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.

Analysis of Solvency Ratios

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

Solvency Ratios (Summary)

Zoetis Inc., solvency ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Debt Ratios
Debt to equity
Debt to equity (including operating lease liability)
Debt to capital
Debt to capital (including operating lease liability)
Debt to assets
Debt to assets (including operating lease liability)
Financial leverage
Coverage Ratios
Interest coverage
Fixed charge coverage

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 financial leverage ratios demonstrate a consistent downward trend from 2019 to 2023, decreasing from 4.26 to 2.86. This indicates a reduction in the reliance on debt relative to equity, reflecting improved capital structure management over the period.

Debt to equity ratios show a declining pattern overall, dropping from 2.38 in 2019 to 1.32 in 2023. When including operating lease liabilities, the ratios follow a similar trend, decreasing from 2.45 to 1.36. This reduction suggests strengthened equity positions relative to debt obligations, which potentially decreases financial risk.

Debt to capital ratios decrease as well, falling from 0.70 to 0.57 between 2019 and 2023. Incorporating operating lease liabilities, the ratio moves from 0.71 to 0.58 over the same timeframe. These changes indicate a gradual shift toward a stronger capital base less dependent on debt financing.

Debt to assets ratios also decline from 0.56 in 2019 to 0.46 in 2023. Including operating lease liabilities, the ratio decreases from 0.58 to 0.48. This trend reflects a reduction in the proportion of assets financed through debt and lease liabilities, potentially improving asset coverage and firm stability.

Interest coverage ratios exhibit an upward trend, increasing from 9.08 in 2019 to 13.28 in 2023, indicating enhanced ability to meet interest obligations from operating earnings. Fixed charge coverage ratios similarly improve from 7.85 to 10.95 during the period, reinforcing the company's strengthening capacity to cover fixed financial charges beyond just interest, such as lease payments.

Overall, the data reveals a positive trajectory in financial health, with decreasing leverage and debt reliance, coupled with improving coverage ratios. This suggests an improving risk profile and enhanced capability to service debt and fixed charges over the five-year period.


Debt Ratios


Coverage Ratios


Debt to Equity

Zoetis Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
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 debt
 
Total Zoetis Inc. equity
Solvency Ratio
Debt to equity1
Benchmarks
Debt to Equity, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Debt to Equity, Sector
Pharmaceuticals, Biotechnology & Life Sciences
Debt to Equity, Industry
Health Care

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 2023 Calculation
Debt to equity = Total debt ÷ Total Zoetis Inc. equity
= ÷ =

2 Click competitor name to see calculations.

Total debt
The total debt of the company exhibited fluctuations over the five-year period. Starting at 6,447 million USD in 2019, it increased to 7,199 million USD in 2020, subsequently decreased to 6,592 million USD in 2021, then rose again to 7,904 million USD in 2022, before falling to 6,576 million USD in 2023. This pattern indicates variability in debt management, with peaks in 2020 and 2022 and a general reduction by the final year observed.
Total equity
Total equity demonstrated a consistent upward trend throughout the period under review. Beginning at 2,708 million USD in 2019, equity rose each year, reaching 3,769 million USD in 2020, continuing to 4,543 million USD in 2021, followed by a slight decline to 4,405 million USD in 2022, and then increasing again to 4,997 million USD in 2023. Overall, the equity base strengthened, reflecting growth in shareholder value despite a minor setback in 2022.
Debt to equity ratio
The debt to equity ratio showed a general declining trend, indicative of improved leverage management. From a high of 2.38 in 2019, the ratio decreased to 1.91 in 2020, further dropped to 1.45 in 2021, then increased to 1.79 in 2022 before reaching the lowest point of 1.32 in 2023. This suggests that although total debt fluctuated, equity growth outpaced debt increases, leading to a gradual reduction in the company’s financial risk as measured by leverage.

