BOE.L

The Boeing Co.
Boeing Company - 1st Quarter Results
28th April 2021, 11:31
TwitterFacebookLinkedIn
To continue viewing RNS, please confirm that you are a Private Investor*

* A Private Investor is a recipient of the information who meets all of the conditions set out below, the recipient:

  1. Obtains access to the information in a personal capacity;
  2. Is not required to be regulated or supervised by a body concerned with the regulation or supervision of investment or financial services;
  3. Is not currently registered or qualified as a professional securities trader or investment adviser with any national or state exchange, regulatory authority, professional association or recognised professional body;
  4. Does not currently act in any capacity as an investment adviser, whether or not they have at some time been qualified to do so;
  5. Uses the information solely in relation to the management of their personal funds and not as a trader to the public or for the investment of corporate funds;
  6. Does not distribute, republish or otherwise provide any information or derived works to any third party in any manner or use or process information or derived works for any commercial purposes.
                     Boeing Reports First-Quarter Results

CHICAGO, April 28, 2021 /PRNewswire/ --

  * Continued progress on safe return to service of 737 MAX; resumed 787
    deliveries in late March
  * Revenue of $15.2 billion, GAAP loss per share of ($0.92) and core
    (non-GAAP)* loss per share of ($1.53)
  * Operating cash flow of ($3.4) billion; cash and marketable securities of
    $21.9 billion
  * Total backlog grew to $364 billion; Commercial Airplanes added 76 net
    orders

Table 1. Summary Financial Results                   First Quarter

(Dollars in Millions, except per share data)        2021       2020     Change

Revenues                                            $15,217$16,908   (10)%

GAAP

Loss From Operations                                  ($83)   ($1,353)    NM

Operating Margin                                     (0.5)%     (8.0)%    NM

Net Loss                                             ($561)     ($641)    NM

Loss Per Share                                      ($0.92)    ($1.11)    NM

Operating Cash Flow                                ($3,387)   ($4,302)    NM

Non-GAAP*

Core Operating Loss                                  ($353)   ($1,700)    NM

Core Operating Margin                                (2.3)%    (10.1)%    NM

Core Loss Per Share                                 ($1.53)    ($1.70)    NM

*Non-GAAP measure; complete definitions of Boeing's non-GAAP measures are on
page 6, "Non-GAAP Measures Disclosures."

The Boeing Company [NYSE: BA] reported first-quarter revenue of $15.2 billion,
primarily driven by lower 787 deliveries and commercial services volume,
partially offset by higher 737 deliveries and higher KC-46A Tanker revenue
(Table 1). GAAP loss per share of ($0.92) and core loss per share (non-GAAP)*
of ($1.53) reflect year-over-year KC-46A Tanker improvement, higher 737
deliveries, and lower commercial airplanes period costs, partially offset by
lower tax benefits and higher interest expense. Boeing recorded operating cash
flow of ($3.4) billion.

"I am proud of the progress our global team made across our business in the
first quarter as we continued to transform our enterprise, strengthen our
safety processes, and sustain critical investments for our future," said Boeing
President and Chief Executive Officer Dave Calhoun. "While the global pandemic
continues to challenge the overall market environment, we view 2021 as a key
inflection point for our industry as vaccine distribution accelerates and we
work together across government and industry to help enable a robust recovery.
Our balanced commercial, defense, space and services portfolio continues to
provide critical stability for our business - and we remain focused on safety,
quality and integrity as we deliver on our customer commitments."

Table 2. Cash Flow                                           First Quarter

(Millions)                                                  2021        2020

Operating Cash Flow                                        ($3,387)    ($4,302)

Less Additions to Property, Plant & Equipment                ($291)      ($428)

Free Cash Flow*                                            ($3,678)    ($4,730)

*Non-GAAP measure; complete definitions of Boeing's non-GAAP measures are on
page 6, "Non-GAAP Measures Disclosures."

Operating cash flow improved to ($3.4) billion in the quarter, reflecting
timing of receipts and expenditures and higher 737 deliveries, partially offset
by lower 787 deliveries and lower advance payments (Table 2).

