%(22.0)%NM
Net Loss($4,164)($8,439)NM($4,290)($11,941)NM
Loss Per Share($7.02)($14.65)NM($7.15)($20.88)NM
Operating Cash Flow$716 ($4,009)NM($3,416)($18,410)NM
Non-GAAP*
Core Operating Loss($4,536)($8,377)NM($4,075)($14,150)NM
Core Operating Margin(30.7)%(54.7)%NM(6.5)%(24.3)%NM
Core Loss Per Share($7.69)($15.25)NM($9.44)($23.25)NM
*Non-GAAP measure; complete definitions of Boeing’s non-GAAP measures are on page 6, “Non-GAAP Measures Disclosures."    
    CHICAGO, January 26, 2022 – The Boeing Company [NYSE: BA] reported fourth-quarter revenue of $14.8 billion, reflecting higher commercial volume and lower defense revenue. GAAP loss per share of ($7.02) and core loss per share (non-GAAP)* of ($7.69) reflect lower charges and higher commercial volume (Table 1). Boeing recorded operating cash flow of $0.7 billion.
    “2021 was a rebuilding year for us as we overcame hurdles and reached key milestones across our commercial, defense and services portfolios. We increased 737 MAX production and deliveries, and safely returned the 737 MAX to service in nearly all global markets. As the commercial market recovery gained traction, we also generated robust commercial orders, including record freighter sales. Demonstrating progress in our overall recovery, we also returned to generating positive cash flow in the fourth quarter,” said David Calhoun, Boeing President and Chief Executive Officer. “On the 787 program, we’re progressing through a comprehensive effort to ensure every airplane in our production system conforms to our exacting specifications. While this continues to impact our near-term results, it is the right approach to building stability and predictability as demand returns for the long term. Across the enterprise, we remain focused on safety and quality as we deliver for our customers and invest in our people and in our sustainable future.”
1

Table 2. Cash Flow
Fourth QuarterFull Year
(Millions)2021202020212020
Operating Cash Flow$716 ($4,009)($3,416)($18,410)
Less Additions to Property, Plant & Equipment($222)($265)($980)($1,303)
Free Cash Flow*$494 ($4,274)($4,396)($19,713)
*Non-GAAP measure; complete definitions of Boeing’s non-GAAP measures are on page 6, “Non-GAAP Measures Disclosures."    
    Operating cash flow improved to $0.7 billion in the quarter, reflecting higher commercial volume, higher advance payments, and lower expenditures (Table 2).

Table 3. Cash, Marketable Securities and Debt Balances
Quarter-End
(Billions)Q4 21Q3 21
Cash$8.0 $9.8 
Marketable Securities1
$8.2 $10.2 
Total$16.2 $20.0 
Debt Balances:
The Boeing Company, net of intercompany loans to BCC$56.6 $60.9 
Boeing Capital, including intercompany loans$1.5 $1.5 
Total Consolidated Debt$58.1 $62.4 
1 Marketable securities consists primarily of time deposits due within one year classified as "short-term investments."
    Cash and investments in marketable securities decreased to $16.2 billion, compared to $20.0 billion at the beginning of the quarter, primarily driven by debt repayment partially offset by operating cash flow. Debt was $58.1 billion, down from $62.4 billion at the beginning of the quarter due to the prepayment of a term loan and repayment of maturing debt.
    Total company backlog at quarter-end was $377 billion.
2

