Total Debt (Carrying Amount)
Based on: 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), 10-K (reporting date: 2018-12-31).
The total carrying amount of long-term debt and finance lease liabilities exhibited a general upward trend from 2018 through 2022, increasing from 11,007 million US$ to 12,976 million US$. This represents a total growth of approximately 17.9% over the five-year period, despite a slight contraction observed in 2021.
- Long-Term Debt Dynamics
- Long-term debt, excluding the current portion, serves as the primary driver of the total liability profile. This figure rose steadily from 10,907 million US$ in 2018 to a peak of 12,384 million US$ in 2020, followed by a moderate decrease to 12,034 million US$ in 2021, and a subsequent increase to 12,595 million US$ in 2022. The fluctuations suggest periodic adjustments in borrowing or repayment strategies.
- Emergence of Finance Lease Liabilities
- Finance lease liabilities were not reported in 2018 and 2019 but became a visible component of the debt structure starting in 2020. Long-term finance lease liabilities grew consistently from 122 million US$ in 2020 to 224 million US$ in 2022. Current finance lease liabilities appeared in 2021 at 9 million US$ and adjusted to 5 million US$ in 2022, indicating a growing reliance on lease financing for assets.
- Current Debt Obligations
- The current portion of long-term debt demonstrated significant volatility. After remaining stable at 100 million US$ through 2019, it increased to 149 million US$ in 2020, dropped to 91 million US$ in 2021, and spiked to 152 million US$ in 2022. This variability reflects the shifting schedule of maturing debt obligations that must be settled within the short term.
- Aggregate Liability Trend
- The overall debt trajectory shows a consistent increase in leverage, with the most significant annual growth occurring between 2019 and 2020, where total liabilities rose by 1,010 million US$. The temporary decline in 2021 was reversed in 2022, bringing the total carrying amount to its highest level in the analyzed period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Total Debt (Fair Value)
| Dec 31, 2022 | |
|---|---|
| Selected Financial Data (US$ in millions) | |
| Long-term debt | 12,281) |
| Finance lease liabilities | 229) |
| Total long-term debt and finance lease liabilities (fair value) | 12,510) |
| Financial Ratio | |
| Debt, fair value to carrying amount ratio | 0.96 |
Based on: 10-K (reporting date: 2022-12-31).
Weighted-average Interest Rate on Debt
Weighted-average interest rate on long-term debt and finance lease liabilities: 4.48%
| Interest rate | Debt amount1 | Interest rate × Debt amount | Weighted-average interest rate2 |
|---|---|---|---|
| 5.63% | 425) | 24) | |
| 5.98% | 1,343) | 80) | |
| 3.45% | 314) | 11) | |
| 5.67% | 1,219) | 69) | |
| 4.20% | 1,172) | 49) | |
| 6.13% | 670) | 41) | |
| 6.48% | 860) | 56) | |
| 4.20% | 559) | 23) | |
| 5.00% | 1,100) | 55) | |
| 5.00% | 1,050) | 53) | |
| 2.88% | 450) | 13) | |
| 2.25% | 771) | 17) | |
| 2.88% | 761) | 22) | |
| 1.75% | 589) | 10) | |
| 2.25% | 964) | 22) | |
| 5.27% | 110) | 6) | |
| 5.27% | 440) | 23) | |
| 3.87% | 229) | 9) | |
| Total | 13,026) | 583) | |
| 4.48% | |||
Based on: 10-K (reporting date: 2022-12-31).
1 US$ in millions
2 Weighted-average interest rate = 100 × 583 ÷ 13,026 = 4.48%