Gaining knowledge about company’s debt and liabilities is a key component in understanding the risk of a company. An understanding of these factors will aid in the decision to invest, not to invest, or to stay invested in a company. There are many metrics involved in gaining knowledge about the debt of a company, but for this article, I will look at Husky Energy’s (HSE:TO) total debt, total liabilities, debt ratios and WACC.

All material is sourced from Google Finance, Morningstar and the company webpage.

All Numbers in Canadian Dollars.

*1. Total Debt = Long-Term Debt + Short-Term Debt*

Total debt is the sum of long-term debt, which is debt that is due in one year or more, and short-term debt, which is any debt that is due within one year.

• 2008 – $3.616 billion + $0 million = $3.616 billion

• 2009 – $4.729 billion + $0 million = $4.729 billion

• 2010 – $5.614 billion + $0 million = $5.614 billion

• 2011 – $3.504 billion + $407 million = $3.911 billion

• 2012 TTM – $5.243 billion + $0 million = $5.243 billion

Husky’s total debt has increased since 2008. In 2008, the company reported a total debt of $3.616 billion. In 2012 TTM, the company’s total debt increased to $5.243 billion. Over the past 5 years, Husky’s total debt has increased by 44.99%.

*2. Total Liabilities*

Liabilities are a company’s legal debts or obligations that arise during the course of business operations, so debts are one type of liability, but not all liabilities. Total liabilities is the combination of long-term liabilities, which are the liabilities that are due in one year or more, and short-term or current liabilities, which are any liabilities due within one year.

• 2008 – $12.134 billion

• 2009 – $11.882 billion

• 2010 – $13.640 billion

• 2011 – $14.653 billion

• 2012 TTM – $14.532 billion

Husky’s liabilities have also increased over the past 5 years. In 2008, the company reported liabilities at $12.134 billion; in 2012 TTM, the company reported liabilities at $14.532 billion. Over the past 5 years, Husky Energy’s liabilities have increased by 19.76%.

In analyzing Husky Energy’s total debt and liabilities, we can see that the company currently has a total debt of $5.243 billion and liabilities at $14.532 billion. Over the past five years, the total debt has increased by 44.99%, while total liabilities have increased by 19.76%. As the company’s amount of debt and amount of liabilities have increased over the past 5 years, the next step will reveal if the company has the ability to pay them.

**Debt Ratios**

*3. Total Debt to Total Assets Ratio = Total Debt / Total Assets*

This is a metric used to measure a company’s financial risk by determining how much of the company’s assets have been financed by debt. It is calculated by adding short-term and long-term debt and then dividing by the company’s total assets.

A debt ratio of greater than 1 indicates that a company has more total debt than assets; meanwhile, a debt ratio of less than 1 indicates that a company has more assets than total debt. Used along with other measures of financial health, the total debt to total assets ratio can help investors determine a company’s level of risk.

• 2010 – $5.614 billion / $29.133 billion = 0.19

• 2011 – $3.911 billion / $32.426 billion = 0.12

• 2012 TTM – $5.243 billion / $33.466 billion = 0.16

Over the past three years, Husky’s total debt to total assets ratio has decreased. Over the past 3 years, the total debt to total assets ratio dropped from 0.19 in 2010 to 0.16 in 2012. This indicates that since 2010 the company has been adding assets while decreasing its total debt. As the number is below 1, this indicates that the company has more assets than total debt. As the number has been declining, this states that the risk to the company regarding its debt-to-assets has decreased compared to 2010.

*4. Debt ratio = Total Liabilities / Total Assets*

Total liabilities divided by total assets. The debt ratio shows the proportion of a company’s assets that is financed through debt. If the ratio is less than 0.5, most of the company’s assets are financed through equity. If the ratio is greater than 0.5, most of the company’s assets are financed through debt. Companies with high debt/asset ratios are said to be “highly leveraged.” A company with a high-debt ratio or that is “highly leveraged” could be in danger if creditors start to demand repayment of debt.

• 2010 – $13.640 billion / $29.133 billion = 0.47

• 2011 – $14.653 billion / $32.426 billion = 0.45

• 2012 TTM – $14.532 billion / $33.466 billion = 0.43

In looking at Husky’s total liabilities to total assets ratio over the past three years, we can see that this ratio has also been declining. As the ratios are below the 0.50 mark, this indicates that Husky Energy has not financed most of the company’s assets through debt. As the number been declining, so is the risk to the company.

*5. Debt to Equity Ratio = Total Liabilities / Shareholders’ Equity*

The debt-to-equity ratio is another leverage ratio that compares a company’s total liabilities with its total shareholders’ equity. This is a measurement of how much suppliers, lenders, creditors and obligators have committed to the company versus what the shareholders have committed.