Segment Results
Commercial Airplanes
Table 4. Commercial AirplanesFourth QuarterFull Year
(Dollars in Millions)20212020Change20212020Change
Commercial Airplanes Deliveries99 59 68%340 157 117%
Revenues$4,750 $4,728 0%$19,493 $16,162 21%
Loss from Operations($4,454)($7,648)NM($6,475)($13,847)NM
Operating Margin(93.8)%(161.8)%NM(33.2)%(85.7)%NM
Commercial Airplanes fourth-quarter revenue increased slightly to $4.8 billion primarily driven by higher 737 deliveries, partially offset by lower widebody deliveries and less favorable mix (Table 4). Fourth-quarter operating margin was primarily driven by a charge on the 787 program.
Boeing is continuing to make progress on the global safe return to service of the 737 MAX. In December, the Civil Aviation Administration of China issued an airwo    rthiness directive outlining changes required for Chinese airlines to prepare their fleets to resume service. Since the FAA's approval to return the 737 MAX to operations in November 2020, over 300,000 revenue flights have been completed, and the reliability of the 737 MAX fleet remains above 99 percent (as of January 24, 2022). The 737 program is currently producing at a rate of 26 per month and continues to progress towards a production rate of 31 per month in early 2022. The company is evaluating the timing of further rate increases.
The company continues to perform rework on 787 airplanes in inventory and is engaged in detailed discussions with the FAA regarding required actions to resume deliveries. In the fourth quarter, the company determined that these activities will take longer than previously expected, resulting in further delays in customer delivery dates and associated customer considerations. Accordingly, Commercial Airplanes recorded a $3.5 billion pre-tax non-cash charge on the 787 program. The program is producing at a very low rate and will continue to do so until deliveries resume, with an expected gradual return to five per month over time. The company now anticipates 787 abnormal costs will increase to approximately $2 billion, with most being incurred by the end of 2023, including $285 million recorded in the quarter.
Commercial Airplanes secured orders for 164 737 MAX and 24 freighter aircraft. Commercial Airplanes delivered 99 airplanes during the quarter and backlog included over 4,200 airplanes valued at $297 billion.
3

Defense, Space & Security
Table 5. Defense, Space & Security
Fourth QuarterFull Year
(Dollars in Millions)20212020Change20212020Change
Revenues$5,862 $6,779 (14)%$26,540 $26,257 1%
(Loss)/earnings from Operations($255)$502 (151)%$1,544 $1,539 —%
Operating Margin(4.4)%7.4 %(159)%5.8 %5.9 %(2)%
    Defense, Space & Security fourth-quarter revenue decreased to $5.9 billion and fourth-quarter operating margin decreased to (4.4) percent, primarily due to lower volume and less favorable performance across the portfolio, including a $402 million pre-tax charge on the KC-46A Tanker program.
    During the quarter, Defense, Space & Security secured an award for six MH-47G Block II Chinook helicopters for the U.S. Army Special Operations, a contract extension for Future Logistics Information Services for the U.K. Ministry of Defence, an award for modernization of Airborne Warning and Control System to the Royal Saudi Air Force, and contracts for proprietary space programs. Defense, Space & Security also completed the first carrier tests for the MQ-25 unmanned aerial tanker and started flight testing on the second uncrewed Loyal Wingman aircraft.
     Backlog at Defense, Space & Security was $60 billion, of which 33 percent represents orders from customers outside the U.S.
Global Services
Table 6. Global Services
Fourth QuarterFull Year
(Dollars in Millions)20212020Change20212020Change
Revenues$4,291 $3,733 15%$16,328 $15,543 5%
Earnings from Operations$401 $143 180%$2,017 $450 348%
Operating Margin9.3 %3.8 %145%12.4 %2.9 %328%
    Global Services fourth-quarter revenue increased to $4.3 billion and fourth-quarter operating margin increased to 9.3 percent primarily driven by higher commercial volume and favorable mix. Operating margin was negatively impacted by a $220 million inventory impairment.
    During the quarter, Global Services secured a V-22 Performance Based Logistics contract for the U.S. Marine Corps, was awarded a contract for F/A-18 Landing Gear Repair for the U.S. Navy, and was selected to provide Apache training and support services to the U.K. Ministry of Defence. Global Services also delivered the 50th 767-300 converted freighter.

