Boeing Co
NYSE:BA
Income Statement
Earnings Waterfall
Boeing Co
Revenue
|
77.8B
USD
|
Cost of Revenue
|
-70.1B
USD
|
Gross Profit
|
7.7B
USD
|
Operating Expenses
|
-8.5B
USD
|
Operating Income
|
-821m
USD
|
Other Expenses
|
-1.4B
USD
|
Net Income
|
-2.2B
USD
|
Income Statement
Boeing Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
86 623
N/A
|
88 195
+2%
|
88 425
+0%
|
90 079
+2%
|
90 762
+1%
|
92 446
+2%
|
94 944
+3%
|
97 009
+2%
|
96 114
-1%
|
96 597
+1%
|
96 809
+0%
|
94 858
-2%
|
93 496
-1%
|
92 825
-1%
|
91 121
-2%
|
91 446
+0%
|
94 005
+3%
|
95 426
+2%
|
96 633
+1%
|
97 556
+1%
|
101 127
+4%
|
100 662
0%
|
97 765
-3%
|
92 599
-5%
|
84 818
-8%
|
78 809
-7%
|
69 255
-12%
|
63 414
-8%
|
58 656
-8%
|
56 965
-3%
|
62 156
+9%
|
63 295
+2%
|
62 286
-2%
|
61 060
-2%
|
60 743
-1%
|
61 421
+1%
|
66 608
+8%
|
70 538
+6%
|
73 608
+4%
|
75 756
+3%
|
77 794
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(73 268)
|
(74 808)
|
(75 028)
|
(76 429)
|
(76 752)
|
(77 952)
|
(80 632)
|
(82 157)
|
(82 088)
|
(82 689)
|
(83 664)
|
(81 968)
|
(79 026)
|
(78 002)
|
(74 379)
|
(74 431)
|
(76 612)
|
(77 363)
|
(78 197)
|
(79 281)
|
(81 490)
|
(81 311)
|
(79 585)
|
(75 475)
|
(72 093)
|
(70 216)
|
(65 384)
|
(61 559)
|
(63 843)
|
(60 883)
|
(62 493)
|
(62 954)
|
(59 269)
|
(59 099)
|
(59 064)
|
(62 269)
|
(63 106)
|
(65 446)
|
(68 705)
|
(68 873)
|
(70 070)
|
|
Gross Profit |
13 355
N/A
|
13 387
+0%
|
13 397
+0%
|
13 650
+2%
|
14 010
+3%
|
14 494
+3%
|
14 312
-1%
|
14 852
+4%
|
14 026
-6%
|
13 908
-1%
|
13 145
-5%
|
12 890
-2%
|
14 470
+12%
|
14 823
+2%
|
16 742
+13%
|
17 015
+2%
|
17 393
+2%
|
18 063
+4%
|
18 436
+2%
|
18 275
-1%
|
19 637
+7%
|
19 351
-1%
|
18 180
-6%
|
17 124
-6%
|
12 725
-26%
|
8 593
-32%
|
3 871
-55%
|
1 855
-52%
|
(5 187)
N/A
|
(3 918)
+24%
|
(337)
+91%
|
341
N/A
|
3 017
+785%
|
1 961
-35%
|
1 679
-14%
|
(848)
N/A
|
3 502
N/A
|
5 092
+45%
|
4 903
-4%
|
6 883
+40%
|
7 724
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 027)
|
(7 037)
|
(6 996)
|
(6 966)
|
(6 814)
|
(6 840)
|
(6 762)
|
(6 813)
|
(6 856)
|
(6 947)
|
(8 320)
|
(8 354)
|
(8 239)
|
(8 199)
|
(7 122)
|
(7 028)
|
(7 274)
|
(7 270)
|
(7 435)
|
(7 729)
|
(7 836)
|
(8 125)
|
(7 602)
|
(7 401)
|
(7 128)
|
(6 623)
|
(6 911)
|
(6 661)
|
(7 293)
|
(7 279)
|
(7 030)
|
(7 173)
|
(6 406)
|
(6 371)
|
(6 200)
|
