Stock Analysis on Net

Zoetis Inc. (NYSE:ZTS)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 2, 2024.

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Zoetis 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
Adjustments
Add: Allowance for doubtful accounts
After Adjustment
Adjusted current assets

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).

The analysis of the annual financial data reveals several noteworthy trends in the current assets of the entity over the five-year period. The current assets exhibited an overall upward trajectory from 2019 through 2022, followed by a decline in the final year observed.

Current Assets
The current assets increased steadily from approximately 4,748 million US dollars in 2019 to a peak of 7,506 million US dollars in 2022. This represents a cumulative growth of nearly 58%, indicating an expansion in the entity's liquid or short-term resources during this timeframe. However, in 2023, there was a reversal of this trend with current assets decreasing significantly by about 15.5% to 6,343 million US dollars. This decline suggests a contraction in short-term asset holdings that year.
Adjusted Current Assets
The pattern observed in the adjusted current assets closely mirrors that of the reported current assets, suggesting consistent adjustments or reconciliations applied. These adjusted figures started at 4,769 million US dollars in 2019 and similarly peaked at 7,525 million US dollars in 2022. The decline in 2023 also reflects in these figures, falling to 6,361 million US dollars. The minimal differences between the reported and adjusted values indicate minor adjustments across the years without significantly altering the overall trend.

Overall, the data highlights a robust growth in current assets for four consecutive years, indicating strengthening short-term financial positioning, followed by a notable decrease in the most recent year. This downturn in 2023 may warrant further investigation to understand the underlying causes, such as changes in receivables, inventory, or cash balances.


Adjustments to Total Assets

Zoetis 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
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts
Less: Noncurrent deferred tax assets2
After Adjustment
Adjusted total assets

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. See details »

The annual financial data over the last five years presents trends in both total assets and adjusted total assets.

Total Assets
Total assets increased consistently from 2019 through 2022, rising from approximately $11,545 million to $14,925 million. This represents a steady growth trend over four years. However, in 2023, total assets experienced a slight decline to $14,286 million, indicating a potential stabilization or modest contraction following the previous upward trend.
Adjusted Total Assets
Adjusted total assets mirrored the movement of total assets closely, following a similar upward trajectory from $11,478 million in 2019 to $14,771 million in 2022. The adjusted metric also showed a decrease in 2023 to $14,098 million, consistent with the trend observed in total assets. The adjustment appears to have a minimal impact on the overall asset value trends, as the adjusted figures are very close to the reported total assets throughout the period.

Overall, the asset base demonstrated growth for multiple consecutive years, with a notable deceleration or slight reduction in the final year. This pattern suggests that while the company expanded its asset base significantly through 2022, it encountered conditions in 2023 that led to a plateau or modest decrease in asset levels.


Adjustments to Current Liabilities

Zoetis 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
Adjustments
Less: Current restructuring accruals
After Adjustment
Adjusted current liabilities

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).

Current Liabilities
The current liabilities experienced fluctuations over the five-year period. Starting at 1,806 million USD in 2019, the figure increased notably to 2,170 million USD in 2020. In 2021, it decreased to 1,797 million USD, showing some improvement in short-term obligations. However, in 2022, current liabilities sharply increased again to 3,167 million USD, representing the highest value in the period analyzed. By 2023, current liabilities declined significantly to 1,889 million USD, nearly returning to the 2019 level.
Adjusted Current Liabilities
The adjusted current liabilities follow a similar trend to the unadjusted figures. Beginning at 1,783 million USD in 2019, there was an increase to 2,164 million USD in 2020, followed by a decrease to 1,783 million USD in 2021. In 2022, adjusted current liabilities peaked at 3,162 million USD, nearly matching the unadjusted peak. By 2023, the value decreased to 1,863 million USD, once again approaching the initial year's amount. The close alignment between adjusted and unadjusted values suggests consistent adjustments over the observed period.

Adjustments to Total Liabilities

Zoetis 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
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2
Less: Restructuring accruals
After Adjustment
Adjusted total liabilities

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 »

The financial data from December 31, 2019, to December 31, 2023, reflects fluctuations in the company's liabilities over the five-year period.

Total Liabilities
The total liabilities show an overall upward trend from 8,837 million US dollars in 2019, peaking at 10,522 million US dollars in 2022 before declining to 9,295 million US dollars in 2023. This reflects an increase of approximately 5.2% from 2019 to 2023, with a notable rise between 2021 and 2022.
Adjusted Total Liabilities
Adjusted total liabilities follow a similar pattern, increasing from 8,358 million US dollars in 2019 to a high of 10,365 million US dollars in 2022, and subsequently decreasing to 9,114 million US dollars by the end of 2023. This indicates a relative increase of about 9% over the five-year span. The adjustments seem to consistently reduce the recorded liabilities by a moderate margin each year.

The data suggests volatility in the company's liabilities, with a substantial increase during 2020-2022 followed by a partial reduction in 2023. The pattern may indicate strategic financial management actions or external factors influencing liability levels, warranting further exploration into the causes behind the peak and the subsequent reduction.