4

Additional Financial Information
Table 7. Additional Financial Information
Fourth QuarterFull Year
(Dollars in Millions)2021202020212020
Revenues
Boeing Capital$63 $56 $272 $261 
Unallocated items, eliminations and other($173)$8 ($347)($65)
Earnings/(Loss) from Operations
Boeing Capital$7 $16 $106 $63 
FAS/CAS service cost adjustment$365 $328 $1,173 $1,383 
Other unallocated items and eliminations($235)($1,390)($1,267)($2,355)
Other income, net$132 $122 $551 $447 
Interest and debt expense($661)($698)($2,682)($2,156)
Effective tax rate11.4 %2.2 %14.8 %17.5 %
    At quarter-end, Boeing Capital's net portfolio balance was $1.7 billion. The change in revenue and earnings from other unallocated items and eliminations was primarily due to the timing of allocations. The loss from other unallocated items and eliminations was also impacted by a $744 million charge related to an agreement between Boeing and the U.S. Department of Justice in 2020. The fourth quarter 2021 effective tax rate primarily reflects a higher income tax benefit due to a lower valuation allowance charge than in fourth quarter 2020.

5

Non-GAAP Measures Disclosures
    We supplement the reporting of our financial information determined under Generally Accepted Accounting Principles in the United States of America (GAAP) with certain non-GAAP financial information. The non-GAAP financial information presented excludes certain significant items that may not be indicative of, or are unrelated to, results from our ongoing business operations. We believe that these non-GAAP measures provide investors with additional insight into the company’s ongoing business performance. These non-GAAP measures should not be considered in isolation or as a substitute for the related GAAP measures, and other companies may define such measures differently. We encourage investors to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure. The following definitions are provided:
Core Operating Earnings, Core Operating Margin and Core Earnings Per Share
    Core operating earnings is defined as GAAP earnings from operations excluding the FAS/CAS service cost adjustment. The FAS/CAS service cost adjustment represents the difference between the Financial Accounting Standards (FAS) pension and postretirement service costs calculated under GAAP and costs allocated to the business segments. Core operating margin is defined as core operating earnings expressed as a percentage of revenue. Core earnings per share is defined as GAAP diluted earnings per share excluding the net earnings per share impact of the FAS/CAS service cost adjustment and Non-operating pension and postretirement expenses. Non-operating pension and postretirement expenses represent the components of net periodic benefit costs other than service cost. Pension costs, comprising service and prior service costs computed in accordance with GAAP are allocated to Commercial Airplanes and BGS businesses supporting commercial customers. Pension costs allocated to BDS and BGS businesses supporting government customers are computed in accordance with U.S. Government Cost Accounting Standards (CAS), which employ different actuarial assumptions and accounting conventions than GAAP. CAS costs are allocable to government contracts. Other postretirement benefit costs are allocated to all business segments based on CAS, which is generally based on benefits paid. Management uses core operating earnings, core operating margin and core earnings per share for purposes of evaluating and forecasting underlying business performance. Management believes these core earnings measures provide investors additional insights into operational performance as they exclude non-service pension and post-retirement costs, which primarily represent costs driven by market factors and costs not allocable to government contracts. A reconciliation between the GAAP and non-GAAP measures is provided on pages 13-14.
Free Cash Flow
    Free cash flow is GAAP operating cash flow reduced by capital expenditures for property, plant and equipment. Management believes free cash flow provides investors with an important perspective on the cash available for shareholders, debt repayment, and acquisitions after making the capital investments required to support ongoing business operations and long term value creation. Free cash flow does not represent the residual cash flow available for discretionary expenditures as it excludes certain mandatory expenditures such as repayment of maturing debt. Management uses free cash flow as a measure to assess both business performance and overall liquidity. Table 2 provides a reconciliation of free cash flow to GAAP operating cash flow.