Debt to Equity (including Operating Lease Liability)

Zoetis Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
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 debt
Operating lease liabilities, current (in Other current liabilities)
Operating lease liabilities, noncurrent
Total debt (including operating lease liability)
 
Total Zoetis Inc. equity
Solvency Ratio
Debt to equity (including operating lease liability)1
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Debt to Equity (including Operating Lease Liability), Sector
Pharmaceuticals, Biotechnology & Life Sciences
Debt to Equity (including Operating Lease Liability), Industry
Health Care

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 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Total Zoetis Inc. equity
= ÷ =

2 Click competitor name to see calculations.

Total Debt (Including Operating Lease Liability)
The total debt level demonstrated some fluctuations over the analyzed period. It increased from $6,646 million in 2019 to a peak of $8,133 million in 2022, followed by a notable decrease to $6,812 million in 2023. This pattern indicates a temporary increase in leverage during 2022, which was subsequently reduced by the end of 2023.
Total Equity
Equity showed a consistent upward trend throughout the period. It increased significantly from $2,708 million in 2019 to $4,997 million in 2023. This growth reflects strengthening shareholder value and an expanding equity base over the five-year span.
Debt to Equity Ratio (Including Operating Lease Liability)
This ratio decreased steadily from 2.45 in 2019 to 1.36 in 2023, indicating a reduction in financial leverage relative to equity. Although there was a slight rise in 2022 to 1.85, the overall trend points towards improved capital structure stability and reduced dependency on debt financing over time.

Debt to Capital

Zoetis Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
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 debt
Total Zoetis Inc. equity
Total capital
Solvency Ratio
Debt to capital1
Benchmarks
Debt to Capital, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Debt to Capital, Sector
Pharmaceuticals, Biotechnology & Life Sciences
Debt to Capital, Industry
Health Care

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 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= ÷ =

2 Click competitor name to see calculations.

The analysis of the financial leverage indicators over the five-year period reveals several key trends and shifts in the company's capital structure.

Total Debt
The company's total debt exhibited fluctuations between 2019 and 2023. Beginning at 6,447 million USD in 2019, the debt level increased to 7,199 million USD in 2020. It subsequently declined to 6,592 million USD in 2021 before rising again to a peak of 7,904 million USD in 2022. In 2023, the total debt decreased notably to 6,576 million USD, nearing the initial levels observed in 2019. This pattern shows a non-linear movement with periods of both debt accumulation and reduction.
Total Capital
Total capital demonstrated a general upward trend throughout the examined years. Starting at 9,155 million USD in 2019, total capital increased steadily each year, reaching 10,968 million USD in 2020, 11,135 million USD in 2021, and peaking at 12,309 million USD in 2022. A slight decrease to 11,573 million USD was observed in 2023, yet the overall growth from 2019 remains clear. This indicates an expansion in the company’s capital base with a minor contraction in the final year.
Debt to Capital Ratio
The debt to capital ratio displayed a consistent declining trend over the period, moving from 0.70 in 2019 down to 0.57 in 2023. Despite intermittent increases in total debt, the proportion of debt in the company’s capital structure decreased. This reduction suggests an improvement in the company’s financial leverage by either increasing equity or reducing dependency on debt financing. The lowest ratio recorded was 0.57 in 2023, indicating a more conservative capital structure compared to prior years.

In summary, while total debt has fluctuated over the years, total capital has shown steady growth until a slight dip in the most recent year. The decreasing debt to capital ratio over the five-year period reflects a strategic move towards reduced leverage and potential enhancement in financial stability.


Debt to Capital (including Operating Lease Liability)

Zoetis Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
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 debt
Operating lease liabilities, current (in Other current liabilities)
Operating lease liabilities, noncurrent
Total debt (including operating lease liability)
Total Zoetis Inc. equity
Total capital (including operating lease liability)
Solvency Ratio
Debt to capital (including operating lease liability)1
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Debt to Capital (including Operating Lease Liability), Sector
Pharmaceuticals, Biotechnology & Life Sciences
Debt to Capital (including Operating Lease Liability), Industry
Health Care

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 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= ÷ =

2 Click competitor name to see calculations.

The analysis of the financial data over the five-year period reveals several notable trends in the company's capital structure and debt management.

Total Debt (including operating lease liability)
The total debt demonstrated fluctuations throughout the period. Beginning at $6,646 million in 2019, debt increased to $7,402 million in 2020, followed by a decline to $6,784 million in 2021. There was a rise again in 2022 reaching $8,133 million before falling to $6,812 million in 2023. Overall, the debt level experienced a degree of volatility, peaking in 2022.
Total Capital (including operating lease liability)
Total capital exhibited a general upward trajectory over the period. Starting at $9,354 million in 2019, it increased consistently each year with slight variations: $11,171 million in 2020, $11,327 million in 2021, peaking at $12,538 million in 2022 before a modest decrease to $11,809 million in 2023. This suggests the company expanded its capital base but faced an adjustment in the most recent year.
Debt to Capital Ratio (including operating lease liability)
The debt to capital ratio showed a declining trend, indicating an improving capital structure with lower reliance on debt. It started relatively high at 0.71 in 2019, then decreased steadily to 0.66 in 2020 and 0.60 in 2021. There was a slight uptick to 0.65 in 2022, coinciding with the peak in total debt and capital, before falling again to its lowest point of 0.58 in 2023. This decline points to stronger solvency and potential risk reduction over time.

