Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

Analysis of Debt

Microsoft Excel

Total Debt (Carrying Amount)

Meta Platforms Inc., balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Finance lease liabilities, current 90 129 75 54 55
Long-term debt 18,385 9,923
Finance lease liabilities, non-current 600 558 506 469 418
Total long-term debt and finance lease liabilities (carrying amount) 19,075 10,610 581 523 473

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Debt item Description The company
Total long-term debt and finance lease liabilities (carrying amount) Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. Meta Platforms Inc. total debt increased from 2021 to 2022 and from 2022 to 2023.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2023
Selected Financial Data (US$ in millions)
Long-term debt 18,480
Finance lease liabilities 690
Total long-term debt and finance lease liabilities (fair value) 19,170
Financial Ratio
Debt, fair value to carrying amount ratio 1.00

Based on: 10-K (reporting date: 2023-12-31).


Weighted-average Interest Rate on Debt

Weighted-average effective interest rate on long-term debt and finance leases: 4.61%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
3.63% 2,750 100
3.92% 3,000 118
4.51% 2,750 124
4.71% 1,500 71
4.68% 1,500 70
4.90% 1,000 49
5.00% 1,750 88
5.64% 2,500 141
5.79% 1,750 101
3.40% 690 23
Total 19,190 885
4.61%

Based on: 10-K (reporting date: 2023-12-31).

1 US$ in millions

2 Weighted-average interest rate = 100 × 885 ÷ 19,190 = 4.61%


Interest Costs Incurred

Meta Platforms Inc., interest costs incurred

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Interest expense 446 176 15 14 20
Capitalized interest 283
Interest costs incurred 729 176 15 14 20

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Debt item Description The company
Interest expense Amount of the cost of borrowed funds accounted for as interest expense for debt. Meta Platforms Inc. interest expense increased from 2021 to 2022 and from 2022 to 2023.
Capitalized interest Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred.
Interest costs incurred Total interest costs incurred during the period and either capitalized or charged against earnings. Meta Platforms Inc. interest costs incurred increased from 2021 to 2022 and from 2022 to 2023.

Adjusted Interest Coverage Ratio

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income 39,098 23,200 39,370 29,146 18,485
Add: Income tax expense 8,330 5,619 7,914 4,034 6,327
Add: Interest expense 446 176 15 14 20
Earnings before interest and tax (EBIT) 47,874 28,995 47,299 33,194 24,832
 
Interest costs incurred 729 176 15 14 20
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1 107.34 164.74 3,153.27 2,371.00 1,241.60
Adjusted interest coverage ratio (with capitalized interest)2 65.67 164.74 3,153.27 2,371.00 1,241.60

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest expense
= 47,874 ÷ 446 = 107.34

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= 47,874 ÷ 729 = 65.67


Solvency ratio Description The company
Adjusted interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest). Meta Platforms Inc. adjusted interest coverage ratio deteriorated from 2021 to 2022 and from 2022 to 2023.