United Airlines Holdings Inc., balance sheet: debt

US$ in millions

	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Current maturities of long-term debt	2,911)	3,002)	1,911)	1,407)	1,230)
Current maturities of finance leases	104)	76)	182)	46)	149)
Long-term debt, less current portion	28,283)	30,361)	24,836)	13,145)	12,215)
Long-term obligations under finance leases	115)	219)	224)	220)	1,134)
Total long-term debt and finance leases (carrying amount)	31,413)	33,658)	27,153)	14,818)	14,728)

Download chart

Debt item	Description	The company
Total long-term debt and finance leases (carrying amount)	Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations.	United Airlines Holdings Inc. total debt increased from 2020 to 2021 but then slightly decreased from 2021 to 2022.

	Dec 31, 2022
Selected Financial Data (US$ in millions)
Long-term debt, including current portion	29,371)
Finance leases	219)
Total long-term debt and finance leases (fair value)	29,590)
Financial Ratio
Debt, fair value to carrying amount ratio	0.94

Weighted-average interest rate on debt and finance leases: 6.21%

Interest rate	Debt amount¹	Interest rate × Debt amount
6.48%	12,262)	795)
6.50%	3,420)	222)
10.00%	2,700)	270)
4.63%	4,000)	185)
8.11%	4,913)	398)
5.00%	596)	30)
1.00%	3,181)	32)
5.75%	508)	29)
6.40%	219)	14)
Total	31,799)	1,975)
6.21%

¹ US$ in millions

² Weighted-average interest rate = 100 × 1,975 ÷ 31,799 = 6.21%

United Airlines Holdings Inc., interest costs incurred

US$ in millions

12 months ended:	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Interest expense, net of interest capitalized	1,673)	1,577)	992)	646)	659)
Interest capitalized	105)	80)	71)	85)	70)
Interest expense	1,778)	1,657)	1,063)	731)	729)

Download chart

Debt item	Description	The company
Interest expense, net of interest capitalized	Amount of the cost of borrowed funds accounted for as interest expense for debt.	United Airlines Holdings Inc. interest expense, net of interest capitalized increased from 2020 to 2021 and from 2021 to 2022.
Interest capitalized	Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred.	United Airlines Holdings Inc. interest capitalized increased from 2020 to 2021 and from 2021 to 2022.
Interest expense	Total interest costs incurred during the period and either capitalized or charged against earnings.	United Airlines Holdings Inc. interest expense increased from 2020 to 2021 and from 2021 to 2022.

	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Selected Financial Data (US$ in millions)
Net income (loss)	737)	(1,964)	(7,069)	3,009)	2,129)
Add: Income tax expense	253)	(593)	(1,753)	905)	529)
Add: Interest expense, net of interest capitalized	1,673)	1,577)	992)	646)	659)
Earnings before interest and tax (EBIT)	2,663)	(980)	(7,830)	4,560)	3,317)

Interest expense	1,778)	1,657)	1,063)	731)	729)
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)¹	1.59	-0.62	-7.89	7.06	5.03
Adjusted interest coverage ratio (with capitalized interest)²	1.50	-0.59	-7.37	6.24	4.55

2022 Calculations

¹ Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest expense, net of interest capitalized
= 2,663 ÷ 1,673 = 1.59

² Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest expense
= 2,663 ÷ 1,778 = 1.50

Download chart

Solvency ratio	Description	The company
Adjusted interest coverage ratio	A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest).	United Airlines Holdings Inc. adjusted interest coverage ratio improved from 2020 to 2021 and from 2021 to 2022.

United Airlines Holdings Inc. (NASDAQ:UAL)

Analysis of Debt