Stock Analysis on Net

Pfizer Inc. (NYSE:PFE)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Pfizer Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal 1,321 2,744 3,342 371 (1,641)
State and local (135) (20) 34 58 (166)
TCJA (136)
International 1,142 4,368 2,769 1,516 2,900
Current income taxes 2,328 7,092 6,145 1,945 957
Federal (2,607) (3,271) (3,850) (1,061) 1,258
State and local (184) (310) (491) (115) 275
TCJA (187)
International (652) (183) 48 (292) (919)
Deferred income taxes (3,443) (3,764) (4,293) (1,468) 427
Provision for taxes on income (1,115) 3,328 1,852 477 1,384

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).

Item Description The company
Current income taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Pfizer Inc. current income taxes increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Deferred income taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Pfizer Inc. deferred income taxes increased from 2021 to 2022 and from 2022 to 2023.
Provision for taxes on income Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Pfizer Inc. provision for taxes on income increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Effective Income Tax Rate (EITR)

Pfizer Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Taxation of non-U.S. operations -21.10% -5.00% -4.30% -9.60% -5.70%
Tax settlements and resolution of certain tax positions -40.30% -3.00% -0.40% -2.50% -9.00%
Foreign-Derived Intangible Income deduction -33.10% -1.90% -0.60% 0.00% 0.00%
State & local taxes -22.40% 0.00% -0.50% 0.00% 0.00%
Charitable contributions -7.30% -0.50% -0.60% 0.00% 0.00%
Completion of Consumer Healthcare JV transaction 0.00% 0.00% 0.00% 0.00% 5.30%
Certain Consumer Healthcare JV initiatives 0.00% 0.00% -6.00% 0.00% 0.00%
U.S. Healthcare Legislation 0.00% 0.00% 0.00% 0.10% 0.00%
U.S. R&D tax credit -15.80% -0.60% -0.50% -1.30% -0.50%
Interest 13.50% 0.20% 0.40% 1.10% 0.00%
All other, net 0.10% -0.60% -0.90% -2.40% -1.50%
Effective tax rate for income from continuing operations, before TCJA impact -105.40% 9.60% 7.60% 6.40% 9.60%
TCJA impact 0.00% 0.00% 0.00% 0.00% -1.80%
Effective tax rate for income from continuing operations -105.40% 9.60% 7.60% 6.40% 7.80%

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).

Item Description The company
Effective tax rate for income from continuing operations, before TCJA impact Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Pfizer Inc. effective tax rate for income from continuing operations, before TCJA impact increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Components of Deferred Tax Assets and Liabilities

Pfizer Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Prepaid/deferred items 2,658 1,673 1,889 3,094 2,195
Accrued/deferred royalties 1,655 2,127 777
Deferred revenues 471 95
Inventories 1,210 672 408 276 373
Intangible assets 1,526 1,445 1,542 793 743
Property, plant and equipment 168 112 117 211 179
Employee benefits 1,085 1,314 1,594 1,981 2,217
Restructurings and other charges 537 302 303 291 225
Legal and product liability reserves 430 385 373 382 496
Research and development 6,275 4,137 1,656
Net operating loss/tax credit carryforwards 2,708 2,224 1,431 1,761 2,427
State and local tax adjustments 119 151 197 171 152
Investments 133 91 70 128 11
All other 62 78 89 101 197
Gross deferred tax assets 19,037 14,806 10,446 9,189 9,215
Valuation allowances (1,738) (1,541) (1,463) (1,586) (1,927)
Deferred tax assets 17,299 13,265 8,983 7,603 7,288
Prepaid/deferred items (654) (533) (456) (352) (204)
Inventories (1,060) (262) (56) (25) (14)
Intangible assets (11,605) (6,288) (4,577) (5,355) (7,099)
Property, plant and equipment (2,039) (1,845) (1,647) (1,219) (1,226)
Employee benefits (287) (276) (178) (127) (39)
Unremitted earnings (60) (51) (45) (46) (79)
Investments (395) (208) (689) (3,545) (3,318)
All other (71) (56) (66) (57) (9)
Deferred tax liabilities (16,171) (9,519) (7,714) (10,726) (11,988)
Net deferred tax asset (liability) 1,128 3,746 1,269 (3,123) (4,700)

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).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Pfizer Inc. gross deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Pfizer Inc. deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Net deferred tax asset (liability) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Pfizer Inc. net deferred tax asset (liability) increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Pfizer Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Noncurrent deferred tax assets (included in Noncurrent deferred tax assets and other noncurrent tax assets) 1,768 4,769 1,618 940 878
Noncurrent deferred tax liabilities 640 1,023 349 4,063 5,578

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).

Item Description The company
Noncurrent deferred tax assets (included in Noncurrent deferred tax assets and other noncurrent tax assets) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Pfizer Inc. noncurrent deferred tax assets (included in Noncurrent deferred tax assets and other noncurrent tax assets) increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Noncurrent deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Pfizer Inc. noncurrent deferred tax liabilities increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

Pfizer Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 226,501 197,205 181,476 154,229 167,489
Less: Noncurrent deferred tax assets, net 1,768 4,769 1,618 940 878
Total assets (adjusted) 224,733 192,436 179,858 153,289 166,611
Adjustment to Total Liabilities
Total liabilities (as reported) 137,213 101,288 104,013 90,756 104,042
Less: Noncurrent deferred tax liabilities, net 640 1,023 349 4,063 5,578
Total liabilities (adjusted) 136,573 100,265 103,664 86,693 98,464
Adjustment to Total Pfizer Inc. Shareholders’ Equity
Total Pfizer Inc. shareholders’ equity (as reported) 89,014 95,661 77,201 63,238 63,143
Less: Net deferred tax assets (liabilities) 1,128 3,746 1,269 (3,123) (4,700)
Total Pfizer Inc. shareholders’ equity (adjusted) 87,886 91,915 75,932 66,361 67,843
Adjustment to Net Income Attributable To Pfizer Inc.
Net income attributable to Pfizer Inc. (as reported) 2,119 31,372 21,979 9,616 16,273
Add: Deferred income tax expense (benefit) (3,443) (3,764) (4,293) (1,468) 427
Net income attributable to Pfizer Inc. (adjusted) (1,324) 27,608 17,686 8,148 16,700

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).