A high debt-to-equity ratio generally means that a company has been aggressive in financing its growth with debt. This can result in the company reporting volatile earnings. In general, a high debt-to-equity ratio indicates that a company may not be able to generate enough cash to satisfy its debt obligations, and therefore is considered a riskier investment.

• 2010 – $13.640 billion / $15.493 billion = 0.88

• 2011 – $14.653 billion / $17.773 billion = 0.82

• 2012 TTM – $14.532 billion / $18.934 billion = 0.77

Over the past three years, Husky’s debt-to-equity ratio has decreased. The ratio has dropped from 0.88 to 0.77. As the ratio is currently below 1, this indicates that shareholders have invested more than suppliers, lenders, creditors and obligators. 0.77 indicates a moderately low amount of risk for the company. As the ratio is below 1 and considered moderately low, so is the risk for the company.

*6. Capitalization Ratio = LT Debt / LT Debt + Shareholders’ Equity*

(LT Debt = Long-Term Debt)

The capitalization ratio tells the investors about the extent to which the company is using its equity to support its operations and growth. This ratio helps in the assessment of risk. Companies with a high capitalization ratio are considered to be risky because they are at a risk of insolvency if they fail to repay their debt on time. Companies with a high capitalization ratio may also find it difficult to get more loans in the future.

• 2010 – $5.614 billion / $21.107 billion = 0.27

• 2011 – $3.504 billion / $21.277 billion = 0.16

• 2012 TTM – $5.243 billion / $24.177 billion = 0.22

Over the past three years, Husky’s capitalization ratio has decreased from 0.27 to 0.22. This implies that the company has had more equity compared with its long-term debt. As this is the case, the company has had more equity to support its operations and add growth through its equity. As the ratio is decreasing, financially this implies a decrease of risk to the company.

*7. Cash Flow to Total Debt Ratio = Operating Cash Flow / Total Debt*

This coverage ratio compares a company’s operating cash flow with its total debt. This ratio provides an indication of a company’s ability to cover total debt with its yearly cash flow from operations. The higher the percentage ratio, the better the company’s ability to carry its total debt. The larger the ratio, the better a company can weather rough economic conditions.

• 2010 – $2.539 billion / $5.614 billion = 0.45

• 2011 – $3.892 billion / $3.911 billion = 1.00

• 2012 TTM – $4.927 billion / $5.243 billion = 0.94

When compared to 2010, the cash flow to total debt ratio has been increasing. The ratio has increased from 0.45 in 2010 to 0.94 in 2012 TTM. As the ratio is below 1, this implies that the company does not have the ability to cover its total debt with its yearly cash flow from operations.

Based on the five debt ratios listed above, we can see that the risk to the company has decreased over the past 3 years. Over the past 3 years, the ratios indicate that the company’s growth in assets has exceeded the increase in debt and liabilities. The next step will reveal how much the company will pay for the debt incurred.

**Cost of Debt**

The cost of debt is the effective rate that a company pays on its total debt.

As a company acquires debt through various bonds, loans and other forms of debt, the cost of debt metric is useful, because it gives an idea as to the overall rate being paid by the company to use debt financing.

This measure is also useful because it gives investors an idea as to the riskiness of the company compared with others. The higher the cost of debt, the higher the risk.

*8. Cost of debt (before tax) = Corporate Bond rate of company’s bond rating.*

• S&P rated Husky Energy’s bonds “BBB+”

• Husky Engy 5.9% Bonds = 5.9%

• Current cost of Debt as of January 4th 2013 = 5.9%

According to the S&P rating guide, the “BBB” rating is – “Adequate capacity to meet financial commitments, but more subject to adverse economic conditions.” Husky Energy has a rating that meets this description.

*9. Current tax rate (Income Tax total / Income before Tax)*

• 2008 – $1.396 billion / $5.150 billion = 27.11%

• 2009 – $541 million / $1.957 billion = 27.64%

• 2010 – $385 million / $1.558 billion = 24.71%

• 2011 – $916 million / $3.140 billion = 29.17%

• 2012 TTM – $793 million / $2.749 billion = 28.87%

• 2008 – 2012 TTM 5-year average = 27.50%

From 2008 – 2012 TTM, Husky Energy has averaged a tax rate of 27.50%.

*10. Cost of Debt (After Tax) = (Cost of debt before tax) (1 – tax rate)*

The effective rate that a company pays on its current debt after tax.

• .059 x (1 – .2750) = Cost of debt after tax

The cost of debt after tax for Husky Energy is 4.28%

**Cost of equity or R equity** = Risk free rate + Beta equity (Average market return – Risk free rate)

The cost of equity is the return a firm theoretically pays to its equity investors, for example, shareholders, to compensate for the risk they undertake by investing in their company.