(6 481)
|
(7 039)
|
(7 583)
|
(8 305)
|
(8 353)
|
(8 545)
|
|
Selling, General & Administrative |
(3 956)
|
(3 862)
|
(3 851)
|
(3 827)
|
(3 767)
|
(3 835)
|
(3 677)
|
(3 634)
|
(3 525)
|
(3 468)
|
(3 514)
|
(3 548)
|
(3 613)
|
(3 654)
|
(3 891)
|
(3 886)
|
(4 095)
|
(4 163)
|
(4 314)
|
(4 550)
|
(4 567)
|
(4 754)
|
(4 232)
|
(4 079)
|
(3 909)
|
(3 598)
|
(4 087)
|
(4 041)
|
(4 817)
|
(4 976)
|
(4 855)
|
(4 997)
|
(4 157)
|
(3 988)
|
(3 616)
|
(3 745)
|
(4 187)
|
(4 628)
|
(5 246)
|
(5 063)
|
(5 168)
|
|
Research & Development |
(3 071)
|
(3 175)
|
(3 145)
|
(3 140)
|
(3 047)
|
(3 007)
|
(3 074)
|
(3 181)
|
(3 331)
|
(3 479)
|
(4 806)
|
(4 806)
|
(4 626)
|
(4 545)
|
(3 231)
|
(3 142)
|
(3 179)
|
(3 107)
|
(3 121)
|
(3 179)
|
(3 269)
|
(3 371)
|
(3 370)
|
(3 322)
|
(3 219)
|
(3 025)
|
(2 824)
|
(2 620)
|
(2 476)
|
(2 303)
|
(2 175)
|
(2 176)
|
(2 249)
|
(2 383)
|
(2 584)
|
(2 736)
|
(2 852)
|
(2 960)
|
(3 059)
|
(3 290)
|
(3 377)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
2
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
Operating Income |
6 328
N/A
|
6 350
+0%
|
6 401
+1%
|
6 684
+4%
|
7 196
+8%
|
7 654
+6%
|
7 550
-1%
|
8 039
+6%
|
7 170
-11%
|
6 961
-3%
|
4 825
-31%
|
4 536
-6%
|
6 231
+37%
|
6 624
+6%
|
9 620
+45%
|
9 987
+4%
|
10 119
+1%
|
10 793
+7%
|
11 001
+2%
|
10 546
-4%
|
11 801
+12%
|
11 226
-5%
|
10 578
-6%
|
9 723
-8%
|
5 597
-42%
|
1 970
-65%
|
(3 040)
N/A
|
(4 806)
-58%
|
(12 480)
-160%
|
(11 197)
+10%
|
(7 367)
+34%
|
(6 832)
+7%
|
(3 389)
+50%
|
(4 410)
-30%
|
(4 521)
-3%
|
(7 329)
-62%
|
(3 537)
+52%
|
(2 491)
+30%
|
(3 402)
-37%
|
(1 470)
+57%
|
(821)
+44%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(172)
|
(151)
|
(118)
|
(69)
|
(46)
|
5
|
0
|
(2)
|
(1)
|
(38)
|
11
|
(12)
|
(3)
|
16
|
(61)
|
(85)
|
(140)
|
(159)
|
(214)
|
(253)
|
(363)
|
(447)
|
(508)
|
(645)
|
(726)
|
(883)
|
(1 312)
|
(1 757)
|
(2 147)
|
(2 525)
|
(2 562)
|
(2 454)
|
(2 472)
|
(2 487)
|
(2 491)
|
(2 594)
|
(2 549)
|
(2 588)
|
(2 526)
|
(2 435)
|
(2 413)
|
|
Non-Reccuring Items |
20
|
(2)
|
0
|
0
|
(10)
|
(11)
|
0
|
(14)
|
(1)
|
2
|
(11)
|
(11)
|
(7)
|
(9)
|
2
|
3
|
21
|
23
|
28
|
97
|
75
|
179
|
(5 242)
|
(5 315)
|
(7 568)
|
(7 622)
|
(2 166)
|
(2 054)
|
(296)
|
(348)
|
(274)
|
(213)
|
277
|
276
|
165
|
(4)
|
6
|
0
|
5
|
5
|
2
|
|
Total Other Income |
56
|
56
|
54
|
26
|
