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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Finance lease liabilities, current 76 90 129 75 54
Long-term debt 28,826 18,385 9,923
Finance lease liabilities, non-current 633 600 558 506 469
Total long-term debt and finance lease liabilities (carrying amount) 29,535 19,075 10,610 581 523

Based on: 10-K (reporting date: 2024-12-31), 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).

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 2022 to 2023 and from 2023 to 2024.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2024
Selected Financial Data (US$ in millions)
Long-term debt 27,830
Finance lease liabilities 709
Total long-term debt and finance lease liabilities (fair value) 28,539
Financial Ratio
Debt, fair value to carrying amount ratio 0.97

Based on: 10-K (reporting date: 2024-12-31).


Weighted-average Interest Rate on Debt

Weighted-average effective interest rate on long-term debt and finance leases: 5.31%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
4.71% 10,000 471
5.79% 8,500 492
5.60% 10,500 588
3.60% 709 26
Total 29,709 1,577
5.31%

Based on: 10-K (reporting date: 2024-12-31).

1 US$ in millions

2 Weighted-average interest rate = 100 × 1,577 ÷ 29,709 = 5.31%


Interest Costs Incurred

Meta Platforms Inc., interest costs incurred

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Interest expense 715 446 176 15 14
Capitalized interest 384 283
Interest costs incurred 1,099 729 176 15 14

Based on: 10-K (reporting date: 2024-12-31), 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).

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 2022 to 2023 and from 2023 to 2024.
Capitalized interest Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred. Meta Platforms Inc. capitalized interest increased from 2022 to 2023 and from 2023 to 2024.
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 2022 to 2023 and from 2023 to 2024.

Adjusted Interest Coverage Ratio

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Net income 62,360 39,098 23,200 39,370 29,146
Add: Income tax expense 8,303 8,330 5,619 7,914 4,034
Add: Interest expense 715 446 176 15 14
Earnings before interest and tax (EBIT) 71,378 47,874 28,995 47,299 33,194
 
Interest costs incurred 1,099 729 176 15 14
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1 99.83 107.34 164.74 3,153.27 2,371.00
Adjusted interest coverage ratio (with capitalized interest)2 64.95 65.67 164.74 3,153.27 2,371.00

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest expense
= 71,378 ÷ 715 = 99.83

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= 71,378 ÷ 1,099 = 64.95


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 2022 to 2023 and from 2023 to 2024.