Table 3. Cash, Marketable Securities and Debt Balances            Quarter-End

(Billions)                                                       Q1 21   Q4 20

Cash                                                               $7.0$7.8

Marketable Securities1                                            $14.9$17.8

Total                                                             $21.9$25.6

Debt Balances:

The Boeing Company, net of intercompany loans to BCC              $62.0$62.0

Boeing Capital, including intercompany loans                       $1.6$1.6

Total Consolidated Debt                                           $63.6$63.6

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 $21.9 billion,
compared to $25.6 billion at the beginning of the quarter, primarily driven by
operating cash outflows (Table 3). The company refinanced $9.8 billion of debt
in the quarter. Additionally, the company increased its revolving credit
facilities by $5.3 billion to a total of $14.8 billion, which remain undrawn.

Total company backlog at quarter-end was $364 billion.

Segment Results

Commercial Airplanes

Table 4. Commercial Airplanes     First Quarter

(Dollars in Millions)            2021      2020    Change

Commercial Airplanes Deliveries      77        50   54%

Revenues                         $4,269$6,205  (31)%

Loss from Operations             ($856)  ($2,068)    NM

Operating Margin                (20.1)%   (33.3)%    NM

Commercial Airplanes first-quarter revenue decreased to $4.3 billion, driven by
lower 787 deliveries, partially offset by higher 737 deliveries (Table 4).
First-quarter operating margin improved to (20.1) percent, primarily due to
higher 737 deliveries and lower period costs.

Boeing is continuing to make progress on the safe return to service of the 737
MAX worldwide. In addition, we are working closely with the FAA and our
customers to address electrical issues identified in certain locations in the
flight deck of select 737 MAX airplanes. Since the FAA's approval to return the
737 MAX to operations in November 2020, Boeing has delivered more than 85 737
MAX aircraft and 21 airlines have returned their fleets to service, safely
flying more than 26,000 revenue flights totaling over 58,500 flight hours (as
of April 26, 2021). The 737 program is currently producing at a low rate and
continues to expect to gradually increase production to 31 per month in early
2022 with further gradual increases to correspond with market demand. The
company will continue to assess the production rate plan as it monitors the
market environment and engages in customer discussions.

The company also resumed 787 deliveries in late March, following comprehensive
reviews to ensure each airplane meets the company's highest standards. During
the quarter, the 787 program consolidated final assembly to Boeing South
Carolina and transitioned to the previously announced production rate of 5
aircraft per month.

Commercial Airplanes continues to work closely with global regulators on all
aspects of 777X development, including its rigorous test program, and the
company still expects to deliver the first 777X in late 2023. As previously
announced, the combined 777/777X production rate is transitioning to 2 aircraft
per month.

Commercial Airplanes secured orders for 100 737 aircraft from Southwest
Airlines, 25 737 aircraft from United Airlines, 23 737 aircraft from Alaska
Airlines, and four 747 freighter aircraft from Atlas Air. Commercial Airplanes
delivered 77 airplanes during the quarter and backlog included over 4,000
airplanes valued at $283 billion.

Defense, Space & Security

Table 5. Defense, Space & Security First Quarter

(Dollars in Millions)               2021    2020   Change

Revenues                           $7,185$6,042   19%

Earnings from Operations             $405  ($191)    NM

Operating Margin                     5.6%  (3.2)%    NM

Defense, Space & Security first-quarter revenue increased to $7.2 billion and
first-quarter operating margin increased to 5.6 percent, primarily reflecting
higher KC-46A Tanker revenue due to orders for 27 aircraft and the absence of
charges related to the program, partially offset by a pre-tax charge of $318
million on the VC-25B program largely due to COVID-19 impacts and performance
issues at a key supplier.

During the quarter, Defense, Space & Security was awarded Lots 6 and 7
contracts for 27 KC-46A Tanker aircraft for the U.S. Air Force, a contract for
11 P-8A Poseidon aircraft for the U.S. Navy and the Royal Australian Air Force,
and contracts for six Bell Boeing V-22 Osprey rotorcraft for the U.S. Navy and
the U.S. Air Force. Defense, Space & Security completed first flight and
delivery of the F-15EX for the U.S. Air Force, successfully conducted the Space
Launch System Green Run hot fire test, and began production of the T-7A Red
Hawk Advanced Trainer. Other highlights for the quarter include first flight of
the uncrewed Loyal Wingman aircraft for the Royal Australian Air Force and the
first flight of the Japan KC-46 Tanker aircraft.