6

Caution Concerning Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as “may,” “should,” “expects,” “intends,” “projects,” “plans,” “believes,” “estimates,” “targets,” “anticipates,” and similar expressions generally identify these forward-looking statements. Examples of forward-looking statements include statements relating to our future financial condition and operating results, as well as any other statement that does not directly relate to any historical or current fact. Forward-looking statements are based on expectations and assumptions that we believe to be reasonable when made, but that may not prove to be accurate. These statements are not guarantees and are subject to risks, uncertainties, and changes in circumstances that are difficult to predict. Many factors could cause actual results to differ materially and adversely from these forward-looking statements. Among these factors are risks related to: (1) the COVID-19 pandemic and related industry impacts, including with respect to our operations, our liquidity, the health of our customers and suppliers, and future demand for our products and services; (2) the 737 MAX, including the timing and conditions of remaining 737 MAX regulatory approvals, lower than planned production rates and/or delivery rates, and additional considerations to customers and suppliers; (3) general conditions in the economy and our industry, including those due to regulatory changes; (4) our reliance on our commercial airline customers; (5) the overall health of our aircraft production system, planned commercial aircraft production rate changes, our commercial development and derivative aircraft programs, and our aircraft being subject to stringent performance and reliability standards; (6) changing budget and appropriation levels and acquisition priorities of the U.S. government; (7) our dependence on U.S. government contracts; (8) our reliance on fixed-price contracts; (9) our reliance on cost-type contracts; (10) uncertainties concerning contracts that include in-orbit incentive payments; (11) our dependence on our subcontractors and suppliers, as well as the availability of raw materials; (12) changes in accounting estimates; (13) changes in the competitive landscape in our markets; (14) our non-U.S. operations, including sales to non-U.S. customers; (15) threats to the security of our, our customers’ and/or our suppliers' information; (16) potential adverse developments in new or pending litigation and/or government investigations; (17) customer and aircraft concentration in our customer financing portfolio; (18) changes in our ability to obtain debt financing on commercially reasonable terms and at competitive rates; (19) realizing the anticipated benefits of mergers, acquisitions, joint ventures/strategic alliances or divestitures; (20) the adequacy of our insurance coverage to cover significant risk exposures; (21) potential business disruptions, including those related to physical security threats, information technology or cyber-attacks, epidemics, sanctions or natural disasters; (22) work stoppages or other labor disruptions; (23) substantial pension and other postretirement benefit obligations; (24) potential environmental liabilities; and (25) effects of climate change and legal, regulatory or market responses to such change.

Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Any forward-looking statement speaks only as of the date on which it is made, and we assume no obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise, except as required by law.

# # #
Contact:
Investor Relations:  
Matt Welch or Keely Moos (312) 544-2140
Communications:  
Michael Friedman media@boeing.com

7

The Boeing Company and Subsidiaries
Consolidated Statements of Operations
(Unaudited)
Twelve months ended December 31Three months ended December 31
(Dollars in millions, except per share data)2021202020212020
Sales of products$51,386 $47,142 $12,162 $12,486 
Sales of services10,900 11,016 2,631 2,818 
Total revenues62,286 58,158 14,793 15,304 
Cost of products(49,954)(54,568)(14,788)(18,567)
Cost of services(9,283)(9,232)(2,512)(2,415)
Boeing Capital interest expense(32)(43)(7)(10)
Total costs and expenses(59,269)(63,843)(17,307)(20,992)
3,017 (5,685)(2,514)(5,688)
Income from operating investments, net210 9 15 70 
General and administrative expense(4,157)(4,817)(988)(1,828)
Research and development expense, net(2,249)(2,476)(678)(605)
Gain/(loss) on dispositions, net277 202 (6)2 
Loss from operations(2,902)(12,767)(4,171)(8,049)
Other income, net551 447 132 122 
Interest and debt expense(2,682)(2,156)(661)(698)
Loss before income taxes(5,033)(14,476)(4,700)(8,625)
Income tax benefit743 2,535 536 186 
Net loss(4,290)(11,941)(4,164)(8,439)
Less: net loss attributable to noncontrolling interest(88)(68)(21)(19)
Net loss attributable to Boeing Shareholders($4,202)($11,873)($4,143)($8,420)
Basic loss per share($7.15)($20.88)($7.02)($14.65)
Diluted loss per share($7.15)($20.88)($7.02)($14.65)
Weighted average diluted shares (millions)588.0569.0590.3575.4