(3)
|
(24)
|
(20)
|
(37)
|
(13)
|
25
|
23
|
51
|
(438)
|
(444)
|
(433)
|
(397)
|
107
|
144
|
110
|
85
|
91
|
140
|
257
|
366
|
438
|
440
|
427
|
424
|
447
|
525
|
630
|
541
|
551
|
542
|
596
|
854
|
1 058
|
1 179
|
1 246
|
1 255
|
1 227
|
|
Pre-Tax Income |
6 232
N/A
|
6 253
+0%
|
6 337
+1%
|
6 641
+5%
|
7 137
+7%
|
7 624
+7%
|
7 530
-1%
|
7 986
+6%
|
7 155
-10%
|
6 950
-3%
|
4 848
-30%
|
4 564
-6%
|
5 783
+27%
|
6 187
+7%
|
9 128
+48%
|
9 508
+4%
|
10 107
+6%
|
10 801
+7%
|
10 925
+1%
|
10 475
-4%
|
11 604
+11%
|
11 098
-4%
|
5 085
-54%
|
4 129
-19%
|
(2 259)
N/A
|
(6 095)
-170%
|
(6 091)
+0%
|
(8 193)
-35%
|
(14 476)
-77%
|
(13 545)
+6%
|
(9 573)
+29%
|
(8 958)
+6%
|
(5 033)
+44%
|
(6 079)
-21%
|
(6 251)
-3%
|
(9 073)
-45%
|
(5 022)
+45%
|
(3 900)
+22%
|
(4 677)
-20%
|
(2 645)
+43%
|
(2 005)
+24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 646)
|
(1 808)
|
(1 326)
|
(1 428)
|
(1 691)
|
(1 807)
|
(2 256)
|
(2 370)
|
(1 979)
|
(1 891)
|
(1 133)
|
(274)
|
(749)
|
(793)
|
(1 751)
|
(2 600)
|
(2 920)
|
(2 716)
|
(2 393)
|
(1 390)
|
(1 144)
|
(966)
|
(91)
|
(331)
|
1 623
|
2 669
|
3 212
|
3 681
|
1 360
|
509
|
(501)
|
(782)
|
746
|
1 111
|
876
|
522
|
(36)
|
(341)
|
127
|
(235)
|
(237)
|
|
Income from Continuing Operations |
4 586
|
4 445
|
5 011
|
5 213
|
5 446
|
5 817
|
5 274
|
5 616
|
5 176
|
5 059
|
3 715
|
4 290
|
5 034
|
5 394
|
7 377
|
6 908
|
7 187
|
8 085
|
8 532
|
9 085
|
10 460
|
10 132
|
4 994
|
3 798
|
(636)
|
(3 426)
|
(2 879)
|
(4 512)
|
(13 116)
|
(13 036)
|
(10 074)
|
(9 740)
|
(4 287)
|
(4 968)
|
(5 375)
|
(8 551)
|
(5 058)
|
(4 241)
|
(4 550)
|
(2 880)
|
(2 242)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
32
|
49
|
68
|
79
|
80
|
86
|
88
|
87
|
100
|
110
|
118
|
106
|
73
|
42
|
20
|
|
Net Income (Common) |
4 578
N/A
|
4 438
-3%
|
5 003
+13%
|
5 207
+4%
|
5 440
+4%
|
5 811
+7%
|
5 269
-9%
|
5 610
+6%
|
5 172
-8%
|
5 055
-2%
|
3 711
-27%
|
4 286
+15%
|
5 031
+17%
|
5 389
+7%
|
7 372
+37%
|
6 904
-6%
|
8 452
+22%
|
9 349
+11%
|
9 796
+5%
|
10 349
+6%
|
10 453
+1%
|
10 126
-3%
|
4 988
-51%
|
3 793
-24%
|
(636)
N/A
|
(3 414)
-437%
|
(2 848)
+17%
|
(4 463)
-57%
|
(11 873)
-166%
|
(11 782)
+1%
|
(8 819)
+25%
|
(8 479)
+4%
|
(4 202)
+50%
|
(4 884)
-16%
|
(5 278)
-8%
|
(8 444)
-60%
|
(4 935)
+42%
|
(4 130)
+16%
|
(4 472)
-8%
|
(2 833)
+37%
|
(2 222)
+22%
|