Professional Documents
Culture Documents
3.5%
250 3.2% 3.4%
3.2%
3.0% 2.9%
3.1%
200 2.5% 2.4%
2.5% 2.6% 2.5%
155.68 2.0%
144.59
150 136.49
1.5%
129.98
100
75.36 1.0%
73.35 0.5%
65.26
50
0.0%
0 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
03
Income
Statement
Analysis
Income Statement Overview
Consolidated Income 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Statement
Revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Cost of Goods Sold -80.37% -81.09% -83.91% -84.50% -84.49% -85.34% -84.46% -81.42% -80.51% -93.70%
Gross Profit 19.38% 18.69% 15.95% 15.42% 15.44% 14.59% 15.48% 18.50% 19.42% 6.22%
R&D Expenses -6.41% -5.70% -4.04% -3.55% -3.36% -3.47% -3.63% -3.38% -3.23% -4.20%
General & Admin Expenses -5.67% -4.96% -4.55% -4.57% -4.15% -3.67% -3.86% -4.36% -4.52% -5.11%
Total Operating Expenses -11.98% -10.56% -8.51% -8.02% -7.52% -7.15% -9.29% -7.58% -7.58% -8.22%
Operating Income/EBIT 7.40% 8.14% 7.45% 7.39% 7.91% 7.45% 6.19% 10.92% 11.83% -2.01%
Net Interest Expenses -0.39% -0.29% -0.21% -0.20% -0.05% 0.00% 0.00% -0.17% -0.36% -0.94%
EBT, Incl. Unusual Items 7.01% 7.85% 7.23% 7.19% 7.86% 7.44% 6.19% 10.75% 11.47% -2.95%
Income Tax Expense -1.86% -2.01% -2.46% -1.90% -1.86% -2.06% -0.80% -1.75% -1.13% 2.12%
Net Income to Company 5.14% 5.85% 4.77% 5.29% 6.00% 5.39% 5.38% 9.00% 10.34% -0.83%
EBITDA 10.02% 10.47% 9.58% 9.43% 10.03% 9.37% 9.49% 12.94% 13.80% 0.22%
EBIT 7.31% 8.03% 7.37% 7.31% 7.93% 7.46% 7.47% 10.76% 11.71% -2.75%
• COGS: High proportion. Increased in 2019 primarily due to the 737 MAX grounding
• R&D, SG&A remain similar: no significant expansion
• EBITDA: significant drop in 2019, primarily due to lower revenue and lower reach-forward
losses
• On March 13, 2019, the Federal Aviation Administration (FAA) issued an order to suspend
operations of all 737 MAX aircraft in the U.S, having a significant adverse impact on operations
Income Statement – Growth Indicators
Revenue & Growth Net Income & Growth
120000 30.00% 12000 200%
10000 150%
100000 20.00%
8000 100%
80000 10.00% 6000 50%
60000 0.00% 4000 0%
2000 -50%
40000 -10.00%
0 -100%
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
20000 -20.00% -2000 -150%
-4000 -200%
0 -30.00%
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Net Income Boeing Net Income Airbus
Revenue Boeing Revenue Airbus
Net Income Airbus Change% Net Income Boeing
Revenue Lockheed Martin Change% Revenue Boeing
Change% Net Income Airbus Change% Net Income Lockheed Martin
Change% Revenue Airbus Change% Revenue Lockheed Martin
Boeing 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Revenue 64306 68735 81698 86623 90762 96114 93496 94005 101127 76559
Change % -5.82% 6.89% 18.86% 6.03% 4.78% 5.90% -2.72% 0.54% 7.58% -24.29%
Net Income 3307 4018 3900 4585 5446 5176 5034 8458 10460 -636
Change % 152% 21% -3% 18% 19% -5% -3% 68% 24% -106%
EBITDA 6444 7196 7829 8172 9102 9003 8877 12160 13957 169
Change % 10.02% 10.47% 9.58% 9.43% 10.03% 9.37% 9.49% 12.94% 13.80% 0.22%
Profitabilit
y DuPont ROE ROA
8000.0% 0.16
7000.0% 0.14
6000.0% 0.12
5000.0% 0.1
4000.0% 0.08
3000.0%
2000.0% 0.06
1000.0% 0.04
0.0% 0.02
2010
-1000.0% 2011 2012 2013 2014 2015 2016 2017 2018 2019 0
2010
-0.02 2011 2012 2013 2014 2015 2016 2017 2018 2019
DuPont Boeing DuPont Airbus
DuPont Lockheed Martin Boeing Airbus Lockheed Martin
TSR Analysis
$350.00
$300.00
$250.00 • 12,81% Compounded Annual Growth
$200.00 Rate
$150.00 • Highly volatile stock performance ,
$100.00 especially from 2016 to 2017 and 2019 to
$50.00 2020. ( Due to crash)
$-
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 • Increasing dividend payments over the
$(50.00)
$(100.00)
years , except 2020.