8

The Boeing Company and Subsidiaries
Consolidated Statements of Financial Position
(Unaudited) 
(Dollars in millions, except per share data)December 31
2021		December 31
2020
Assets
Cash and cash equivalents$8,052 $7,752 
Short-term and other investments8,192 17,838 
Accounts receivable, net2,641 1,955 
Unbilled receivables, net8,620 7,995 
Current portion of customer financing, net117 101 
Inventories78,823 81,715 
Other current assets, net2,221 4,286 
Total current assets108,666 121,642 
Customer financing, net1,695 1,936 
Property, plant and equipment, net of accumulated depreciation of $20,538 and $20,507
10,918 11,820 
Goodwill8,068 8,081 
Acquired intangible assets, net2,562 2,843 
Deferred income taxes77 86 
Investments975 1,016 
Other assets, net of accumulated amortization of of $975 and $729
5,591 4,712 
Total assets$138,552 $152,136 
Liabilities and equity
Accounts payable$9,261 $12,928 
Accrued liabilities18,455 22,171 
Advances and progress billings52,980 50,488 
Short-term debt and current portion of long-term debt1,296 1,693 
Total current liabilities81,992 87,280 
Deferred income taxes218 1,010 
Accrued retiree health care3,528 4,137 
Accrued pension plan liability, net9,104 14,408 
Other long-term liabilities1,750 1,486 
Long-term debt56,806 61,890 
Total liabilities153,398 170,211 
Shareholders’ equity:
Common stock, par value $5.00 – 1,200,000,000 shares authorized; 1,012,261,159 shares issued
5,061 5,061 
Additional paid-in capital9,052 7,787 
Treasury stock, at cost - 423,343,707 and 429,941,021 shares
(51,861)(52,641)
Retained earnings34,408 38,610 
Accumulated other comprehensive loss(11,659)(17,133)
Total shareholders’ deficit(14,999)(18,316)
Noncontrolling interests153 241 
Total equity(14,846)(18,075)
Total liabilities and equity$138,552 $152,136 


9

The Boeing Company and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
Twelve months ended December 31
(Dollars in millions)20212020
Cash flows – operating activities:
Net loss($4,290)($11,941)
Adjustments to reconcile net loss to net cash used by operating activities:
Non-cash items – 
Share-based plans expense833 250 
Treasury shares issued for 401(k) contribution1,233 195 
Depreciation and amortization2,144 2,246 
Investment/asset impairment charges, net98 410 
Customer financing valuation adjustments12 
Gain on dispositions, net(277)(202)
787 and 777X reach-forward losses3,460 6,493 
Other charges and credits, net360 1,462 
Changes in assets and liabilities – 
Accounts receivable(713)909 
Unbilled receivables(586)919 
Advances and progress billings2,505 (1,060)
Inventories(1,127)(11,002)
Other current assets345 372 
Accounts payable(3,783)(5,363)
Accrued liabilities(3,687)1,074 
Income taxes receivable, payable and deferred733 (2,576)
Other long-term liabilities(206)(222)
Pension and other postretirement plans(972)(794)
Customer financing, net210 173 
Other304 235 
Net cash used by operating activities(3,416)(18,410)
Cash flows – investing activities:
Payments to acquire property, plant and equipment(980)(1,303)
Proceeds from disposals of property, plant and equipment 529 296 
Acquisitions, net of cash acquired(6)
Contributions to investments(35,713)(37,616)
Proceeds from investments45,489 20,275 
Other5 (18)
Net cash provided/(used) by investing activities9,324 (18,366)
Cash flows – financing activities:
New borrowings9,795 47,248 
Debt repayments(15,371)(10,998)
Stock options exercised42 36 
Employee taxes on certain share-based payment arrangements(66)(173)
Dividends paid(1,158)
Net cash (used)/provided by financing activities(5,600)34,955 
Effect of exchange rate changes on cash and cash equivalents(39)85 
Net increase/(decrease) in cash & cash equivalents, including restricted269 (1,736)
Cash & cash equivalents, including restricted, at beginning of year7,835 9,571 
Cash & cash equivalents, including restricted, at end of year8,104 7,835 
Less restricted cash & cash equivalents, included in Investments52 83 
Cash and cash equivalents at end of year$8,052 $7,752 

