Stock Analysis on Net

AT&T Inc. (NYSE:T)

Analysis of Debt

Microsoft Excel

Total Debt (Carrying Amount)

AT&T Inc., balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Debt maturing within one year 9,477 7,467 24,630 3,470 11,838
Long-term debt, excluding maturing within one year 127,854 128,423 152,724 153,775 151,309
Total debt (carrying amount) 137,331 135,890 177,354 157,245 163,147

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 debt (carrying amount) Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. AT&T Inc. total debt decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2023
Selected Financial Data (US$ in millions)
Notes and debentures 128,474
Commercial paper 2,091
Bank borrowings
Finance lease obligations 1,838
Total debt (fair value) 132,403
Financial Ratio
Debt, fair value to carrying amount ratio 0.96

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


Weighted-average Interest Rate on Debt

Weighted-average interest rate of long-term debt portfolio, including, credit agreement borrowings and the impact of derivatives: 4.23%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
4.20% 135,240 5,680
6.00% 2,091 125
Total 137,331 5,806
4.23%

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

1 US$ in millions

2 Weighted-average interest rate = 100 × 5,806 ÷ 137,331 = 4.23%


Interest Costs Incurred

AT&T 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 6,704 6,108 6,884 7,925 8,422
Capitalized interest 874 1,294 954 123 200
Interest expense incurred 7,578 7,402 7,838 8,048 8,622

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. AT&T Inc. interest expense decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
Capitalized interest Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred. AT&T Inc. capitalized interest increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Interest expense incurred Total interest costs incurred during the period and either capitalized or charged against earnings. AT&T Inc. interest expense incurred decreased from 2021 to 2022 but then slightly increased 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 (loss) attributable to AT&T 14,400 (8,524) 20,081 (5,176) 13,903
Add: Net income attributable to noncontrolling interest 1,223 1,469 1,398 1,355 1,072
Less: Loss from discontinued operations, net of tax (181)
Add: Income tax expense 4,225 3,780 5,468 965 3,493
Add: Interest expense 6,704 6,108 6,884 7,925 8,422
Earnings before interest and tax (EBIT) 26,552 3,014 33,831 5,069 26,890
 
Interest expense incurred 7,578 7,402 7,838 8,048 8,622
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1 3.96 0.49 4.91 0.64 3.19
Adjusted interest coverage ratio (with capitalized interest)2 3.50 0.41 4.32 0.63 3.12

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
= 26,552 ÷ 6,704 = 3.96

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest expense incurred
= 26,552 ÷ 7,578 = 3.50


Solvency ratio Description The company
Adjusted interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest). AT&T Inc. adjusted interest coverage ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.