In: Finance
ANNUAL BALANCE SHEET |
||||||
($ MILLIONS) |
||||||
BOEING CO |
||||||
Dec09 |
Dec08 |
Dec07 |
Dec06 |
Dec05 |
||
ASSETS |
||||||
Cash & Short-Term Investments |
11,223 |
3,279 |
9,308 |
6,386 |
5,966 |
|
Net Receivables |
6,153 |
6,027 |
6,068 |
5,655 |
5,613 |
|
Inventories |
16,933 |
15,612 |
9,563 |
8,105 |
7,940 |
|
Other Current Assets |
966 |
1,046 |
2,341 |
2,837 |
2,449 |
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
Total Current Assets |
35,275 |
25,964 |
27,280 |
22,983 |
21,968 |
|
Gross Plant, Property & Equipment |
21,579 |
21,042 |
20,180 |
19,310 |
19,692 |
|
Accumulated Depreciation |
12,795 |
12,280 |
11,915 |
11,635 |
11,272 |
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
Net Plant, Property & Equipment |
8,784 |
8,762 |
8,265 |
7,675 |
8,420 |
|
Investments at Equity |
974 |
942 |
1,085 |
964 |
84 |
|
Other Investments |
5,522 |
6,243 |
9,803 |
11,641 |
12,407 |
|
Intangibles |
7,196 |
6,332 |
5,174 |
4,745 |
2,799 |
|
Deferred Charges |
- |
- |
- |
- |
13,251 |
|
Other Assets |
4,302 |
5,536 |
7,379 |
3,786 |
1,129 |
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
TOTAL ASSETS |
62,053 |
53,779 |
58,986 |
51,794 |
60,058 |
|
LIABILITIES |
||||||
Long Term Debt Due In One Year |
707 |
560 |
762 |
1,381 |
1,189 |
|
Accounts Payable |
7,096 |
5,871 |
5,714 |
5,643 |
5,124 |
|
Taxes Payable |
182 |
41 |
253 |
670 |
556 |
|
Accrued Expenses |
12,822 |
6,169 |
6,637 |
6,106 |
6,590 |
|
Other Current Liabilities |
12,076 |
18,284 |
18,172 |
15,901 |
14,729 |
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
Total Current Liabilities |
32,883 |
30,925 |
31,538 |
29,701 |
28,188 |
|
Long Term Debt |
12,217 |
6,952 |
7,455 |
8,157 |
9,538 |
|
Deferred Taxes |
- |
- |
1,190 |
- |
2,067 |
|
Minority Interest |
97 |
|||||
Other Liabilities |
14,728 |
17,196 |
9,799 |
9,197 |
9,206 |
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
TOTAL LIABILITIES |
59,925 |
55,073 |
49,982 |
47,055 |
48,999 |
|
EQUITY |
||||||
Common Stock |
5,061 |
5,061 |
5,061 |
5,061 |
5,061 |
|
Capital Surplus |
3,724 |
3,456 |
4,757 |
4,655 |
4,371 |
|
Retained Earnings |
10,869 |
9,150 |
16,780 |
10,236 |
15,498 |
|
Less: Treasury Stock |
17,526 |
18,961 |
17,594 |
15,213 |
13,871 |
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
TOTAL EQUITY |
2,128 |
(1,294) |
9,004 |
4,739 |
11,059 |
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
TOTAL LIABILITIES & EQUITY |
62,053 |
53,779 |
58,986 |
51,794 |
60,058 |
|
Common Shares Outstanding |
726.291 |
698.138 |
736.681 |
757.836 |
760.577 |
|
ANNUAL INCOME STATEMENT |
||||||
Dec09 |
Dec08 |
Dec07 |
Dec06 |
Dec05 |
||
Sales |
68,281 |
60,909 |
66,387 |
61,530 |
54,845 |
|
Cost of Goods Sold |
55,092 |
48,950 |
51,977 |
48,926 |
44,757 |
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
Gross Profit |
13,189 |
11,959 |
14,410 |
12,604 |
10,088 |
|
Selling, General, & Administrative Exp. |
9,870 |
6,852 |
7,381 |
7,428 |
6,433 |
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
Operating Income Before Deprec. |
3,319 |
5,107 |
7,029 |
5,176 |
3,655 |
|
Depreciation,Depletion,&Amortization |
1,273 |
1,179 |
1,130 |
1,158 |
1,092 |
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
Operating Profit |
2,046 |
3,928 |
5,899 |
4,018 |
2,563 |
|
Interest Expense |
604 |
524 |
608 |
657 |
713 |
|
Non-Operating Income/Expense |
289 |
591 |
827 |
709 |
391 |
|
Special Items |
(876) |
578 |
||||
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
Pretax Income |
1,731 |
3,995 |
6,118 |
3,194 |
2,819 |
|
Total Income Taxes |
396 |
1,341 |
2,060 |
988 |
257 |
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
Income Before Extraordinary |
||||||
Items & Discontinued Operations |
1,335 |
2,654 |
4,058 |
2,206 |
2,562 |
|
Discontinued Operations |
(23) |
18 |
16 |
9 |
(7) |
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
Adjusted Net Income |
1,312 |
2,672 |
4,074 |
2,215 |
2,555 |
A. What percentage decline in earnings before interest and taxes could Boeing have sustained in these years before failing to cover |
||||
i. Interest and principal repayment requirements, |
||||
ii. Interest, principal and common dividend payments? |
||||
B. What do these calculations suggest about Boeing’s financial leverage during this period? |
Please Answer question in detailed and as soon as possible. Thank you!
i) | Interest & Principle Repayment | Dec 09 | Dec 08 | Dec 07 | Dec 06 | Dec 05 | |||
Principle payment requirement | 707 | 560 | 762 | 1381 | 1189 | ||||
B | Interest payment requirement | 604 | 524 | 608 | 657 | 713 | |||
C=A+B | Total interest and principle payment requirement | 1311 | 1084 | 1370 | 2038 | 1902 | |||
D | Earning Before Interest and Taxes | 2,046 | 3928 | 5899 | 4018 | 2563 | |||
E=D-C | Decline in Earning before interest & taxes could be sustained | 735 | 2,844 | 4,529 | 1,980 | 661 | |||
F=(E/D)*100 | Percentage of decline could be sustained | 35.92% | 72.40% | 76.78% | 49.28% | 25.79% | |||
This calculation indicates Solvency of Boeing . The ability of the company to meet its long term | |||||||||
obligation.This gives sensitivity or percentage of safety , of the company to meet its debt obligations | |||||||||
ii) | Interest, Principle and coomon dividend payment | Dec 09 | Dec 08 | Dec 07 | Dec 06 | Dec 05 | |||
Principle payment requirement | 707 | 560 | 762 | 1381 | 1189 | ||||
Interest payment requirement | 604 | 524 | 608 | 657 | 713 | ||||
Dividend payment(Information not provided) | |||||||||
Dec 09 | Dec 08 | Dec 07 | Dec 06 | Dec 05 | |||||
B | Net Income during the year | 1,312 | 2672 | 4074 | 2215 | 2555 | |||
D | End of year Retained Earnings | 10,869 | 9150 | 16780 | 10236 | 15498 | |||
Information on common dividend payment is not provided | |||||||||