10

The Boeing Company and Subsidiaries
Summary of Business Segment Data
(Unaudited)
Twelve months ended December 31Three months ended December 31
(Dollars in millions)2021202020212020
Revenues:
Commercial Airplanes$19,493 $16,162 $4,750 $4,728 
Defense, Space & Security26,540 26,257 5,862 6,779 
Global Services16,328 15,543 4,291 3,733 
Boeing Capital272 261 63 56 
Unallocated items, eliminations and other(347)(65)(173)8 
Total revenues$62,286 $58,158 $14,793 $15,304 
Earnings/(loss) from operations:
Commercial Airplanes($6,475)($13,847)($4,454)($7,648)
Defense, Space & Security1,544 1,539 (255)502 
Global Services2,017 450 401 143 
Boeing Capital106 63 7 16 
Segment operating loss(2,808)(11,795)(4,301)(6,987)
Unallocated items, eliminations and other(1,267)(2,355)(235)(1,390)
FAS/CAS service cost adjustment1,173 1,383 365 328 
Loss from operations(2,902)(12,767)(4,171)(8,049)
Other income, net551 447 132 122 
Interest and debt expense(2,682)(2,156)(661)(698)
Loss before income taxes(5,033)(14,476)(4,700)(8,625)
Income tax benefit743 2,535 536 186 
Net loss(4,290)(11,941)(4,164)(8,439)
Less: Net loss attributable to noncontrolling interest(88)(68)(21)(19)
Net loss attributable to Boeing Shareholders($4,202)($11,873)($4,143)($8,420)
Research and development expense, net:
Commercial Airplanes$1,140 $1,385 $323 $278 
Defense, Space & Security818 713 288 219 
Global Services107 138 27 28 
Other184 240 40 80 
Total research and development expense, net$2,249 $2,476 $678 $605 
Unallocated items, eliminations and other:
Share-based plans($174)($120)($3)($40)
Deferred compensation(126)(93)(40)(127)
Amortization of previously capitalized interest(107)(95)(41)(26)
Research and development expense, net(184)(240)(40)(80)
Eliminations and other unallocated items(676)(1,807)(111)(1,117)
Sub-total (included in core operating loss)(1,267)(2,355)(235)(1,390)
Pension FAS/CAS service cost adjustment882 1,024 306 251 
Postretirement FAS/CAS service cost adjustment291 359 59 77 
FAS/CAS service cost adjustment1,173 1,383 $365 $328 
Total($94)($972)$130 ($1,062)
11

The Boeing Company and Subsidiaries
Operating and Financial Data
(Unaudited)
  
DeliveriesTwelve months ended December 31Three months ended December 31
Commercial Airplanes2021202020212020
737263 43 84 31 
7477 5 3 3 
76732 30 8 10 
77724 26 4 11 
78714 53 — 4 
Total340 157 99 59 
Defense, Space & Security
AH-64 Apache (New)271981
AH-64 Apache (Remanufactured)5652148
CH-47 Chinook (New)152738
CH-47 Chinook (Renewed)53——
F-15 Models16451
F/A-18 Models212066
KC-46 Tanker131464
P-8 Models161556
Total backlog (Dollars in millions)
December 31
2021		December 31
2020
Commercial Airplanes$296,882 $281,588 
Defense, Space & Security59,828 60,847 
Global Services20,496 20,632 
Unallocated items, eliminations and other293 337 
Total backlog$377,499 $363,404 
Contractual backlog$356,362 $339,309 
Unobligated backlog21,137 24,095 
Total backlog$377,499 $363,404 
12