Backlog at Defense, Space & Security was $61 billion, of which 31 percent
represents orders from customers outside the U.S.

Global Services

Table 6. Global Services First Quarter

(Dollars in Millions)     2021    2020    Change

Revenues                 $3,749$4,628    (19)%

Earnings from Operations   $441$708    (38)%

Operating Margin          11.8%   15.3%  (3.5) Pts

Global Services first-quarter revenue decreased to $3.7 billion and
first-quarter operating margin decreased to 11.8 percent primarily driven by
lower commercial services volume due to COVID-19.

During the quarter, Global Services was awarded a ground support equipment and
logistics contract for the Royal Moroccan Air Force, as well as a contract for
F/A-18 and AV-8B avionics equipment repair for the U.S. Navy. Global Services
also delivered the 50th 737-800 Boeing Converted Freighter and inducted the
EA-18G Growler for the U.S. Navy Modification Program.

Additional Financial Information

Table 7. Additional Financial Information First Quarter

(Dollars in Millions)                      2021    2020

Revenues

Boeing Capital                               $60$65

Unallocated items, eliminations and other  ($46)   ($32)

(Loss)/Earnings from Operations

Boeing Capital                               $21$24

FAS/CAS service cost adjustment             $270$347

Other unallocated items and eliminations  ($364)  ($173)

Other income, net                           $190$112

Interest and debt expense                 ($679)  ($262)

Effective tax rate                          1.9%   57.4%

At quarter-end, Boeing Capital's net portfolio balance was $1.9 billion. The
change in loss from other unallocated items and eliminations was primarily due
to increased deferred compensation and share-based plan expense as compared to
the first quarter 2020. Interest and debt expense increased due to higher debt
balances. The first quarter 2021 effective tax rate primarily reflects a
benefit from the impact of pre-tax losses largely offset by adjustments to the
valuation allowance and true-ups to tax benefits previously recorded in 2020.

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 page 13.

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.

                 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 increased 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 or our
customers' 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; and (24) potential environmental
liabilities.

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:  Maurita Sutedja or Keely Moos (312) 544-2140

Communications:      Michael Friedman media@boeing.com



                   The Boeing Company and Subsidiaries

                  Consolidated Statements of Operations

                               (Unaudited)

                                                       Three months ended
                                                            March 31

(Dollars in millions, except per share data)               2021      2020

Sales of products                                       $12,518$14,191

Sales of services                                         2,699     2,717

Total revenues                                           15,217    16,908

Cost of products                                       (11,632)  (14,713)

Cost of services                                        (2,167)   (2,043)

Boeing Capital interest expense                             (9)      (12)

Total costs and expenses                               (13,808)  (16,768)

                                                          1,409       140

Income/(loss) from operating investments, net                37       (2)

General and administrative expense                      (1,032)     (873)

Research and development expense, net                     (499)     (672)

Gain on dispositions, net                                     2        54

Loss from operations                                       (83)   (1,353)

Other income, net                                           190       112

Interest and debt expense                                 (679)     (262)

Loss before income taxes                                  (572)   (1,503)

Income tax benefit                                           11       862

Net loss                                                  (561)     (641)

Less: net loss attributable to noncontrolling interest     (24)      (13)

Net loss attributable to Boeing Shareholders             ($537)    ($628)

Basic loss per share                                    ($0.92)   ($1.11)

Diluted loss per share                                  ($0.92)   ($1.11)

Weighted average diluted shares (millions)                585.4     565.9



                      The Boeing Company and Subsidiaries

                 Consolidated Statements of Financial Position

                                  (Unaudited)

(Dollars in millions, except per share data)                 March 31  December
                                                                 2021        31
                                                                           2020

Assets

Cash and cash equivalents                                      $7,059$7,752

Short-term and other investments                               14,861    17,838

Accounts receivable, net                                        2,356     1,955

Unbilled receivables, net                                       8,785     7,995

Current portion of customer financing, net                         93       101

Inventories                                                    82,668    81,715

Other current assets, net                                       4,123     4,286

Total current assets                                          119,945   121,642

Customer financing, net                                         1,895     1,936

Property, plant and equipment, net of accumulated              11,643    11,820
depreciation of $20,792 and $20,507

Goodwill                                                        8,074     8,081

Acquired intangible assets, net                                 2,773     2,843

Deferred income taxes                                              79        86

Investments                                                       980     1,016

Other assets, net of accumulated amortization of of $917 and    4,646     4,712
$729