In summary, the company demonstrated a strategic trend toward reducing its leverage relative to total capital from 2019 through 2023, despite some fluctuations in absolute debt levels. The overall increase in capital combined with a decreasing debt-to-capital ratio suggests a more balanced and potentially lower-risk financial position by the end of the period.


Debt to Assets

Zoetis Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
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 debt
 
Total assets
Solvency Ratio
Debt to assets1
Benchmarks
Debt to Assets, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Debt to Assets, Sector
Pharmaceuticals, Biotechnology & Life Sciences
Debt to Assets, Industry
Health Care

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 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= ÷ =

2 Click competitor name to see calculations.

Total Debt
From 2019 to 2020, total debt increased from approximately 6,447 million USD to 7,199 million USD, signaling an increase of about 11.7%. The debt level then decreased in 2021 to 6,592 million USD, followed by a rise in 2022 to 7,904 million USD. In 2023, total debt declined again to 6,576 million USD, reaching the lowest point in five years. This indicates a pattern of fluctuations, with no consistent upward or downward trend, but rather alternating periods of debt reduction and increase.
Total Assets
Total assets showed a generally upward trend over the period. Starting at 11,545 million USD in 2019, assets increased to 13,609 million USD in 2020 and further to 13,900 million USD in 2021. The growth continued in 2022 reaching a peak at 14,925 million USD before dropping slightly to 14,286 million USD in 2023. Overall, total assets expanded by about 23.7% over the five-year period, reflecting gradual asset growth with a minor decrease at the end of the period.
Debt to Assets Ratio
The debt to assets ratio displays fluctuations consistent with changes in both debt and asset values. It started at 0.56 in 2019, declined to 0.53 in 2020, then fell further to 0.47 in 2021, indicating lower leverage relative to assets. However, in 2022, the ratio increased back to 0.53 before declining again in 2023 to 0.46, which is the lowest ratio in the period. The overall trend points to a modest reduction in leverage over time, especially notable in the last two years, suggesting a strengthening balance sheet with lower reliance on debt financing relative to assets.

Debt to Assets (including Operating Lease Liability)

Zoetis Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
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 debt
Operating lease liabilities, current (in Other current liabilities)
Operating lease liabilities, noncurrent
Total debt (including operating lease liability)
 
Total assets
Solvency Ratio
Debt to assets (including operating lease liability)1
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Debt to Assets (including Operating Lease Liability), Sector
Pharmaceuticals, Biotechnology & Life Sciences
Debt to Assets (including Operating Lease Liability), Industry
Health Care

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 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= ÷ =

2 Click competitor name to see calculations.

Total Debt (Including Operating Lease Liability)
The total debt showed fluctuations over the analyzed period. It increased from 6,646 million US dollars in 2019 to 7,402 million in 2020, followed by a decline to 6,784 million in 2021. In 2022, there was another increase to 8,133 million before it decreased again to 6,812 million in 2023. This volatility suggests periodic adjustments in the company's leverage or refinancing activities.
Total Assets
Total assets have experienced an overall upward trend from 11,545 million US dollars in 2019 to a peak of 14,925 million in 2022. In 2023, total assets slightly declined to 14,286 million but remained higher compared to the earlier years. This indicates the company expanded its asset base over the period with a minor contraction in the final year.
Debt to Assets Ratio (Including Operating Lease Liability)
The debt to assets ratio demonstrates a decreasing trend overall, beginning at 0.58 in 2019 and declining consistently to 0.48 by 2023, despite a temporary increase to 0.54 in 2022. This indicates a gradual improvement in the company’s capital structure, with the proportion of debt relative to assets diminishing over time, enhancing financial stability.

Financial Leverage

Zoetis Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Total assets
Total Zoetis Inc. equity
Solvency Ratio
Financial leverage1
Benchmarks
Financial Leverage, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Financial Leverage, Sector
Pharmaceuticals, Biotechnology & Life Sciences
Financial Leverage, Industry
Health Care

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 2023 Calculation
Financial leverage = Total assets ÷ Total Zoetis Inc. equity
= ÷ =

2 Click competitor name to see calculations.

The financial data over the five-year period indicates several notable trends regarding the company’s asset base, equity, and leverage.