The Boeing Company and Subsidiaries
Reconciliation of Non-GAAP Measures
(Unaudited)
The tables provided below reconcile the non-GAAP financial measures core operating loss, core operating margin, and core loss per share with the most directly comparable GAAP financial measures, loss from operations, operating margin, and diluted loss per share. See page 6 of this release for additional information on the use of these non-GAAP financial measures.
(Dollars in millions, except per share data)Fourth Quarter 2021Fourth Quarter 2020
$ millionsPer Share$ millionsPer Share
Revenues14,793 15,304 
Loss from operations (GAAP)(4,171)(8,049)
Operating margin (GAAP)(28.2)%(52.6)%
FAS/CAS service cost adjustment:
Pension FAS/CAS service cost adjustment(306)(251)
Postretirement FAS/CAS service cost adjustment(59)(77)
FAS/CAS service cost adjustment(365)(328)
Core operating loss (non-GAAP)($4,536)($8,377)
Core operating margin (non-GAAP)(30.7)%(54.7)%
Diluted loss per share (GAAP)($7.02)($14.65)
Pension FAS/CAS service cost adjustment($306)(0.52)($251)(0.44)
Postretirement FAS/CAS service cost adjustment(59)(0.10)(77)(0.13)
Non-operating pension expense(147)(0.26)(85)(0.15)
Non-operating postretirement expense15 0.03 (21)(0.04)
Provision for deferred income taxes on adjustments 1
104 0.18 91 0.16 
Subtotal of adjustments($393)($0.67)($343)($0.60)
Core loss per share (non-GAAP)($7.69)($15.25)
Weighted average diluted shares (in millions)590.3 575.4 
1 The income tax impact is calculated using the U.S. corporate statutory tax rate.
























13

The Boeing Company and Subsidiaries
Reconciliation of Non-GAAP Measures
(Unaudited)
The tables provided below reconcile the non-GAAP financial measures core operating loss, core operating margin, and core loss per share with the most directly comparable GAAP financial measures, loss from operations, operating margin, and diluted loss per share. See page 6 of this release for additional information on the use of these non-GAAP financial measures.
(Dollars in millions, except per share data)Twelve Months 2021Twelve months 2020
$ millionsPer Share$ millionsPer Share
Revenues62,286 58,158 
Loss from operations (GAAP)(2,902)(12,767)
Operating margin (GAAP)(4.7)%(22.0)%
FAS/CAS service cost adjustment:
Pension FAS/CAS service cost adjustment(882)(1,024)
Postretirement FAS/CAS service cost adjustment(291)(359)
FAS/CAS service cost adjustment(1,173)(1,383)
Core operating loss (non-GAAP)($4,075)($14,150)
Core operating margin (non-GAAP)(6.5)%(24.3)%
Diluted loss per share (GAAP)($7.15)($20.88)
Pension FAS/CAS service cost adjustment($882)(1.50)($1,024)(1.80)
Postretirement FAS/CAS service cost adjustment(291)(0.49)(359)(0.63)
Non-operating pension expense(528)(0.91)(340)(0.60)
Non-operating postretirement expense(1)16 0.03 
Provision for deferred income taxes on adjustments 1
357 0.61 358 0.63 
Subtotal of adjustments($1,345)($2.29)($1,349)($2.37)
Core loss per share (non-GAAP)($9.44)($23.25)
Weighted average diluted shares (in millions)588.0 569.0 
1 The income tax impact is calculated using the U.S. corporate statutory tax rate.
14