Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

$24.99

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
Long-term debt
Finance lease liabilities, non-current
Total long-term debt and finance lease liabilities (carrying amount)

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).


Current Finance Lease Liabilities
The current portion of finance lease liabilities increased from 54 million USD in 2020 to a peak of 129 million USD in 2022, indicating rising short-term lease obligations during that period. However, this amount decreased notably in the subsequent years to 90 million USD in 2023 and further to 76 million USD in 2024, suggesting a reduction in near-term lease liabilities.
Long-Term Debt
Long-term debt was not reported in 2020 and 2021. It emerged significantly at 9,923 million USD in 2022, almost doubling to 18,385 million USD in 2023 and increasing further to 28,826 million USD in 2024. This represents an aggressive expansion in borrowing through long-term debt over a three-year period.
Non-Current Finance Lease Liabilities
Non-current finance lease liabilities demonstrated a steady but moderate upward trend, increasing from 469 million USD in 2020 to 633 million USD in 2024. The growth was consistent year-over-year, implying a gradual accumulation of long-term lease obligations.
Total Long-Term Debt and Finance Lease Liabilities
The combined total of long-term debt and finance lease liabilities saw a dramatic rise from 523 million USD in 2020 to 10,610 million USD in 2022, reflecting the start of significant debt accumulation. This total nearly doubled to 19,075 million USD in 2023 and further expanded to 29,535 million USD in 2024. The data illustrates a clear and substantial increase in overall long-term debt and lease obligations, driven principally by the sharp growth in long-term debt.
Overall Insights
The data shows a strategic shift toward increased leverage, particularly through long-term debt issuances beginning 2022. The rise in total liabilities over the last three years suggests an expanding capital base funded increasingly by external debt. While current lease liabilities have slightly decreased since their peak in 2022, non-current lease liabilities have grown steadily, highlighting a continuing commitment to leasing arrangements over the longer term. The marked rise in total long-term debt and finance lease liabilities raises considerations regarding debt servicing capacity and financial risk exposure.

Total Debt (Fair Value)

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

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:

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
Total

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

1 US$ in millions

2 Weighted-average interest rate = 100 × ÷ =


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
Capitalized interest
Interest costs incurred

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).


The analysis of the annual interest costs incurred reveals a significant upward trend over the five-year period examined. The data indicates that the interest expense started at a relatively low level and then increased sharply in the later years.

Interest Expense
Beginning at $14 million in 2020 and $15 million in 2021, the interest expense saw a substantial rise to $176 million in 2022. This upward momentum continued, reaching $446 million in 2023 and $715 million in 2024. The pattern highlights a considerable escalation in borrowing costs or increased debt levels during these years.
Capitalized Interest
No capitalized interest was recorded in the years 2020, 2021, or 2022. However, capitalized interest appeared starting in 2023 at $283 million, followed by an increase to $384 million in 2024. This suggests that from 2023 onwards, a portion of the interest costs has been added to the asset base rather than being expensed immediately, which may indicate significant investment in long-term projects or capital assets.
Interest Costs Incurred
The total interest costs incurred, representing the sum of interest expense and capitalized interest, show a dramatic rise from $14 million in 2020 and $15 million in 2021 to $176 million in 2022. Subsequently, the total surged sharply to $729 million in 2023 and further to $1,099 million in 2024. This growth underscores a pronounced increase in debt-related obligations and capital expenditures requiring financing over this period.

Overall, the data suggests that there has been a significant increase in the company's financing costs starting in 2022, with a notable shift in 2023 when capitalized interest began to be recorded. This period likely reflects strategic decisions involving increased borrowing and investment activities, resulting in elevated interest expenses and capitalization.


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
Add: Income tax expense
Add: Interest expense
Earnings before interest and tax (EBIT)
 
Interest costs incurred
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1
Adjusted interest coverage ratio (with capitalized interest)2

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
= ÷ =

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= ÷ =


Interest Coverage Ratio (without capitalized interest)
The interest coverage ratio experienced a significant increase from 2371 in 2020 to a peak of 3153.27 in 2021, indicating substantially improved ability to cover interest expenses during this period. However, from 2021 onwards, there was a marked decline, falling sharply to 164.74 in 2022, then further decreasing to 107.34 in 2023 and 99.83 in 2024. Despite the downward trend after 2021, the ratio remained above 90, indicating that the company maintained a reasonable capacity to meet interest obligations though with reduced cushioning compared to previous years.
Adjusted Interest Coverage Ratio (with capitalized interest)
The adjusted interest coverage ratio mirrored the initial trend of the unadjusted ratio, with a peak value of 3153.27 in 2021. Following this, the ratio exhibited a steep decline to 164.74 in 2022. The subsequent declines were more pronounced relative to the unadjusted ratio, dropping to 65.67 in 2023 and marginally further to 64.95 in 2024. This suggests that when including capitalized interest, the company's ability to cover interest expenses was notably weaker in the latter years, indicating increased pressure on profitability or cash flow related to interest obligations.
Overall Trend and Insights
The financial data depicts a period of strong interest coverage capacity early on, peaking in 2021, followed by a substantial decline over the three subsequent years. The sharper decrease in the adjusted interest coverage ratio relative to the unadjusted ratio in recent years points to a growing impact of capitalized interest on financial performance. While the company continues to maintain ratios above critical thresholds, the downward trajectory signals a need for cautious monitoring of interest-related expenses and potential implications for financial stability.