Adjustments to Stockholders’ Equity

Zoetis Inc., adjusted total Zoetis Inc. equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total Zoetis Inc. equity
Adjustments
Less: Net deferred tax asset (liability)1
Add: Allowance for doubtful accounts
Add: Restructuring accruals
Add: Equity attributable to noncontrolling interests
After Adjustment
Adjusted total equity

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 »

Total Zoetis Inc. equity
The total equity exhibits a generally upward trend over the five-year period. Starting at 2,708 million USD in 2019, the equity increased substantially to 3,769 million USD in 2020, representing a marked growth. This rising trajectory continued in 2021, reaching 4,543 million USD, the highest point within the observed timeframe. A slight decline is noted in 2022, where total equity decreased to 4,405 million USD, suggesting a minor setback or adjustment. However, in 2023, the equity rebounded to 4,997 million USD, surpassing previous levels and indicating renewed growth momentum.
Adjusted total equity
The adjusted total equity similarly reflects a consistent increase from 2019 through 2023, aligning closely with the patterns shown in total equity. Beginning at 3,120 million USD in 2019, it climbed to 4,098 million USD in 2020 and further rose to 4,806 million USD in 2021. A decline is observed in 2022, dropping to 4,406 million USD, akin to the pattern in total equity. By 2023, adjusted total equity ascended again to 4,984 million USD. Throughout the period, adjusted total equity values remain slightly higher than total equity values, implying adjustments that may account for specific accounting treatments or other factors impacting equity valuation.

Adjustments to Capitalization Table

Zoetis 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
Current portion of long-term debt
Finance lease liabilities, current
Long-term debt, net of discount and issuance costs, excluding current portion
Finance lease liabilities, noncurrent
Total reported debt
Total Zoetis Inc. equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current (in Other current liabilities)2
Add: Operating lease liabilities, noncurrent3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax asset (liability)4
Add: Allowance for doubtful accounts
Add: Restructuring accruals
Add: Equity attributable to noncontrolling interests
Adjusted total equity
After Adjustment
Adjusted total capital

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, current (in Other current liabilities). See details »

3 Operating lease liabilities, noncurrent. See details »

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

The financial data over the period from December 31, 2019, to December 31, 2023, reveals several noteworthy trends in the capital structure and debt management.

Total reported debt
The total reported debt shows fluctuations rather than a consistent trend. It increased from $6,447 million in 2019 to $7,199 million in 2020, followed by a decrease to $6,592 million in 2021. The debt then rose again to $7,904 million in 2022 before dropping significantly to $6,576 million in 2023. This pattern suggests active debt management with periods of increased leverage and subsequent reductions.
Total Zoetis Inc. equity
Equity demonstrated a generally upward trend over the five years. It started at $2,708 million in 2019, grew substantially to $3,769 million in 2020, and continued increasing to $4,543 million in 2021. There was a slight dip to $4,405 million in 2022, followed by a recovery to $4,997 million in 2023. This overall growth in equity indicates strengthening shareholder value and possible retained earnings accumulation.
Total reported capital
The total reported capital, defined as the sum of reported debt and equity, gradually increased from $9,155 million in 2019 to a peak of $12,309 million in 2022. A slight decrease to $11,573 million occurred in 2023. The growth in capital aligns with the increases seen in both debt and equity but is tempered by the fluctuations in reported debt.
Adjusted total debt
The adjusted total debt closely follows the trends in reported debt but registers slightly higher figures each year. It increased from $6,646 million in 2019 to $7,402 million in 2020, decreased to $6,784 million in 2021, rose to a peak of $8,133 million in 2022, and then declined to $6,812 million in 2023. This consistency with reported debt values reinforces the conclusions about fluctuating leverage.
Adjusted total equity
Adjusted total equity increases steadily from $3,120 million in 2019 to $4,806 million in 2021, experiences a minor drop to $4,406 million in 2022, and recovers to $4,984 million in 2023. The pattern mirrors that of regular equity, indicating steady capital from shareholder contributions and retained earnings with slight volatility.
Adjusted total capital
The adjusted total capital rises from $9,766 million in 2019 to a high of $12,539 million in 2022, then decreases to $11,796 million in 2023. This reflects combined movements in adjusted debt and equity, showing overall growth in the company's capital base with some volatility in the last recorded year.

In summary, the company exhibits strategic management of its capital structure with fluctuating debt levels and generally increasing equity. The overall increase in total and adjusted capital from 2019 through 2022 indicates expansion or investment activity, while the dips in 2023 suggest a possible shift towards de-leveraging or a more conservative financial posture. The equity growth trend is positive, reflecting possible internal financing through retained earnings or equity issuance, which strengthens the balance sheet despite fluctuations in debt levels.


Adjustments to Reported Income

Zoetis Inc., adjusted net income attributable to Zoetis 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 Zoetis Inc.
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for doubtful accounts
Add: Increase (decrease) in restructuring accruals
Add: Other comprehensive income (loss), net of tax
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
After Adjustment
Adjusted net income before allocation to noncontrolling interests

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 »

Net income attributable to Zoetis Inc.
The net income attributable to the company shows a consistent upward trend over the five-year period. Starting at $1.5 billion in 2019, it increased steadily each year, reaching approximately $2.34 billion in 2023. This represents a cumulative growth of approximately 56% over the period, indicating strong profitability improvements.
Adjusted net income before allocation to noncontrolling interests
The adjusted net income exhibits a similar overall increasing trend, rising from $1.32 billion in 2019 to $2.28 billion in 2023. Notably, there was a dip in 2022 to $1.77 billion following a growth trend through 2021, but this was followed by a significant rebound in 2023. This volatility in 2022 suggests certain adjustments or non-recurring items impacted profitability in that year before recovery.
General observations
Both net income and adjusted net income figures reflect positive growth over the period, with the adjusted net income showing slightly less consistent growth but recovering strongly in the final year. The divergence in 2022 indicates an anomaly or adjustment impacting the results before normalization. Overall, the financial results suggest improving operational efficiency and profitability.