Pfizer Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Pfizer Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 3.62% 31.27% 27.04% 22.95% 31.45%
Adjusted net profit margin -2.26% 27.52% 21.76% 19.44% 32.27%
Total Asset Turnover
Reported total asset turnover 0.26 0.51 0.45 0.27 0.31
Adjusted total asset turnover 0.26 0.52 0.45 0.27 0.31
Financial Leverage
Reported financial leverage 2.54 2.06 2.35 2.44 2.65
Adjusted financial leverage 2.56 2.09 2.37 2.31 2.46
Return on Equity (ROE)
Reported ROE 2.38% 32.79% 28.47% 15.21% 25.77%
Adjusted ROE -1.51% 30.04% 23.29% 12.28% 24.62%
Return on Assets (ROA)
Reported ROA 0.94% 15.91% 12.11% 6.23% 9.72%
Adjusted ROA -0.59% 14.35% 9.83% 5.32% 10.02%

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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Pfizer Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Pfizer Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Pfizer Inc. adjusted financial leverage ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Pfizer Inc. adjusted ROE improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Pfizer Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Pfizer Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. 2,119 31,372 21,979 9,616 16,273
Revenues 58,496 100,330 81,288 41,908 51,750
Profitability Ratio
Net profit margin1 3.62% 31.27% 27.04% 22.95% 31.45%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Pfizer Inc. (1,324) 27,608 17,686 8,148 16,700
Revenues 58,496 100,330 81,288 41,908 51,750
Profitability Ratio
Adjusted net profit margin2 -2.26% 27.52% 21.76% 19.44% 32.27%

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 Net profit margin = 100 × Net income attributable to Pfizer Inc. ÷ Revenues
= 100 × 2,119 ÷ 58,496 = 3.62%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Pfizer Inc. ÷ Revenues
= 100 × -1,324 ÷ 58,496 = -2.26%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Pfizer Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 58,496 100,330 81,288 41,908 51,750
Total assets 226,501 197,205 181,476 154,229 167,489
Activity Ratio
Total asset turnover1 0.26 0.51 0.45 0.27 0.31
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenues 58,496 100,330 81,288 41,908 51,750
Adjusted total assets 224,733 192,436 179,858 153,289 166,611
Activity Ratio
Adjusted total asset turnover2 0.26 0.52 0.45 0.27 0.31

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 Total asset turnover = Revenues ÷ Total assets
= 58,496 ÷ 226,501 = 0.26

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 58,496 ÷ 224,733 = 0.26

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Pfizer Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 226,501 197,205 181,476 154,229 167,489
Total Pfizer Inc. shareholders’ equity 89,014 95,661 77,201 63,238 63,143
Solvency Ratio
Financial leverage1 2.54 2.06 2.35 2.44 2.65
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 224,733 192,436 179,858 153,289 166,611
Adjusted total Pfizer Inc. shareholders’ equity 87,886 91,915 75,932 66,361 67,843
Solvency Ratio
Adjusted financial leverage2 2.56 2.09 2.37 2.31 2.46

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 Financial leverage = Total assets ÷ Total Pfizer Inc. shareholders’ equity
= 226,501 ÷ 89,014 = 2.54

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Pfizer Inc. shareholders’ equity
= 224,733 ÷ 87,886 = 2.56

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Pfizer Inc. adjusted financial leverage ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. 2,119 31,372 21,979 9,616 16,273
Total Pfizer Inc. shareholders’ equity 89,014 95,661 77,201 63,238 63,143
Profitability Ratio
ROE1 2.38% 32.79% 28.47% 15.21% 25.77%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Pfizer Inc. (1,324) 27,608 17,686 8,148 16,700
Adjusted total Pfizer Inc. shareholders’ equity 87,886 91,915 75,932 66,361 67,843
Profitability Ratio
Adjusted ROE2 -1.51% 30.04% 23.29% 12.28% 24.62%

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 ROE = 100 × Net income attributable to Pfizer Inc. ÷ Total Pfizer Inc. shareholders’ equity
= 100 × 2,119 ÷ 89,014 = 2.38%

2 Adjusted ROE = 100 × Adjusted net income attributable to Pfizer Inc. ÷ Adjusted total Pfizer Inc. shareholders’ equity
= 100 × -1,324 ÷ 87,886 = -1.51%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Pfizer Inc. adjusted ROE improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. 2,119 31,372 21,979 9,616 16,273
Total assets 226,501 197,205 181,476 154,229 167,489
Profitability Ratio
ROA1 0.94% 15.91% 12.11% 6.23% 9.72%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Pfizer Inc. (1,324) 27,608 17,686 8,148 16,700
Adjusted total assets 224,733 192,436 179,858 153,289 166,611
Profitability Ratio
Adjusted ROA2 -0.59% 14.35% 9.83% 5.32% 10.02%

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 ROA = 100 × Net income attributable to Pfizer Inc. ÷ Total assets
= 100 × 2,119 ÷ 226,501 = 0.94%

2 Adjusted ROA = 100 × Adjusted net income attributable to Pfizer Inc. ÷ Adjusted total assets
= 100 × -1,324 ÷ 224,733 = -0.59%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Pfizer Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.