$(150.00)
30
28.1
26.1
25 24.9
22.8
20
15
10
0
-2.9
-5
04 Cash Flow
Analysis
Overview
CF Overview 2011 2012 2013 2014 2015 2016 2017 2018 2019
Cash from Operation 36% 87% 9% 8% 6% 12% 27% 15% -116%
Capex 52% -1% 23% 7% 10% 7% -33% -1% 7%
FCF 26% 151% 5% 9% 4% 14% 47% 17% -131%
Financing Cash Flow -13% 105% 22% 102% -8% 21% 18% 3% -149%
EPS
25
BA is expected to show a very negative growth
20 in Earnings Per Share. In the coming 2 years,
the EPS expected to decrease by -
15 30.03% yearly. Since net income is negative for
2019 , the EPS became negative shows a low
10
quality.
5
2019 financial results were adversely affected
0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 by the 737 MAX grounding, with material
-5
reductions in revenue, earnings per share and
Boeing Airbus Lockheed Martin
operating cash flow.
Cash Flow from Operation and Growth
Cash Flow from Operation & Growth CapEx & Depreciation
20000 250.0% 3000 60.00%
200.0% 50.00%
2500
15000 40.00%
150.0%
30.00%
2000
100.0%
10000 20.00%
50.0% 1500 10.00%
5000 0.00%
0.0%
1000
-10.00%
-50.0%
0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 -20.00%
-100.0% 500
-30.00%
-5000 -150.0%
0 -40.00%
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Cash Flow from Operation Boeing Cash Flow from Operation Airbus
Cash Flow from Operation Lockheed Martin Change% CF from Operation Boeing
Change% CF from Operation Airbus Change% CF from Operation Lockheed Martin Capital Expenditures Depreciation&Amortization
Change% Capex Change% Depre
Valuation
Debt to Equity Ratio
• In 2015, the company bought back 47
200
million shares for $6.8 billion and
paid out $2.5 billion in dividends.
150
• In 2016, $7 billion was spent on stock
100
repurchases and the dividend
was raised by 30%.
50 • In 2017, $9.2 billion was spent on stock
repurchases and the dividend was again
0 raised by 30%.
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
• In 2018, $9 billion was spent on stock
-50 repurchases and the dividend was
raised by 20%.
100.00%
150
80.00%
100 60.00%
40.00%
50
20.00%
0 0.00%
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
-20.00%
-50
Boeing Airbus Lockheed Martin Total Current Liabilities Total Non-Cuuren Liabilities Total Equity
In general, a high debt-to-equity ratio indicates that a company may not be able to generate enough
cash to satisfy its debt obligations. However, a low debt-to-equity ratio may also indicate that a
company is not taking advantage of the increased profits that financial leverage may bring.
Boeing currently having a negative D/E ratio mainly because their equity is a negative number due to
their increasing liabilities.
2017 to 18 , there was more than %100 increase , which means that it is a highly leveraged company.
This is not a problem if the company has consistently grown its profits.
Liquidity
Current Ratio Quick Ratio
1.6 1.2
1.4 1
1.2
0.8
1
0.8 0.6
0.6
0.4
0.4
0.2
0.2
0 0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019