Total assets                                                 $150,035$152,136

Liabilities and equity

Accounts payable                                              $12,410$12,928

Accrued liabilities                                            20,553    22,171

Advances and progress billings                                 50,908    50,488

Short-term debt and current portion of long-term debt           6,021     1,693

Total current liabilities                                      89,892    87,280

Deferred income taxes                                             908     1,010

Accrued retiree health care                                     4,077     4,137

Accrued pension plan liability, net                            13,968    14,408

Other long-term liabilities                                     1,477     1,486

Long-term debt                                                 57,554    61,890

Total liabilities                                             167,876   170,211

Shareholders' equity:

Common stock, par value $5.00 - 1,200,000,000 shares            5,061     5,061
authorized; 1,012,261,159 shares issued

Additional paid-in capital                                      8,155     7,787

Treasury stock, at cost - 427,806,081 and 429,941,021 shares (52,395)  (52,641)

Retained earnings                                              38,073    38,610

Accumulated other comprehensive loss                         (16,952)  (17,133)

Total shareholders' deficit                                  (18,058)  (18,316)

Noncontrolling interests                                          217       241

Total equity                                                 (17,841)  (18,075)

Total liabilities and equity                                 $150,035$152,136



                      The Boeing Company and Subsidiaries

                     Consolidated Statements of Cash Flows

                                  (Unaudited)

                                                                 Three months
                                                                    ended
                                                                   March 31

(Dollars in millions)                                             2021     2020

Cash flows - operating activities:

 Net loss                                                       ($561)   ($641)

Adjustments to reconcile net loss to net cash (used)/provided
by operating activities:

Non-cash items -

Share-based plans expense                                          321       55

Treasury shares issued for 401(k) contribution                     306

Depreciation and amortization                                      536      556

Investment/asset impairment charges, net                            16       26

Gain on dispositions, net                                          (2)     (54)

Other charges and credits, net                                      35       97

Changes in assets and liabilities -

Accounts receivable                                              (394)     (54)

Unbilled receivables                                             (790)    (402)

Advances and progress billings                                     421    1,337

Inventories                                                      (680)  (2,973)

Other current assets                                               153      328

Accounts payable                                                 (819)  (1,030)

Accrued liabilities                                            (1,615)    (583)

Income taxes receivable, payable and deferred                     (34)    (892)

Other long-term liabilities                                       (84)     (69)

Pension and other postretirement plans                           (265)    (179)

Customer financing, net                                             46       23

Other                                                               23      153

  Net cash used by operating activities                        (3,387)  (4,302)

Cash flows - investing activities:

Property, plant and equipment additions                          (291)    (428)

Property, plant and equipment reductions                             2       58

Contributions to investments                                   (9,688)    (244)

Proceeds from investments                                       12,738      227

Other                                                                3        8

  Net cash provided/(used) by investing activities               2,764    (379)

Cash flows - financing activities:

New borrowings                                                   9,814   17,433

Debt repayments                                                (9,847)  (5,854)

Stock options exercised                                             23       21

Employee taxes on certain share-based payment arrangements        (38)    (162)

Dividends paid                                                          (1,158)

  Net cash (used)/provided by financing activities                (48)   10,280

Effect of exchange rate changes on cash and cash equivalents,     (18)     (47)
including restricted

Net (decrease)/increase in cash & cash equivalents, including    (689)    5,552
restricted

Cash & cash equivalents, including restricted, at beginning of   7,835    9,571
year

Cash & cash equivalents, including restricted, at end of         7,146   15,123
period

Less restricted cash & cash equivalents, included in                87       84
Investments

Cash and cash equivalents at end of period                      $7,059$15,039



                   The Boeing Company and Subsidiaries

                    Summary of Business Segment Data

                               (Unaudited)

                                                       Three months ended
                                                            March 31

(Dollars in millions)                                     2021       2020

Revenues:

Commercial Airplanes                                    $4,269$6,205

Defense, Space & Security                                7,185      6,042

Global Services                                          3,749      4,628

Boeing Capital                                              60         65

Unallocated items, eliminations and other                 (46)       (32)

Total revenues                                         $15,217$16,908

Loss from operations:

Commercial Airplanes                                    ($856)   ($2,068)