• Risk free rate = U.S. 10-year bond = 1.94% (Bloomberg)

• Average market return 1950 – 2012 = 7%

• Beta = (MSN Money) Husky Energy’s beta = 1.04

Risk free rate + Beta equity (Average market return – Risk free rate)

• 1.94 + 1.04 (7-1.94)

• 1.94 + 1.04 x 5.06

• 1.94 + 6.10 = 8.04%

Currently, Shell has a cost of equity or R Equity of 8.04%, so investors should expect to get a return of 8.04% per-year average over the long term on their investment to compensate for the risk they undertake by investing in this company.

*(Please note that this is the CAPM approach to finding the cost of equity. Inherently, there are some flaws with this approach and that the numbers are very “general.” This approach is based off of the S&P average return from 1950 – 2012 at 7%, the U.S. 10-year bond for the risk-free rate which is susceptible to daily change and Google finance beta.)*

**Weighted Average Cost of Capital or WACC**

The WACC calculation is a calculation of a company’s cost of capital in which each category of capital is equally weighted. All capital sources such as common stock, preferred stock, bonds and all other long-term debt are included in this calculation.

As the WACC of a firm increases, and the beta and rate of return on equity increases, this states a decrease in valuation and a higher risk.

By taking the weighted average, we can see how much interest the company has to pay for every dollar it finances.

For this calculation, you will need to know the following listed below:

Tax Rate = 27.50% (Husky’s five-year average Tax Rate)

Cost of Debt (before tax) or R debt = 5.9%

Cost of Equity or R equity = 8.04%

Debt (Total Liabilities) for 2011 or D = $14.532 billion

Stock Price = $29.52 (January 4th, 2013)

Outstanding Shares = 982.07 million

Equity = Stock price x Outstanding Shares or E = $14.271 billion

Debt + Equity or D+E = $28.803 billion

WACC = R = (1 – Tax Rate) x R debt (D/D+E) + R equity (E/D+E)

(1 – Tax Rate) x R debt (D/D+E) + R equity (E/D+E)

(1 – .2750) x .059 x ($14.532/$28.803) + .0804 ($14.271/$28.803)

.7247 x .059 x .5045 + .0804 x .4955

.0216 + .0398

= 6.14%

Based on the calculations above, we can conclude that Husky Energy pays 6.14% on every dollar that it finances, or 6.14 cents on every dollar. From this calculation, we understand that on every dollar the company spends on an investment, the company must make $.0614 plus the cost of the investment for the investment to be feasible for the company.

**Summary**

In analyzing Husky Energy’s total debt and liabilities, we can see that the company currently has a total debt of $5.243 billion and liabilities at $14.532 billion. Over the past five years, the total debt has increased by 44.99%, while total liabilities have increased by 19.76%.

Based on the five debt ratios listed above, we can see that the risk to the company has decreased over the past 3 years. Over the past 3 years, the ratios indicate that the company’s growth in assets has exceeded the increase in debt and liabilities.

As Husky’s bond rating currently stands at “BBB+”, this implies that the company has an “Adequate capacity to meet financial commitments, but more subject to adverse economic conditions.”

The CAPM approach for cost of equity states that shareholders need 8.04% average per year over a long period of time on their equity to make it worthwhile to invest in the company. This calculation is so based on the average market return between 1950 and 2012 at 7%.

The WACC calculation reveals that the company pays 6.14% on every dollar that it finances. As the current WACC of Husky is currently 6.14% and the beta is below average at 1.04, this implies that the company needs at least 6.14% on future investments and will have average volatility moving forward.

The analysis of Husky Energy’s debt and liabilities indicates a company that has slightly decreased its total debt while it increased its liabilities over the past 3 years. The analysis also reveals that the company’s growth rate is increasing at the faster rate than its liabilities, when compared to the past 3 years. This indicates a decreasing amount of risk to the company as compared to three years ago. The Bond rating of “BBB+” by Standard & Poor’s indicates that the company has “Adequate capacity to meet financial commitments, but more subject to adverse economic conditions.” The WACC reveals that Husky Energy has the ability to add future investments and assets at around 6.14%. Currently, Husky Energy has the ability to pay for its debts, meet its obligations, while adding growth.

All indications above reveal a company that is gaining strength. The company has reduced its total debt when compared to three years ago while adding assets. The company has increased its liabilities over the past three years but significantly less than the increase in assets. The Bond rating of “BBB+” states that the company has “Adequate capacity to meet financial commitments, but more subject to adverse economic conditions.” The CAPM reveals that the investor needs 8.04% return, year-over-year over the long term on this investment for the investor to get good value on their investment. In my opinion, 8.04% is a reasonable expectation for a return year-over-year over the long term as the company pays a healthy dividend to support this percentage.

As first posted on Oilprice.com: Inside the Debt and Risk of Husky Energy

for more on Husky Energy read: HSE – Husky Energy (TSX) – Stock Price Target for 2012

## Leave a Reply