Stock Analysis on Net

Pfizer Inc. (NYSE:PFE)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Pfizer Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 43,333 51,259 59,693 35,067 32,803
Adjustments
Add: Allowance for doubtful accounts 470 449 492 508 527
After Adjustment
Adjusted current assets 43,803 51,708 60,185 35,575 33,330

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).


Adjustments to Total Assets

Pfizer Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 226,501 197,205 181,476 154,229 167,489
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 470 449 492 508 527
Less: Noncurrent deferred tax assets (included in Noncurrent deferred tax assets and other noncurrent tax assets)2 1,768 4,769 1,618 940 878
After Adjustment
Adjusted total assets 225,203 192,885 180,350 153,797 167,138

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax assets (included in Noncurrent deferred tax assets and other noncurrent tax assets). See details »


Adjustments to Current Liabilities

Pfizer Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 47,794 42,138 42,671 25,920 37,304
Adjustments
Less: Current restructuring accruals 1,325 991 816 628 714
After Adjustment
Adjusted current liabilities 46,469 41,147 41,855 25,292 36,590

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).


Adjustments to Total Liabilities

Pfizer Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 137,213 101,288 104,013 90,756 104,042
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2 640 1,023 349 4,063 5,578
Less: Restructuring accruals 1,988 1,204 1,071 798 933
After Adjustment
Adjusted total liabilities 134,585 99,061 102,593 85,895 97,531

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Pfizer Inc., adjusted total Pfizer Inc. shareholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total Pfizer Inc. shareholders’ equity 89,014 95,661 77,201 63,238 63,143
Adjustments
Less: Net deferred tax asset (liability)1 1,128 3,746 1,269 (3,123) (4,700)
Add: Allowance for doubtful accounts 470 449 492 508 527
Add: Restructuring accruals 1,988 1,204 1,071 798 933
Add: Equity attributable to noncontrolling interests 274 255 261 235 304
After Adjustment
Adjusted total equity 90,618 93,823 77,756 67,902 69,607

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).

1 Net deferred tax asset (liability). See details »


Adjustments to Capitalization Table

Pfizer Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Short-term borrowings, including current portion of long-term debt 10,350 2,945 2,241 2,703 16,195
Long-term debt, excluding current portion 61,538 32,884 36,195 37,133 35,955
Total reported debt 71,888 35,829 38,436 39,836 52,150
Total Pfizer Inc. shareholders’ equity 89,014 95,661 77,201 63,238 63,143
Total reported capital 160,902 131,490 115,637 103,074 115,293
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, short-term (included in Other current liabilities)2 527 620 449 321 276
Add: Operating lease liabilities, long-term (included in Other noncurrent liabilities)3 2,626 2,597 2,510 1,114 1,048
Adjusted total debt 75,041 39,046 41,395 41,271 53,474
Adjustments to Equity
Less: Net deferred tax asset (liability)4 1,128 3,746 1,269 (3,123) (4,700)
Add: Allowance for doubtful accounts 470 449 492 508 527
Add: Restructuring accruals 1,988 1,204 1,071 798 933
Add: Equity attributable to noncontrolling interests 274 255 261 235 304
Adjusted total equity 90,618 93,823 77,756 67,902 69,607
After Adjustment
Adjusted total capital 165,659 132,869 119,151 109,173 123,081

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities, short-term (included in Other current liabilities). See details »

3 Operating lease liabilities, long-term (included in Other noncurrent liabilities). See details »

4 Net deferred tax asset (liability). See details »


Adjustments to Reported Income

Pfizer Inc., adjusted net income attributable to Pfizer Inc.

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income attributable to Pfizer Inc. 2,119 31,372 21,979 9,616 16,273
Adjustments
Add: Deferred income tax expense (benefit)1 (3,443) (3,764) (4,293) (1,468) 427
Add: Increase (decrease) in allowance for doubtful accounts 21 (43) (16) 15 (14)
Add: Increase (decrease) in restructuring accruals 784 133 273 (18) (319)
Less: Discontinued operations, net of tax (14) 6 (434) 2,631 4
Add: Other comprehensive income (loss) before allocation to noncontrolling interests 330 (2,422) (590) 14 (376)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 26 20 42 27 18
After Adjustment
Adjusted net income before allocation to noncontrolling interests (149) 25,290 17,829 5,555 16,005

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).

1 Deferred income tax expense (benefit). See details »