Defense, Space & Security                                  405      (191)

Global Services                                            441        708

Boeing Capital                                              21         24

Segment operating earnings/(loss)                           11    (1,527)

Unallocated items, eliminations and other                (364)      (173)

FAS/CAS service cost adjustment                            270        347

Loss from operations                                      (83)    (1,353)

Other income, net                                          190        112

Interest and debt expense                                (679)      (262)

Loss before income taxes                                 (572)    (1,503)

Income tax benefit                                          11        862

Net loss                                                 (561)      (641)

Less: Net loss attributable to noncontrolling interest    (24)       (13)

Net loss attributable to Boeing Shareholders            ($537)     ($628)

Research and development expense, net:

Commercial Airplanes                                      $269$425

Defense, Space & Security                                  163        163

Global Services                                             25         30

Other                                                       42         54

Total research and development expense, net               $499$672

Unallocated items, eliminations and other:

Share-based plans                                       ($128)      ($18)

Deferred compensation                                     (52)        193

Amortization of previously capitalized interest           (22)       (23)

Research and development expense, net                     (42)       (54)

Eliminations and other unallocated items                 (120)      (271)

Sub-total (included in core operating loss)              (364)      (173)

Pension FAS/CAS service cost adjustment                    193        255

Postretirement FAS/CAS service cost adjustment              77         92

FAS/CAS service cost adjustment                           $270$347

Total                                                    ($94)       $174



                      The Boeing Company and Subsidiaries

                         Operating and Financial Data

                                  (Unaudited)

Deliveries                                           Three months ended
                                                          March 31

Commercial Airplanes                                  2021              2020

                  737                                   63                 5

                  747                                    1                 -

                  767                                    5                10

                  777                                    6                 6

                  787                                    2                29

                  Total                                 77                50

Note: Aircraft accounted for as revenues by BCA and as operating leases in
consolidation identified by parentheses

Defense, Space & Security

                  AH-64 Apache (New)                     9                 2

                  AH-64 Apache (Remanufactured)         15                14

                  CH-47 Chinook (New)                    3                 9

                  CH-47 Chinook (Renewed)                3                 1

                  F-15 Models                            3                 -

                  F/A-18 Models                          4                 5

                  KC-46A Tanker                          2                 5

                  P-8 Models                             3                 3

Total backlog  (Dollars in millions)                  March 31      December 31
                                                          2021             2020

Commercial Airplanes                                  $282,621$281,588

Defense, Space & Security                               61,269           60,847

Global Services                                         19,614           20,632

Unallocated items, eliminations and other                  349              337

Total backlog                                         $363,853$363,404

Contractual backlog                                   $341,692$339,309

Unobligated backlog                                     22,161           24,095

Total backlog                                         $363,853$363,404

                      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)  First Quarter     First Quarter
                                                   2021              2020

                                                $       Per       $       Per
                                             millions  Share   millions  Share

Revenues                                       15,217            16,908

Loss from operations (GAAP)                      (83)           (1,353)

Operating margin (GAAP)                        (0.5)%            (8.0)%

FAS/CAS service cost adjustment:

Pension FAS/CAS service cost adjustment         (193)             (255)

Postretirement FAS/CAS service cost              (77)              (92)
adjustment

FAS/CAS service cost adjustment                 (270)             (347)

Core operating loss (non-GAAP)                 ($353)          ($1,700)

Core operating margin (non-GAAP)               (2.3)%           (10.1)%

Diluted loss per share (GAAP)                         ($0.92)           ($1.11)

Pension FAS/CAS service cost adjustment        ($193)  (0.33)    ($255)  (0.45)

Postretirement FAS/CAS service cost              (77)  (0.13)      (92)  (0.16)
adjustment

Non-operating pension expense                   (177)  (0.30)      (87)  (0.16)

Non-operating postretirement expense              (5)  (0.01)        13    0.02

Provision for deferred income taxes on             95    0.16        88    0.16
adjustments 1

Subtotal of adjustments                        ($357) ($0.61)    ($333) ($0.59)

Core loss per share (non-GAAP)                        ($1.53)           ($1.70)

Weighted average diluted shares (in                     585.4             565.9
millions)

1 The income tax impact is calculated using the U.S.
corporate statutory tax rate.
TwitterFacebookLinkedIn