Total Debt (Carrying Amount)
Based on: 10-K (reporting date: 2025-12-31), 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).
Total outstanding debt exhibited a consistent upward trend over the five-year period. The most significant increases occurred between 2022 and 2024. A review of the components of this total debt reveals differing patterns in short-term and long-term obligations.
- Total Outstanding Debt
- The carrying amount of total outstanding debt increased from US$11,676 million in 2021 to US$21,700 million in 2025, representing a growth of approximately 85.7%. The largest year-over-year increase was observed between 2023 and 2024, with an addition of US$2,811 million. Growth slowed somewhat between 2024 and 2025, adding US$1,430 million.
- Current Maturities of Long-Term Debt
- Current maturities of long-term debt demonstrated substantial growth throughout the period. Beginning at US$6 million in 2021, these maturities increased dramatically to US$1,168 million by 2025. This represents a more than 19,400% increase. The most pronounced increase occurred between 2023 and 2024, suggesting a potential shift in debt maturity scheduling or increased short-term borrowing.
- Long-Term Debt (excluding current portion)
- Long-term debt, excluding current maturities, also increased over the period, though at a more moderate pace than current maturities. It rose from US$11,670 million in 2021 to US$20,532 million in 2025, an increase of approximately 75.7%. The growth was relatively consistent year-over-year, with the largest increase occurring between 2022 and 2023.
The increasing trend in both current and long-term debt suggests a reliance on debt financing. The disproportionate growth in current maturities warrants further investigation to understand the company’s short-term liquidity position and refinancing strategy. The overall increase in debt should be considered in relation to the company’s earnings and cash flow generation capabilities.
Total Debt (Fair Value)
| Dec 31, 2025 | |
|---|---|
| Selected Financial Data (US$ in millions) | |
| Total outstanding debt (fair value) | 22,000) |
| Financial Ratio | |
| Debt, fair value to carrying amount ratio | 1.01 |
Based on: 10-K (reporting date: 2025-12-31).
Weighted-average Interest Rate on Debt
Weighted-average interest rate on debt: 4.82%
| Interest rate | Debt amount1 | Interest rate × Debt amount | Weighted-average interest rate2 |
|---|---|---|---|
| 3.55% | 1,000) | 36) | |
| 5.10% | 750) | 38) | |
| 4.45% | 1,000) | 45) | |
| 4.50% | 650) | 29) | |
| 4.40% | 1,150) | 51) | |
| 4.70% | 600) | 28) | |
| 3.90% | 800) | 31) | |
| 5.25% | 1,000) | 53) | |
| 4.80% | 1,450) | 70) | |
| 5.00% | 1,250) | 63) | |
| 6.15% | 1,054) | 65) | |
| 4.07% | 1,336) | 54) | |
| 3.80% | 1,000) | 38) | |
| 4.70% | 1,326) | 62) | |
| 2.80% | 750) | 21) | |
| 4.09% | 1,579) | 65) | |
| 4.15% | 850) | 35) | |
| 5.70% | 1,000) | 57) | |
| 5.20% | 1,050) | 55) | |
| 4.30% | 650) | 28) | |
| 5.90% | 750) | 44) | |
| 5.20% | 750) | 39) | |
| 8.50% | 1,169) | 99) | |
| Total | 22,914) | 1,105) | |
| 4.82% | |||
Based on: 10-K (reporting date: 2025-12-31).
1 US$ in millions
2 Weighted-average interest rate = 100 × 1,105 ÷ 22,914 = 4.82%