Stock Analysis on Net

Zoetis Inc. (NYSE:ZTS)

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Zoetis Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Net income before allocation to noncontrolling interests 599 523 596 670 551 460 528 529 594 413 552 511 558 358 479 376 423 384 433 371 312
Depreciation and amortization expense 126 126 124 121 120 119 115 117 114 117 110 112 109 109 111 111 110 109 107 98 98
Share-based compensation expense 18 17 17 17 9 16 15 15 16 14 15 16 13 13 14 16 16 16 16 17 18
Asset write-offs and asset impairments 2 19 14 12 1 46 5 1 1 28 5 13 1 31 3 9 1 5 1
Gain on sale of businesses, excluding transaction costs (118)
Provision for losses on inventory 17 33 35 31 16 27 18 22 9 10 11 14 11 49 24 19 13 24 15 15 14
Deferred taxes (43) (21) (14) (34) 8 (176) (34) (31) (45) 41 (97) (11) (13) (22) (2) (29) (9) (49) (8) (6) (16)
Employee benefit plan contribution from Pfizer Inc. 1 1 1 1 1 1 1 1 1 1 1 1
Loss on treasury locks 114 (6)
Other non-cash adjustments (3) (2) (5) (1) 10 (10) 9 4 (7) (3) 6 4 2 6 1 (17) (1) (31)
Accounts receivable (12) (48) 62 (143) 27 (17) 62 (80) (102) (12) 6 (41) (108) 5 (2) (38) 109 (51) (47) (46) 75
Inventories (98) 136 (73) (189) (235) (48) (126) (166) (146) (67) (93) (122) (84) (52) (61) (136) (97) (1) (53) (67) 17
Other assets (9) 24 (37) (58) (24) 55 14 (33) (1) (15) 44 (60) 24 82 (108) 23 (65) (12) (4) (59) 24
Accounts payable (3) 22 (74) 43 22 30 (53) 25 (31) 54 20 21 (112) 98 12 72 (35) 18 (6) 57 (79)
Other liabilities (125) 94 32 4 (63) 47 (21) 16 (222) 165 41 93 (72) 140 107 (28) (128) 159 51 (16) (103)
Other tax accounts, net 126 (26) 42 (168) 118 57 12 (88) 117 (63) 41 (71) 68 (96) (22) 48 87 (16) 27 (46) 27
Other changes in assets and liabilities, net of acquisitions and divestitures (121) 202 (48) (511) (155) 124 (112) (326) (385) 62 59 (180) (284) 177 (74) (59) (129) 97 (32) (177) (39)
Adjustments to reconcile net income before noncontrolling interests to net cash provided by operating activities (4) 374 128 (487) (2) 281 (2) (193) (285) 266 101 (30) (158) 360 83 62 (15) 198 73 (53) 77
Net cash provided by operating activities 595 897 724 183 549 741 526 336 309 679 653 481 400 718 562 438 408 582 506 318 389
Capital expenditures (140) (198) (145) (166) (223) (171) (154) (146) (115) (168) (119) (113) (77) (152) (117) (90) (94) (166) (128) (103) (63)
Acquisitions, net of cash acquired (148) (7) (216) (3) (89) (4) (11) (3) (5) (30) (72) (6) (58) (137)
Purchase of investments (1) (1) (1) (1) (1) (1) (1) (2) (5) (2) (10)
Proceeds from maturities and redemptions of investments 12 13 40 36
Proceeds on derivative instrument activity, net 10 (11) 20 (10) 13 (51) 34 34 6 27 15 (15) 17 (19) (28) (4) 24 37
Proceeds from sale of businesses, net of cash sold 3 93
Net proceeds from sale of assets 1 1 1 2 1 1 1 (2) 3 20 1 20
Other investing activities (1) (1) 3 (1) (1) 3 (1) (1) (2) (14) 4 4
Net cash used in investing activities (131) (210) (271) (80) (216) (438) (124) (203) (118) (142) (114) (139) (63) (177) (174) (164) (57) (213) (209) (59) (23)
Increase (decrease) in short-term borrowings, net 21 1 (1) 1 (1) 1 2 (4) 3 1 (9)
Proceeds from issuance of long-term debt, senior notes, net of discount 1,348 1,240
Principal payments on long-term debt (1,350) (600) (500)
Payment of consideration related to previous acquisitions (3) (1) (1) (5) (2) (1) (8)
Acquisition of a noncontrolling interest, net of cash acquired 3
Share-based compensation-related proceeds, net of taxes paid on withholding shares (8) 9 10 4 4 (8) (30) 2 2 (39) (3) 2 4 17 5 (3) 2 3
Purchases of treasury stock (339) (235) (250) (324) (283) (405) (377) (451) (361) (198) (198) (166) (181) (250) (176) (150) (150) (150)
Cash dividends paid (198) (172) (173) (173) (174) (151) (153) (153) (154) (117) (119) (119) (119) (95) (95) (95) (95) (79) (78) (78) (79)
Payment of debt issuance costs (10) (12)
Net cash provided by (used in) financing activities (524) (397) (416) (494) (1,802) 780 (529) (610) (545) (314) (919) (290) (339) (597) (93) 1,141 (328) (250) (232) (226) (243)
Effect of exchange-rate changes on cash and cash equivalents (6) (3) (1) (3) (9) (18) (6) 4 (12) (4) 4 6 6 (13) (6) (5) (6) 3
Net increase (decrease) in cash and cash equivalents (66) 287 37 (392) (1,472) 1,074 (145) (483) (350) 211 (384) 56 (2) (50) 301 1,402 17 119 60 27 126

Based on: 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Zoetis Inc. net cash provided by operating activities increased from Q3 2023 to Q4 2023 but then decreased significantly from Q4 2023 to Q1 2024.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Zoetis Inc. net cash used in investing activities increased from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Zoetis Inc. net cash provided by (used in) financing activities increased from Q3 2023 to Q4 2023 but then decreased significantly from Q4 2023 to Q1 2024.