Stock Analysis on Net

McDonald’s Corp. (NYSE:MCD)

Analysis of Debt

Microsoft Excel

Total Debt (Carrying Amount)

McDonald’s Corp., balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Short-term borrowings and current maturities of long-term debt 2,192 2,244
Current finance lease liability 11 46 22
Long-term debt, excluding current maturities 38,424 37,153 35,904 35,623 35,197
Long-term finance lease liability 1,770 1,530 1,300
Total debt obligations and finance lease liability (carrying amount) 40,205 40,921 37,225 35,623 37,440

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 debt obligations and finance lease liability (carrying amount) Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. McDonald’s Corp. total debt increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2024
Selected Financial Data (US$ in millions)
Debt obligations 36,600
Finance lease liability 1,780
Total debt obligations and finance lease liability (fair value) 38,380
Financial Ratio
Debt, fair value to carrying amount ratio 0.95

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


Weighted-average Interest Rate on Debt

Weighted-average effective interest rate on debt obligations and finance lease liability: 3.81%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
4.20% 24,134 1,014
5.70% 1,290 74
2.50% 8,875 222
5.30% 311 16
3.70% 371 14
4.10% 1,559 64
4.00% 1,390 56
2.90% 79 2
1.20% 605 7
0.70% 2
4.00% 1,780 71
Total 40,396 1,540
3.81%

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

1 US$ in millions

2 Weighted-average interest rate = 100 × 1,540 ÷ 40,396 = 3.81%


Interest Costs Incurred

McDonald’s Corp., 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 1,506 1,361 1,207 1,186 1,218
Capitalized interest 22 15 10 7 6
Interest costs incurred 1,528 1,375 1,217 1,193 1,224

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. McDonald’s Corp. 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. McDonald’s Corp. 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. McDonald’s Corp. 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 8,223 8,469 6,177 7,545 4,731
Add: Income tax expense 2,122 2,053 1,648 1,583 1,410
Add: Interest expense, net of capitalized interest 1,506 1,361 1,207 1,186 1,218
Earnings before interest and tax (EBIT) 11,851 11,883 9,032 10,314 7,359
 
Interest costs incurred 1,528 1,375 1,217 1,193 1,224
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1 7.87 8.73 7.48 8.70 6.04
Adjusted interest coverage ratio (with capitalized interest)2 7.76 8.64 7.42 8.65 6.01

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, net of capitalized interest
= 11,851 ÷ 1,506 = 7.87

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= 11,851 ÷ 1,528 = 7.76


Solvency ratio Description The company
Adjusted interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest). McDonald’s Corp. adjusted interest coverage ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.