Total Assets
Total assets exhibited consistent growth from 2019 through 2022, increasing from 11,545 million US dollars to 14,925 million US dollars. However, in 2023, total assets experienced a slight decline, decreasing to 14,286 million US dollars. This suggests a general expansion in asset base with a recent contraction.
Total Equity
Equity showed a steady upward trend across all periods, rising from 2,708 million US dollars in 2019 to 4,997 million US dollars in 2023. The most significant annual increase occurred between 2019 and 2020, followed by continued but more moderate growth in subsequent years. This reflects strengthening shareholder equity and retained earnings over time.
Financial Leverage
The financial leverage ratio decreased consistently from 4.26 in 2019 to 2.86 in 2023, indicating a gradual reduction in reliance on debt financing relative to equity. The decline in leverage suggests an improved equity cushion relative to total assets and a potential decrease in financial risk.

Overall, the data highlights a trend of increasing equity and decreasing financial leverage, suggesting enhanced financial stability. Despite a minor reduction in total assets in the last period, the firm appears to be strengthening its capital structure, potentially improving its risk profile and financial flexibility.


Interest Coverage

Zoetis Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income attributable to Zoetis Inc.
Add: Net income attributable to noncontrolling interest
Add: Income tax expense
Add: Interest expense, net of capitalized interest
Earnings before interest and tax (EBIT)
Solvency Ratio
Interest coverage1
Benchmarks
Interest Coverage, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Interest Coverage, Sector
Pharmaceuticals, Biotechnology & Life Sciences
Interest Coverage, Industry
Health Care

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 2023 Calculation
Interest coverage = EBIT ÷ Interest expense
= ÷ =

2 Click competitor name to see calculations.

Earnings before interest and tax (EBIT)
The EBIT shows a consistent upward trend over the five-year period. Starting at 2024 million US dollars in 2019, it increased steadily each year to reach 3175 million US dollars by 2023. This reflects ongoing growth in operating profitability.
Interest expense, net of capitalized interest
The interest expense remains relatively stable, fluctuating slightly but without any significant directional trend. It was 223 million US dollars in 2019 and ended marginally higher at 239 million US dollars in 2023, indicating controlled financing costs.
Interest coverage ratio
The interest coverage ratio, which measures the ability to cover interest expenses with EBIT, exhibits a positive trend, improving from 9.08 in 2019 to 13.28 in 2023. This increase suggests enhanced capacity to meet interest obligations, likely supported by the growth in EBIT and stable interest expenses.

Fixed Charge Coverage

Zoetis Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income attributable to Zoetis Inc.
Add: Net income attributable to noncontrolling interest
Add: Income tax expense
Add: Interest expense, net of capitalized interest
Earnings before interest and tax (EBIT)
Add: Operating lease expense
Earnings before fixed charges and tax
 
Interest expense, net of capitalized interest
Operating lease expense
Fixed charges
Solvency Ratio
Fixed charge coverage1
Benchmarks
Fixed Charge Coverage, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
Fixed Charge Coverage, Sector
Pharmaceuticals, Biotechnology & Life Sciences
Fixed Charge Coverage, Industry
Health Care

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 2023 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= ÷ =

2 Click competitor name to see calculations.

Earnings before fixed charges and tax
The earnings before fixed charges and tax show a consistent upward trend over the five-year period. Starting from 2,064 million US dollars in 2019, there is a steady increase each year, reaching 3,231 million US dollars by the end of 2023. This represents a notable growth in earnings, reflecting increased profitability or operational efficiency over time.
Fixed charges
Fixed charges have remained relatively stable throughout the period, with minor fluctuations. The values range from 263 million US dollars in 2019 to 295 million US dollars in 2023, indicating a slight increase over the years. This stability suggests controlled fixed financial obligations despite the company's growing earnings.
Fixed charge coverage
The fixed charge coverage ratio exhibits an improving trend, rising from 7.85 in 2019 to 10.95 in 2023. This increasing ratio signals enhanced ability to cover fixed charges with earnings before fixed charges and tax, indicating improved financial health and reduced risk related to fixed financial commitments. Notably, the most significant gains appear from 2020 onwards, highlighting strengthening financial resilience.